Question 13

Intro Below is the balance sheet for Northern Comfort Company for December 31 of 2019 and 2020. 2019 2020 2019 2020 2,550 3,150 2.550 3,150 5,100 6,300 Cash 850 1,050 Accounts payable Accounts Current 2,550 3,150 receivable liabilities Long- Inventory 2,550 3,150 term debt Current Total 5,950 7,350 assets liabilities Net fixed 11,050 13,650 Equity assets Total Total 17,000 21,000 liab. & assets equity The income statement for 2020 is also given: : 7,650 9,450 9.350 11,550 17,000 21,000 Amount 50,400 27,720 7,560 15,120 Sales Operating costs except dep. Depreciation EBIT Interest EBT Taxes (22%) Net income 5,040 10,080 2,218 7,862 Attempt 1/3 for 10 pts. Part 1 What was NOPAT for 2020? 0+ decimals - Attempt 1/3 for 10 pts. Part 1 What was NOPAT for 2020? 0+ decimals Submit Part 2 Attempt 1/3 for 10 pts. What was the change in net operating working capital during 2020? (Assuming no excess cash) 0+ decimals Submit - Attempt 1/3 for 10 pts. Part 3 What was capital expenditure in 2020? 0+ decimals Submit | Attempt 1/3 for 10 pts. Part 4 What was the free cash flow for 2020? 0+ decimals Submit