QUESTION 21 2019 Other Data Ordinary Shares Outstanding (M) Market Price Tax Rate WACC (After-tax % cost of capital) 4,268 $53.30 21.20% 5.0% Based on Coke's Income Statement and Balance Sheet What is Coke's Market Value of Equity? QUESTION 22 Based on Coke's Income Statement and Balance Sheet What is Coke's Book Value of Common Equity? QUESTION 23 Based on Coke's income Statement and Balance Sheet What is Coke's 2019 MVA? Coca-Cola Company 12/31 2019 Net sales (in millions) 37,266 Operating Cost (exc. Depr.) 25,368 Depreciation expense 1365 Operating Income 10,533 Interest income 253 Earnings before taxes 10,786 Income taxes 1,801 Net income 8.985 Assets: (in Millions) Cash and marketable securities Accounts receivable Inventories Prepaid expenses Total current assets Net fixed assets Other assets 2019 2018 $11,175 $15,964 $3,971 $3,396 3,379 2,766 1.886 8.508 $20,411 $30,634 $10,838 $8,232 $55,132 $44.350 $86,381 $83,216 Total assets $8,416 Liabilities and Equity: Accounts payable Notes payable Other Current Liabilities $10,705 15,247 1.021 18,191 2616 2019 2018 Assets: (in Millions) Cash and marketable securities Accounts receivable Inventories Prepaid expenses Total current assets $11,175 $15,964 $3,971 $3,396 3,379 2,766 1,886 8,508 $20,411 $30,634 $10,838 $8,232 $55.132 $44,350 $86,381 $83,216 Net fixed assets Other assets Total assets Liabilities and Equity: Accounts payable $10,705 $8,416 Notes payable 15,247 18,191 Other Current Liabilities 1,021 2616 Total current liabilities $26,973 $29,223 Long-term debt 38,310 34,935 Owner's equity 21,098 19,058 Total liabilities and owner's equity $86,381 $83,216 Other Data 2019 Ordinary Shares Outstanding (M) 4,268M Market Price $53.30 Tax Rate 21.20% WACC (After-tax % cost of capital) 5.096