| Revenue Growth | Revenues | Operating Margin | EBIT | Tax Rate | EBIT (1-t) | Reinvestment | FCFF | |
| Base Year | $26,485 | |||||||
| 1 | 2.00% | $27,015 | 13.72% | $3,707 | 20.20% | $2,958 | $363 | $2,595 |
| 2 | 2.00% | $27,555 | 14.23% | $3,922 | 20.20% | $3,130 | $370 | $2,760 |
| 3 | 2.00% | $28,106 | 14.49% | $4,072 | 20.20% | $3,250 | $377 | $2,872 |
| 4 | 2.00% | $28,668 | 14.74% | $4,227 | 20.20% | $3,373 | $385 | $2,988 |
| 5 | 2.00% | $29,242 | 15.00% | $4,386 | 20.20% | $3,500 | $353 | $3,147 |
| 6 | 1.80% | $29,768 | 15.00% | $4,465 | 21.16% | $3,520 | $320 | $3,201 |
| 7 | 1.60% | $30,244 | 15.00% | $4,537 | 22.12% | $3,533 | $284 | $3,249 |
| 8 | 1.40% | $30,668 | 15.00% | $4,600 | 23.08% | $3,538 | $247 | $3,291 |
| 9 | 1.20% | $31,036 | 15.00% | $4,655 | 24.04% | $3,536 | $208 | $3,328 |
| 10 | 1.00% | $31,346 | 15.00% | $4,702 | 25.00% | $3,526 | $210 | $3,316 |
| Terminal year | 1.00% | $31,659 | 15.00% | $4,749 | 25.00% | $3,562 | $356 | $3,206 |