Consider the following income statement and comparative balance sheet.

Income Statement $-$ Meta Platforms $($Facebook$)$

$($in millions$)12/31/2021$

Revenue $$117,929\mathrm{.}0$

Cost of revenue $22,649\mathrm{.}0$

Research & development expense $24,655\mathrm{.}0$

Marketing & selling expense $14,043\mathrm{.}0$

General & administrative expense $9,829\mathrm{.}0$

Income from operations $46,753\mathrm{.}0$

Interest income $($expense$)461\mathrm{.}0$

Other income $($expense$)70\mathrm{.}0$

Income before provision for income taxes $47,284\mathrm{.}0$

Provision for income taxes $7,914\mathrm{.}0$

Net income $$39,370\mathrm{.}0$

Balance Sheet $-$ Meta Platforms $($Facebook$)$

$($in millions$)12/31/202112/31/2020$

Assets:

Cash & cash equivalents $$16,601\mathrm{.}0$ $$17,576\mathrm{.}0$

Short$-$term marketable securities $31,397\mathrm{.}044,378\mathrm{.}0$

Accounts receivable, net $14,039\mathrm{.}011,335\mathrm{.}0$

Prepaid expenses & other current assets $4,629\mathrm{.}02,381\mathrm{.}0$

Total current assets $66,666\mathrm{.}075,670\mathrm{.}0$

Long$-$term investments $6,775\mathrm{.}06,234\mathrm{.}0$

Property & equipment, net $57,809\mathrm{.}045,633\mathrm{.}0$

Operating lease right$-$of$-$use assets $12,155\mathrm{.}09,348\mathrm{.}0$

Intangible assets, net $634\mathrm{.}0623\mathrm{.}0$

Goodwill $19,197\mathrm{.}019,050\mathrm{.}0$

Other assets $2,751\mathrm{.}02,758\mathrm{.}0$

Total assets $$165,987\mathrm{.}0$ $$159,316\mathrm{.}0$

Liabilities:

Accounts payable $$4,083\mathrm{.}0$ $$1,331\mathrm{.}0$

Partners payable $1,052\mathrm{.}01,093\mathrm{.}0$

Operating lease liabilities, current $1,127\mathrm{.}01,023\mathrm{.}0$

Accrued expenses & other current liabilities $14,873\mathrm{.}011,534\mathrm{.}0$

Total current liabilities $21,135\mathrm{.}014,981\mathrm{.}0$

Operating lease liabilities, non$-$current $12,746\mathrm{.}09,631\mathrm{.}0$

Long$-$term debt $0\mathrm{.}00\mathrm{.}0$

Other liabilities $7,227\mathrm{.}06,414\mathrm{.}0$

Total liabilities $41,108\mathrm{.}031,026\mathrm{.}0$

Stockholders$$ Equity:

Additional paid$-$in capital $55,811\mathrm{.}050,018\mathrm{.}0$

Accumulated other comprehensive income $($loss$)(693\mathrm{.}0)927\mathrm{.}0$

Retained earnings $69,761\mathrm{.}077,345\mathrm{.}0$

Total stockholders$$ equity $124,879\mathrm{.}0128,290\mathrm{.}0$

Total liabilities and equity $$165,987\mathrm{.}0$ $$159,316\mathrm{.}0$

The following additional information is provided:

Revenue growth in $2022-2025$: $6\mathrm{.}0\%$

Terminal growth: $2\mathrm{.}5\%$

Statutory tax rate $($federal and state combined$)$ for all years: $22\mathrm{.}0\%$

Use the parsimonious forecasting method to forecast total revenue, NOPAT, and NOA for years $2022$ through $2025$ and the terminal period. Recall that the parsimonious method presumes that $2021$ NOPAT and NOA $($as a percentage of revenue$)$ are used to forecast future amounts. Assume that all items on the $2021$ income statement will persist. Enter your responses below. Do not round intermediate calculations.

$ millions $2022202320242025$ Terminal Period

Revenue:

$[$ Select $]$

$[$ Select $]$

$[$ Select $]$

$[$ Select $]$

$[$ Select $]$

NOPAT:

$[$ Select $]$

$[$ Select $]$

$[$ Select $]$

$[$ Select $]$

$[$ Select $]$

NOA:

$[$ Select $]$

$[$ Select $]$

$[$ Select $]$

$[$ Select $]$

$[$ Select $]$