Calculate the following ratios on the table below for year 2021 only

Also Calculate the Free Cash Flow for 2021's

You are provided with the following financial statements data for a firm:

Transcribed Image Text:

Year-end stock price Shares outstanding (in millions) Tax rate Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Other LT assets Total assets Liabilities and equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock (75M shares) Retained earnings COMMON SIZE BALANCE SHEETS - Allied Food Products - December 31 (in millions of dollars) Total common equity Total liabilities and equity 2021 $23.06 75 25% $ 2021 10 $ 375 615 $ 1,000 $ 1,000 - 60 $ 2020 $26.00 140 110 $ 310 $ 750 75 $ 1,060 $ 130 25% $2,000 $ 1,680 2020 80 315 415 810 870 30 130 60 220 580 800 130 750 880 810 $ 940 $ $2,000 $ 1,680 COMMON SIZE 2021 0.50% 18.75% 30.75% 50.00% 50.00% 0.00% 100.00% 3.00% 7.00% 5.50% 15.50% 37.50% 53.00% 6.50% 40.50% 47.00% 100.00% 2020 4.76% 18.75% 24.70% 48.21% 51.79% 0.00% 100.00% 1.79% 7.74% 3.57% 13.10% 34.52% 47.62% 7.74% 44.64% 52.38% 100.00% Year-end stock price Shares outstanding (in millions) Tax rate Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Other LT assets Total assets Liabilities and equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock (75M shares) Retained earnings COMMON SIZE BALANCE SHEETS - Allied Food Products - December 31 (in millions of dollars) Total common equity Total liabilities and equity 2021 $23.06 75 25% $ 2021 10 $ 375 615 $ 1,000 $ 1,000 - 60 $ 2020 $26.00 140 110 $ 310 $ 750 75 $ 1,060 $ 130 25% $2,000 $ 1,680 2020 80 315 415 810 870 30 130 60 220 580 800 130 750 880 810 $ 940 $ $2,000 $ 1,680 COMMON SIZE 2021 0.50% 18.75% 30.75% 50.00% 50.00% 0.00% 100.00% 3.00% 7.00% 5.50% 15.50% 37.50% 53.00% 6.50% 40.50% 47.00% 100.00% 2020 4.76% 18.75% 24.70% 48.21% 51.79% 0.00% 100.00% 1.79% 7.74% 3.57% 13.10% 34.52% 47.62% 7.74% 44.64% 52.38% 100.00%