1. Prepare the statement of retained earnings?

Againment 2 2018| ? 21 2017 Statement of Retained Earnings Opening balance of RE ladd. Net Income Less, Dividend = Closing Balance of RE 2018 16.86 1056 97 361 Statement of Cash Flows 2018 1.514 182 3 INCOME STATEMENT Sales 5 Cost of goode pold 6 Depreciation Other Expenses 8 TorsOperating costs 9 EBIT LO Interest Expense 1 EBT -2 Tox (214) 3 Net Income -4 5 BALANCE SHEET 26 Assets 7 Cash -8 Short-Term Investments 9 Accounts Receivables 20 Inventories 1 Two -2 Net FA 23 Total Assets Op. Balance Derding, divitis Net Income Add, Depreciation Less, Increase in AR Less, Increase in Iny Add, Increase in AP Add, Increase in Accruals Anwestling sariwis Lece, Cash used to acquire fixed peete Lepo, Increase in ST Investmento Finewsindi 271 350 198 187 223 PL ? ? 814 1,005 1.813 201 30 785 058 1,843 ? Add, Increase in Notes Payable Add, Increase in LT Debt Add, Increase in Common Stock Less, Dividend Payments Closing Balance 65 74 Free Cash Flows 25 Financed by: 26 Accounts Payable 27 Notes Payable 28 Accruals 19 Toxworry Listilities 90 Long-term debt 1 Common Stock #2 Retained Earnings 3 TxwEquity 4 Total Liabilities and Equity 112 177 189 2018 198 180 1,365 1.453 1,819 1,380 1.465 1,843 NOPAT Operating Capitsi CA exclusing ST Investments - CL exclusind Notes Payable Net Fixed Assets Total Operating Capital Lepo, Increase in Oper. Capital T ? 6 Stock Market Information 7 Stock Price 38 No. of shares 99 Dividend per shareis -0 WACC -1 Tax(21%) 50 100.00 1.00 Free Cash Flow ROIC 21% EVA MO Market Value of Equity Less, Book Value of Equity Market Value Added MVA