Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock (4,000 shares) Retained earnings Common equity Balance Sheets as of December 31 Total liabilities and equity Sales Operating costs excluding depreciation and amortization EBITDA EBIT Depreciation & amortization Interest EBT Taxes (25%) Net income Dividends paid million Balances, 12/31/20 2021 Net Income Cash Dividends Income Statement for Year Ending December 31, 2021 2021 million million $13,000 35,000 32,045 million $80,045 50,000 Shares $130,045 $ 10,100 7,800 6,800 $ 24,700 20,000 $ 44,700 2021 $ million b. What was Arlington's 2021 free cash flow? $ c. Construct Arlington's 2021 statement of stockholders' equity. 40,000 45,345 $ 85,345 $130,045 2020 $ 11,000 30,000 million $ 26,000 $ 67,000 45,000 $112,000 $9,500 7,000 5,050 $ 21,550 20,000 $ 41,550 Enter your answers in millions. For example, an answer of $25,000,000,000 should be entered as 25,000. Round your answers to the nearest whole number, if ned a. What was net operating working capital for 2020 and 2021? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes. 2020 $ 40,000 30,450 $ 70,450 $112,000 $232,000 180,000 $ 52,000 7,000 $ 45,000 5,900 $ 39,100 9,775.00 $29,325.00 $14,430.00 Statement of Stockholders' Equity, 2021 Common Stock Amount million $ Retained Earnings million million million million Total Stockholders' Equity Addition to retained earnings Balances, 12/31/21 million $ $ d. What was Arlington's 2021 EVA? Assume that its after-tax cost of capital is 10%. Round your answer to the nearest cent. $ e. What was Arlington's MVA at year-end 2021? Assume that its stock price at December 31, 2021 was $25. Round your answer to the nearest cent. $ $ million million $ million million Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock (4,000 shares) Retained earnings Common equity Balance Sheets as of December 31 Total liabilities and equity Sales Operating costs excluding depreciation and amortization EBITDA EBIT Depreciation & amortization Interest EBT Taxes (25%) Net income Dividends paid million Balances, 12/31/20 2021 Net Income Cash Dividends Income Statement for Year Ending December 31, 2021 2021 million million $13,000 35,000 32,045 million $80,045 50,000 Shares $130,045 $ 10,100 7,800 6,800 $ 24,700 20,000 $ 44,700 2021 $ million b. What was Arlington's 2021 free cash flow? $ c. Construct Arlington's 2021 statement of stockholders' equity. 40,000 45,345 $ 85,345 $130,045 2020 $ 11,000 30,000 million $ 26,000 $ 67,000 45,000 $112,000 $9,500 7,000 5,050 $ 21,550 20,000 $ 41,550 Enter your answers in millions. For example, an answer of $25,000,000,000 should be entered as 25,000. Round your answers to the nearest whole number, if ned a. What was net operating working capital for 2020 and 2021? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes. 2020 $ 40,000 30,450 $ 70,450 $112,000 $232,000 180,000 $ 52,000 7,000 $ 45,000 5,900 $ 39,100 9,775.00 $29,325.00 $14,430.00 Statement of Stockholders' Equity, 2021 Common Stock Amount million $ Retained Earnings million million million million Total Stockholders' Equity Addition to retained earnings Balances, 12/31/21 million $ $ d. What was Arlington's 2021 EVA? Assume that its after-tax cost of capital is 10%. Round your answer to the nearest cent. $ e. What was Arlington's MVA at year-end 2021? Assume that its stock price at December 31, 2021 was $25. Round your answer to the nearest cent. $ $ million million $ million million
Expert Answer:
Answer rating: 100% (QA)
a Net Operating Working Capital 2020 Total Current Assets Total Current Liabilities 67 million 247 m... View the full answer
Related Book For
Fundamentals of Financial Management
ISBN: 978-1133541141
13th edition
Authors: Eugene F. Brigham, Joel F. Houston
Posted Date:
Students also viewed these accounting questions
-
Arlington Corporations financial statements (dollars and shares are in millions) are provided here. a. What was net operating working capital for 2015 and 2016? b. What was Arlingtons 2016 free cash...
-
Arlington Corporations financial statements (dollars and shares are in millions) are provided here. a. What was net operating working capital for 2017 and 2018? Assume that all cash is excess cash;...
-
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of dollars) 2021 Sales Operating costs...
-
Why " Kodak " is unsuccessful in implementing a strategy. Can you prepare a critical examination of the strategy to address the following questions about Kodak. What was the strategy and why do you...
-
Can Gillette ever become as successful at marketing to women? Why or why not?
-
Worldwide Can-Openers, Inc., makes a family of two hand-operated can openers. The production plan is based on months. There are 4 weeks in this month. Opening inventory is 2000 dozen, and it is...
-
Using the Newmark method with \(\alpha=\frac{1}{6}\) and \(\beta=\frac{1}{2}\), solve Problem 11.19. Data From Problem 11.19:- Using the central difference method, find the response of the system...
-
The production supervisor of the Machining Department for Gilman Company agreed to the following monthly static budget for the upcoming year: Gilman Company Machining Department Monthly Production...
-
On December 31, 2019, EastCo's year-end, the company had the following temporary investments, all of which were acquired on November 1, 2019. Investment NO. of shares Original cost Unit market value...
-
Using lab 7 with a three-day lead time (all original values), we will analyze six different scenarios to determine which would be the best scenario based on the total cost. Scenario A - Min is 3,500...
-
An iceberg that has a specific gravity 0.917 floats in the ocean (SG of sea water = 1.025). What percent of volume of the iceberg is under water?
-
Two employees were hurt at work and taken to the hospital. Their supervisor told them to be sure to file for workers compensation. His supervisor told him their expenses would be taken care of. The...
-
Dishwashing liquid dissolved in water forms an aqueous solution containing bubbles (the "suds") that are soap-film spheres filled with air. How does the pressure difference across the surface of one...
-
Do firms have the right to drug test all job applicants and refuse to hire applicants who test positive for drug use, even if the job in question has no safety or sensitivity concerns?
-
Suppose a certain liquid in contact with a surface has cohesive and adhesive forces such that its bchavior is exactly between wetting and not wetting a surface. How do the magnitudes of the adhesive...
-
Michael Bloomberg is the largest owner and president of Bloomberg, the media and financial information company. He was sued by an employee who claimed to have suffered sexual harassment, including...
-
Genius laundromat replaced the washing machine just six months ago. Recently a new brand of washing machine has been announced that will wash clothes in shorter time and lower operating expenses. The...
-
The rate at which the temperature of an object changes is proportional to the difference between its own temperature and the temperature of the surrounding medium. Express this rate as a function of...
-
Bartman Industries' and Reynolds Inc.'s stock prices and dividends, along with the Winslow 5000 Index, are shown here for the period 2006-2011. The Winslow 5000 data are adjusted to include...
-
Helen Bowers, owner of Helen's Fashion Designs, is planning to request a line of credit from her bank. She has estimated the following sales forecasts for the firm for parts of 2012 and 2013: May...
-
Morrissey Technologies Inc.'s 2012 financial statements are shown here. Suppose that in 2013, sales increase by 10% over 2012 sales. The firm currently has 100,000 shares outstanding. It expects to...
-
Can you name five types of channels of communication?
-
How would you define your own leadership style? Do you have examples you can share with others on how you lead when called on?
-
Revisit the definition of strategic communication and then review the vignette at the beginning of the chapter. Match the different terms in the definition to the different entities in the vignette.
Study smarter with the SolutionInn App