FILL IN YELLOW SPACES 2016 2017 $14,500 $ 9,000 $ 16,000 $ 500 1 Sales COGS SG&A D&A EBIT Interest Expense EBT Taxes (35% Tax Rate) Net Income $ 300 2 3 4 EBITDA 200 600 1500 Cash A/R INV Total Current Assets 1200 1840 3240 2200 4000 Fixed Assets Total Assets 3200 6440 1100 750 A/P Note Payable (STD) Total current Liabilities Long Term Debt Total Liabilities Total Equity 800 600 1400 900 2300 4140 2350 Capital Expenditures 135 MARKET PRICE PER SHARE SHARES OUTSTANDING EQUITY MARKET CAPITALIZATION $ 45.00 175 11 Refer to the financial statements of Molloy Deli, Inc The firm's asset turnover ratio for 2017 is 12 Refer to the financial statements of Molloy Deli, Inc The firm's cash coverage ratio for 2017 is 13 Refer to the financial statements of Molloy Deli, Inc The firm's return on equity ratio for 2017 is 14 Refer to the financial statements of Molloy Deli, Inc The firm's P/E ratio for 2017 is 15 Refer to the financial statements of Molloy Deli, Inc The firm's market to book value for 2017 is 16 Refer to the financial statements of Molloy Deli, Inc. The firm's leverage ratio for 2017 is 17 Refer to the financial statements of Molloy Deli, Inc. The firm's TEV for 2017 is