Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as of December 31 2016 2015 Assets Cash and equivalents $ 15,000 $ 13,000 Accounts receivable 35,000 30,000 Inventories 30,975 28,000 Total current assets $ 80,975 $ 71,000 Net plant and equipment 50,000 48,000 Total assets $130,975 $119,000 Liabilities and Equity Accounts payable $ 10,100 $ 9,000 Notes payable 6,500 5,450 Accruals 7,000 5,000 Total current liabilities $ 23,600 $ 19,450 Liabilities and Equity Accounts payable $ 10,100 $ 9,000 Notes payable 6,500 5,450 Accruals 7,000 5,000 $ 23,600 $ 19,450 Total current liabilities Long-term bonds 20,000 20,000 Total debt $ 43,600 $ 39,450 Common stock (4,000 shares) 60,000 60,000 Retained earnings 27,375 19,550 Common equity $ 87,375 $ 79,550 Total liabilities and equity $130,975 $119,000 Income Statement for Year Ending December 31, 2016 Sales $250,000 Operating costs excluding depreciation and amortization 200,000 EBITDA $ 50,000 Depreciation & amortization 5,000 EBIT $ 45,000 Interest 7,950 EBT $ 37.050 Liabilities and Equity Accounts payable $ 10,100 $ 9,000 Notes payable 6,500 5,450 Accruals 7,000 5,000 $ 23,600 $ 19,450 Total current liabilities Long-term bonds 20,000 20,000 Total debt $ 43,600 $ 39,450 Common stock (4,000 shares) 60,000 60,000 Retained earnings 27,375 19,550 Common equity $ 87,375 $ 79,550 Total liabilities and equity $130,975 $119,000 Income Statement for Year Ending December 31, 2016 Sales $250,000 Operating costs excluding depreciation and amortization 200,000 EBITDA $ 50,000 Depreciation & amortization 5,000 EBIT $ 45,000 Interest 7,950 EBT $ 37.050 Taxes (40%) 14,820 Net income $ 22,230 Dividends paid 14,405 Enter your answers in millions. For example, an answer of $25,000,000,000 should be entered as 25,000. a. What was net operating working capital for 2015 and 2016? 2015 $ 71,000 million 2016 $ 80,975 million b. What was Arlington's 2016 free cash flow? $4 million c. Construct Arlington's 2016 statement of stockholders' equity. Common Stock Retained Total Stockholders' Earnings Equity Shares Amount Balances, 12/31/15 million $ million million 24 million 2016 Net Income million Cash Dividends million Addition to retained earnings million Balances, 12/31/16 million %24 million 24 million 2$ million d. What was Arlington's 2016 EVA? Assume that its after-tax cost of capital is 10%. Round your answer to two decimal places. $ million e. What was Arlington's MVA at year-end 2016? Assume that its stock price at December 31, 2016 was $25. $ million %24 Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as of December 31 2016 2015 Assets Cash and equivalents $ 15,000 $ 13,000 Accounts receivable 35,000 30,000 Inventories 30,975 28,000 Total current assets $ 80,975 $ 71,000 Net plant and equipment 50,000 48,000 Total assets $130,975 $119,000 Liabilities and Equity Accounts payable $ 10,100 $ 9,000 Notes payable 6,500 5,450 Accruals 7,000 5,000 Total current liabilities $ 23,600 $ 19,450 Liabilities and Equity Accounts payable $ 10,100 $ 9,000 Notes payable 6,500 5,450 Accruals 7,000 5,000 $ 23,600 $ 19,450 Total current liabilities Long-term bonds 20,000 20,000 Total debt $ 43,600 $ 39,450 Common stock (4,000 shares) 60,000 60,000 Retained earnings 27,375 19,550 Common equity $ 87,375 $ 79,550 Total liabilities and equity $130,975 $119,000 Income Statement for Year Ending December 31, 2016 Sales $250,000 Operating costs excluding depreciation and amortization 200,000 EBITDA $ 50,000 Depreciation & amortization 5,000 EBIT $ 45,000 Interest 7,950 EBT $ 37.050 Liabilities and Equity Accounts payable $ 10,100 $ 9,000 Notes payable 6,500 5,450 Accruals 7,000 5,000 $ 23,600 $ 19,450 Total current liabilities Long-term bonds 20,000 20,000 Total debt $ 43,600 $ 39,450 Common stock (4,000 shares) 60,000 60,000 Retained earnings 27,375 19,550 Common equity $ 87,375 $ 79,550 Total liabilities and equity $130,975 $119,000 Income Statement for Year Ending December 31, 2016 Sales $250,000 Operating costs excluding depreciation and amortization 200,000 EBITDA $ 50,000 Depreciation & amortization 5,000 EBIT $ 45,000 Interest 7,950 EBT $ 37.050 Taxes (40%) 14,820 Net income $ 22,230 Dividends paid 14,405 Enter your answers in millions. For example, an answer of $25,000,000,000 should be entered as 25,000. a. What was net operating working capital for 2015 and 2016? 2015 $ 71,000 million 2016 $ 80,975 million b. What was Arlington's 2016 free cash flow? $4 million c. Construct Arlington's 2016 statement of stockholders' equity. Common Stock Retained Total Stockholders' Earnings Equity Shares Amount Balances, 12/31/15 million $ million million 24 million 2016 Net Income million Cash Dividends million Addition to retained earnings million Balances, 12/31/16 million %24 million 24 million 2$ million d. What was Arlington's 2016 EVA? Assume that its after-tax cost of capital is 10%. Round your answer to two decimal places. $ million e. What was Arlington's MVA at year-end 2016? Assume that its stock price at December 31, 2016 was $25. $ million %24
Expert Answer:
Answer rating: 100% (QA)
Answer PagenaO a Net openating wooking capital for ao15 werent aiseta Cirrent liabilhionokpayate ... View the full answer
Related Book For
Fundamentals of Financial Management
ISBN: 978-1305635937
Concise 9th Edition
Authors: Eugene F. Brigham
Posted Date:
Students also viewed these accounting questions
-
At the end of December 2014, the following unit sales data were reported for the year: For the year ending December 31, 2015, unit sales are expected to follow the patterns established during the...
-
Bassam Company acquired a 80 percent interest in Sam Corporation's outstanding common stock on January 1, 2018, for $512,000 cash. The stockholders' equity of Sam on this date consisted of $450,000...
-
Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2013 2012 Sales $6,600.0 $5,500.0 Operating costs excluding depreciation 4,950.0 4,675.0 Depreciation and...
-
You are an audit supervisor of PricewaterhouseCoopers (PwC) and are planning the audit of your client, Blister Pharmaceuticals co. which manufactures and imports sanitary and cleaning products...
-
a. Calculate the payoff at expiration for a call option on the euro in which the underlying is at $0.90 at expiration, the options are on 62,500 euros, and the exercise price is i. $0.75 ii. $0.95 b....
-
Spindler, Inc. (a U.S.-based company), imports surfboards from a supplier in Brazil and sells them in the United States. Purchases are denominated in terms of the Brazilian real (BRL). During 2023,...
-
A single acting reciprocating pump has its piston diameter as 150 mm and stroke 250 mm. The piston makes 50 double strokes per minute. The suction and delivery heads are 5 m and 15 m respectively....
-
Use regression analysis to fit a linear trend model to the data set. a. What is the estimated regression function? b. Interpret the R2 value for your model. c. Prepare a line graph comparing the...
-
Mark has a $100 gift card to buy apps for his smartphone. Each week, he buys one new app for $4.99. 1. Write an equation that relates the amount left on the card, y, over time, x. 2. Make a graph of...
-
Roger Armstrong (D.O.B. 1967-01-01) is an insurance broker who has been very successful at his job in the lastfew years. Three years ago, his only child, Victoria, was driving a car that was hit by...
-
Have a look at the most recent changes to Merrill Lynchs compensation plan for its financial advisors Why have these changes been made (what are the goals) and how well do you expect them to work...
-
How long would an instrument which is open at both ends have to be in order to hear the 5th harmonic at 4000 Hz? Assume the speed of sound is 340 m/s. (a) 0.11 m (b) 0.44 m (c) 0.21 m (d) 0.51 m
-
Brandon enters into a contract with Karen on Cora's behalf. An agency consists of Relationships between principal and agent, agent and third party, and principal and third party A relationship...
-
A bowling ball moves 15 meters northward, 12 meters southward, then 27 meters northward, and finally 5 meters southward. For this motion, what is the distance moved? What is the magnitude and...
-
Describe the difference between reflection of a mechanical wave about a free boundary, and a fixed boundary. Include the terms amplitude and inverted. Give one example of each kind of reflection.
-
A pendulum of length 1.0 meter is set into motion. At point A on the pendulum, it knocks into a mass on a spring and sets the mass in motion. Assuming both the pendulum and the spring have the same...
-
Andy and Delilah both work and have one qualifying child. They had AGI of $21,000. What is their EIC?
-
The registrar of a college with a population of N = 4,000 full-time students is asked by the president to conduct a survey to measure satisfaction with the quality of life on campus. The following...
-
Nesmith Corporations outstanding bonds have a $1,000 par value, an 8% semiannual coupon, 14 years to maturity, and an 11% YTM. What is the bonds price?
-
A rookie quarterback is negotiating his first NFL contract. His opportunity cost is 7%. He has been offered three possible 4-year contracts. Payments are guaranteed, and they would be made at the end...
-
Tresnan Brothers is expected to pay a $1.80 per share dividend at the end of the year (i.e., D 1 = $1 80). The dividend is expected to grow at a constant rate of 4% a year. The required rate of...
-
A food processor claims that at most \(10 \%\) of her jars of instant coffee contain less coffee than claimed on the label. To test this claim, 16 jars of her instant coffee are randomly selected and...
-
Refer to Exercise 4.2. (a) Determine the cumulative probability distribution \(F(x)\). (b) Graph the probability distribution of \(f(x)\) as a bar chart and below it graph \(F(x)\). Data From...
-
Four emergency radios are available for rescue workers but one does not work properly. Two randomly selected radios are taken on a rescue mission. Let \(X\) be the number that work properly between...
Study smarter with the SolutionInn App