You have been provided with 2021 and 2022 financial statement information (in Millions) for Everlast Inc.

	2021	2022
Sales	$ 12,573	$13,436
Depreciation Expense	1,661	1,736
Cost of goods sold	4,979	5,207
Other Expense	946	824
Interest Expense	776	926
Cash	6,067	6,466
Accounts Receivable	8,034	9,427
Short-term Notes Payable	1,171	1,147
Long-term Debt	20,320	24,696
Net Fixed Assets	50,888	54,273
Accounts Payable	4,384	4,644
Inventory	14,283	15,288
Dividends	1,411	1,618
Tax rate	34%	34%
Common Stock	10,000	?
Retained Earnings	43,397	?

1. Prepare a statement of comprehensive income for Everlast Inc. for 2021 and 2022.
2. What are the dividends paid and addition to retained earnings for 2021 and 2022?
3. Prepare a statement of financial position for Everlast Inc. for 2021 and 2022.
4. Calculate the Cash flow from Assets for 2022. Make sure to include the OCF, Net Capital Spending and change in NWC.
5. Calculate the Cash Flow to Creditors for 2022
6. Calculate the Cash Flow to Shareholders for 2022 and show how the Cash Flow Identity holds.

SHOW ALL YOUR WORK AND CALCULATIONS!!