what is the formula?

Rebecky's Flowers 4U, Inc., had free cash flows during 2018 of $41 million, NOPAT of $81 million, and depreciation of $19 million. Using this information, calculate the missing amounts on Rebecky's balance sheet below. (Enter your answers in millions of dollars.) REBECKY'S FLOWERS 4U, INC. Balance Sheet as of December 31, 2018 and 2017 (in millions of dollars) Assets 2018 2017 Liabilities and Equity 2018 2017 Current assets Current Nabilities: Cash and marketable securities 32 5 29 Accrued wages and taxes 22 S 20 Accounts receivable 88 78 Accounts payable 90 Inventory 132 113 Notes payable 95 Total S 252 220 Total 205 Fixed assets Long-term debi 245 Gross plant and equipment 5 510 460 Stockholders' equity Less Depreciation 09 70 Preferred stock (5 million shares) S 5 5 5 Net plant and equipment 421 390 Common stock and paid-in surplus (10 million shares) 20 20 Other long-term assets 60 60 Retained earnings 232 195 Total S 481 $ 450 Total 257 5 220 Total assets 733 670 Total liabilities and equity 733 $ 670