Q9 tо Q13 relаted: Q10. MicrоDrive Inc. December 31 Bаlаnce Sheets (in milliоns of dollars) 2024 2023 Assets Cash $10 $15 Short-term investments $0 $65 Accounts receivable $375 $315 Inventories $615 $415 Total current assets $1,000 $810 Net plant and equipment (Net FA) $1,000 $870 Total assets $2,000 $1,680 Liabilities and equity Accounts payable $60 $30 Notes payable $110 $60 Accruals $140 $130 Total current liabilities $310 $220 Long-term bonds $754 $580 Total liabilities $1,064 $800 Preferred stock (400,000 shares) $40 $40 Common stock (50,000,000 shares) $130 $130 Retained earnings $766 $710 Total common equity $896 $840 Total liabilities and equity $2,000 $1,680 MicroDrive Income Statements for Years Ending December 31 (in millions of dollars) 2024 2023 INCOME STATEMENT Net sales $3,000.0 $2,850.0 Operating costs except depreciation $2,616.2 $2,497.0 EBITDA $383.8 $353.0 Depreciation and amortization $100.0 $90.0 Earnings before interest and taxes (EBIT) $283.8 $263.0 Less interest $88.0 $60.0 Earnings before taxes (EBT) $195.8 $203.0 Taxes (t=40%) $78.3 $81.2 Net Income before preferred dividends $117.5 $121.8 Preferred dividends $4.0 $4.0 Net Income available to common stockholders $113.5 $117.8 Common dividends $57.5 $53.0 Addition to retained earnings $56.0 $64.8 Calculate MicroDive’s total net operating capital (TOC), for Year 2023 and 2024. Calculate MicroDive’s net operating working capital (NOWC), total net operating capital (TOC), net operating profit after taxes (NOPAT), and free cash flow (FCF) for Year 2024.