WACC is 3.98

Economic Value Added and ROIC WACC IS 3.98 a.) Using 2021 data and the calculated WACC in 2a did Campbell add or detract value using the Economic Value Added criteria? b.) How does the Return on Invested Capital (ROIC) compare to the WACC? D m F For the Fiscal Period Ending Reclassified 12 months JU-30-2017 USD Reclassified 12 months Jul-29-2018 USD Currency 12 months Jul-28-2019 USD 12 months Aug-02-2020 USD 12 months Aug-01-2021 USD Revenue Other Revente Total Revenue 5,8370 6,6150 81070 5,6910 340 5,837.0 6,6180 8,107.0 8,6910 3.475.0 Cost Of Goods Sold Gross Profit 33910 2.4460 4.1540 2.461.0 5.2960 2.711.0 5.500 3,000.0 5620 2.8140 Selling General & Admin Exp R&D EXP Depreciation & Amort Other Operating Expense/(Income) 10000 93 0 1.1770 910 1 383 0 15190 92.0 1,3850 30 (2400) (2110) 1230 105 Other Operating Exp Total 9630 1.057.0 1,5940 1,7170 12040 Operating Income 1,503.0 1404.0 1,1170 1,291.0 18100 (1150) Interest Expenses Inderest and invest Income Net Interest Exp (1800) 30 (9800) (2500) 20 (3540) 03450 40 (341.0) 2100) 10 (2010) (1150) (150) 10 201 Currency Exchange Gans (Loss) Other Non-Operating Inc (ED) EBT Excl. Unusual Items 1,3730 1.225.0 763.0 1.400.0 (480) (2020) (1070) (1210 (09.03 000 Restructuring Charges Mage & Related Restruct Charges --- Income Statement Balance Sheet Cash Flow B c D D E F 1,5030 1,404.0 1,1170 1,2010 1,610.0 (1150) (2100) (1830) 30 (1800) (356.0) 20 (354.0) (3450) 40 (341.0) 10 (115.0) (209.0) (150) 10 02.0) (10) 1,373.0 1.225.0 763.0 9480 1,400,0 (480) (2020) (1070) (1210) (190) (530) (90) (100) (10) A 31 Operating income 32 33 Expone 34 interest and lives income 35 Net interest Exp. 36 37 Currency Exchange Gains (Loss) 38 Other Non Operating inc (Exp) 39 EBT ENCI Unusual items 40 41 Restructuring Charges 42 Merger a Related Rostruct Charges 43 Impairment of Goodwo 44 Can (Loss) On Sale Of 45 Gan (Loss) On Sale Of Assets 46 Asset Wiedown 47 Legal Setlements 48 Other User 49 EBT Incl. Unusual Items 50 51 Income Tax Export 52 Earnings from Cont. Ops 53 54 Eng of Discontinued Ops 55 Extraord ltom Account Change 56 Net income to Company 57 58 Minority Int in Eatings 59 Net Income 60 61 Income Statement Balance Sheet Cash Flow (490) (640) (110) (540) (220) (160) 1,3160 8300 6250 766,0 1,3360 3920 9240 1080 724.0 1510 4740 1740 5920 328 0 1.008.0 (370) (630) (263.0) OO (50) 8870 261.0 211.0 1,6280 1,002.0 3870 2610 211.0 1.5280 1.002.0 Jul 30 2017 USD Reclassified Jul 29 2018 USD Jul 28 2019 USD Aug.02.2020 USD Aug-01-2021 USD 3190 319,0 49.0 310 31.0 8590 899.0 690 69.0 5500 550 605.0 5100 530 563.0 525 490 5740 5300 450 575.0 5440 510 595.0 933 9020 740 1,100.0 3870 7970 22.0 3630 499 0 1.9670 8710 300 2,305.0 980 1,695.0 6.043.0 050909 2.454 5,2790 (220) 2.4460 52150 27000) 2.455.0 5.5390 2,9170 2.6220 5,7240 (3.119.0) 2.605.0 Balance Sheet as of: 4 5 Currency B ASSETS 7 Cash And Equivalents 8 Total Cash & ST Investments 9 20 Accounts Receivable 21 Other Recevables 2 Total Receivables 23 24 Inventory 25 Other Current Assets 26 Total Current Assets 27 28 Oros Property Plan & Equipment 29 Accumulated Depreciation 30 Net Property, Plant & Equipment 31 32 Long term westments 33 Goodwill 34 Other Intangibles 35 Deferred Tax Assets, LT 36 Other Long Term Assets 37 Total Assets 38 39 LIABILITIES 40 Accounts Payable 41 Accrued Exp 42 Short-term Bonowings 43 Curt Port of LI Det 44 Cum Port of Leases 45 Curl Income Taxes Puyate 46 Other Current Liabilities 47 Total Current Liabilities 48 49 Long Term Debt 50 Long Term Lenses 51 Pension & Other Post Retie Benefits 52 De Tax Libility Non Cun Income Statement 770 40170 3.4150 39060 3,350 0 3.501,0 32.190 69 0 2,1150 1.1110 360 349 7./26.01 520 3.5640 3.6640 20 2.145.0 1152.0 12170 1.14 250 120720 2140 11.734 7050 INO 1.135.0 3900 1.070.0 5030 370 6660 AMO 1,0360 220 10 200 1560 23950 8140 5720 8500 5000 210 15 0 6130 3.385.0 1 049.0 603 0 2780 9210 70.0 240 1300 3,075.0 100 3600 3,594.0 650 50 1210 1.810.0 7.991 0 2.4920 70 5089 4900 7,1010 20 3890 9240 49900 1880 4620 9140 5.0020 TO HO 1,0510 3470 9600 Balance Sheet Cash Flow B D E F Goodwill Other Intangibles Deferred Tax Assets, LT Other Long Term Assets Total Assets 3,864.0 3,6640 20 2.145.0 14.529.0 2,115.0 1.118.0 360 340 7.726.0 4,0170 3.4150 3,9860 3350 0 3,9810 3,2390 12170 13.148.0 290 12.372.2 214.0 11.734.0 8140 LIABILITIES Accounts Payable Accrued Exp Short term Borrowings Curt Port of LT Debt Curr Port of Leases Curr Income Taxes Payable Other Current Liabilities Total Current Liabilities 5720 7050 4940 1,135.0 3900 6660 4940 1,036 0 220 10 20.0 1560 2.395.0 1,0700 513.0 370 8500 5000 21.0 10490 6030 278 0 9210 70.0 240 1300 3,075.0 100 8600 3.594.0 15 0 613.0 3,385.0 65,0 50 1240 1,814.0 7.991 0 Long-Term Debt Long-Term Lenses Pension & Other Post Retre Benefits Del Tax Liability, Non-Curr Other Non-Current Liabilities Total Liabilities 24920 70 5080 490.0 189 6,081.0 3470 950.0 2640 13,156,0 7,1010 2.0 3890 9240 235.0 12.036.0 4 990.0 1880 462.0 9140 1740 9,8030 5,0020 1880 341.0 1.051.0 1840 8.580.0 Common Stock Additional Paid In Capital Retained Earrings Treasury Stock Comprehensive Inc. and Other Total Common Equity 120 359.0 23850 (1066.0) (530) 1,637.0 120 3490 2.224.0 (1.1030) (1180) 1,364.0 120 3720 1.993.0 (1.076.0) (1980) 1,103.0 120 3940 3.1900 (1.0230) 100) 2.563.0 120 4140 3.7420 (1.0210) 5.0 3,152.0 Minority Interest 80 90 9.0 6.0 20 Total Equity 1.645,0 1.373.0 1.112.0 2.569.0 3.194.0 Total Liabilities And Equity Z726,0 14,529,0 13.148.0 12372.0 11,744.0 Supplemental items Total Shares Out on Balance Sheet Date 3010 3010 3010 3020 3020 Income Statement Balance Sheet Garshallow For the Fiscal Period Ending B Restated 12 months Jul-30-2017 USD Restated 12 months Jul-29-2018 USD D Restated 12 months Jul 28-2019 USD E Restated 12 months Aug-02-2020 USD Currency 12 months Aug-01-2021 USD Net Income Depreciation Amor Amort of Goodwil and intangibles Depreciation & Amort, Total 8870 1920 10 193.0 2010 2500 200 279.0 211.0 3150 100 3030 1.620.0 2050 00 3280 1,0020 2750 420 3170 120 10 110 470 (9750) 190 90 610 210 60 (Gain) Los From Of Assets (Gain) Loss On Sale or invest Asset Wriodown & Restructuring Costs Stock Bed Compensation Net Cash From Discontinued Ops Other Operating Activities Change Acc. Reculate Chain Inventones Change in Acc Payable Change in other let Operating Assets Cash from Ops 180 000 2050 (2000) 280 100 (480) (270) 1,236 0 10.0 116.0 610 9140 (3000) 560 (140) 780 270 1.410.0 580 3120 170 (110) 00 1250 (10 1.250.0 2040 (300) (200) 1450 00) 1,308.0 1970 (200) (TTO (1640) 1,0350 (3380) (070) 187810) 100 334) (470) 310 Capital Expenditure Cash Acquisitions Diverstures Invest in Market & Equity Securt Net (Inc) Dec in Loans Originaled/Solt Other driversting Activities Cash from Investing (2000) (110) 2.5480 300 27509 20 1110 (300) (363.0) 40 (190) 17.1970) 5610 153.0 8.0 1158.09 2.272.0 8.2470 10,2220 5,8390 5,6170 320.0 2. Short Term Debt issued income Statement Balance Sheet Cash Flow D 1,2360 E 1,410,0 1,250.0 1,3960 1,035,0 (3380) Capital Expenditure Cash Acquisitions Divestitures Inwest in Markets & Equity Securt Net (inc) Doc in Los Orginated Sold Other lowesting Activities Cash from Investing (1070) 57810) IDO (29001 (3010) (470) 31.0 (110) 25410 0 RO) 1110 (10) (360.0) (190) (7.197.0) 1500 163.0 40 2.2720 20 (1500) 5 6300 1220 Short Term Debitissued Long-Term Debt issued Total Debt issued Short Term Debt Repaid Long-Term Debt Repaid Total Debt Repaid 82470 2110 8,458,0 (0,001203 (490.00 (8,492.0) 10 2220 6,2240 16,4400 (9.9440) (530) (10.0070) 5,037,0 (5.2900 (7020) 16,990) 50120 10000 6,6170 6.9090) 2.2010 19.1770) 3200 (5800 19210 (1,501 ) Issuance of Common Stock Repurchase of Common Stock 20 (459 09 (109) (80) 2370 (120) 2.0 (10) Common Dividends Paid Total Dividends Pald (4200) (420,0) 28.0) (426.01 0230 (423.0) 4200) (426.01 600 (4390) Special Dividend Paid Other Financing Activities Cash from Financing 30 (9010) 1970) 8.8070 (10) (1,591.01 (120) (2007) (1.600.0) Foreign Exchange Rate Ad Net Change in Cash 110 (29.0 (80) 1220 (10) 6800 20 (790.00 (1950) Income Statement Balance Sheet Cash Flow