Question

In: Accounting

Stiller Corporation Comparative Balance Sheet (2018-2019) in USD # TEXT 2019 2018 1 Cash $157,000 $78,000...

Stiller Corporation Comparative Balance Sheet (2018-2019) in USD

#

TEXT

2019

2018

1

Cash

$157,000

$78,000

2

Accounts Receivable

180,000

185,000

3

Investments

52,000

74,000

4

Equipment

298,000

240,000

5

Less Accumulated depreciation

(106,000)

(89,000)

6

Current liabilities

134,000

151,000

7

Common Stock

160,000

160,000

8

Retained Earnings

287,000

177,000

Additional information:

Investments were sold at a loss (not extraordinary) of $7,000; no equipment was sold; cash dividends paid were $50,000; and net income was $160,000.

  1. Prepare a statement of cash flows for 2019 for Stiller Corporation.

  2. Calculate the company’s free cash flow.

  3. Assuming the 2019 cash flows grow at the rates of 20%, 18%, 15% in 2020, 2021, and 2022 respectively, and then stabilizes at 10% calculate the current value of Stiller Corporation. Assume the company’s weighted average cost of capital is 12%.

Solutions

Expert Solution

Attached are images of two excel sheets, one with the solution and the other showcasing the formulas used.


Related Solutions

A comparative balance sheet for the Stanley Corporation is presented below: Corporation Comparative Balance Sheet   2019...
A comparative balance sheet for the Stanley Corporation is presented below: Corporation Comparative Balance Sheet   2019   2018 Assets Cash $  37,000 $  31,000 Accounts receivable (net) 80,000 60,000 Prepaid insurance 22,000 17,000 Land 18,000 40,000 Equipment 70,000 60,000 Accumulated depreciation    (20,000)     (13,000) Total Assets $207,000 $195,000 Liabilities and Stockholders' Equity Accounts payable $  12,000 $   6,000 Bonds payable 27,000 19,000 Common stock 140,000 115,000 Retained earnings     28,000     55,000 Total liabilities and stockholders' equity $207,000 $195,000 Additional information: 1.     Net loss for 2019 is $12,000. Depreciation...
32. The comparative balance sheet for 2019 and 2018 for Jackson Corporation as well as additional     ...
32. The comparative balance sheet for 2019 and 2018 for Jackson Corporation as well as additional            information concerning transactions and events during 2019 are presented below:       Jackson Corporation Balance Sheet December 31, 2019 and 2018                                                                                                                                                                                                                                   2019                   2018            Cash                                                                                              $ 35,900            $ 10,200          Accounts receivable (net)                                                                 48,300                20,300          Inventory                                                                                           35,000                42,000          Long-term investments                                                                              0                15,000          Property, plant & equipment                                                          236,500              150,000          Accumulated depreciation                                                               (37,700)              (25,000)                                                                                                                $318,000           ...
Below is the comparative balance sheet for Sheffield Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash...
Below is the comparative balance sheet for Sheffield Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash $16,400 $21,100 Short-term investments 25,200 19,100 Accounts receivable 42,900 44,600 Allowance for doubtful accounts (1,800 ) (2,000 ) Prepaid expenses 4,200 2,500 Inventory 81,300 65,700 Land 49,600 49,600 Buildings 126,200 72,800 Accumulated depreciation—buildings (30,200 ) (23,300 ) Equipment 53,000 45,800 Accumulated depreciation—equipment (19,100 ) (15,600 ) Delivery equipment 39,200 39,200 Accumulated depreciation—delivery equipment (22,200 ) (20,700 ) Patents 14,900 –0– $379,600 $298,800 Accounts payable...
Below is the comparative balance sheet for Pina Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash...
Below is the comparative balance sheet for Pina Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash $16,700 $21,000 Short-term investments 24,900 19,100 Accounts receivable 42,500 45,000 Allowance for doubtful accounts (1,800 ) (2,100 ) Prepaid expenses 4,300 2,500 Inventory 81,800 65,500 Land 50,400 50,400 Buildings 124,200 73,600 Accumulated depreciation—buildings (29,900 ) (22,900 ) Equipment 52,700 45,700 Accumulated depreciation—equipment (18,900 ) (15,600 ) Delivery equipment 38,600 38,600 Accumulated depreciation—delivery equipment (21,900 ) (20,700 ) Patents 15,000 –0– $378,600 $300,100 Accounts payable...
Below is the comparative balance sheet for Larkspur Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash...
Below is the comparative balance sheet for Larkspur Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash $16,400 $21,100 Short-term investments 25,200 19,100 Accounts receivable 43,400 45,100 Allowance for doubtful accounts (1,900 ) (2,000 ) Prepaid expenses 4,300 2,400 Inventory 82,200 65,200 Land 50,100 50,100 Buildings 125,100 73,600 Accumulated depreciation—buildings (29,700 ) (23,000 ) Equipment 52,600 45,900 Accumulated depreciation—equipment (19,100 ) (15,300 ) Delivery equipment 39,400 39,400 Accumulated depreciation—delivery equipment (22,200 ) (20,700 ) Patents 14,900 –0– $380,700 $300,900 Accounts payable...
A comparative balance sheet for Crane Corporation is presented below. December 31 Assets 2020 2019 Cash...
A comparative balance sheet for Crane Corporation is presented below. December 31 Assets 2020 2019 Cash $70720 $22880 Accounts receivable 85280 68640 Inventory 176800 196560 Land 73840 114400 Equipment 291200 208000 Accumulated depreciation–equipment (76960) (43680)             Total $620880 $566800 Liabilities and Stockholders’ Equity Accounts payable $35360 $48880 Bonds payable 156000 208000 Common stock ($1 par) 170560 170560 Retained earnings 258960 139360             Total $620880 $566800 Additional information: 1. Net income for 2020 was $161200; there were no gains or losses. 2. Cash...
Data Table Outdoor Adventure Company Comparative Balance Sheet December 31, 2019 and 2018 2019 2018 Assets...
Data Table Outdoor Adventure Company Comparative Balance Sheet December 31, 2019 and 2018 2019 2018 Assets Current Assets: Cash $1,398,330 $14,790 Short-term Investments, net 29,000 0 Accounts Receivable, net 1,600 6,300 Merchandise Inventory 400 0 Office Supplies 70 300 Prepaid Rent 0 2,000 Property, Plant, and Equipment: Land 615,000 75,000 Building 944,000 94,000 Canoes 13,920 13,920 Office Furniture and Equipment 140,000 0 Accumulated Depreciation—PP&E (31,920) (1,740) Total Assets $3,110,400 $204,570 Liabilities Current Liabilities: Accounts Payable $6,420 $4,400 Utilities Payable 550...
2019 2018 Net Sales $        3,749.9 $        3,917.2 Consolidated Balance Sheet 2019 2018 Cash and Cash equivalents $      &nbs
2019 2018 Net Sales $        3,749.9 $        3,917.2 Consolidated Balance Sheet 2019 2018 Cash and Cash equivalents $             281.9 $             253.2 Trade receivables, net of allowance $7.2 and $9.3, $             450.8 $             448.7 at 12/31/19 & 12/31/18 respectively Other receivables, net $                35.8 $                71.5 Total receivables, net $             486.6 $             520.2 Inventories Finished goods $             255.7 $             242.8 Work in progress $                52.6 $                42.6 Raw materials & supplies $             245.1 $             241.8 LIFO reserve $              (33.8) $              (22.6) Total inventories, net $             519.6 $             504.6 Prepaid expenses and other current assets $                36.8 $                33.2 Total current assets $        1,324.9 $        1,311.2...
Riyadh Star, Balance Sheet Statement December 31, 2018 & December 31, 2019 2018 2019 Cash $        ...
Riyadh Star, Balance Sheet Statement December 31, 2018 & December 31, 2019 2018 2019 Cash $         104,000 $       123,250 Accounts Receivable             183,350           100,000 Inventory             250,000           210,000 Prepaid Expenses               80,000           120,000 Equipment (Net)             584,650           800,000 Total Assets $      1,202,000 $    1,353,250 Accounts Payable $         220,000 $       180,000 Salary Payable               94,000             56,250 Interest Payable               20,000             37,000 Bonds Payable             320,000           300,000 Common Shares             370,000           580,000 Retained Earnings...
5. The comparative balance sheet for 2018 and 2017 for Samuel Corporation as well as additional     ...
5. The comparative balance sheet for 2018 and 2017 for Samuel Corporation as well as additional                 information concerning transactions and events during 2018 are presented below:       Samuel Corporation Balance Sheet December 31, 2018 and 2017                                                                                                                                                                                                                                   2018                   2017            Cash                                                                                              $ 35,900            $ 10,200          Accounts receivable (net)                                                                 48,300                20,300          Inventory                                                                                          35,000                42,000          Long-term investments                                                                              0                15,000          Property, plant & equipment                                                           236,500              150,000          Accumulated depreciation                                                               (37,700)              (25,000)                                                                                                               ...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT