2012 Powell Panther Corporation Income Statements for Year Ending December 31 Millions of Dollar 2014 Sales $12000 $1,000 Operating cosechading depreciation and more 19700 EBITDA Depreciation nation 100 250 Earrings before interest and tones) 51500 Barnings before 51 $10 Tawe 333 13 Netice Common des Powell Panther Corporation Balance Sheets as of December 31 Millions of Dollars 2014 2013 100 5130 110D Cash and see Account retores Total currentes Net and me Toal 2000 SMOD 2500 MO 1000 1. Powell Panther Corporation Balance Sheets as of December 31 Millions of Dollars 2014 2013 Land it Account yubile 51000 Acer 720 GOD Notes petite 020 Total current is 5340 5.2015 Long-tebonde 1300 100 Total $3515 Common mock 150 million share 500 SO Retained ning 2250 205 Common 3275.0 Total ties and equity a. What was Powell Panther Corparation's (Balance sheet and Income Statement are given above) net operating working capital for 2013 and 2014? (10 Points) b. What was Powell Panther Corparations the 2014 free cash flow? (20 Points) c. How much of the FCF did Powell Panther Corparation's use for each of the following purposes: after-tax interest, net debt repayments, dividends, net stock repurchases, and net purchases of short-term investments? (20 Points) (Show your solutions step by step) 2012 Powell Panther Corporation Income Statements for Year Ending December 31 Millions of Dollar 2014 Sales $12000 $1,000 Operating cosechading depreciation and more 19700 EBITDA Depreciation nation 100 250 Earrings before interest and tones) 51500 Barnings before 51 $10 Tawe 333 13 Netice Common des Powell Panther Corporation Balance Sheets as of December 31 Millions of Dollars 2014 2013 100 5130 110D Cash and see Account retores Total currentes Net and me Toal 2000 SMOD 2500 MO 1000 1. Powell Panther Corporation Balance Sheets as of December 31 Millions of Dollars 2014 2013 Land it Account yubile 51000 Acer 720 GOD Notes petite 020 Total current is 5340 5.2015 Long-tebonde 1300 100 Total $3515 Common mock 150 million share 500 SO Retained ning 2250 205 Common 3275.0 Total ties and equity a. What was Powell Panther Corparation's (Balance sheet and Income Statement are given above) net operating working capital for 2013 and 2014? (10 Points) b. What was Powell Panther Corparations the 2014 free cash flow? (20 Points) c. How much of the FCF did Powell Panther Corparation's use for each of the following purposes: after-tax interest, net debt repayments, dividends, net stock repurchases, and net purchases of short-term investments? (20 Points) (Show your solutions step by step)