6.

Continued from previous question. What is the 2018 Net Operating Working Capital? What is the 2017 NOWC?

Select one:

a. 5450; 3900

b. 6660; 4200

c. 4350; 2700

d. 2350; 1200

e. 1150; 700

7.

Continued from previous question. What is the 2018 Free Cash Flow?

Select one:

a. -1390

b. -690

c. -590

d. +1390

e. -50

8.

Continued from previous question. Assume the after-tax cost of capital is 8%. What is the 2018 EVA?

Select one:

a. -1325

b. +2460

c. +1335

d. +1134

e. +1445

Use the information to answer the following questions. XXX, Inc. Balance Sheet 2018 2017 2018 2017 Cash 450 200 Accounts Payable 600 300 Accounts Receivable 3600 2500 Accruals 1200 500 Notes payable 1100 1200 Inventory 3200 2000 Total CL 2900 2000 Total CA 7250 4700 Long Term Debt 2920 2000 Gross Fixed Assets 6150 5500 Common Stock 3100 3000 Less Acc. Depreciation 1400 3080 2000 1200 Retained Earnings 4300 Total Equities Net Fixed Assets 4750 6180 5000 Total Assets 12000 9000 Total Liab. & O.E. 12000 9000 XXX, Inc. Income Statement 2018 EBITDA 3200 Depreciation 200 EBIT 3000 Interest Expense 1800 EBT 1200 Taxes 420 Net Income 780 Dividend Paid 300 What is the 2018 Net Operating Profit After Taxes (NOPAT)? Use the information to answer the following questions. XXX, Inc. Balance Sheet 2018 2017 2018 2017 Cash 450 200 Accounts Payable 600 300 Accounts Receivable 3600 2500 Accruals 1200 500 Notes payable 1100 1200 Inventory 3200 2000 Total CL 2900 2000 Total CA 7250 4700 Long Term Debt 2920 2000 Gross Fixed Assets 6150 5500 Common Stock 3100 3000 Less Acc. Depreciation 1400 3080 2000 1200 Retained Earnings 4300 Total Equities Net Fixed Assets 4750 6180 5000 Total Assets 12000 9000 Total Liab. & O.E. 12000 9000 XXX, Inc. Income Statement 2018 EBITDA 3200 Depreciation 200 EBIT 3000 Interest Expense 1800 EBT 1200 Taxes 420 Net Income 780 Dividend Paid 300 What is the 2018 Net Operating Profit After Taxes (NOPAT)