Use the inputs from the first picture to do the calculations on the second

Company name Company ticker in unit of Comcast Corporation CMCSA million Year 2016 Operating Income or Loss, or EBIT tax rate (= tax/income before tax) 16,859 36.98% 15,998 37.08% Net Income 8,695 8,163 Receivables Inventory Accounts Payable noncash WC 7,955 0 14,923 -6,968 6,896 0 13,249 -6,353 Fixed assets, or net PPE 36,253 33,665 Short-term Debt Long-term Debt Total Debt 5,480 55,566 61,046 3,627 48,994 52,621 Equity 53,943 52,269 Capital 109,509 101,263