For years 2007-2016 find the following:

Income Statement Projection

Rev

Net Income

Cash Flow Projection

EBIT (1-t)

Depreciation

WC charge

Capital Expenditures

Free Cash Flow

4050 I Mercury Athletic Footwear: Valuing the Opportunity Exhibit 1 Active Gear, Inc. Historical Income Statements, years ended December 31 (\$ in thousands) E March 15, 2007, except as noted (non-ratio Note: Market multiples are based on three year averages. LI IM aenotes iatest tweive munuis. Exhibit 4 Mercury Athletic Footwear Historical Financial Statements (\$ in thousands) 4050 I Mercury Athletic Footwear. Valuing the UPR in thousands) Exhibit 6 4050 I Mercury Athletic Footwear: Valuing the Opportunity Exhibit 1 Active Gear, Inc. Historical Income Statements, years ended December 31 (\$ in thousands) E March 15, 2007, except as noted (non-ratio Note: Market multiples are based on three year averages. LI IM aenotes iatest tweive munuis. Exhibit 4 Mercury Athletic Footwear Historical Financial Statements (\$ in thousands) 4050 I Mercury Athletic Footwear. Valuing the UPR in thousands) Exhibit 6