eet.... Aut Reorganize the following financial statements in order to calculate NOPAT and Invested Capital Below 2017 2018 8,507 18.5% Reorganized Financial Statements Calculation of NOPAT Operating Tax Rate 2017 2018 Operating EBIT Operating Cash Taxes NOPAT Income Statement Bevenues COGS Compensation and Benefits Delivery Cost Advertising Depreciation EDITA Interest Expense taberest came Nonoperating income EBT Income Taxes Net Income (lous) 8,025 (5,939) (482) (281) (342) (855) 128 (50) 165 (157) 167 0901 (6,295) (10) (298) (362) (957) 84 (924) 165 (675) 203 (473) Consolidated Balance Sheets-USD ($) in Millions Assets 2017 Operating Cash Excess Cash Accounts Recievable Inventory Current Assets Net PPBE Equity Investments Total Assets Liabilities and Equity Accounts Paybuble Short-term Debt Accrued Expenses Current Liabilities Long-term Debt Common Stock Retained Earnings Total Liabilities and Equity 161 163 401 201 925 5,698 100 6,723 781 590 132 1,003 4,722 998 6,723 2018 177 63 482 191 912 6,381 100 7,393 323 679 139 1,140 5,135 1,118 7,393 Calculation of Invested Capital Operating Cash Accounts Recievable Operating Current Assets Accounts Paybable Accounts Paybable Operating Current Liabilities Invested Capital 1605 401.25 2017 176.55 481.5 2018 eet.... Aut Reorganize the following financial statements in order to calculate NOPAT and Invested Capital Below 2017 2018 8,507 18.5% Reorganized Financial Statements Calculation of NOPAT Operating Tax Rate 2017 2018 Operating EBIT Operating Cash Taxes NOPAT Income Statement Bevenues COGS Compensation and Benefits Delivery Cost Advertising Depreciation EDITA Interest Expense taberest came Nonoperating income EBT Income Taxes Net Income (lous) 8,025 (5,939) (482) (281) (342) (855) 128 (50) 165 (157) 167 0901 (6,295) (10) (298) (362) (957) 84 (924) 165 (675) 203 (473) Consolidated Balance Sheets-USD ($) in Millions Assets 2017 Operating Cash Excess Cash Accounts Recievable Inventory Current Assets Net PPBE Equity Investments Total Assets Liabilities and Equity Accounts Paybuble Short-term Debt Accrued Expenses Current Liabilities Long-term Debt Common Stock Retained Earnings Total Liabilities and Equity 161 163 401 201 925 5,698 100 6,723 781 590 132 1,003 4,722 998 6,723 2018 177 63 482 191 912 6,381 100 7,393 323 679 139 1,140 5,135 1,118 7,393 Calculation of Invested Capital Operating Cash Accounts Recievable Operating Current Assets Accounts Paybable Accounts Paybable Operating Current Liabilities Invested Capital 1605 401.25 2017 176.55 481.5 2018
