FCF Projections

Ogier Incorporated currently has $860 million in sales, which are projected to grow by 14% in Year 1 and by 7% in Year 2. Its operating profitability (OP) is 9%, and its capital requirement (CR) is 70%. 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.

What are the projected sales in Years 1 and 2?

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

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

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

What is the projected FCF for Year 2?

$ million