. Calculate FCF Sales 120 - COGS(excluding Depr.) 50 - Depreciation 20 SGA 20 Operating Profit 30 Tax Rate 40% Beginning Ending Accounts Receivables 100 120 + Inventories 70 65 I Accounts Payables 80 90 = Net Working Capital 90 95 Increase in WC 5 Capital Investment 10