FREE CASH FLOW Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as of December 31 2018 2017 Assets Cash and equivalents $ 15,000 $ 14,000 Accounts receivable 35,000 30,000 Inventories 33,320 27,000 Total current assets $83,320 $71,000 Net plant and equipment 48,000 46,000 Total assets $131,320 $117,000 Liabilities and Equity Accounts payable $ 10,100 $ 9,000 Accruals 8,000 6,000 Notes payable 7,000 5,050 Total current liabilities $ 25,100 $ 20,050 Long term bonds 20,000 $20,000 Total liabilities $45,100 $ 40,050 Common stock(4,000 shares) 40,000 40,000 Retained earnings 46,220 36,950 Common equity $ 86,220 $ 76,950 Total liabilities and equity $ 131,320 $ 117,000 Income Statement for Year Ending December 31, 2018 Sales $ 210,000 Operating cost excluding depreciation and amortization 160,00 EBITDA $ 50,000 Depreciation and amortization 6000 EBIT $ 44,000 interest 5,350 EBT 5,38,650 Taxes (40%) 15,460 Net income $ 23,190 Dividends paid $13,920 a. What was net operating working capital for 2017 and 2018? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes. b. What was .Arlington’s 2018 free cash flow? c. Construct Arlington’s 2018 statement of stockholders’ equity. d. What was Arlington’s 2018 EVA? Assume that its after tax cost of capital is 10%. e. What was Arlington’s MVA at year-end 2018? Assume that its stock price at December 31, 2018? Was $25.

Question

Want to see more full solutions like this?

Answer 1

Textbook Question

100%

Chapter 3, Problem 14P

FREE CASH FLOW Arlington Corporation's financial statements (dollars and shares are in millions) are provided here.

Balance Sheets as of December 31

	2018	2017
Assets
Cash and equivalents	$ 15,000	$ 14,000
Accounts receivable	35,000	30,000
Inventories	33,320	27,000
Total current assets	$83,320	$71,000
Net plant and equipment	48,000	46,000
Total assets	$131,320	$117,000
Liabilities and Equity
Accounts payable	$ 10,100	$ 9,000
Accruals	8,000	6,000
Notes payable	7,000	5,050
Total current liabilities	$ 25,100	$ 20,050
Long term bonds	20,000	$20,000
Total liabilities	$45,100	$ 40,050
Common stock(4,000 shares)	40,000	40,000
Retained earnings	46,220	36,950
Common equity	$ 86,220	$ 76,950
Total liabilities and equity	$ 131,320	$ 117,000

Income Statement for Year Ending December 31, 2018

Sales	$ 210,000
Operating cost excluding depreciation and amortization	160,00
EBITDA	$ 50,000
Depreciation and amortization	6000
EBIT	$ 44,000
interest	5,350
EBT	5,38,650
Taxes (40%)	15,460
Net income	$ 23,190
Dividends paid	$13,920

a. What was net operating working capital for 2017 and 2018? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes.
b. What was .Arlington’s 2018 free cash flow?
c. Construct Arlington’s 2018 statement of stockholders’ equity.
d. What was Arlington’s 2018 EVA? Assume that its after tax cost of capital is 10%.
e. What was Arlington’s MVA at year-end 2018? Assume that its stock price at December 31, 2018? Was $25.

a.

Expert Solution

Summary Introduction

To compute: The net operating working capital of Company A.

Financial Statements:

A part of annual report that is attributed to the financials aspects of the company for an accounting period is called financial statements. These include balance sheet, statement of retained earnings, income statement, and cash flow statement.

Net Operating Working Capital:

The difference of current assets and current liabilities is called as the working capital. When only accounts payable and accruals are considered instead of total current liabilities, the difference is called as the net operating working capital.

Explanation of Solution

Given information (for 2017)

Cash and equivalents is $14,000.

Note payable is $5,050.

Current assets are $71,000.

Current liabilities is $20,050.

Formula to compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents=$71,000−$14,000=$57,000

Hence, the operating current asset is $57,000.

Formula to compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable=$20,050−$5,050=$15,000

Hence, the operating current liabilities is $15,000.

Formula to compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities=$57,000−$15,000=$42,000

Hence, the net operating working capital for 2017 is $42,000.

Given information (for 2018)

Cash and equivalents is $15,000.

Note payable is $7,000.

Current liabilities is $25,100.

Current assets are $83,320.

Formula to compute operating current assets:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets:

operating current assets=Total current assets−Cash and equivalents=$83,320−$15,000=$68,320

Hence, the operating current asset is $68,320.

Formula to compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable=$25,100−$7,000=$18,100

Hence, the operating current liabilities is $18,100.

Formula to compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities=$68,320−$18,100=$50,220

Hence, the net operating working capital for 2018 is $50,220.

Conclusion

Therefore, Company A has net operating working capital of $42,000 and $50,220 in 2017 and 2018, respectively.

b.

Expert Solution

Summary Introduction

To compute: The free cash flow in 2018 for Company A.

Free Cash Flow: The cash generated over and above required by the business operations and capital expenditure known as free cash flow. Statement of cash flow reports the cash flow generated or consumed by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Depreciation is $6,000.

Capital expenditure is $8,000.

Tax rate is 40%.

Change in net operating working capital is $8,220($42,000−$50,220).

Formula to compute free cash flow is as follows:

Free cash flow=[EBIT(1−Tax)+Depreciation]−[(Capital expenditure+Change in net operating working capital)]

Compute free cash flow is as follows:

Substitute $44,000 for EBIT, 40% for tax rate, $6,000 for depreciation, $8,000 for capital expenditure and $9,220 for change in net operating working capital.

Free cash flow=[$44,000(1−0.40)+$6,000]−($8,000+$8,220)=$26,400+$6,000−$16,220=$16,180

Hence, the free cash flow is $16,180.

Conclusion

Therefore, Company A’s free cash flow for 2016 is $16,180.

c.

Expert Solution

Summary Introduction

To prepare: The statement of stockholders’ equity of Company A for 2018.

Statement of Stockholders’ Equity: Statement of stockholders’ equity shows the opening and closing balance of stockholder’s equity with the changes occurred during the accounting period.

Explanation of Solution

Statement of stockholders’ equity:

	Shares	Amount	Retained Earnings	Total Stockholders’ Equity
Balances, December 31, 2017	4,000	40,000	36,950	76,950
2018 Net income			23,190
Cash dividends			(13,920)
Additional to retained earnings				9,270
Balances, December 31, 2018	4,000	40,000	46,220	86,220

Conclusion

Therefore, Company A has stockholders’ equity of $86,220 at the end of year 2018.

d.

Expert Solution

Summary Introduction

To compute: The economic value added for Company A for 2018.

Economic Value Added (EVA): It is a measure along with market value added to evaluate the management’s performance. It considers the opportunity costs of capital invested in the business and the net operating profit generated by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Tax rate is 40%.

Total invested capital $113,220 (working note).

After tax percentage cost of capital is 10%.

Formula to compute economic value added is as follows:

Economic value added=[EBIT(1−Tax Rate)−Invested Capital×After Tax Percentage Cost of Capital]

Substitute $44,000 for EBIT, 40% for tax rate, $113,220 for invested capital and 10% for after tax percentage cost of capital.

Compute economic value added is as follows:

Economic value added=[$44,000(1−0.40)−$113,220×0.10]=$26,400−$11,322=$15,078

Hence, the economic value added is $15,078.

Working note:

Calculation of total invested capital is as follows:

Total invested capital=Note payable+Long term debt+Common equity=$7,000+$20,000+$86,2200=$113,220

Hence, the total invested capital is $113,220.

Conclusion

Therefore, the economic value added of Company A for the year 2018 is $15,078.

e.

Expert Solution

Summary Introduction

To compute: The market value added for Company A for the year 2018.

Market Value Added: The measure to evaluate management’s performance in a company’s operations and growth, market value added considers the market value of company’s outstanding shares. It reports the market value over and above the book value of those outstanding shares.

Explanation of Solution

Given information:

Book value of common equity is $86,220.

Stock price is $25 per share.

Number of shares outstanding are 4,000.

Formula to compute market value added is as follows:

Market value added=[(Number of outstanding shares×Stock price)−Book value of equity]

Substitute $86,220 for book value of common equity, $25 for stock price and 4,000 for number of shares outstanding.

Compute market value added is as follows:

Market Value Added=(4,000×$25)−$86,220=$13,780

Hence, the market value is $13,780.

Conclusion

Therefore, the market value added for Company A for the year 2018 is $13,780.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Students have asked these similar questions

Consider the following financial data for Terry Enterprises: Balance Sheet as of December 31, 2018 Cash $ 86,000 Accounts payable $ 15,500 Accts. receivable 91,500 Notes payable 93,500 Inventories 65,500 Accruals 19,500 Total current assets $ 243,000 Total current liabilities $ 128,500 Long-term debt 162,500 Net plant & equip. 419,500 Common equity 371,500 Total assets $ 662,500 Total liab. & equity $ 662,500 Statement of Earnings for 2018 Industry Average Ratios Net sales $ 642,500 Current ratio 2.2× Cost of goods sold 482,000 Quick ratio 1.7× Gross profit $ 160,500 Days sales outstanding 44 days Operating expenses 119,500 Inventory turnover 6.7× EBIT $ 41,000 Total asset turnover 0.6× Interest expense 14,500 Net profit margin 7.2% Pre-tax earnings $ 26,500…

Presented below are data taken from the records of Sheffield Company. December 31,2020 December 31,2019 Cash $15,100 $7,900 Current assets other than cash 85,800 59,800 Long-term investments 10,100 53,000 Plant assets 335,200 214,500 $446,200 $335,200 Accumulated depreciation $20,200 $40,200 Current liabilities 39,600 22,000 Bonds payable 75,800 –0– Common stock 252,800 252,800 Retained earnings 57,800 20,200 $446,200 $335,200 Additional information: 1. Held-to-maturity debt securities carried at a cost of $42,900 on December 31, 2019, were sold in 2020 for $33,600. The loss (not unusual) was incorrectly charged directly to Retained Earnings. 2. Plant assets that cost $49,600 and were 80% depreciated were sold during 2020 for $7,900. The loss was incorrectly charged directly to Retained Earnings. 3. Net income as reported on the…

Answer 2

Textbook Question

100%

Chapter 3, Problem 14P

FREE CASH FLOW Arlington Corporation's financial statements (dollars and shares are in millions) are provided here.

Balance Sheets as of December 31

	2018	2017
Assets
Cash and equivalents	$ 15,000	$ 14,000
Accounts receivable	35,000	30,000
Inventories	33,320	27,000
Total current assets	$83,320	$71,000
Net plant and equipment	48,000	46,000
Total assets	$131,320	$117,000
Liabilities and Equity
Accounts payable	$ 10,100	$ 9,000
Accruals	8,000	6,000
Notes payable	7,000	5,050
Total current liabilities	$ 25,100	$ 20,050
Long term bonds	20,000	$20,000
Total liabilities	$45,100	$ 40,050
Common stock(4,000 shares)	40,000	40,000
Retained earnings	46,220	36,950
Common equity	$ 86,220	$ 76,950
Total liabilities and equity	$ 131,320	$ 117,000

Income Statement for Year Ending December 31, 2018

Sales	$ 210,000
Operating cost excluding depreciation and amortization	160,00
EBITDA	$ 50,000
Depreciation and amortization	6000
EBIT	$ 44,000
interest	5,350
EBT	5,38,650
Taxes (40%)	15,460
Net income	$ 23,190
Dividends paid	$13,920

a. What was net operating working capital for 2017 and 2018? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes.
b. What was .Arlington’s 2018 free cash flow?
c. Construct Arlington’s 2018 statement of stockholders’ equity.
d. What was Arlington’s 2018 EVA? Assume that its after tax cost of capital is 10%.
e. What was Arlington’s MVA at year-end 2018? Assume that its stock price at December 31, 2018? Was $25.

a.

Expert Solution

Summary Introduction

To compute: The net operating working capital of Company A.

Financial Statements:

A part of annual report that is attributed to the financials aspects of the company for an accounting period is called financial statements. These include balance sheet, statement of retained earnings, income statement, and cash flow statement.

Net Operating Working Capital:

The difference of current assets and current liabilities is called as the working capital. When only accounts payable and accruals are considered instead of total current liabilities, the difference is called as the net operating working capital.

Explanation of Solution

Given information (for 2017)

Cash and equivalents is $14,000.

Note payable is $5,050.

Current assets are $71,000.

Current liabilities is $20,050.

Formula to compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents=$71,000−$14,000=$57,000

Hence, the operating current asset is $57,000.

Formula to compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable=$20,050−$5,050=$15,000

Hence, the operating current liabilities is $15,000.

Formula to compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities=$57,000−$15,000=$42,000

Hence, the net operating working capital for 2017 is $42,000.

Given information (for 2018)

Cash and equivalents is $15,000.

Note payable is $7,000.

Current liabilities is $25,100.

Current assets are $83,320.

Formula to compute operating current assets:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets:

operating current assets=Total current assets−Cash and equivalents=$83,320−$15,000=$68,320

Hence, the operating current asset is $68,320.

Formula to compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable=$25,100−$7,000=$18,100

Hence, the operating current liabilities is $18,100.

Formula to compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities=$68,320−$18,100=$50,220

Hence, the net operating working capital for 2018 is $50,220.

Conclusion

Therefore, Company A has net operating working capital of $42,000 and $50,220 in 2017 and 2018, respectively.

b.

Expert Solution

Summary Introduction

To compute: The free cash flow in 2018 for Company A.

Free Cash Flow: The cash generated over and above required by the business operations and capital expenditure known as free cash flow. Statement of cash flow reports the cash flow generated or consumed by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Depreciation is $6,000.

Capital expenditure is $8,000.

Tax rate is 40%.

Change in net operating working capital is $8,220($42,000−$50,220).

Formula to compute free cash flow is as follows:

Free cash flow=[EBIT(1−Tax)+Depreciation]−[(Capital expenditure+Change in net operating working capital)]

Compute free cash flow is as follows:

Substitute $44,000 for EBIT, 40% for tax rate, $6,000 for depreciation, $8,000 for capital expenditure and $9,220 for change in net operating working capital.

Free cash flow=[$44,000(1−0.40)+$6,000]−($8,000+$8,220)=$26,400+$6,000−$16,220=$16,180

Hence, the free cash flow is $16,180.

Conclusion

Therefore, Company A’s free cash flow for 2016 is $16,180.

c.

Expert Solution

Summary Introduction

To prepare: The statement of stockholders’ equity of Company A for 2018.

Statement of Stockholders’ Equity: Statement of stockholders’ equity shows the opening and closing balance of stockholder’s equity with the changes occurred during the accounting period.

Explanation of Solution

Statement of stockholders’ equity:

	Shares	Amount	Retained Earnings	Total Stockholders’ Equity
Balances, December 31, 2017	4,000	40,000	36,950	76,950
2018 Net income			23,190
Cash dividends			(13,920)
Additional to retained earnings				9,270
Balances, December 31, 2018	4,000	40,000	46,220	86,220

Conclusion

Therefore, Company A has stockholders’ equity of $86,220 at the end of year 2018.

d.

Expert Solution

Summary Introduction

To compute: The economic value added for Company A for 2018.

Economic Value Added (EVA): It is a measure along with market value added to evaluate the management’s performance. It considers the opportunity costs of capital invested in the business and the net operating profit generated by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Tax rate is 40%.

Total invested capital $113,220 (working note).

After tax percentage cost of capital is 10%.

Formula to compute economic value added is as follows:

Economic value added=[EBIT(1−Tax Rate)−Invested Capital×After Tax Percentage Cost of Capital]

Substitute $44,000 for EBIT, 40% for tax rate, $113,220 for invested capital and 10% for after tax percentage cost of capital.

Compute economic value added is as follows:

Economic value added=[$44,000(1−0.40)−$113,220×0.10]=$26,400−$11,322=$15,078

Hence, the economic value added is $15,078.

Working note:

Calculation of total invested capital is as follows:

Total invested capital=Note payable+Long term debt+Common equity=$7,000+$20,000+$86,2200=$113,220

Hence, the total invested capital is $113,220.

Conclusion

Therefore, the economic value added of Company A for the year 2018 is $15,078.

e.

Expert Solution

Summary Introduction

To compute: The market value added for Company A for the year 2018.

Market Value Added: The measure to evaluate management’s performance in a company’s operations and growth, market value added considers the market value of company’s outstanding shares. It reports the market value over and above the book value of those outstanding shares.

Explanation of Solution

Given information:

Book value of common equity is $86,220.

Stock price is $25 per share.

Number of shares outstanding are 4,000.

Formula to compute market value added is as follows:

Market value added=[(Number of outstanding shares×Stock price)−Book value of equity]

Substitute $86,220 for book value of common equity, $25 for stock price and 4,000 for number of shares outstanding.

Compute market value added is as follows:

Market Value Added=(4,000×$25)−$86,220=$13,780

Hence, the market value is $13,780.

Conclusion

Therefore, the market value added for Company A for the year 2018 is $13,780.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 3

Textbook Question

100%

Chapter 3, Problem 14P

FREE CASH FLOW Arlington Corporation's financial statements (dollars and shares are in millions) are provided here.

Balance Sheets as of December 31

	2018	2017
Assets
Cash and equivalents	$ 15,000	$ 14,000
Accounts receivable	35,000	30,000
Inventories	33,320	27,000
Total current assets	$83,320	$71,000
Net plant and equipment	48,000	46,000
Total assets	$131,320	$117,000
Liabilities and Equity
Accounts payable	$ 10,100	$ 9,000
Accruals	8,000	6,000
Notes payable	7,000	5,050
Total current liabilities	$ 25,100	$ 20,050
Long term bonds	20,000	$20,000
Total liabilities	$45,100	$ 40,050
Common stock(4,000 shares)	40,000	40,000
Retained earnings	46,220	36,950
Common equity	$ 86,220	$ 76,950
Total liabilities and equity	$ 131,320	$ 117,000

Income Statement for Year Ending December 31, 2018

Sales	$ 210,000
Operating cost excluding depreciation and amortization	160,00
EBITDA	$ 50,000
Depreciation and amortization	6000
EBIT	$ 44,000
interest	5,350
EBT	5,38,650
Taxes (40%)	15,460
Net income	$ 23,190
Dividends paid	$13,920

a. What was net operating working capital for 2017 and 2018? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes.
b. What was .Arlington’s 2018 free cash flow?
c. Construct Arlington’s 2018 statement of stockholders’ equity.
d. What was Arlington’s 2018 EVA? Assume that its after tax cost of capital is 10%.
e. What was Arlington’s MVA at year-end 2018? Assume that its stock price at December 31, 2018? Was $25.

a.

Expert Solution

Summary Introduction

To compute: The net operating working capital of Company A.

Financial Statements:

A part of annual report that is attributed to the financials aspects of the company for an accounting period is called financial statements. These include balance sheet, statement of retained earnings, income statement, and cash flow statement.

Net Operating Working Capital:

The difference of current assets and current liabilities is called as the working capital. When only accounts payable and accruals are considered instead of total current liabilities, the difference is called as the net operating working capital.

Explanation of Solution

Given information (for 2017)

Cash and equivalents is $14,000.

Note payable is $5,050.

Current assets are $71,000.

Current liabilities is $20,050.

Formula to compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents=$71,000−$14,000=$57,000

Hence, the operating current asset is $57,000.

Formula to compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable=$20,050−$5,050=$15,000

Hence, the operating current liabilities is $15,000.

Formula to compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities=$57,000−$15,000=$42,000

Hence, the net operating working capital for 2017 is $42,000.

Given information (for 2018)

Cash and equivalents is $15,000.

Note payable is $7,000.

Current liabilities is $25,100.

Current assets are $83,320.

Formula to compute operating current assets:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets:

operating current assets=Total current assets−Cash and equivalents=$83,320−$15,000=$68,320

Hence, the operating current asset is $68,320.

Formula to compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable=$25,100−$7,000=$18,100

Hence, the operating current liabilities is $18,100.

Formula to compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities=$68,320−$18,100=$50,220

Hence, the net operating working capital for 2018 is $50,220.

Conclusion

Therefore, Company A has net operating working capital of $42,000 and $50,220 in 2017 and 2018, respectively.

b.

Expert Solution

Summary Introduction

To compute: The free cash flow in 2018 for Company A.

Free Cash Flow: The cash generated over and above required by the business operations and capital expenditure known as free cash flow. Statement of cash flow reports the cash flow generated or consumed by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Depreciation is $6,000.

Capital expenditure is $8,000.

Tax rate is 40%.

Change in net operating working capital is $8,220($42,000−$50,220).

Formula to compute free cash flow is as follows:

Free cash flow=[EBIT(1−Tax)+Depreciation]−[(Capital expenditure+Change in net operating working capital)]

Compute free cash flow is as follows:

Substitute $44,000 for EBIT, 40% for tax rate, $6,000 for depreciation, $8,000 for capital expenditure and $9,220 for change in net operating working capital.

Free cash flow=[$44,000(1−0.40)+$6,000]−($8,000+$8,220)=$26,400+$6,000−$16,220=$16,180

Hence, the free cash flow is $16,180.

Conclusion

Therefore, Company A’s free cash flow for 2016 is $16,180.

c.

Expert Solution

Summary Introduction

To prepare: The statement of stockholders’ equity of Company A for 2018.

Statement of Stockholders’ Equity: Statement of stockholders’ equity shows the opening and closing balance of stockholder’s equity with the changes occurred during the accounting period.

Explanation of Solution

Statement of stockholders’ equity:

	Shares	Amount	Retained Earnings	Total Stockholders’ Equity
Balances, December 31, 2017	4,000	40,000	36,950	76,950
2018 Net income			23,190
Cash dividends			(13,920)
Additional to retained earnings				9,270
Balances, December 31, 2018	4,000	40,000	46,220	86,220

Conclusion

Therefore, Company A has stockholders’ equity of $86,220 at the end of year 2018.

d.

Expert Solution

Summary Introduction

To compute: The economic value added for Company A for 2018.

Economic Value Added (EVA): It is a measure along with market value added to evaluate the management’s performance. It considers the opportunity costs of capital invested in the business and the net operating profit generated by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Tax rate is 40%.

Total invested capital $113,220 (working note).

After tax percentage cost of capital is 10%.

Formula to compute economic value added is as follows:

Economic value added=[EBIT(1−Tax Rate)−Invested Capital×After Tax Percentage Cost of Capital]

Substitute $44,000 for EBIT, 40% for tax rate, $113,220 for invested capital and 10% for after tax percentage cost of capital.

Compute economic value added is as follows:

Economic value added=[$44,000(1−0.40)−$113,220×0.10]=$26,400−$11,322=$15,078

Hence, the economic value added is $15,078.

Working note:

Calculation of total invested capital is as follows:

Total invested capital=Note payable+Long term debt+Common equity=$7,000+$20,000+$86,2200=$113,220

Hence, the total invested capital is $113,220.

Conclusion

Therefore, the economic value added of Company A for the year 2018 is $15,078.

e.

Expert Solution

Summary Introduction

To compute: The market value added for Company A for the year 2018.

Market Value Added: The measure to evaluate management’s performance in a company’s operations and growth, market value added considers the market value of company’s outstanding shares. It reports the market value over and above the book value of those outstanding shares.

Explanation of Solution

Given information:

Book value of common equity is $86,220.

Stock price is $25 per share.

Number of shares outstanding are 4,000.

Formula to compute market value added is as follows:

Market value added=[(Number of outstanding shares×Stock price)−Book value of equity]

Substitute $86,220 for book value of common equity, $25 for stock price and 4,000 for number of shares outstanding.

Compute market value added is as follows:

Market Value Added=(4,000×$25)−$86,220=$13,780

Hence, the market value is $13,780.

Conclusion

Therefore, the market value added for Company A for the year 2018 is $13,780.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 4

Textbook Question

100%

Chapter 3, Problem 14P

FREE CASH FLOW Arlington Corporation's financial statements (dollars and shares are in millions) are provided here.

Balance Sheets as of December 31

	2018	2017
Assets
Cash and equivalents	$ 15,000	$ 14,000
Accounts receivable	35,000	30,000
Inventories	33,320	27,000
Total current assets	$83,320	$71,000
Net plant and equipment	48,000	46,000
Total assets	$131,320	$117,000
Liabilities and Equity
Accounts payable	$ 10,100	$ 9,000
Accruals	8,000	6,000
Notes payable	7,000	5,050
Total current liabilities	$ 25,100	$ 20,050
Long term bonds	20,000	$20,000
Total liabilities	$45,100	$ 40,050
Common stock(4,000 shares)	40,000	40,000
Retained earnings	46,220	36,950
Common equity	$ 86,220	$ 76,950
Total liabilities and equity	$ 131,320	$ 117,000

Income Statement for Year Ending December 31, 2018

Sales	$ 210,000
Operating cost excluding depreciation and amortization	160,00
EBITDA	$ 50,000
Depreciation and amortization	6000
EBIT	$ 44,000
interest	5,350
EBT	5,38,650
Taxes (40%)	15,460
Net income	$ 23,190
Dividends paid	$13,920

a. What was net operating working capital for 2017 and 2018? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes.
b. What was .Arlington’s 2018 free cash flow?
c. Construct Arlington’s 2018 statement of stockholders’ equity.
d. What was Arlington’s 2018 EVA? Assume that its after tax cost of capital is 10%.
e. What was Arlington’s MVA at year-end 2018? Assume that its stock price at December 31, 2018? Was $25.

a.

Expert Solution

Summary Introduction

To compute: The net operating working capital of Company A.

Financial Statements:

A part of annual report that is attributed to the financials aspects of the company for an accounting period is called financial statements. These include balance sheet, statement of retained earnings, income statement, and cash flow statement.

Net Operating Working Capital:

The difference of current assets and current liabilities is called as the working capital. When only accounts payable and accruals are considered instead of total current liabilities, the difference is called as the net operating working capital.

Explanation of Solution

Given information (for 2017)

Cash and equivalents is $14,000.

Note payable is $5,050.

Current assets are $71,000.

Current liabilities is $20,050.

Formula to compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents=$71,000−$14,000=$57,000

Hence, the operating current asset is $57,000.

Formula to compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable=$20,050−$5,050=$15,000

Hence, the operating current liabilities is $15,000.

Formula to compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities=$57,000−$15,000=$42,000

Hence, the net operating working capital for 2017 is $42,000.

Given information (for 2018)

Cash and equivalents is $15,000.

Note payable is $7,000.

Current liabilities is $25,100.

Current assets are $83,320.

Formula to compute operating current assets:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets:

operating current assets=Total current assets−Cash and equivalents=$83,320−$15,000=$68,320

Hence, the operating current asset is $68,320.

Formula to compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable=$25,100−$7,000=$18,100

Hence, the operating current liabilities is $18,100.

Formula to compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities=$68,320−$18,100=$50,220

Hence, the net operating working capital for 2018 is $50,220.

Conclusion

Therefore, Company A has net operating working capital of $42,000 and $50,220 in 2017 and 2018, respectively.

b.

Expert Solution

Summary Introduction

To compute: The free cash flow in 2018 for Company A.

Free Cash Flow: The cash generated over and above required by the business operations and capital expenditure known as free cash flow. Statement of cash flow reports the cash flow generated or consumed by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Depreciation is $6,000.

Capital expenditure is $8,000.

Tax rate is 40%.

Change in net operating working capital is $8,220($42,000−$50,220).

Formula to compute free cash flow is as follows:

Free cash flow=[EBIT(1−Tax)+Depreciation]−[(Capital expenditure+Change in net operating working capital)]

Compute free cash flow is as follows:

Substitute $44,000 for EBIT, 40% for tax rate, $6,000 for depreciation, $8,000 for capital expenditure and $9,220 for change in net operating working capital.

Free cash flow=[$44,000(1−0.40)+$6,000]−($8,000+$8,220)=$26,400+$6,000−$16,220=$16,180

Hence, the free cash flow is $16,180.

Conclusion

Therefore, Company A’s free cash flow for 2016 is $16,180.

c.

Expert Solution

Summary Introduction

To prepare: The statement of stockholders’ equity of Company A for 2018.

Statement of Stockholders’ Equity: Statement of stockholders’ equity shows the opening and closing balance of stockholder’s equity with the changes occurred during the accounting period.

Explanation of Solution

Statement of stockholders’ equity:

	Shares	Amount	Retained Earnings	Total Stockholders’ Equity
Balances, December 31, 2017	4,000	40,000	36,950	76,950
2018 Net income			23,190
Cash dividends			(13,920)
Additional to retained earnings				9,270
Balances, December 31, 2018	4,000	40,000	46,220	86,220

Conclusion

Therefore, Company A has stockholders’ equity of $86,220 at the end of year 2018.

d.

Expert Solution

Summary Introduction

To compute: The economic value added for Company A for 2018.

Economic Value Added (EVA): It is a measure along with market value added to evaluate the management’s performance. It considers the opportunity costs of capital invested in the business and the net operating profit generated by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Tax rate is 40%.

Total invested capital $113,220 (working note).

After tax percentage cost of capital is 10%.

Formula to compute economic value added is as follows:

Economic value added=[EBIT(1−Tax Rate)−Invested Capital×After Tax Percentage Cost of Capital]

Substitute $44,000 for EBIT, 40% for tax rate, $113,220 for invested capital and 10% for after tax percentage cost of capital.

Compute economic value added is as follows:

Economic value added=[$44,000(1−0.40)−$113,220×0.10]=$26,400−$11,322=$15,078

Hence, the economic value added is $15,078.

Working note:

Calculation of total invested capital is as follows:

Total invested capital=Note payable+Long term debt+Common equity=$7,000+$20,000+$86,2200=$113,220

Hence, the total invested capital is $113,220.

Conclusion

Therefore, the economic value added of Company A for the year 2018 is $15,078.

e.

Expert Solution

Summary Introduction

To compute: The market value added for Company A for the year 2018.

Market Value Added: The measure to evaluate management’s performance in a company’s operations and growth, market value added considers the market value of company’s outstanding shares. It reports the market value over and above the book value of those outstanding shares.

Explanation of Solution

Given information:

Book value of common equity is $86,220.

Stock price is $25 per share.

Number of shares outstanding are 4,000.

Formula to compute market value added is as follows:

Market value added=[(Number of outstanding shares×Stock price)−Book value of equity]

Substitute $86,220 for book value of common equity, $25 for stock price and 4,000 for number of shares outstanding.

Compute market value added is as follows:

Market Value Added=(4,000×$25)−$86,220=$13,780

Hence, the market value is $13,780.

Conclusion

Therefore, the market value added for Company A for the year 2018 is $13,780.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 5

Textbook Question

100%

Answer 6

Textbook Question

100%

Answer 7

a.

Expert Solution

Summary Introduction

To compute: The net operating working capital of Company A.

Financial Statements:

A part of annual report that is attributed to the financials aspects of the company for an accounting period is called financial statements. These include balance sheet, statement of retained earnings, income statement, and cash flow statement.

Net Operating Working Capital:

The difference of current assets and current liabilities is called as the working capital. When only accounts payable and accruals are considered instead of total current liabilities, the difference is called as the net operating working capital.

Explanation of Solution

Given information (for 2017)

Cash and equivalents is $14,000.

Note payable is $5,050.

Current assets are $71,000.

Current liabilities is $20,050.

Formula to compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents=$71,000−$14,000=$57,000

Hence, the operating current asset is $57,000.

Formula to compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable=$20,050−$5,050=$15,000

Hence, the operating current liabilities is $15,000.

Formula to compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities=$57,000−$15,000=$42,000

Hence, the net operating working capital for 2017 is $42,000.

Given information (for 2018)

Cash and equivalents is $15,000.

Note payable is $7,000.

Current liabilities is $25,100.

Current assets are $83,320.

Formula to compute operating current assets:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets:

operating current assets=Total current assets−Cash and equivalents=$83,320−$15,000=$68,320

Hence, the operating current asset is $68,320.

Formula to compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable=$25,100−$7,000=$18,100

Hence, the operating current liabilities is $18,100.

Formula to compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities=$68,320−$18,100=$50,220

Hence, the net operating working capital for 2018 is $50,220.

Conclusion

Therefore, Company A has net operating working capital of $42,000 and $50,220 in 2017 and 2018, respectively.

b.

Expert Solution

Summary Introduction

To compute: The free cash flow in 2018 for Company A.

Free Cash Flow: The cash generated over and above required by the business operations and capital expenditure known as free cash flow. Statement of cash flow reports the cash flow generated or consumed by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Depreciation is $6,000.

Capital expenditure is $8,000.

Tax rate is 40%.

Change in net operating working capital is $8,220($42,000−$50,220).

Formula to compute free cash flow is as follows:

Free cash flow=[EBIT(1−Tax)+Depreciation]−[(Capital expenditure+Change in net operating working capital)]

Compute free cash flow is as follows:

Substitute $44,000 for EBIT, 40% for tax rate, $6,000 for depreciation, $8,000 for capital expenditure and $9,220 for change in net operating working capital.

Free cash flow=[$44,000(1−0.40)+$6,000]−($8,000+$8,220)=$26,400+$6,000−$16,220=$16,180

Hence, the free cash flow is $16,180.

Conclusion

Therefore, Company A’s free cash flow for 2016 is $16,180.

c.

Expert Solution

Summary Introduction

To prepare: The statement of stockholders’ equity of Company A for 2018.

Statement of Stockholders’ Equity: Statement of stockholders’ equity shows the opening and closing balance of stockholder’s equity with the changes occurred during the accounting period.

Explanation of Solution

Statement of stockholders’ equity:

	Shares	Amount	Retained Earnings	Total Stockholders’ Equity
Balances, December 31, 2017	4,000	40,000	36,950	76,950
2018 Net income			23,190
Cash dividends			(13,920)
Additional to retained earnings				9,270
Balances, December 31, 2018	4,000	40,000	46,220	86,220

Conclusion

Therefore, Company A has stockholders’ equity of $86,220 at the end of year 2018.

d.

Expert Solution

Summary Introduction

To compute: The economic value added for Company A for 2018.

Economic Value Added (EVA): It is a measure along with market value added to evaluate the management’s performance. It considers the opportunity costs of capital invested in the business and the net operating profit generated by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Tax rate is 40%.

Total invested capital $113,220 (working note).

After tax percentage cost of capital is 10%.

Formula to compute economic value added is as follows:

Economic value added=[EBIT(1−Tax Rate)−Invested Capital×After Tax Percentage Cost of Capital]

Substitute $44,000 for EBIT, 40% for tax rate, $113,220 for invested capital and 10% for after tax percentage cost of capital.

Compute economic value added is as follows:

Economic value added=[$44,000(1−0.40)−$113,220×0.10]=$26,400−$11,322=$15,078

Hence, the economic value added is $15,078.

Working note:

Calculation of total invested capital is as follows:

Total invested capital=Note payable+Long term debt+Common equity=$7,000+$20,000+$86,2200=$113,220

Hence, the total invested capital is $113,220.

Conclusion

Therefore, the economic value added of Company A for the year 2018 is $15,078.

e.

Expert Solution

Summary Introduction

To compute: The market value added for Company A for the year 2018.

Market Value Added: The measure to evaluate management’s performance in a company’s operations and growth, market value added considers the market value of company’s outstanding shares. It reports the market value over and above the book value of those outstanding shares.

Explanation of Solution

Given information:

Book value of common equity is $86,220.

Stock price is $25 per share.

Number of shares outstanding are 4,000.

Formula to compute market value added is as follows:

Market value added=[(Number of outstanding shares×Stock price)−Book value of equity]

Substitute $86,220 for book value of common equity, $25 for stock price and 4,000 for number of shares outstanding.

Compute market value added is as follows:

Market Value Added=(4,000×$25)−$86,220=$13,780

Hence, the market value is $13,780.

Conclusion

Therefore, the market value added for Company A for the year 2018 is $13,780.

Answer 8

a.

Expert Solution

Summary Introduction

To compute: The net operating working capital of Company A.

Financial Statements:

A part of annual report that is attributed to the financials aspects of the company for an accounting period is called financial statements. These include balance sheet, statement of retained earnings, income statement, and cash flow statement.

Net Operating Working Capital:

The difference of current assets and current liabilities is called as the working capital. When only accounts payable and accruals are considered instead of total current liabilities, the difference is called as the net operating working capital.

Explanation of Solution

Given information (for 2017)

Cash and equivalents is $14,000.

Note payable is $5,050.

Current assets are $71,000.

Current liabilities is $20,050.

Formula to compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents=$71,000−$14,000=$57,000

Hence, the operating current asset is $57,000.

Formula to compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable=$20,050−$5,050=$15,000

Hence, the operating current liabilities is $15,000.

Formula to compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities=$57,000−$15,000=$42,000

Hence, the net operating working capital for 2017 is $42,000.

Given information (for 2018)

Cash and equivalents is $15,000.

Note payable is $7,000.

Current liabilities is $25,100.

Current assets are $83,320.

Formula to compute operating current assets:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets:

operating current assets=Total current assets−Cash and equivalents=$83,320−$15,000=$68,320

Hence, the operating current asset is $68,320.

Formula to compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable=$25,100−$7,000=$18,100

Hence, the operating current liabilities is $18,100.

Formula to compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities=$68,320−$18,100=$50,220

Hence, the net operating working capital for 2018 is $50,220.

Conclusion

Therefore, Company A has net operating working capital of $42,000 and $50,220 in 2017 and 2018, respectively.

Answer 9

a.

Expert Solution

Answer 10

a.

Expert Solution

Answer 11

Expert Solution

Answer 12

Summary Introduction

To compute: The net operating working capital of Company A.

Financial Statements:

A part of annual report that is attributed to the financials aspects of the company for an accounting period is called financial statements. These include balance sheet, statement of retained earnings, income statement, and cash flow statement.

Net Operating Working Capital:

The difference of current assets and current liabilities is called as the working capital. When only accounts payable and accruals are considered instead of total current liabilities, the difference is called as the net operating working capital.

Answer 13

Explanation of Solution

Given information (for 2017)

Cash and equivalents is $14,000.

Note payable is $5,050.

Current assets are $71,000.

Current liabilities is $20,050.

Formula to compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets is as follows:

operating current assets=Total current assets−Cash and equivalents=$71,000−$14,000=$57,000

Hence, the operating current asset is $57,000.

Formula to compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities is as follows:

operating current liabilities=Total current libilities−Notes payable=$20,050−$5,050=$15,000

Hence, the operating current liabilities is $15,000.

Formula to compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2017)=Operating current assets−Operting current liabilities=$57,000−$15,000=$42,000

Hence, the net operating working capital for 2017 is $42,000.

Given information (for 2018)

Cash and equivalents is $15,000.

Note payable is $7,000.

Current liabilities is $25,100.

Current assets are $83,320.

Formula to compute operating current assets:

operating current assets=Total current assets−Cash and equivalents

Compute operating current assets:

operating current assets=Total current assets−Cash and equivalents=$83,320−$15,000=$68,320

Hence, the operating current asset is $68,320.

Formula to compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable

Compute operating current liabilities:

operating current liabilities=Total current libilities−Notes payable=$25,100−$7,000=$18,100

Hence, the operating current liabilities is $18,100.

Formula to compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities

Compute net operating working capital is as follows:

Net operating working capital(2018)=Operating current assets−Operting current liabilities=$68,320−$18,100=$50,220

Hence, the net operating working capital for 2018 is $50,220.

Answer 14

Conclusion

Therefore, Company A has net operating working capital of $42,000 and $50,220 in 2017 and 2018, respectively.

Answer 15

b.

Expert Solution

Summary Introduction

To compute: The free cash flow in 2018 for Company A.

Free Cash Flow: The cash generated over and above required by the business operations and capital expenditure known as free cash flow. Statement of cash flow reports the cash flow generated or consumed by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Depreciation is $6,000.

Capital expenditure is $8,000.

Tax rate is 40%.

Change in net operating working capital is $8,220($42,000−$50,220).

Formula to compute free cash flow is as follows:

Free cash flow=[EBIT(1−Tax)+Depreciation]−[(Capital expenditure+Change in net operating working capital)]

Compute free cash flow is as follows:

Substitute $44,000 for EBIT, 40% for tax rate, $6,000 for depreciation, $8,000 for capital expenditure and $9,220 for change in net operating working capital.

Free cash flow=[$44,000(1−0.40)+$6,000]−($8,000+$8,220)=$26,400+$6,000−$16,220=$16,180

Hence, the free cash flow is $16,180.

Conclusion

Therefore, Company A’s free cash flow for 2016 is $16,180.

Answer 16

b.

Expert Solution

Answer 17

b.

Expert Solution

Answer 18

Expert Solution

Answer 19

Summary Introduction

To compute: The free cash flow in 2018 for Company A.

Free Cash Flow: The cash generated over and above required by the business operations and capital expenditure known as free cash flow. Statement of cash flow reports the cash flow generated or consumed by the business.

Answer 20

Explanation of Solution

Given information:

EBIT is $44,000.

Depreciation is $6,000.

Capital expenditure is $8,000.

Tax rate is 40%.

Change in net operating working capital is $8,220($42,000−$50,220).

Formula to compute free cash flow is as follows:

Free cash flow=[EBIT(1−Tax)+Depreciation]−[(Capital expenditure+Change in net operating working capital)]

Compute free cash flow is as follows:

Substitute $44,000 for EBIT, 40% for tax rate, $6,000 for depreciation, $8,000 for capital expenditure and $9,220 for change in net operating working capital.

Free cash flow=[$44,000(1−0.40)+$6,000]−($8,000+$8,220)=$26,400+$6,000−$16,220=$16,180

Hence, the free cash flow is $16,180.

Answer 21

Conclusion

Therefore, Company A’s free cash flow for 2016 is $16,180.

Answer 22

c.

Expert Solution

Summary Introduction

To prepare: The statement of stockholders’ equity of Company A for 2018.

Statement of Stockholders’ Equity: Statement of stockholders’ equity shows the opening and closing balance of stockholder’s equity with the changes occurred during the accounting period.

Explanation of Solution

Statement of stockholders’ equity:

	Shares	Amount	Retained Earnings	Total Stockholders’ Equity
Balances, December 31, 2017	4,000	40,000	36,950	76,950
2018 Net income			23,190
Cash dividends			(13,920)
Additional to retained earnings				9,270
Balances, December 31, 2018	4,000	40,000	46,220	86,220

Conclusion

Therefore, Company A has stockholders’ equity of $86,220 at the end of year 2018.

Answer 23

c.

Expert Solution

Answer 24

c.

Expert Solution

Answer 25

Expert Solution

Answer 26

Summary Introduction

To prepare: The statement of stockholders’ equity of Company A for 2018.

Statement of Stockholders’ Equity: Statement of stockholders’ equity shows the opening and closing balance of stockholder’s equity with the changes occurred during the accounting period.

Answer 27

Explanation of Solution

Statement of stockholders’ equity:

	Shares	Amount	Retained Earnings	Total Stockholders’ Equity
Balances, December 31, 2017	4,000	40,000	36,950	76,950
2018 Net income			23,190
Cash dividends			(13,920)
Additional to retained earnings				9,270
Balances, December 31, 2018	4,000	40,000	46,220	86,220

Answer 28

Conclusion

Therefore, Company A has stockholders’ equity of $86,220 at the end of year 2018.

Answer 29

d.

Expert Solution

Summary Introduction

To compute: The economic value added for Company A for 2018.

Economic Value Added (EVA): It is a measure along with market value added to evaluate the management’s performance. It considers the opportunity costs of capital invested in the business and the net operating profit generated by the business.

Explanation of Solution

Given information:

EBIT is $44,000.

Tax rate is 40%.

Total invested capital $113,220 (working note).

After tax percentage cost of capital is 10%.

Formula to compute economic value added is as follows:

Economic value added=[EBIT(1−Tax Rate)−Invested Capital×After Tax Percentage Cost of Capital]

Substitute $44,000 for EBIT, 40% for tax rate, $113,220 for invested capital and 10% for after tax percentage cost of capital.

Compute economic value added is as follows:

Economic value added=[$44,000(1−0.40)−$113,220×0.10]=$26,400−$11,322=$15,078

Hence, the economic value added is $15,078.

Working note:

Calculation of total invested capital is as follows:

Total invested capital=Note payable+Long term debt+Common equity=$7,000+$20,000+$86,2200=$113,220

Hence, the total invested capital is $113,220.

Conclusion

Therefore, the economic value added of Company A for the year 2018 is $15,078.

Answer 30

d.

Expert Solution

Answer 31

d.

Expert Solution

Answer 32

Expert Solution

Answer 33

Summary Introduction

To compute: The economic value added for Company A for 2018.

Economic Value Added (EVA): It is a measure along with market value added to evaluate the management’s performance. It considers the opportunity costs of capital invested in the business and the net operating profit generated by the business.

Answer 34

Explanation of Solution

Given information:

EBIT is $44,000.

Tax rate is 40%.

Total invested capital $113,220 (working note).

After tax percentage cost of capital is 10%.

Formula to compute economic value added is as follows:

Economic value added=[EBIT(1−Tax Rate)−Invested Capital×After Tax Percentage Cost of Capital]

Substitute $44,000 for EBIT, 40% for tax rate, $113,220 for invested capital and 10% for after tax percentage cost of capital.

Compute economic value added is as follows:

Economic value added=[$44,000(1−0.40)−$113,220×0.10]=$26,400−$11,322=$15,078

Hence, the economic value added is $15,078.

Working note:

Calculation of total invested capital is as follows:

Total invested capital=Note payable+Long term debt+Common equity=$7,000+$20,000+$86,2200=$113,220

Hence, the total invested capital is $113,220.

Answer 35

Conclusion

Therefore, the economic value added of Company A for the year 2018 is $15,078.

Answer 36

e.

Expert Solution

Summary Introduction

To compute: The market value added for Company A for the year 2018.

Market Value Added: The measure to evaluate management’s performance in a company’s operations and growth, market value added considers the market value of company’s outstanding shares. It reports the market value over and above the book value of those outstanding shares.

Explanation of Solution

Given information:

Book value of common equity is $86,220.

Stock price is $25 per share.

Number of shares outstanding are 4,000.

Formula to compute market value added is as follows:

Market value added=[(Number of outstanding shares×Stock price)−Book value of equity]

Substitute $86,220 for book value of common equity, $25 for stock price and 4,000 for number of shares outstanding.

Compute market value added is as follows:

Market Value Added=(4,000×$25)−$86,220=$13,780

Hence, the market value is $13,780.

Conclusion

Therefore, the market value added for Company A for the year 2018 is $13,780.

Answer 37

e.

Expert Solution

Answer 38

e.

Expert Solution

Answer 39

Expert Solution

Answer 40

Summary Introduction

To compute: The market value added for Company A for the year 2018.

Market Value Added: The measure to evaluate management’s performance in a company’s operations and growth, market value added considers the market value of company’s outstanding shares. It reports the market value over and above the book value of those outstanding shares.

Answer 41

Explanation of Solution

Given information:

Book value of common equity is $86,220.

Stock price is $25 per share.

Number of shares outstanding are 4,000.

Formula to compute market value added is as follows:

Market value added=[(Number of outstanding shares×Stock price)−Book value of equity]

Substitute $86,220 for book value of common equity, $25 for stock price and 4,000 for number of shares outstanding.

Compute market value added is as follows:

Market Value Added=(4,000×$25)−$86,220=$13,780

Hence, the market value is $13,780.

Answer 42

Conclusion

Therefore, the market value added for Company A for the year 2018 is $13,780.

Answer 43

Ch. 3 - What four financial statements are contained in...Ch. 3 - Who are some of the basic users of financial...Ch. 3 - If a typical firm reports 20 million of retained...Ch. 3 - Explain the following statement: Although the...Ch. 3 - Prob. 5Q Ch. 3 - MVA Over the years, Masterson Corporations...Ch. 3 - Prob. 7Q Ch. 3 - Prob. 8Q Ch. 3 - How are managements actions incorporated in EVA...Ch. 3 - Explain the following statement: Our tax rates are...

Concept explainers

Videos

Explanation of Solution

Explanation of Solution

Explanation of Solution

Explanation of Solution

Explanation of Solution

Want to see more full solutions like this?

Chapter 3 Solutions