问题如下图:
选项:
A.
B.
C.
解释:
老师,你好,题目中Increase in AR是(2000),这个是decrease的意思吗?还有purchase of PP&E是(1000),是sale的意思吗?
NO.PZ201809170300000201问题如下 Based on Exhibits 1 an2, Sienna’s FCFF in 2016 is: € 680 million. € 1,200 million. € 3,080 million. A is correct. Sienna’s FCFF in 2016 is calculateas FCFF = EBIT(1 – Trate) + p – FCInv – WCInv. FCInv = Purchases of PP&E = 1,000 (outflow). WCInv = Increase in accounts receivable (outflow) + Increase in inventory (outflow) + Increase in accounts payable (inflow). WCInv = – 2,000 (outflow) + – 200 (outflow) + 1,000 (inflow) = – 1,200 (outflow). FCFF = 3,200(1 – 0.35) + 800 – 1,000 – 1,200. FCFF = € 680 million. FCFF calso computefrom CFO: FCFF = CFO + Int(1 – Trate) – FCInv. FCFF = 1,394 + 440(1 – 0.35) – 1,000. FCFF = € 680 million. 剪掉资产的增加加回负债的增加计算现金流AR增加 负2000Inventory增加负200AR增加1000所以2000加上200加上1000等于3200WC等于3200啊没明白答案啥意思
NO.PZ201809170300000201 Baseon Exhibits 1 an2, Sienna’s FCFF in 2016 is: € 680 million. € 1,200 million. € 3,080 million. A is correct. Sienna’s FCFF in 2016 is calculateFCFF = EBIT(1 – Trate) + p – FCInv – WCInv. FCInv = Purchases of PP&E = 1,000 (outflow). WCInv = Increase in accounts receivable (outflow) + Increase in inventory (outflow) + Increase in accounts payable (inflow). WCInv = – 2,000 (outflow) + – 200 (outflow) + 1,000 (inflow) = – 1,200 (outflow). FCFF = 3,200(1 – 0.35) + 800 – 1,000 – 1,200. FCFF = € 680 million. FCFF calso computefrom CFO: FCFF = CFO + Int(1 – Trate) – FCInv. FCFF = 1,394 + 440(1 – 0.35) – 1,000. FCFF = € 680 million. 在算题目中有increase 或crease的WC或FC,是不是算出的值为负号,就代表公式里的-wc和-fc
NO.PZ201809170300000201 Baseon Exhibits 1 an2, Sienna’s FCFF in 2016 is: € 680 million. € 1,200 million. € 3,080 million. A is correct. Sienna’s FCFF in 2016 is calculateFCFF = EBIT(1 – Trate) + p – FCInv – WCInv. FCInv = Purchases of PP&E = 1,000 (outflow). WCInv = Increase in accounts receivable (outflow) + Increase in inventory (outflow) + Increase in accounts payable (inflow). WCInv = – 2,000 (outflow) + – 200 (outflow) + 1,000 (inflow) = – 1,200 (outflow). FCFF = 3,200(1 – 0.35) + 800 – 1,000 – 1,200. FCFF = € 680 million. FCFF calso computefrom CFO: FCFF = CFO + Int(1 – Trate) – FCInv. FCFF = 1,394 + 440(1 – 0.35) – 1,000. FCFF = € 680 million. 不明白WCInv和FCInv为什么是这样算的,我的理解是WCInv=-2000-200-1000=-3200; FCInv=-1000,
NO.PZ201809170300000201 Baseon Exhibits 1 an2, Sienna’s FCFF in 2016 is: € 680 million. € 1,200 million. € 3,080 million. A is correct. Sienna’s FCFF in 2016 is calculateFCFF = EBIT(1 – Trate) + p – FCInv – WCInv. FCInv = Purchases of PP&E = 1,000 (outflow). WCInv = Increase in accounts receivable (outflow) + Increase in inventory (outflow) + Increase in accounts payable (inflow). WCInv = – 2,000 (outflow) + – 200 (outflow) + 1,000 (inflow) = – 1,200 (outflow). FCFF = 3,200(1 – 0.35) + 800 – 1,000 – 1,200. FCFF = € 680 million. FCFF calso computefrom CFO: FCFF = CFO + Int(1 – Trate) – FCInv. FCFF = 1,394 + 440(1 – 0.35) – 1,000. FCFF = € 680 million. AR的增加是负的,意味着AR减少,但是为什么算作outflow?
NO.PZ201809170300000201 Baseon Exhibits 1 an2, Sienna’s FCFF in 2016 is: € 680 million. € 1,200 million. € 3,080 million. A is correct. Sienna’s FCFF in 2016 is calculateFCFF = EBIT(1 – Trate) + p – FCInv – WCInv. FCInv = Purchases of PP&E = 1,000 (outflow). WCInv = Increase in accounts receivable (outflow) + Increase in inventory (outflow) + Increase in accounts payable (inflow). WCInv = – 2,000 (outflow) + – 200 (outflow) + 1,000 (inflow) = – 1,200 (outflow). FCFF = 3,200(1 – 0.35) + 800 – 1,000 – 1,200. FCFF = € 680 million. FCFF calso computefrom CFO: FCFF = CFO + Int(1 – Trate) – FCInv. FCFF = 1,394 + 440(1 – 0.35) – 1,000. FCFF = € 680 million. 请问此处WCinv中CA的计算取值方向是如何的,我的计算是CA=-2000+(-200),CL=1000,得出WCinv=CA-CL=-3200。请问错在何处?