Blockbuster Is a North American Video and DVD Sales and Rental

Blockbuster is a North American video and DVD sales and rental chain. Use the equation approach and Blockbuster's financial statement for Year 2 to calculate additional funds needed (AFN) in Year 3. Assume that sales in Year 3 will be $5.67336 billion. Assume a 0% dividend payout rate. Blockbuster Inc.
Income Statement and Balance Sheet
As of December 31, Year 2 ($000's)
$$\begin{array} { | c | c | } \hline \text { Revenue } & \$ 5,157,600 \\\hline \text { COGS } & 2,420,700 \\\hline \text { SG\&A } & 2,708,500 \\\hline \text { Dep. Exp. } & 246,600 \\\hline \text { EBIT } & - 218,200 \\\hline \text { Int. Exp. } & 78,200 \\\hline \text { Income Before Tax } & - 296,400 \\\hline \text { Income Taxes } & - 56,100 \\\hline \text { Net Income } & - \$ 240,300 \\\hline \text { ASSETS } & \\\hline \text { Total Current Assets } & 716,400 \\\hline \text { PP\&E } & 909,000 \\\hline \text { Goodwill } & 6,127,000 \\\hline \text { Total Assets } & \$ 7,752,400 \\\hline \text { LIABILITIES AND OWNERS } & \\ \text { EQUITY } & \\\hline \text { Total Current Liabilities } & 1,268,800 \\\hline \text { Long Term Debt } & 734,900 \\\hline \text { Total Liabilities } & \$ 2,003,700 \\\hline \text { Owners Equity } & \\\hline \text { Common Stock } & 6,075,800 \\\hline \text { Retained Earnings } & - 327,100 \\\hline \text { Total Stockholder Equity } & 5,748,700 \\\hline \text { Total Liabilities and Owners } & \\\text { Equity } & \$ 7,752,400 \\\hline\end{array}$$

A) -$225.363 million
B) $63.243 million
C) $125.363 million
D) $189.900 million
E) $299.990 million