New Tab Canvas - X DB Income Statement for D'Leon Ending December 31, 20XX 2020 2019 2018 $7,035,600 5,728.000 680,000 SALES COST OF GOODS SOLD OTHER EXPENSES DEPRECIATION TOTAL OPERATING COSTS EBIT INTEREST EXPENSE $6.524.960 $ 510,640 28.000 $ 422,640 169.056 22.54 $5,834,400 5,728,000 680.000 116.960 $6.524.960 ($ 690,560) 76.000 ($ 866,560) 0246.624) (5119.975) $3,432,000 2,864,000 340,000 18.900 $2.222900 $ 209, 100 52.500 $ 146,600 TAXES (402) NET INCOME $ 87960 EPS DPS BOOK VALUR PER SHARE STOCK PRICE SHARES OUTSTANDING TAX RATE LEASE PAYMENTS SINKING PUND PAYMENTS $1.014 $0.220 $6.209 $12.17 250.000 40.000 40.000 (55.199) $0.110 $1.328 $2.25 100,000 40.000 40.000 0 $0.880 $0.220 $6.638 $8.50 100,000 40.000 40.000 0 0 2020 2012 Nwab Canvas XCO 2020 2019 2018 ASSETS CASH ACCOUNTS RECEIVABLE INVENTORIES TOTAL CURRENT ASSETS GROSS FIXED ASSETS LESS ACCUMULATED DEPRECIATION NET PIXED ASSETS TOTAL ASSETS $ 85,632 878,000 1.716.40 $2.680,112 1,197,160 -20..120 S817.040 $3.297.3152 $ 7.282 632,160 1.287.360 $1,926,802 1, 202,950 263.160 $939.790 $2.866.592 $ 57,600 351,200 715,200 $1,124,000 491,000 145.200 $_344.800 146.2 LIABILITIES AND NOOITY ACCOUNTS PAYABLE NOTES PAYABLE ACCRUALS TOTAL CURRENT LIABILITIES LONG-TERM DEBT COMMON STOCK RETAINED EARNINGS TOTAL EQUITY TOTAL LIABILITIES AND EQUITY $ 436,800 600.000 400.000 $1,444,800 500,000 1,680.936 012B584) $1.552.352 1.497.3152 $ 524,160 720,000 -489.600 $1,733, 760 1,000,000 460,000 (322.168) $132.832 $2.56.592 $ 145,600 200,000 136.000 $ 481,600 323, 432 460,000 203.768 S. 663.768 $1468.00 Canvas New Tab - XCO TOTAL CURRENT LIABILITIES LONG-TERM DEBT COMMON STOCK RETAINED EARNINGS TOTAL EQUITY TOTAL LIABILITIES AND EQUITY $1,444,800 500,000 1,680,936 012BA584) $1.552.352 $2.497.152 $1,733, 760 1,000,000 460,000 11327. 168) 132.832 $2.866.592 $ 481,600 323, 432 460,000 203.768 $662,768 $11.460.800 What is free cash flow (FCF) for D'Leon in 2020? Net operating profit after tax is $306,384 Operating cash flow is $423,344 Netfred asset investment is -55.790 Net Current asset investment is $1042.270. Free cash flow is positive Question 8 12 pts HE