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.

Prepare a statement of cash flows for 2019 for Stiller Corporation.
Calculate the company’s free cash flow.
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%.

Expert Solution

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

ekkarill92 answered 2 years ago

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) ...

Question