please calculate the NOPAT, OCF, and FCF of the additional application in session 9 Application 2: Consider the balance sheets and selected data from the income statement of Keith Corporation Keith Corporation Balance Sheets December 31 Assets 2012 2011 Cash $ 1.500 $1,000 Marketable securities 1.800 1,200 Accounts receivable 2.000 1.00 Inventories 24900 2.800 Total current awts $3200 56.800 Gross fixed awts $29.500 528,100 Le Accumulated depreciation 14,200 11.100 Net fixed $14.00 515.100 Totalt $27.000 $21.00 4-33 3/31/2022 Consider the balance sheets and selected data from the income statement of Keith Corporation Liabilities and Stockholders' Equity Accounts payable Notes payable Accruals Total current liabilities Long-term debt Total liabilities Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders equity ' 5 1.600 2.800 200 $4,600 5,000 $ 9.600 $10,000 3.400 $13.400 $23,000 $ 1,500 2.200 300 $ 4,000 5.000 59,000 $10.000 2.800 $12.800 $21,800 4-34 Consider the balance sheets and selected data from the income statement of Keith Corporation Keith Corporation Income Statement Data (2012) Depreciation expense $1,600 Earnings before interest and taxes CERIT) 2,700 Interest expense 367 Net profits after taxes 1.400 Tautat 40% Prepare the statement of cash flows for the year ending 31-12- 2012 4-35