Using the expected 2013 and forecasted income statement data from the HNZ Fcast worksheet and the tax rates in the HNZ Tax worksheet, calculate Heinz projected NOPAT from 2014 2018.

HNZ Fcast Worksheet:

For Fiscal Year Ending April,
(dollars in millions,	2013E	2014P	2015P	2016P	2017P	2018P
except per share data)
Revenue	11,529	12,141	12,657	13,112	13,744	14,446
EBITDA	2,057	2,195	2,340	2,453	2,613	2,789
EBIT	1,705	1,834	1,965	2,061	2,202	2,355
Fully diluted earnings per share	$3.58	$3.78	$3.83	$4.00	$4.29	$4.60

HNZ Tax Worksheet:

Tax Rate History			2011	2012	2013
U.S. federal statutory tax rate			35.0%	35.0%	35.0%
Effective tax rate			26.2%	19.8%	18.0%