Arlington Corporation's financial statements $($dollars and shares are in millions$)$ are provided here.

Balance Sheets as of December $31$

$20212020$

Assets

Cash and equivalents $ $13,000$ $ $12,000$

Accounts receivable $30,00020,000$

Inventories $25,14519,000$

Total current assets $ $68,145$ $ $51,000$

Net plant and equipment $48,00047,000$

Total assets $$116,145$ $$98,000$

Liabilities and Equity

Accounts payable $ $10,500$ $ $9,500$

Accruals $7,0005,000$

Notes payable $6,3005,500$

Total current liabilities $ $23,800$ $ $20,000$

Long$-$term bonds $10,00010,000$

Total liabilities $ $33,800$ $ $30,000$

Common stock $(4,000$ shares$)50,00050,000$

Retained earnings $32,34518,000$

Common equity $ $82,345$ $ $68,000$

Total liabilities and equity $$116,145$ $$98,000$

Income Statement for Year Ending December $31,2021$

Sales $$197,000$

Operating costs excluding depreciation and amortization $150,000$

EBITDA $ $47,000$

Depreciation & amortization $6,000$

EBIT $ $41,000$

Interest $5,400$

EBT $ $35,600$

Taxes $(25\%)8,900\mathrm{.}00$

Net income $$26,700\mathrm{.}00$

Dividends paid $$12,355\mathrm{.}00$

Enter your answers in millions. 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 $2021?$ Assume that all cash is excess cash; i$.$e$.,$ this cash is not needed for operating purposes.

$2020$ $ million

$2021$ $ million

What was Arlington's $2021$ free cash flow?

$ million

Construct Arlington's $2021$ statement of stockholders' equity.

Statement of Stockholders' Equity, $2021$

Common Stock Retained

Earnings Total Stockholders'

Equity

Shares Amount

Balances, $12/31/20$ million $ million $ million $ million

$2021$ Net Income million

Cash Dividends million

Addition to retained earnings million

Balances, $12/31/21$ million $ million $ million $ million

What was Arlington's $2021$ EVA? Assume that its after$-$tax cost of capital is $10\%.$ Round your answer to the nearest cent.

$ million

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.

$ million