The inputs and calculated results are presented in the following Table:
| Parameter | Value | Note |
|---|---|---|
| EBIT | Earning before interest and tax (EBIT), or operating income | |
| Tax Rate | Average tax rate (%) | |
| Depreciation | Depreciation value | |
| NFA | Net fixed asset (NFA) or changes in gross fixed asset (GFA) | |
| NWC | Changes in net working capital (NWC) | |
| Free Cash Flow | Cash from operations - capital expenditures |