2021 $15,000 2020 $14,000 30,000 20,000 26.565 19,000 $71,565 $ 53,000 50,000 49,000 $121,565 $102,000 $ 10,100 $9,500 7,900 7,000 5,200 6,000 $ 24,000 $21,700 15,000 15,000 $30,000 $36,700 40,000 40,000 42,565 25,300 $82,565 $65.300 $121,565 $102,000 Income Statement for Year Ending December 31, 2021 $197,000 150,000 147,000 3,000 44,000 Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Liabilities and Equity Accounts payable Accruals Notes payable Total current abies Long-term bonds Common stock (4,000 shares) Retained earnings Common equity Total abilities and equity Sales Operating costs excluding depreciation and amortization EBITDA Depreciation & amortization EBET Interest 8.450 $35.350 837.50 Not income 512.50 Dividend ped 19,247.50 Enter your answers in ons. 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 What was net operating working capital for 2020 and 20217 Assume that all cash is excess cash, L, this cash is not needed for operating purposes 20206 20218 What was rington's 2021 free cash flow $ Construct Arlington's 3021 statement of stockholder Statement of Stockholders' Equity, 2021 Common Stock Retained Total Stockholders Shares Amount Earnings Balance, 12/31/20 million 1 2021 Net Income million Cash Dividends million Addition to retained earnings milion million Balances, 12/31/21 milion d. What was Arlington's 2021 EVA Assume that its after-tax cost of capital is 10%. Round your answer to the nearest cent $ 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 milion