please provide the correct balances

Estimating Share Value Using the DCF Model Following are forecasts of Whole Foods sales, net operating profit after tax (NOPAT), and net operating assets (NOA) as of September 25, 2016. Reported Horizon Period $ millions 2016 2017 2018 2019 2020 Terminal Period Sales $15,724 $15,881 $16,199 $16,523 $16,853 $17,022 NOPAT 526 524 535 545 556 562 NOA 3,466 3,500 3,570 3,642 3,715 3,752 Answer the following requirements assuming a discount rate (WACC) of 6%, a terminal period growth rate of 1%, common shares outstanding of 318.3 million, and net nonoperating obligations (NNO) of $242 million. (a) Estimate the value of a share of Whole Foods' common stock using the discounted cash flow (DCF) model as of September 25, 2016. Rounding instructions: . Round answers to the nearest whole number unless noted otherwise. . Use your rounded answers for subsequent calculations. Do not use negative signs with any of your answers. Reported Forecast Horizon ($ millions) 2016 2017 2018 2019 2020 Terminal Period Increase in NOA O X OX O X O X O X FCFF (NOPAT - Increase in NOA) O X O X O X O X O X Discount factor [1 / (1 + rw)' ] (Round 5 decimal places) O X O X OX O X Present value of horizon FCFF O X O X O X 0 X Cum present value of horizon FCFF $ O X Present value of terminal FCFF O X Total firm value 0 X NNO 0 X Firm equity value $ 0 X Shares outstanding (millions) 0 x (Round one decimal place) Stock price per share $ 0 x (Round two decimal places)