Forecast KMS's free cash flow, assuming KMS's market share will increase by

0.26% per year; investment, financing, and depreciation will be adjusted accordingly; and working capital will be as given in the table

Free Cash Flow (000)	2013	2014	2015	2016	2017	2018
Net Income	$6,979	$8,086	$7,999	$8,210	$9,539	$11,004
After-Tax Interest Expense	192	192	192	1,145	1,145	1,145
Depreciation	5,470	5,401	7,436	7,446	7,543	7,534
Increases in Net Working Capital	0	2,912	3,100	3,390	3,753	4,071
Capital Expenditures	5,093	5,093	28,072	8,071	8,071	8071

The free cash flow in 2013 will be $____ thousand. (Round to the nearest integer.)

The free cash flow in 2014 will be $___ thousand. (Round to the nearest integer.)

The free cash flow in 2015 will be $_______ thousand. (Round to the nearest integer.)

The free cash flow in 2016 will be $________ thousand. (Round to the nearest integer.)

The free cash flow in 2017 will be $_________ thousand. (Round to the nearest integer.)

The free cash flow in 2018 will be $__________ thousand. (Round to the nearest integer.)