5. Compute EVA and MVA for XCO in 2020. XCO Balance Sheet om January 31 (5 milliona) Inventory Ace Rec Other 2018 2.254 231 207 1.291 3,983 2019 2428 245 231 855 3,760 2020 2.464 Inventory 240 Ace Rec 274 Other 897 Cash 3,876 Current Assets Current Assets 1,027 NPPE Other FA Total FA Total Assets 991 494 1,485 5468 1,574 5.333 2,202 NPPE 583 Other FA 2,785 Total FAI 6,660 Total Assets S.T. Debt Aces Payable Other TotalCL 121 202 403 725 113 217 388 718 351 S.T. Debt 261 Aces Payable 358 Other 970 TotalCL LT. Debit Other Total LT Common EA Total LE 883 612 1,495 3.248 5468 883 601 1,484 3,131 5.393 884 LT. Debt 1.470 Other 2,354 Total LT 3,335 Common Eq 6.660 Total L&E Income Statement for Year Ending January 31 (5 millions) 2018 2019 2020 Revens 4.170 4.434 Revenge Cost of sales 1.565 1.631 1,662 Cost of als Gross profit 2,605 2,811 2,762 Gross profit SG&A 1810 2.021 2,029 SG&A EBIT 793 790 733 EBIT 42 40 39 interest Other income 8 -7 4 Other income Table Income 761 690 Taxable income Taces 157 149 Taxes Net Income Sal Netice D Focus 5. Compute EVA and MVA for XCO in 2020. XCO Balance Sheet om January 31 (5 milliona) Inventory Ace Rec Other 2018 2.254 231 207 1.291 3,983 2019 2428 245 231 855 3,760 2020 2.464 Inventory 240 Ace Rec 274 Other 897 Cash 3,876 Current Assets Current Assets 1,027 NPPE Other FA Total FA Total Assets 991 494 1,485 5468 1,574 5.333 2,202 NPPE 583 Other FA 2,785 Total FAI 6,660 Total Assets S.T. Debt Aces Payable Other TotalCL 121 202 403 725 113 217 388 718 351 S.T. Debt 261 Aces Payable 358 Other 970 TotalCL LT. Debit Other Total LT Common EA Total LE 883 612 1,495 3.248 5468 883 601 1,484 3,131 5.393 884 LT. Debt 1.470 Other 2,354 Total LT 3,335 Common Eq 6.660 Total L&E Income Statement for Year Ending January 31 (5 millions) 2018 2019 2020 Revens 4.170 4.434 Revenge Cost of sales 1.565 1.631 1,662 Cost of als Gross profit 2,605 2,811 2,762 Gross profit SG&A 1810 2.021 2,029 SG&A EBIT 793 790 733 EBIT 42 40 39 interest Other income 8 -7 4 Other income Table Income 761 690 Taxable income Taces 157 149 Taxes Net Income Sal Netice D Focus