Tax rate = 84% (approximately)
1994
Revenue = 5400*(1+6%) = 5724
(Less) Operating expenses = (3848*1.06) = (4078.88)
(Less) Depreciation = (580*1.06) = (614.8)
EBIT = 5724-4078.88-614.8 = 1030.32
Interest expense = 172
EBT = 1030.32-172 = 858.32
PAT = 858.32*(1-84%) = 137.33
Capex = 850*1.06 = 901
Changes in Working capital = 0
Changes in net debt = 0 (firm is at optimal capital structure)
FCFE = PAT + Dep - Capex - Working capital changes - Changes in net debt
FCFE = 137.33+614.8-901-0-0 = -$148.87 million
FCFF = EBIT*(1-TAX) + Dep - Capex - Working capital changes
FCFF = 1030.32*(1-84%)+614.8-901-0 = -$121.35 million
Get Answers For Free
Most questions answered within 1 hours.