Calculate the WACC

WACC = Cost of Equity x Equity% + Cost of Debt x Debt% - (1 - Tax Rate)

Figure I

($ Millions)	2018	2019	2020
Current Assets
Cash	42.62	27.46	146.73
Receivables	5.0	5.37	5.76
Prepaid Expenses	0.55	0.45	1.37
Inventories	50.20	75.85	112.88
Investments	0.57	0.38	0.00
NCA Held Sale	0.00	0.00	0.00
Other	0.11	0.03	0.03
Total Current Assets	99.04	109.54	266.77
Current Liabilities
Account Payable	45.36	51.73	82.87
Long Term Debt	0.00	0.56	1.99
Provisions	4.71	5.36	9.74
NCL Held Sale	0.00	0.00	0.00
Other	7.32	7.73	20.39
Total Current Liabilities	57.39	65.38	114.99

Figure II

($ Millions)	2018	2019	2020
Total Debt	58.10	67.42	116.02
Total Assets	105.98	118.40	280.04
Long Term Debt	0.00	0.69	0.45
Total Equity	47.88	50.98	164.02

Figure III

($ Millions)	2018	2019	2020
Total Sales	389.88	418.12	461.25
Net Income	14.11	17.20	26.82
Gross Profit	21.01	23.40	38.85
Total Assets	105.98	118.40	280.04
Total Equity	47.88	50.98	164.02
Total Earnings	413.61	438.70	497.90
Outstanding Shares	93.47	93.73	103.53
Dividends	0.00	0.00	0.00

Figure IV

$ Million	2018	2019	2020
Sales	389.88	418.12	461.25
Average Total Assets	93.15	112.19	199.22
Average Account Receivables	3.525	5.185	5.565
Average Accounts Payable	36.93	48.55	67.3
Cost of Goods Sold	331.732	348.01	371.4
Average Inventory	44.97	63.03	94.37