Vous êtes sur la page 1sur 4

Revenue Projections: 2008 2009 2010 2011 2012

Service Revenue 4,194.3 4,781.5 5,379.2 5,917.2 6,331.4


Equipment Revenue 314.8 358.8 403.7 444.1 475.2
Operating Expenses:
System Operating Expenses 838.9 956.3 1,075.8 1,183.4 1,266.3
Cost of Equipment Sold 755.5 861.2 968.9 1,065.8 1,140.4
Selling, General & Administrative 1,803.6 2,056.2 2,313.2 2,544.5 2,722.6
Depreciation & Amortization 705.2 804.0 867.4 922.4 952.9
Tax Rate 40.0% 40.0% 40.0% 40.0% 40.0%
Working Capital Assumptions (1):
Accounts Receivable 41.67x 41.67x 41.67x 41.67x 41.67x
Days Sales Equip. Rev. 154.36x 154.36x 154.36x 154.36x 154.36x
Prepaid Expenses 1.38% 1.38% 1.38% 1.38% 1.38%
Accounts Payable 35.54x 35.54x 35.54x 35.54x 35.54x
Deferred Serv. Revenue 14.01x 14.01x 14.01x 14.01x 14.01x
Accrued Liabilities 6.85x 6.85x 6.85x 6.85x 6.85x

Capital Expenditures (2):


Capital Expenditures 631.3 719.7 867.4 970.1 1,055.0

522 595 669 736 788


135 154 173 190 204

EBIDTA 1,111.14 1,266.70 1,425.04 1,567.54 1,677.27


Dep and amortization 705.2 804.0 867.4 922.4 952.9 from exhibit 5 working capi
EBIT 405.91 462.74 557.60 645.16 724.36 115
tax rate 40.0% 40.0% 40.0% 40.0% 40.0%
EBIT(1-t) 243.5466490929 277.6432 334.5593 387.0989 434.6153

Accounts Receivable 521.8951262775 594.9604 669.3305 736.2635 787.802


Days Sales Equip. Rev. 134.967917493 153.8634 173.0964 190.406 203.7344
Prepaid Expenses 46.9148279087 53.4829 60.16827 66.18509 70.81805
Accounts Payable 335.4213192245 382.3803 430.1778 473.1956 506.3193
Deferred Serv. Revenue 163.2542473617 186.1098 209.3736 230.3109 246.4327
Accrued Liabilities 64.6090398745 73.65431 82.86109 91.1472 97.52751

Working capital 140.4932652186 160.1623 180.1826 198.2009 212.0749


Change in WC 25.4932652186 19.66906 20.02029 18.01826 13.87406
Capital Expenditures 631.3 719.7 867.4 970.1 1,055.0
Unleavered FCF 292.01 342.28 314.54 321.37 318.64
PV found by discounting at 8.35% 269.50 291.5594 247.2793 233.1802 213.3835 1,254.91
Interest Expense 199 183 166 148 128
Tax sheild 79.6 73.2 66.4 59.2 51.2
PV of tax sheild @ 5.5% 75.4502369668 65.76672 56.54715 47.78723 39.17488 284.7262

Total Value 1,539.63

Net Reinvestment 116

Growthrate 2.87
from exhibit 5 working capital of 2007 is

discount rate of 8.35 from exhibit 7

0.922935
0.851809
0.786164
0.725578
0.669662

Interest Expense
199.000

r= 7.52

growth ra Reinvestment Rate*ROIC


Capex+Change in WC-Dep/(EBIT)*EBIT(1-t)/(d+e)

1068.511
Cash and cash equivalents of 2008 2009 2010 2011 2012
ending balance of 2007+fcf of 08-int-principal=interest tax sheild
86.5 14 -97 -207 -2462
PPE
PPE2007+CAPEX08-DEP08