NO.PZ201809170300000201
问题如下:
Based on Exhibits 1 and 2, Sienna’s FCFF in 2016 is:
选项:
1,200 million.
C.3,080 million.
解释:
A is correct. Sienna’s FCFF in 2016 is calculated as
FCFF = EBIT(1 Tax rate) + Dep 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 can also be computed from CFO:
FCFF = CFO + Int(1 Tax rate) FCInv.
FCFF = 1,394 + 440(1 0.35) 1,000.
FCFF = 680 million.
请教老师,本题在计算WCinv时,实际上跟R28课后题第1个case的第4小题(相当于书本课后题排序R28第21小题)是一样的,但是解析结果却不一样,课后解答也截然相反:
本题:课后书本解答,WCinv = increase in AR + increase in inventory + increase in AP
Case 1-4:课后书本解答,WCinv = increase in AR + increase in inventory - increase in AP - increase in accured liabilities
为什么一个是正号一个是负号?而且正负号只变CL项?