You have been asked to review the free cash flow to the firm computation made by an analyst for Stark Stores Inc., a small publicly traded retail company. Estimate the correct Free Cash Flow to the Firm.

Analyst Estimate

	Last Year (in millions)	Notes
Revenue	$1,200.00
-Operating Expenses	$600.00	Includes $100 million in operating lease expenses. The firm has $80 million in lease commitments each year for the next 5 years an a pre-tax cost of debt of 5%.
Operating Income	$600.00
-Interest Expense	$150.00
Taxable Income	$450.00
-Taxes	$157.50	Paid Marginal Tax Rate on taxable income.
Net Income	$292.50
+Depreciation	$100.00
-CAPEX	$200.00	Did not include stock based acquisition of $50 million.
-Increase in WC	$50.00	Includes increase in cash balance of $10 million.
FCFF	$142.50

Input your answer in the same number format as the chart above (use 50 for 50 million).