Income Statement

(Row: 0, Column: 0)	FY20	FY21
Sales	11,270,000,000	13,074,000,000
Cost of Goods Sold	5,072,000,000	5,884,000,000
Other Expenses	4,508,000,000	5,230,000,000
Depreciation	902,000,000	1,047,000,000
Earnings Before Int. & Tax	788,000,000	913,000,000
Interest Expense	451,000,000	524,000,000
Taxable Income	337,000,000	389,000,000
Taxes (25%)	84,250,000	97,250,000
Net Income	252,750,000	291,750,000
Dividends	0	0
Add. to Retained Earnings	252,750,000	291,750,000

Balance Sheet

(Row: 0, Column: 0)	FY20	FY21	(Row: 0, Column: 3)	FY20	FY21
Current Assets			Current Liabilities
Cash	209,000,000	325,700,000	Accounts Payable	618,000,000	533,000,000
Accounts Receivable	490,000,000	606,700,000	Notes Payable	373,000,000	433,000,000
Inventory	39,000,000	97,350,000	Total Current Liabilities	991,000,000	966,000,000
Total Current Assets	738,000,000	1,029,750,000	Long-Term Debt	16,349,000,000	17,153,500,000
Fixed Assets
Net Plant & Equipment	19,799,000,000	21,383,000,000	Shareholder Equity
			Common Stock	2,000,000,000	2,804,500,000
			Retained Earnings	1,197,000,000	1,488,750,000
			Total Equity	3,197,000,000	4,293,250,000
Total Assets	20,537,000,000	22,412,750,000	Total Liabilities & Equity	20,537,000,000	22,412,750,000

What is FY21 operating cash flow? calculate net capital spending in FY21? calculate the change in net working capital during FY21? using above calculations, what is FY21 cash flow from assets? Calculate cash flow to creditors for FY21? Calculate cash flow to stockholders?