Please help solve this and, What are the excell formuals to slove this case study?

1 2 MERCURY ATHLETIC FOOTWEAR 3 4 5 Men's Athletic: 6 Revenue 7 Less: Operating Expenses 8 Operating Income 9 10 Men's Casual: 11 Revenue 2006 2007 2008 2009 2010 2011 219,093 251,957 282,192 310,411 335,244 352,006 187,672 31,421 51,663 52,180 53,223 54,288 55,916 57,594 12 Less: Operating Expenses 43,421 8,242 13 Operating Income 14 15 Women's Athletic 16 Revenue 17 Less: Operating Expenses 18 Operating Income 19 20 Women's Casual: 123,563 138,391 110,860 153,614 167,439 179,159 188,117 12,703 21 Revenue 22 Less: Operating Expenses 23 Operating Income 24 25 Consolidated Revenue 26 Less: Operating Expenses 27 Less: Corporate Overhead < > Ready 64F Windy FCF Calculation Accessibility: Good to go 36,802 36,802 37,645 (843) 431,121 379,598 9,224 Valuation 2006 Balance Sheet Q Search