Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of dollars) 2021 2020 Sales $2,310.0 $2,100.0 Operating costs excluding depreciation and amortization 1.964.0 1785.0 EBITDA $ 346.0 $ 315.0 13.0 Depreciation and amortization 76.0 63.0 Earnings before interest and taxes (EBIT) $ 270,0 270.0 $ 252.0 232.0 Interest 50.8 46.2 Earnings before taxes (EBT) $ 219,2 219.4 $ 205.8 Taxes (25%) 87.7 82.3 Net income $ 131.5 $ 123.5 Common dividends $ 118.4 $ 98.8 Powell Panther Corporation: Balance Sheets as of December 31 (millions of dollars) 2021 2020 Assets Cash and equivalents $ 40.0 $ 32.0 Accounts receivable 347.0 315.0 Inventories 362.0 315.0 Total current assets $ 749.0 $ 662.0 Net plant and equipment 756.0 630.0 Total assets $1,505.0 $1,292.0 Liabilities and Equity Accounts payable $ 210.0 $ 168.0 Accruals 218.0 168.0 46.2 42.0 Total current liabilities $ 474.2 $ 378.0 Long-term bonds 462.0 420.0 Total liabilities $ 936.2 $ 798.0 Common stock 518.6 456.9 Retained earnings 50.2 37.1 Common equity $ 568.8 $ 494.0 Total liabilities and equity $1,505.0 $1,292.0 Write out your answers completely. For example, 25 million should be entered as 25,000,000. Round your answers to the nearest dollar, if necessary. Negative values, if any, should be indicated by a minus sign. Notes payable Write out your answers completely. For example, 25 million should be entered as 25,000,000. Round your answers to the nearest dollar, if necessary. Negative values, if any, should be indicated by a minus sign. a. What was net operating working capital for 2020 and 2021? Assume the firm has no excess cash. 2020: $ 2021: $ b. What was the 2021 free cash flow? $ c. How would you explain the large increase 2021 dividends? I. The large increase in net income from 2020 to 2021 explains the large increase in 2021 dividends. II. The large increase in EBIT from 2020 to 2021 explains the large increase in 2021 dividends. III. The large increase in free cash flow from 2020 to 2021 explains the large increase in 2021 dividends. IV. The large increase in sales from 2020 to 2021 explains the large increase in 2021 dividends. V. The large increase retained earnings from 2020 to 2021 explains the large increase in 2021 dividends. -Select
