Tropetech Inc. has an expected net operating profit after taxes, EBIT(1 - T), of $13, 700 million in the coming year. In addition, the firm is expected to have net capital expenditures of $2, 055 million, and net operating working capital (NOWC) is expected to increase by $20 million. How much free cash flow (FCF) is Tropetech Inc. expected to generate over the next year? $15, 735 million $11, 665 million $11, 625 million $279, 132 million Tropetech Inc.'s FCFs are expected to grow at a constant rate of 3.54% per year in the future. The market value of Tropetech Inc.'s outstanding debt is $73, 888 million, and preferred stocks' value is $41, 049 million. Tropetech Inc. has 300 million shares of common stock outstanding, and its weighted average cost of capital (WACC) equals 10.62%. Using the preceding information and the FCF you calculated in the previous question, calculate the appropriate values in this table