Can you please help with the below calculations for YEAR 2011

NOPAT

NOA

NNO

NOPM

NOAT

Based on the below documents:

Annual Cash Flow Statement
Period Ended	4/2/11
	Update
	5/24/13
In millions of USD
(except for per share items)
Net Income / Starting Line	567.6
Depreciation	194.1
Depreciation / Depletion	194.1
Deferred Taxes	47.3
Unusual Items	-1.7
Equity in Net Earnings (Loss)	7.7
Other Non-Cash Items	26.2
Non-Cash Items	32.2
Accounts Receivable	-119.4
Inventories	-173.5
Prepaid Expenses	--
Payable / Accrued	109.2
Other Liabilities	-27.2
Other Assets & Liabilities, Net	58.4
Changes in Working Capital	-152.5
Cash from Operating Activities	688.7
Purchase of Fixed Assets	-255
Capital Expenditures	-255
Acquisition of Business	-70.9
Sale / Maturity of Investment	1,242.30
Purchase of Investments	-1,244.30
Other Investing Cash Flow	28.5
Other Investing Cash Flow Items, Total	-44.4
Cash from Investing Activities	-299.4
Other Financing Cash Flow	40.1
Financing Cash Flow Items	40.1
Cash Dividends Paid - Common	-38.5
Total Cash Dividends Paid	-38.5
Repurchase / Retirement of Common	-594.6
Common Stock, Net	-594.6
Options Exercised	88.3
Issuance (Retirement) of Stock, Net	-506.3
Short Term Debt Issued	--
Short Term Debt Reduction	0
Short Term Debt, Net	0
Long Term Debt Issued	--
Long Term Debt Reduction	-7.9
Long Term Debt, Net	-7.9
Issuance (Retirement) of Debt, Net	-7.9
Cash from Financing Activities	-512.6
Foreign Exchange Effects	13.2
Net Change in Cash	-110.1
Net Cash - Beginning Balance	563.1
Net Cash - Ending Balance	453
Cash Interest Paid	22
Cash Taxes Paid	220.7

Annual Income Statement
Period Ended	4/2/11
	Update
	5/24/13
In millions of USD
(except for per share items)
Total Revenue	5,660.30
Cost of Revenue, Total	2,342.00
Gross Profit	3,318.30
Labor & Related Expense	--
Depreciation	168.7
Amortization of Intangibles	25.4
Depreciation / Amortization	194.1
Restructuring Charge	2.6
Impairment-Assets Held for Use	2.5
Other Unusual Expense (Income)	--
Unusual Expense (Income)	5.1
Total Operating Expense	4,815.20
Operating Income	845.1
Interest Expense, Net Non-Operating	-18.3
Interest Income - Non-Operating	7.7
Investment Income - Non-Operating	-9.1
Interest / Investment Income, Non-Operating	-1.4
Interest Income (Expense), Net-Non-Operating, Total	-19.7
Net Income Before Taxes	825.4
Provision for Income Taxes	257.8
Net Income After Taxes	567.6
Net Income Before Extraordinary Items	567.6
Net Income	567.6
Basic Weighted Average Shares	96
Basic EPS Excluding Extraordinary Items	5.91
Basic EPS Including Extraordinary Items	5.91
Diluted Net Income	567.6
Diluted Weighted Average Shares	98.7
Diluted EPS Excluding Extraordinary Items	5.75
Diluted EPS Including Extraordinary Items	5.75
DPS - Common Stock Primary Issue	0.5
Gross Dividends - Common Stock	47.6
Rental Expense, Supplemental	317
Advertising Expense, Supplemental	192
Equity in Affiliates, Supplemental	-7.7
Audit Fees	3.24
Audit-Related Fees	0.56
Tax Fees	1.73
All Other Fees	0
Gross Margin	58.62
Operating Margin	14.93
Pretax Margin	14.58
Effective Tax Rate	31.23
Net Profit Margin	10.03
Normalized EBIT	850.2
Normalized EBITDA	1,044.30

Annual Balance Sheet
Period Ended	4/2/11
	Reclassified
	11/6/15
In millions of USD
(except for per share items)
Cash and Short Term Investments	1,046.90
Total Receivables, Net	500.6
Inventories - Finished Goods	692.8
Inventories - Work In Progress	1.8
Inventories - Raw Materials	7.5
Total Inventory	702.1
Prepaid Expenses	125.8
Other Current Assets, Total	102.6
Total Current Assets	2,478.00
Other Property / Plant / Equipment - Gross	490.9
Property / Plant / Equipment, Total - Net	788.8
Goodwill, Net	1,016.30
Intangibles, Net	387.7
Other Long Term Assets, Total	221.4
Total Assets	4,981.10
Accounts Payable	141.3
Accrued Expenses	568.8
Notes Payable / Short Term Debt	0
Current Portion of Long Term Debt / Capital Leases	--
Dividends Payable	--
Other Payables	66.2
Other Current liabilities, Total	121.9
Total Current Liabilities	832
Long Term Debt	291.9
Capital Lease Obligations	40.4
Total Long Term Debt	332.3
Deferred Income Tax Long Term Liability	197.8
Deferred Income Tax	197.8
Other Long Term Liabilities	314.3
Total Liabilities	1,676.40
Common Stock, Total	1.2
Additional Paid-In Capital	1,444.70
Retained Earnings (Accumulated Deficit)	3,435.30
Treasury Stock - Common	-1,792.30
Unrealized Gain (Loss)	--
Translation Adjustment	--
Other Equity	--
Minimum Pension Liability Adjustment	--
Other Comprehensive Income	215.8
Other Equity, Total	215.8
Total Equity	3,304.70
Total Liabilities & Shareholders' Equity	4,981.10
Shares Outstanding - Common Stock Primary Issue	63.7
Shares Outstanding - Common Issue 2	30.8
Total Common Shares Outstanding	94.5
Treasury Shares - Common Stock Primary Issue	25.8
Employees	24,000.00
Part-Time Employees	--
Number of Common Shareholders	1,048.00
Quick Ratio	2.13
Current Ratio	2.98
Net Debt	-714.6
Tangible Book Value	1,900.70
Tangible Book Value per Share	20.11
Interest Costs	--