2,000 1,800 $ 1,600 Question 1: Consider the balance sheets and selected data from the income statement of XYZ Corporation that appear below. December 31 Assets 2012 2011 Cash $ 1,500 $ 1,000 Marketable securities 1,800 1,200 Accounts receivable Inventories 2,900 2.800 Total current assets $ 8,200 $ 6,800 Gross fixed assets $29,500 $28,100 Less: Accumulated depreciation 14.700 13,100 Net fixed assets $14,800 $15.100 Total assets $23,000 $21,800 Liabilities and Stockholders' Equity Accounts payable $ 1,500 Notes payable 2,800 2,200 Accruals 200 300 Total current liabilities $ 4,600 $ 4,000 Long-term debt 5.000 5,000 Total liabilities $ 9,600 $ 9,000 Common stock $10,000 $10,000 Retained earnings 3,400 2.800 Total stockholders' equity $13.400 $12.800 Total liabilities and stockholders' equity $23,000 $21.800 Depreciation expense $1,600 Earnings before interest and taxes (EBIT) 2,700 Interest expense 367 Net profits after taxes 1,400 Tax rate 40% a) Calculate the firm's net operating profit after taxes (NOPAT) for the year ended December 31, 2012. b) Calculate the firm's operating cash flow (OCF) for the year ended December 31, 2012. c) Calculate the firm's free cash flow (FCF) for the year ended December 31, 2012. d) Interpret, compare and contrast your cash flow estimates in parts b and c