I think I have A and B correct. just need help on C,D,E please

Balance Sheets as of December 31 2019 2018 $ 15,000 $ 14,000 35,000 25,000 31,205 23,000 $ 81,205 $ 62,000 54,000 49,000 $135,205 $111,000 $ 10,500 $ 8,000 7,600 5,000 6,700 5,500 $ 24,800 $ 18,500 15,000 15,000 $ 39,800 $ 33,500 50,000 50,000 45,405 27,500 $ 95,405 $ 77,500 $135,205 $111,000 Income Statement for Year Ending December 31, 2019 $250,000 200,000 $ 50,000 8,000 $ 42,000 Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock (4,000 shares) Retained earnings Common equity Total liabilities and equity Sales Operating costs excluding depreciation and amortization EBITDA Depreciation & amortization EBIT Income Statement for Year Ending December 31, 2019 Sales $250,000 200,000 Operating costs excluding depreciation and amortization EBITDA $ 50,000 Depreciation & amortization 8,000 EBIT $ 42,000 Interest 4,500 EBT $37,500. Taxes (25%) 9,375.00 Net income $ 28,125.00 Dividends paid 10,220.00 Enter your answers in millions. For example, an answer of $25,000,000,000 should be entered as 25,000. Round your answers to the nearest whole number, if necessary. a. What was net operating working capital for 2018 and 20197 Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes. 2018S 2019$ 35000 million 48105 million b. What was Arlington's 2019 free cash flow? S 33605 million c. Construct Arlington's 2019 statement of stockholders' equity. c. Construct Arlington's 2019 statement of stockholders' equity. Statement of Stockholders' Equity, 2019 Common Stock Shares Amount Balances, 12/31/18 4000 million $ 50000 million $ million 2019 Net Income million 28125 million) 10220 million Cash Dividends Addition to retained earnings million Balances, 12/31/19 4000 million $ 50000 million $ million $ million d. What was Arlington's 2019 EVA? Assume that its after-tax cost of capital is 10%. Round your answer to the nearest cent $ million e. What was Arlington's MVA at year-end 20197 Assume that its stock price at December 31, 2019 was $25. Round your answer to the nearest cent. million Retained Earnings Total Stockholders Equity $