Assets	This year	Last year
Cash	1530	960
Marketable securities	1750	1170
Accounts receivable	1960	1840
Inventories	2930	2760
Total current assets	8170	6730
Gross fixed assets	29530	28050
Less: Accumulated depreciation	14680	13100
Net fixed assets	14850	14950
Total assets	23020	21680
Liabilities and Stockholders' Equity
Accounts payable	1580	1460
Notes payable	2810	2230
Accruals	150	350
Total current liabilities	4540	4040
Long-term debt	5060	4830
Common stock	9970	9970
Retained earnings	3450	2840
Total stockholders' equity	13420	12810
Total liabilities and stockholders' equity	23020	21680
Income Statement Data	This year
Depreciation expense	1580
Earnings before interest and taxes (EBIT)	2710
Interest expense	365
Net profits after taxes	1853
Tax rate	21%
Calculate the following
NOPAT
OCF
FCF