FCF Projections

Ogier Incorporated currently has $900 million in sales, which are projected to grow by 14% in Year 1 and by 8% in Year 2. Its operating profitability (OP) is 8%, 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.

1. What are the projected sales in Years 1 and 2?
2. Sales in Year 1:$---------------million
3. Sales in Year 2:$----------------------million
4. What are the projected amounts of net operating profit after taxes (NOPAT) for Years 1 and 2?
5. NOPAT for Year 1:$-------------million
6. NOPAT for Year 2:$---------------million
7. What are the projected amounts of total net operating capital (OpCap) for Years 1 and 2?
8. OpCap for Year 1:$--------------million
9. OpCap for Year 2:$-----------million
10. What is the projected FCF for Year 2?
11. $---------------million