FCF Projections

Ogier Incorporated currently has $780 million in sales, which are projected to grow by 14% in Year 1 and by 6% in Year 2. Its operating profitability (OP) is 6%, and its capital requirement (CR) is 80%. Do not round intermediate calculations. Enter your answers in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answers to two decimal places.

1. What are the projected sales in Years 1 and 2?

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

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

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

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

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

4. What is the projected FCF for Year 2?

   $ million