can you please answer the following questions based on the excel balance sheet/income statement

C E G H M Semi Annual Bond Price Year To Expiration Coupon Rate 937.5 5 3% Payout Ratio Stock Price EPS Forecast 15% $62.66 $3.67 Beta Krf Krkt 1.22 295 5% Balance Sheet Current Assess Cash & Cash Equivent Short Term Investments Net Receiables Inventory Other Current Assets 31-Dec-12 31-Dec-11 2,263,000 1621000 733,000 490,000 8,127,000 3469000 2,126,000 6,370,000 0 0 31-Dec-12 31-Dec-11 31,981,000 29,300,000 26,352,000 23,928,000 5629000 5,372,000 Total Curretn Assests 13,249,000 11,950,000 Income Statement Total Revenue Cost of Revenue Gross Profit Operating Expense Research Develop Selling General & Admin Operating Income or loss Other Income Depreciation Earnings before interest & Taxes Interest Expense Income Before tax Icnome tax expose Minority interest Net Income From Continuing Ops Discontinued Operations Net Income Long Term Investements PPE Goodwill Intable Assets Accumulated Amortization Other Assets Deferred Long term Asset chages 549,000 521,000 2,912,000 2,872,000 12,269,000 11,413,000 2,098,000 1,617,000 0 0 0 0 0 0 0 0 1,954,000 1,719,000 3,675,000 3,663,000 0 0 0 84,000 3,513,000 3,737,000 0 133.000 3,513,000 3,604,000 1,106,000 1,126,000 o 0 2,407,000 2,478,000 - 13,000 -19,000 2,394,000 2,459,000 Total Assets 31,077,000 28,373,000 Liabilites Current Liabilites Accounts Paybale Short/current Long term debt Other current Liabilites Total Current liabilites Long term debt other liabilites Deferred long term liability charges minority interest Negative Goodwill FCF(2012) (Time Zero FCF) FCF(2013) FCF(2014) FCF/2015) FCF 2016) (Horizon 1,447,680 1,505,587 1,565,811 1,628,443 14,952,069 6,678,000 6,597,000 705,000 911,000 2,988,000 2,852,000 10,371,000 10,360,000 3,159,000 3,113,000 5,174,000 4,748,000 0 99,000 0 0 0 0 WACC.12 Total Labilites 18,654,000 18,320,000 Shut F H M N . Inventory Other Current Assets 0 0 Total Curretn Assets 13,249,000 11,950,000 tong Term Investments PPE Goodwill Intagible Assets Accumulated Amortization Other Assets Deferred Long term Asset chages 549,000 521,000 2,912,000 2,872,000 12,269.000 11413,000 2,098,000 1,617,000 0 0 0 0 0 Research Develop Selling General & Admin Operating income or Loss Other Income Depreciation Earnings before Interest & Taxes Interest Expense Income Before tax Icnome tax expnse Minority interest Net Income From Continuing Ops Discontinued Operations Net Income 0 0 1954,000 1,719,000 3.575,000 3,661,000 O D D 84,000 3.513,000 3,737,000 0 133,000 3,513,000 3,604,000 1,106,000 1,126,000 0 0 2,407,000 2,478,000 - 13 000 -19,000 2,394,000 2,459.000 OOO Total Assets 31,077,000 28,373,000 Liabilites Current Liabilites Accounts Paybale Short/current Long term debt Other current Liabilites Total Current liabilites Long term debt other liabilites Deferred long term liability charges minority interest Negative Goodwill FCF (2012) (Time Zero FCF) FCF(2013) FCF(2014) FCF(2015) FCF(2016) WHorlozon 1,447,680 1,505,587 1,565,811 1,628 443 14,952,069 6,678,000 6,597,000 705,000 911,000 2,988,000 2,852,000 10,371,000 10,360,000 3,159,000 3,113,000 5,124,000 4,748,000 0 99,000 0 0 0 0 WACC ,12 Total Llabilites 18,654,000 18,320,000 0 0 Stock Holders Equity Misc. Stocks Options Warrants Redeemable Preferred Sock Preferred Stock Common Stock Retained earnings Treasury Stock Capital Surplus Other Stockholders Equity Total Stock holders Equity 0 0 482,000 482000 15,093,000 13,287,000 -3,463,000 -3,349,000 1,518,000 1,346,000 1,207,000 -1,713,000 12,423,000 10,053,000 Sheet1 Sheet2 14.) Using the effective tax rate of 31.5%, what is the NOPAT in 2012 for this firm. (EBIT x 1- Tax rate) 2,517 million 2,406 million *** 2,394 million 2,158 million 15.) What is the cash flow created by changes to net working capital in 2012? 5,838 million -375 million 40 million 975 million 16.) What is the free cash flow for the firm in 2012? 1,391 million 1,471 million 3,341 million 3,421 million 17.) Using the free cash flows given to you in the financials for 2013 onward, what is the overall market value for the firm? In other words, what is the enterprise value? The WACC is 12% 12.573 million 13.126 million 14.144 million 15.832 million 18.) After adjusting your enterprise value for other assets and debt, what is the market value of the firm's equity? 18,272 million 11,562 million 10,544 million 12,267 million