Need what is green solved, but also provide the formulas

Free Cash Flows (All dollar values are provided in millions.) 2018 Sales, ST Invest, Notes Pay, LT Debt factor increase Operating costs as \% of sales Cash factor increase Accts. Rec factor increase Inventory factor increase Net Plant \& Equip factor increase Accts Pay factor increase Accruals factor increase Depreciation as \% of Net Plant \& Equip Interest rate Tax rate Payout rate Income Statements: Sales Operating costs excluding depreciation Depreciation and amortization Earnings before interest and taxes Less interest Pre-tax income Taxes Net income available to common stockholders Common dividends Balance Sheets: Assets Cash Short-term investments Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabiities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term debt Total liabilities Common stock Retained earnings Total common equity Total liabilities and equity Free Cash Flows (All dollar values are provided in millions.) 2018 Sales, ST Invest, Notes Pay, LT Debt factor increase Operating costs as \% of sales Cash factor increase Accts. Rec factor increase Inventory factor increase Net Plant \& Equip factor increase Accts Pay factor increase Accruals factor increase Depreciation as \% of Net Plant \& Equip Interest rate Tax rate Payout rate Income Statements: Sales Operating costs excluding depreciation Depreciation and amortization Earnings before interest and taxes Less interest Pre-tax income Taxes Net income available to common stockholders Common dividends Balance Sheets: Assets Cash Short-term investments Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabiities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term debt Total liabilities Common stock Retained earnings Total common equity Total liabilities and equity