Year 1 Year 2 Year 3 Year 4
Sales $485 $489 $381 $490
COGS 121 122 120 123
Gross Profit 364 367 361 368
SG&A Expenses
Other Expenses 78 78 77 78
EBITDA 15 15 14 15
272 272 269 272
Depreciation & Amortization 53 54 53 54
EBIT 218 220 216 221
Year 5
$461
115
346
74
14
258
51
207