Amazon has the following balance sheet for years 2012 (incomplete) and 2011. Use the financial data information provided to construct the financial statements of the firm for year 2012, calculate, and analyze financial measures of the firm.Balance sheet figures are in thousands of dollars: *2012*Cash - ?Accounts receivable - 103,365Inventories - 38,444     Total current assets - $244,659Net fixed assets - 67,165Total assets - $311,824 Accounts payable - $311.824Accruals - 30,477Notes payable - 16,717     Total current liabilities - 77,955Long-term debt - 76,264     Total liabilities - $154,219Common stock - 100,000Retained earnings - ?Total common equity - $157,605Total liabilities and equity - 311,824 2011Cash - 89,725Accounts receivable - 85,527Inventories - 34,982     Total current assets - $210,234Net fixed assets - 42.436Total assets - $252,670 Accounts payable - 23,109Accruals - 22,656Notes payable - 14,217     Total current liabilities - 59,982Long-term debt - 63,914     Total liabilities - $123,896Common stock - 90,000Retained earnings - 38,774     Total common equity - $128,774Total liabilities and equity - $252670a) Key input values to construct Income Statement are following.. Insert the key input data in the excel sheet and link the cells in calculations. Given this information, construct the firm's 2012 income statement (round the final answer to 000s). • Sales for 2012 were $455,150,000•EBITDA was 15% of sales.•Depreciation and amortization were 11% of net fixed assets.•Interest was $8,575,000.•Corporate tax rate was 40%•Amazon pays 40% of its net income in dividends. b) Construct the statement of R/E for the year ending December 31, 2012. c) Construct the statement of stockholder's equity for the year ending December 31, 2012 d) Construct the statement of cash flows for the year 2012. e) Complete and construct the balance sheet as of December 31, 2012. f) Calculate the following financial measures for the year 2012:• NOPAT•NOWC•Total Operating Capital•FCF• MVA EVA g) Interpret and analyze the above measures for the firm.Additional information:• Market stock price of Amazon share on •December 31, 2012 is $65.•Cost of capital (WACC) is 10%.•Par value per share is $10.•New shares issued in 2012 @ a par value of $10 are 10 million.​