Reoganize the following financial statements in order to calculate NOPLAT and Invested Capital Below
	Income Statement	2010	2011			Consolidated Balance Sheets - USD ($) $ in Millions	2010	2011
	NET SALES	28,108	26,472			Assets:
	Cost of Sales	(18,647)	(17,545)			Excess Cash and Cash Equivalents	4,830	2,538
	GROSS PROFIT	9,461	8,927			Operating Cash	626	608
						Accounts Recievable	2,187	2,029
	Selling, General and Administrative	(4,549)	(4,388)			Merchandise Inventories	12,868	12,549
	Depreciation and Amortization	(449)	(436)			Total Current Assets	20,511	17,724
	Total Operating Expenses	(4,998)	(4,824)
						Net Property and Equipment	22,035	21,914
	OPERATING INCOME	4,463	4,103			Goodwill	2,235	2,093
						Other Assets	1,178	1,235
	Interest and Investment Income	16	8			Total Assets	45,959	42,966
	Interest Expense	(265)	(236)
	Interest and Other, net	(249)	(228)			Liabilities:
	Earnings Before Taxes	4,214	3,875			Short-Term Debt	-	710
						Accounts Payable	8,541	7,000
	Taxes	(1,542)	(1,434)			Accrued Salaries and Related Expenses	1,503	1,484
	Net Income	2,672	2,441			Other Accrued Expenses	5,779	4,939
						Total Current Liabilities	15,823	14,133
						Long-Term Debt, excluding current installments	24,422	22,349
						Other Long-Term Liabilities	1,923	1,855
						Deferred Income Taxes	237	296
						Total Liabilities	42,405	38,633
						STOCKHOLDERS' EQUITY
						Common Stock	89	88
						Retained Earnings	47,549	44,439
						Treasury Stock	(44,084)	(40,194)
						Total Stockholders Equity	3,554	4,333
						Total Liabilities and Stockholders' Equity	45,959	42,966
	Reorganized Financial Statements	Operating Tax Rate		21%
	NOPLAT	2010	2011			Invested Capital	2010	2011
	NOPLAT
						Invested Capital