using Microsoft 2018 10k #'s convert the ebit to free cash flow for the next 12 years. Show your work.

Income Statements

INCOME STATEMENTS - USD ($) shares in Millions, $ in Millions

12 Months Ended

Jun. 30, 2018

Jun. 30, 2017

Jun. 30, 2016

Revenue

$ 110,360

$ 96,571

^[1]

$ 91,154

Cost of revenue

38,353

34,261

32,780

Gross margin

72,007

62,310

^[1]

58,374

Research and development

14,726

13,037

11,988

Sales and marketing

17,469

15,461

14,635

General and administrative

4,754

4,481

4,563

Impairment and restructuring

0

306

1,110

Operating income

35,058

29,025

^[1],[2]

26,078

Other income (expense), net

1,416

876

(439)

Income before income taxes

36,474

29,901

25,639

Provision for income taxes

19,903

4,412

5,100

Net income

$ 16,571

^[3]

$ 25,489

^[1],[2]

$ 20,539

Earnings per share:

Basic

$ 2.15

$ 3.29

^[1]

$ 2.59

Diluted

$ 2.13

^[4]

$ 3.25

^[1],[2]

$ 2.56

Weighted average shares outstanding:

Basic

7,700

7,746

7,925

Diluted

7,794

7,832

8,013

Cash dividends declared per common share

$ 1.68

$ 1.56

$ 1.44

Product

Revenue

$ 64,497

$ 63,811

$ 67,336

Cost of revenue

15,420

15,175

17,880

Service and Other

Revenue

45,863

32,760

23,818

Cost of revenue

$ 22,933

$ 19,086

$ 14,900

[1]	On December 8, 2016, we acquired LinkedIn Corporation. LinkedIn has been included in our consolidated results of operations starting on the acquisition date.
[2]	Includes $306 million of employee severance expenses primarily related to our sales and marketing restructuring plan, which decreased operating income, net income, and diluted EPS by $306 million, $243 million, and $0.04, respectively.
[3]	Reflects the net charge (benefit) related to the TCJA of $13.8 billion for the second quarter, $(104) million for the fourth quarter, and $13.7 billion for fiscal year 2018.
[4]	Reflects the net charge (benefit) related to the TCJA, which decreased (increased) diluted EPS $1.78 for the second quarter, $(0.01) for the fourth quarter, and $1.75 for fiscal year 2018.