FCF Projections

Ogier Incorporated currently has $760 million in sales, which are projected to grow by 10% in Year 1 and by 4% in Year 2. Its operating profitability (OP) is 8%, and its capital requirement (CR) is 75%. $1 million should be entered as 1, not 1,000,000. Round your answers to two decimal places.

What is the projected FCF for Year 2?_______

What are the projected sales in Years 1 and 2?

Sales in Year 1:	$836 million
Sales in Year 2:	$869 million

What are the projected amounts of net operating profit after taxes (NOPAT) for Years 1 and 2?

NOPAT for Year 1:	$66.88 million
NOPAT for Year 2:	$69.52 million

What are the projected amounts of total net operating capital (OpCap) for Years 1 and 2?

OpCap for Year 1:	$627 million
OpCap for Year 2:	$651 million

What is the projected FCF for Year 2?_______