Use the Table above to Calculate the following :
a) Net Operating Profit after Taxes
b) Net Operating Capital for 2016
c) Gross Fixed Assets ( Capital Expenditures ) for 206
d) Free Cash Flow 2016
e) The Uses of Free Cash flow for 2016 after Tax-interest
f) The Uses of Free Cash flow for 2016 ( Notes Payable )

Assests Cash and equivalents Short-term Investments Account Receivable Inventories Total Assests 2016 290 60 300 350 1000 2015 Liabilities and Equity 300 Accounts payable 50 Notes payable 400 Accurals 300 Current Liabilities 1050 Longterm bonds Total liabilities Prefered stock 550 Common Stook Retained Earnings Total Common Equity 1600 Total Liab and Equity 2016 170 190 130 490 600 1090 30 200 680 880 2000 2015 50 140 200 390 400 790 40 170 500 770 1600 Net Plant and Euipment 1000 Total Assets 2000 Income Statement Net Sales Cost of goods sold except depreciation Derpreci Other Operating expenses Earning before interst and taxes (EBIT) Less Interest Earning before taxes (EBT) Taxes(40%) Net Income before preferred dividends preferred dividends Net Income available to common stokholders 2016 1600 500 50 150 900 50 850 340 510 10 500 2015 1200 600 80 100 420 60 360 140 216 10 206 Additional Information Stock Price WACC Tax Rate Preferred Shares Outstanding [ Millions) Common Shares Outstanding ( Millions) 100 10% 40% 3 20 90 12% 40% 4 17 6:24 wall Done Exams question.xlsx 2 TEGU Artike P. C4 A 1444 Deco Oth | T. SIR 210 10 w WADO Task 11 Assests Cash and equivalents Short-term Investments Account Receivable Inventories Total Assests 2016 290 60 300 350 1000 2015 Liabilities and Equity 300 Accounts payable 50 Notes payable 400 Accurals 300 Current Liabilities 1050 Longterm bonds Total liabilities Prefered stock 550 Common Stook Retained Earnings Total Common Equity 1600 Total Liab and Equity 2016 170 190 130 490 600 1090 30 200 680 880 2000 2015 50 140 200 390 400 790 40 170 500 770 1600 Net Plant and Euipment 1000 Total Assets 2000 Income Statement Net Sales Cost of goods sold except depreciation Derpreci Other Operating expenses Earning before interst and taxes (EBIT) Less Interest Earning before taxes (EBT) Taxes(40%) Net Income before preferred dividends preferred dividends Net Income available to common stokholders 2016 1600 500 50 150 900 50 850 340 510 10 500 2015 1200 600 80 100 420 60 360 140 216 10 206 Additional Information Stock Price WACC Tax Rate Preferred Shares Outstanding [ Millions) Common Shares Outstanding ( Millions) 100 10% 40% 3 20 90 12% 40% 4 17 6:24 wall Done Exams question.xlsx 2 TEGU Artike P. C4 A 1444 Deco Oth | T. SIR 210 10 w WADO Task 11