Please forecast the 2022 missing items in the Balance Sheet and the Free Cash Flow to the Firm for The Rubric Co knowing that the company will: repay $50 million in Short-Term Debt in 2022 not issue or buy back shares use Long-Term Debt to adjust any imbalances in the Balance Sheet 2021 A 2022 E 2021 A 2022 E 2022 E Free Cash Flow In millions EBIT $2,657.3 $1,461.5 Income Statement In millions Revenue COGS SG&G Expenses Depreciation EBIT Interest EBT Taxes Net Income Balance Sheet in millions Working cash Accounts receivable 05 mars Inventory Current assets $37.2 $292.3 $33.5 $263.3 $156,1 $452.9 $329.5 $2,394.0 $1,268.8 -$454.9 $95.8 $574.6 -5419 $532.6 -$159.8 $372.8 Depreciation 0.5 marki Taxes on EBIT A Net Working Capital CAPEX FCFF 15 marks mark $95.8 $1,100.0 5419 $1,058.1 -$296,3 $761.8 Property and equipment $1.915.2 $2,125.9 Total assets $2,368.1 $2,455.4 $80.8 0.5mark Dividends Retained Earnings Accounts payable Short-term debt Current liabilities Long-term debt Total Liabilities $190.5 $571.4 $80.8 $91.4 $145.5 $236.8 $805.2 $1,042.0 imar $80.8 $1,326.1 Shareholders' equity Liabilities and equity $2,368.1 $80.8 Revenue Growth COGS/Revenue SG&A Expenses/Revenue t DPO Ratio Short-Term Debt Repayment Working Cash/Revenue AR/ Revenue Inventory/COGS AP/COGS 11% 55% 18% 28% 25% $50,0 1% 11% Chuck S2,3746 9% 5%