Answer part C,E, and F. Thank you!!

Financial Statements, Cash Flow, and Taxes a. Constructing the firm's 2021 income statement Laiho Industries: financial information for 2021 (in thousands of dollars) Sales EBITDA as a percentage of sales Depr. as a \% of fixed assets Tax rate Interest expense Dividend payout ratio $466,650 15% 17% 25% $8,209 48.25% c. Calculating 2020 and 2021 net operating working capital (NOWC) and 2021 free cash flow (FCF) Excesss cash NOWC 2020 (in thousands of dollars) NOWC 2021 (in thousands of dollars) FCF2021 (in thousands of dollars) e. Calculating the firm's 2021EVA After-tax cost of capital EVA20211 (in thousands of dollars) $0 \#N/A \#N/A \#N/A f. Calculating the firm's MVA at year-end 2021 Stock price 9.5% Shares outstanding $24 MVA2021 (in thousands of dollars) 10,000 \#N/A