Nike Inc. (NKE) would like you to estimate its expected fair value per share after adding the new line athleisure wear. FCFs for the firm are listed below in millions ($ 000,000). After year 5, NKE expects FCF to grow by 4.1% indefinitely. NKE has $165 million in debt outstanding, a cash position of $55 million, and 100 million shares issued. The required return on similar stocks is 13.9%.

What is the net income and free cash flow for years 2-5?