Round to the nearest cent or decimals out

Sora Industries has 60 million outstanding shares, $124 million in debt, $47 million in cash, and the following projected free cash flow for the next four years: Year 2 4 Earnings and FCF Forecast ($ million) 468.0 8.1% 433.0 574.3 50% (313.6) (345.7) (366.5) (384.8) 189.5 (93.6) (103.2 109.4) (114.9) (9.5) 65.2 516.0 10.3% 547.0 6.0% 1 Sales 2 Growth vs. Prior Year 3 Cost of Goods Sold 4 Gross Profit 5 Selling, General, & Admirn 6 Depreciation 7 EBIT 8 Less: Income Tax at 40% 154.4 170.3 180.5 (7.0) 53.8 (21.5) (7.5) 59.6 (23.8) (9.0) 62.1 (24.8)