v

please help ive tried this multiple times

Balance Sheets as of December 31 2021 $ 13,000 30,000 26,210 $ 69,210 49,000 $118,210 $ 10,800 7,400 6,800 $ 25,000 20,000 $ 45,000 40,000 33,210 $73,210 $118,210 Income Statement for Year Ending December 31, 2021 2020 $ 12,000 25,000 22,000 $ 59,000 45,000 $104,000 $ 8,500 6,000 5,300 $ 19,800 20,000 $ 39,800 40,000 24,200 $ 64,200 $104,000 $238,000 190,000 $ 48,000 5,000 $ 43,000 4,400 $ 38,600 9,650.00 $28,950.00 Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock (4,000 shares) Retained earnings Common equity Total liabilities and equity Sales Operating costs excluding depreciation and amortization EBITDA Depreciation & amortization EBIT Interest EBT Taxes (25%) Net income Interest EBT Taxes (25%) 4,400 $38,600 9,650.00 $28,950.00 Net income Dividends paid $19,940.00 Enter your answers in millions. For example, an answer of $25,000,000,000 should be entered as 25,000. Round your answers to the nearest whole number, if necessary. a. What was net operating working capital for 2020 and 20217 Assume that all cash is excess cash; ie, this cash is not needed for operating purposes. 20205 2021 million million b. What was Arlington's 2021 free cash flow? $ million c. Construct Arlington's 2021 statement of stockholders' equity Statement of Stockholders' Equity, 2021 Common Stock Retained Earnings Total Stockholders Equity Shares Amount Balances, 12/31/20 million million 5 $ $ million milion milion 2021 Net Income mition Cash Dividends million Addition to retained earnings million S million $ million million $ Balances, 12/31/21 d. What was Arlington's 2021 EVA? Assume that its after-tax cost of capital is 10%. Round your answer to the nearest cent. $ million e. What was Arlington's MVA at year-end 2021? Assume that its stock price at December 31, 2021 was $25. Round your answer to the nearest cent. S million