2, 1 Total como quity 1.3.0 Totalband equity $316,919 $253,252 The data has been collected in the Microsoft Excel file below. Download the spreadshest and perform the required analysis teatwr the question below. Do not und intermediate calculation Enter your answers in thousands. For example, an answer of $1 thousand should be red as 1, no 1,000. Round your tirs to the nearest whole number. Use a mission letter negative valais, if any. Download spreadsheet Financial Statement, Cash Flow, and Tf1d065xx a. Sales for 2021 wire $466,650,000, and EBITDA 15% of sale. Furthermore, depreciation and amortization were 19% of nat fixed assets, interest was 58,259,000, the corporate tax rate mas 25%, and Laiho pays 46.25% of its not income as dividends. Given this information, construct the firm's 2021 income statement Laiho Industries Income Statement for Year Ending December 31, 2021 (thousands of dollars) 2021 Sales $466650000 Operating costs excluding depreciation and amaton 306652500 EBITDA 69997500 Depreciation and amortation 12503200 EBIT $ 54493600 Interest 8759000 EBT $ 48734600 Taxis (2) 12183650 Not income $ 36550950 $ Common dividende $ 1620481438 Addition to retained ning s 19646125.62 b. Construct the statement of stockholders' equily for the year ending December 31, 2021, and the 2021 Statement of cash flow. The device actuated depreciation on war to the other deportere for the year. Laiho Industries: Statement of Stockholders' Equity, December 31, 2021 (thousands of dollars) Total Stockholders Common Stock Retained Earnings Equity Balance December 31, 2020 $ 92000 $ 39843 Common stock 2021 Net income 36550.95 Cash dividends 16904.88 Addition to retained in Balance December 31, 2021 $ 105500 $ 59489.14 12500 Laiho Industries: Statement of Cash Flows for 2021 (thousands of dollars) 2021 Operating Activities Net income $ Depreciation and amortization Increase in accounts payable Increase in accruals Increase in accounts receivable Increase in inventor Net Cach provided by operating activiti $ Investing Activities Addition to properly, plant, and equipment $ Net cash din investing activities $ Financing Activities Inca in spate $ Increase in long-term dutt Increase in common slock Payment of common dividence Netcare provided by financing activities $ Summary Nat increase/decrease in cach $ Cash at the beginning of the year Cash at the end of the year c. Calculate 2020 and 2021 net operating working capital (NOWC) and 2021 free cash flow (FCF). Are the firm has no excess cash NOW $ thousand NOWG201$ thousand FCF $ thousand d. If Lahe increased its dividend payout ratio, what diffect would this have on corporale lases paid? What affect would this have on tamis paid by the company's shareholders? If Laho increased its dividend payout ratio, the firm would pay corporate taxes and the company's shareholders would pay C V on the dividends they would receive 2. Assume that the firm's after-tax cost of capitalis 11.5%. What is the firm's 2021 EVA? I. Assume that the fam's stock price is 523 per share and that al year-end 2021 the firm has 10 milion shares outstanding. What is the firm's MVA at year-end 2021? $ thousand Check My Work Problem Back Autosaved at 10:25 AM 2, 1 Total como quity 1.3.0 Totalband equity $316,919 $253,252 The data has been collected in the Microsoft Excel file below. Download the spreadshest and perform the required analysis teatwr the question below. Do not und intermediate calculation Enter your answers in thousands. For example, an answer of $1 thousand should be red as 1, no 1,000. Round your tirs to the nearest whole number. Use a mission letter negative valais, if any. Download spreadsheet Financial Statement, Cash Flow, and Tf1d065xx a. Sales for 2021 wire $466,650,000, and EBITDA 15% of sale. Furthermore, depreciation and amortization were 19% of nat fixed assets, interest was 58,259,000, the corporate tax rate mas 25%, and Laiho pays 46.25% of its not income as dividends. Given this information, construct the firm's 2021 income statement Laiho Industries Income Statement for Year Ending December 31, 2021 (thousands of dollars) 2021 Sales $466650000 Operating costs excluding depreciation and amaton 306652500 EBITDA 69997500 Depreciation and amortation 12503200 EBIT $ 54493600 Interest 8759000 EBT $ 48734600 Taxis (2) 12183650 Not income $ 36550950 $ Common dividende $ 1620481438 Addition to retained ning s 19646125.62 b. Construct the statement of stockholders' equily for the year ending December 31, 2021, and the 2021 Statement of cash flow. The device actuated depreciation on war to the other deportere for the year. Laiho Industries: Statement of Stockholders' Equity, December 31, 2021 (thousands of dollars) Total Stockholders Common Stock Retained Earnings Equity Balance December 31, 2020 $ 92000 $ 39843 Common stock 2021 Net income 36550.95 Cash dividends 16904.88 Addition to retained in Balance December 31, 2021 $ 105500 $ 59489.14 12500 Laiho Industries: Statement of Cash Flows for 2021 (thousands of dollars) 2021 Operating Activities Net income $ Depreciation and amortization Increase in accounts payable Increase in accruals Increase in accounts receivable Increase in inventor Net Cach provided by operating activiti $ Investing Activities Addition to properly, plant, and equipment $ Net cash din investing activities $ Financing Activities Inca in spate $ Increase in long-term dutt Increase in common slock Payment of common dividence Netcare provided by financing activities $ Summary Nat increase/decrease in cach $ Cash at the beginning of the year Cash at the end of the year c. Calculate 2020 and 2021 net operating working capital (NOWC) and 2021 free cash flow (FCF). Are the firm has no excess cash NOW $ thousand NOWG201$ thousand FCF $ thousand d. If Lahe increased its dividend payout ratio, what diffect would this have on corporale lases paid? What affect would this have on tamis paid by the company's shareholders? If Laho increased its dividend payout ratio, the firm would pay corporate taxes and the company's shareholders would pay C V on the dividends they would receive 2. Assume that the firm's after-tax cost of capitalis 11.5%. What is the firm's 2021 EVA? I. Assume that the fam's stock price is 523 per share and that al year-end 2021 the firm has 10 milion shares outstanding. What is the firm's MVA at year-end 2021? $ thousand Check My Work Problem Back Autosaved at 10:25 AM