In the fiscal year ended September 2013, Disney reported the following:

Operating income (adjusted for leases) = $10,032 million

Effective tax rate = 31.02%

Capital Expenditures (including acquisitions) = $5,239 million

Depreciation & Amortization = $2,192 million

Change in non-cash working capital = $103 million

Required:

Use the above information to prepare a free cashflow for Disney company.