Business, 28.12.2019 03:31 zahid79

Arlington corporation's financial statements (dollars and shares are in millions) are provided here.
balance sheets as of december 31 2019 2018 assets cash and equivalents$ 13,000 $ 11,000 accounts receivable 35,000 30,000 inventories 33,920 29,000 total current assets$ 81,920 $ 70,000 net plant and equipment 49,000 47,000 total assets$130,920 $117,000 liabilities and equity accounts payable$ 10,000 $ 8,000 accruals 7,500 6,000 notes payable 6,900 5,250 total current liabilities$ 24,400 $ 19,250 long-term bonds 20,000 20,000 total liabilities$ 44,400 $ 39,250 common stock (4,000 shares) 50,000 50,000 retained earnings 36,520 27,750 common equity$ 86,520 $ 77,750 total liabilities and equity$130,920 $117,000 income statement for year ending december 31, 2019 sales$194,000 operating costs excluding depreciation and amortization 150,000 ebitda$ 44,000 depreciation & amortization 3,000 ebit$ 41,000 interest 2,550 ebt$ 38,450 taxes (25%) 9,612.50 net income$ 28,837.50 dividends paid 20,067.50 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 necessary.

1. what was net operating working capital for 2018 and 2019? assume that all cash is excess cash; i. e., this cash is not needed for operating purposes.
2018$ million2019$ million
2.what was arlington's 2019 free cash flow?
$ million
3. construct arlington's 2019 statement of stockholders' equity.
statement of stockholders' equity, 2019 common stock retained
earnings total stockholders'
equity shares amount balances, 12/31/18 million$ million$ million$ million2019 net income millioncash dividends millionaddition to retained earnings millionbalances, 12/31/19 million$ million$ million$ million
4. what was arlington's 2019 eva? assume that its after-tax cost of capital is 10%. round your answer to the nearest cent.
$ million
5. what was arlington's mva at year-end 2019? assume that its stock price at december 31, 2019 was $25. round your answer to the nearest cent.
$ million

Answers: 1

Show answers

Answers

Answer from: sammy16940

1) Net working capital: December 31, 2019 2018 &57,520 $50,750

2) Free cash flow: $22,330

3) Statement of stockholder' equity: Common equity: 2019 2018: 50,000 50,000, Retained Earnings: 2019 2018 27,750 36,521 Stockholders equity: 2019 2018 77,750 86,521

4) EVA: $21,063

5) MVA: $13,480

Explanation:

1) Net Working Capital = Cash + Accounts receivable + Inventories - Accounts payable - Notes payable - Accruals

2019: 13,000 + 35,000 + 33,920 - 10,000 - 7,500 - 6,900 = 57,520

2018: 11,000 + 30,000 + 29,000 - 8,000 - 6,000 - 5,250 = 50,750

2) Free Cash Flow = Net Income + Non cash changes (Depreciation etc) + Interest * (1- tax rate) - fixed capital investment - working capital changes

2019 Free cash flow: 28,838 + 3,000 + 2,550 (1 - 25%) - 5,000* - 6,420** = 22,300

* We have to calculate the fixed capital investment by working among opening & closing balance of plant & equipment and depreciation charge as follows:

Closing balance = Opening balance + Addition - Depreciation

Now we have been provided all balances in above equation except for addition so we can calculate the balance of additions during the year as follows:

Addition = Closing balance - Opening balance + Depreciation

Addition = 49,000 - 47,000 + 3,000

*Addition = 5,000

** Working capital changes = 2019 balance of (Accounts receivable + Inventories - Accounts payable - Accruals) - 2018 balance of (Accounts receivable + Inventories - Accounts payable - Accruals)

Working capital changes = (35,000 + 33,920 - 10,000 - 7,500) - (30,000 + 29,000 - 8,000 - 6,000)

Working capital changes = 51,420 - 45,000 = 6,420

3) Statement of Stockholders' Equity

Refer attached file for statement of changes in Equity

4) Economic Value Added (EVA): EBIT * (1 - Tax rate) - Cost of capital * Total capital

EVA = 41,000 * (1 - 25%) - (10% * 77,750)

EVA = 28,838 - 7,775

EVA = 21,063

5) Market Value Added = Market Value - Total Capital

MVA = (25 * 5,000) - 86,520

MVA = 13,480

Answer from: Quest

There is no graph so we cannot answer

Answer from: Quest

ell really, the setting was in franklin and lincoln visits franklin even after he moved to columbus, and he went to school

Another question on Business

Business, 21.06.2019 21:00

While studying for the engineering economy final exam, you and two friends find yourselves craving a fresh pizza. you can't spare the time to pick up the pizza and must have it delivered. "pick-up-sticks" offers a 1-1/4-inch-thick (including toppings), 20-inch square pizza with your choice of two toppings for $15 plus 5% sales tax and a $1.50 delivery charge (no sales tax on delivery charge). "fred's" offers the round, deep-dish sasquatch, which is 20 inches in diameter. it is 1-3/4 inches thick, includes two toppings, and costs $17.25 plus 5% sales tax and free delivery. 1. what is the problem in this situation? state it in an explicit and precise manner. 2. systematically apply the seven principles of engineering economy (pp. 3-6) to the problem you have defined in part (a). 3. assuming that your common unit of measure is dollars (i.e., cost), what is the better value for getting a pizza based on the criterion of minimizing cost per unit of volume? 4. what other criteria might be used to select which pizza to purchase?

Answers: 3

Answer

Business, 22.06.2019 08:10

Exercise 15-7 crawford corporation incurred the following transactions. 1. purchased raw materials on account $53,000. 2. raw materials of $45,200 were requisitioned to the factory. an analysis of the materials requisition slips indicated that $9,400 was classified as indirect materials. 3. factory labor costs incurred were $65,400, of which $50,200 pertained to factory wages payable and $15,200 pertained to employer payroll taxes payable. 4. time tickets indicated that $55,000 was direct labor and $10,400 was indirect labor. 5. manufacturing overhead costs incurred on account were $81,700. 6. depreciation on the company’s office building was $8,100. 7. manufacturing overhead was applied at the rate of 160% of direct labor cost. 8. goods costing $89,400 were completed and transferred to finished goods. 9. finished goods costing $76,000 to manufacture were sold on account for $105,100. journalize the transactions. (credit account titles are automatically indented when amount is entered. do not indent manually.) no. account titles and explanation debit credit (1) (2) (3) (4) (5) (6) (7) (8) (9) (to record the sale) (to record the cost of the sale) click if you would like to show work for this question: open show work

Answers: 1

Answer

Business, 22.06.2019 09:40

You plan to invest some money in a bank account. which of the following banks provides you with the highest effective rate of interest? hint: perhaps this problem requires some calculations. bank 1; 6.1% with annual compounding. bank 2; 6.0% with monthly compounding. bank 3; 6.0% with annual compounding. bank 4; 6.0% with quarterly compounding. bank 5; 6.0% with daily (365-day) compounding.

Answers: 3

Answer

Business, 22.06.2019 12:50

Jallouk corporation has two different bonds currently outstanding. bond m has a face value of $50,000 and matures in 20 years. the bond makes no payments for the first six years, then pays $2,100 every six months over the subsequent eight years, and finally pays $2,400 every six months over the last six years. bond n also has a face value of $50,000 and a maturity of 20 years; it makes no coupon payments over the life of the bond. the required return on both these bonds is 10 percent compounded semiannually. what is the current price of bond m and bond n?

Answers: 3

Answer

You know the right answer?

Arlington corporation's financial statements (dollars and shares are in millions) are provided here....

Questions