please answer correctly and show workings. Thank you

(c) Compute net operating assets (NOA) for 2016. Note, for the balance sheet items of Cisco Systems, non-operating assets include cash and cash equivalents, and investments. Nonoperating liabilities include short-term debt and long-term debt. (6 points) (d) Compute net operating profit after tax (NOPAT) for 2016, assuming a federal and state statutory tax rate of 37%. (Round your answer to the nearest whole number.) ( 9 points) (e) Forecast Cisco's sales, NOPAT, and NOA for years 2017 through 2020 and the terminal period using the following assumptions: ( 12 points) Assume a discount rate (WACC) of 10\%, common shares outstanding of 5,029 million, and net nonoperating obligations (NNO) of $(37,113) million (NNO is negative which means that C isco has net nonoperating investments). Consolidated Balance Sheets July 30, 2016 July 25, 2015 \begin{tabular}{lll} \multicolumn{1}{|c}{ Other current liabilities } & 6,072 & 5,476 \\ Total current liabilities & 24,911 & 23,412 \\ Long-term debt & 24,483 & 21,457 \\ Income taxes payable & 925 & 1,876 \\ Deferred revenue & 6,317 & 5,359 \\ Other long-term liabilities & 1,431 & 1,562 \\ Total liabilities & 58,067 & 53,666 \\ \hline \end{tabular} 3 Cisco Systems Inc. Consolidated Balance Sheets In millions, except par value July 30, 2016 July 25,2015 Cisco shareholders' equity