(Click on the following icon in order to copy its contents into a spreadsheet.) 1 Year...

Transcribed Image Text:

(Click on the following icon in order to copy its contents into a spreadsheet.) 1 Year 2 Revenues 3 Manufacturing Expenses (other than depreciation) 4 Marketing Expenses 5 Depreciation 6 EBIT 7 Taxes at 25% 8 Unlevered Net Income 9 Depreciation 10 Additions to Net Working Capital 0 1-9 98.5 - 34.3 - 34.3 -9.6 -9.6 - 15.4 - 15.4 39.2 39.2 - 9.8 - 9.8 29.4 29.4 + 15.4 + 15.4 -5.2 -5.2 10 98.5 11 Capital Expenditures -153.5 12 Continuation Value + 12.9 13 Free Cash Flows -153.5 39.6 52.5 (Click on the following icon in order to copy its contents into a spreadsheet.) 1 Year 2 Revenues 3 Manufacturing Expenses (other than depreciation) 4 Marketing Expenses 5 Depreciation 6 EBIT 7 Taxes at 25% 8 Unlevered Net Income 9 Depreciation 10 Additions to Net Working Capital 0 1-9 98.5 - 34.3 - 34.3 -9.6 -9.6 - 15.4 - 15.4 39.2 39.2 - 9.8 - 9.8 29.4 29.4 + 15.4 + 15.4 -5.2 -5.2 10 98.5 11 Capital Expenditures -153.5 12 Continuation Value + 12.9 13 Free Cash Flows -153.5 39.6 52.5