Last year Miami Rivet had $5 million in operating income (EBIT). Its depreciation expense was $1 million, its interest expense was $1 million, and its corporate tax rate was 25%. At year-end, it had $14 million in operating current assets, $3 million in accounts payable, $1 million in accruals, $2 million in notes payable, and $15 million in net plant and equipment. Assume Miami Rivet has no excess cash. Miami Rivet uses only debt and common equity to fund its operations. (In other words, Miami Rivet has no preferred stock on its balance sheet.) Miami Rivet had no other current liabilities. Assume that Miami Rivet only noncash item was depreciation. Based on this information answer the following questions:

a) What was the companys net income?

b. What was its net operating working capital (NOWC)?

c.What was its net working capital (NWC)?

d. Miami Rivet had $12 million in net plant and equipment the prior year. Its net operating working capital has remained constant over time. What is the companys free cash flow (FCF) for the year that just ended? Note that capital expenditures are equal to the change in net plant and equipment plus the annual depreciation expense.

e.Miami Rivet has 500,000 common shares outstanding, and the common stock amount on the balance sheet is $5 million. The company has not issued or repurchased common stock during the year. Last years balance in retained earnings was $11.2 million, and the firm paid out dividends of $1.8 million during the year. Based on this information Miami Rivets end-of-year Retained Earnings are:

f.Miami Rivet has 500,000 common shares outstanding, and the common stock amount on the balance sheet is $5 million. The company has not issued or repurchased common stock during the year. Last years balance in retained earnings was $11.2 million, and the firm paid out dividends of $1.8 million during the year. Based on this information Miami Rivets Total Stockholders Equity is:

g.If the firms stock price at year-end is $52, what is the firms market value added (MVA)?

h.If the firms after-tax percentage cost of capital is 9%, what is the firms Long-term debt at year-end?

i.If the firms after-tax percentage cost of capital is 9%, what is the firms total invested capital at year-end?

j.If the firms after-tax percentage cost of capital is 9%, what is the firms EVA at year-end?