Year 0 | Year 1 | Year 2 | Year 3 |
Revenues | 400,000 | 400,000 | 400,000 |
-Cost of Goods Sold | -180,000 | -180,000 | -180,000 |
|
-Depreciation | -100,000 | -100,000 | -100,000 |
=EBIT | 120,000 | 120,000 | 120,000 |
|
-Taxes (35%) | -42,000 | -42,000 | -42,000 |
=Unlevered net income | 78,000 | 78,000 | 78,000 |
|
+Depreciation | 100,000 | 100,000 | 100,000 |
|
-Additions to Net Working Capital | -20,000 | -20,000 | -20,000 |
|
-Capital Expenditures | -300,000 |
=Free Cash Flow | 158,000 | 158,000 | 158,000 |
|