What is the FCFF for 2014-2017

Show calculations please

Forecast At Fiscal Year End Store Growth Sales Growth EBITDA Margin Tax Rate Actual 2011 4.0% 12.2% 8.5% 38.1% Actual 2012 7.7% 15.7% 9.0% 38.4% Actual Reforecast Reforecast 2013 2014 2015 8.1% 7.0% 7.4% 10.4% 12.16% 11.58% 9.5% 9.01% 9.02% 38.8% 38.8% 39.2% 2016 7.8% 11.02% 9.02% 39.5% Forecast 2017 8.2% 10.49% 9.03% 39.9% 7.0 5.6 6.0 11.0 10.5 Current Asset Turnover Current Liabilities Turnover Net PP&E / Store Annual Dep. & Amort. / Store 5.6 10.9 6.5 0.93 6.5 10.7 6.7 0.94 6.1 10.8 6.7 0.92 5.8 11.1 7.00 0.87 11.2 7.16 6.4 6.85 0.89 1.00 0.84 387 416 448 485 16165 19829 311 10,108 859 311 335 11,699 1,055 311 362 12,917 1,222 339 14488 1305.07 357.88 1457.47 371.88 17947 1619.52 387.94 1790.99 406.35 Stores Sales EBITDA Dep. & Amort. EBIT Taxes Net Income Shares Outstanding Earnings per Share 947.19 1085.59 1231.58 367.79 487.07 548 209 339 350 0.97 744 286 458 364 1.26 883 343 540 372 1.45 425.41 660.18 1384.64 552.65 831.99 409 579.40 373 385 1.72 744.51 397 1.88 1.55 2.03 Current Assets Current Liabilities Net Working Capital Net PP&E 1,453 880 573 1,997 2,103 977 1,126 2,193 1,980 1,088 892 2,428 2,356.83 1,216.22 1,140.61 2,595.72 2,715.60 1,341.77 1,373.83 2,848.68 3,113.29 1,472.87 1,640.42 3,138.51 3,552.17 1,609.05 1,943.12 3,471.94