Sei sulla pagina 1di 4

Year 1 Revenues Operation expenses Depreciation Increase in non-cash working capital Capital expenditures Marginal corporate tax rate

FCF 565 400 50 25 40 35% 92.25

Year 2 626 475 60 -5 50 35% 113.15

59.75

74.15

440.22 -195.78 311 667 581

554 1075 -30

- Net Income - Depreciation - Change in CL - Change in CA Cash Flow from Operations - Investment in Fixed Assets Cash Flow from investment - Increase in common stock - Increase in long-term debt - Dividends paid Cash Flow from Financing Change in Cash Balance

383 104 223 531

223 531

Potrebbero piacerti anche