Vous êtes sur la page 1sur 46

List of Formulae

Chapter 1 introduCtion to finanCial management


Risk Return Trade Off
Return expected = Risk free return + Risk premium

Economic Value Added (EVA)


EVA = Net Operating Profit after Tax – Cost of Capital Employed

List of Formulae LF.1

List_of_Formulas—Online.indd 1 1/23/2014 2:46:49 PM


Chapter 2 Time Value of Money

Future Value of a Single Cash Flow


F = P 3 (1 + r)n

Future Value of Annuity


(1 + r ) n - 1
FV = A 3
r

Sinking Fund
1
Sinking Fund (Annuity) = FV 3
FVIFA
r
Sinking Fund (Annuity) = FV ¥
(1 + r ) n - 1

Present Value of a Single Cash Flow


F
P=
(1 + r ) n
Present Value of an Annuity

PV = A ÏÌ - ¸
1 1

r n ˝
Ó r ¥ (1 + r ) ˛
PV = A 3 PVIFA(r, n)

Capital Recovery
PV
A=
PVIFA( r , n )

Present Value of Perpetuity


Annual payment
=
Interest rate (r )

Present Value of Growing Annuity


ÏÔ n¸
Ï n¸
1 1 Ê1 + g ˆ Ô A Ô Ê1 + g ˆ Ô
A
PV = Ì - Á ˜ ˝ = r - g Ì1 - Á 1 + r ˜ ˝
ÔÓ r - g r - g Ë 1 + r ¯ Ô˛ ÔÓ Ë ¯ Ô
˛

Present Value of Growing Perpetuity


GP
PVGP =
r-g

Present Value of Annuity Due

PVAD = A ÏÌ - ¸ (1 + r )
1 1

r n ˝
Ó r (1 + r ) ˛

LF.2  Financial Management

List_of_Formulas—Online.indd 2 1/23/2014 2:46:49 PM


Future Value (Multi-Period Compounding)
Annual compounding F = P (1 + r)n
2n
Ê rˆ
Semi-annual compounding F = P Á 1 + ˜
Ë 2¯
4n
Ê rˆ
Quarterly compounding F = P Á 1 + ˜
Ë 4¯
12 n
Ê r ˆ
Monthly compounding F = P Á 1 + ˜
Ë 12 ¯
36 n
Compounding by 36 parts of year F = P Ê 1 + r ˆ
Ë 36 ¯
mn
If m is the number of parts of the year, F = P Ê 1 + r ˆ
Ë m¯
Future value (Continuous Compounding)
Continuous Compounding
Future value (F) = P 3 er 3 n

Present value (Continuous Discounting)


F
Continuous Discounting: Present value P =
r¥ n
e
Doubling Period
72
Doubling Period =
Interest rate (i)

List of Formulae  LF.3

List_of_Formulas—Online.indd 3 1/23/2014 2:46:49 PM


Chapter 3  Valuation of Long-Term Securities

Present Value of the Bond


INT INT INT MV
Po = + ++ +
(1 + kd ) (1 + kd )2 (1 + kd ) n
(1 + kd )n
n
INT MV
Po = Â +
t
t =1 (1 + k d ) (1 + kd )n

Present Value of the Bond (Semi-annual Compounding of Interest)


INT
2n
2 MV
V=Â +
t 2n
t =1 Ê kd ˆ Ê kd ˆ
ÁË 1 + ˜ ÁË 1 + ˜
2 ¯ 2 ¯
INT
  = ¥ PVIFA( kd /2 , 2 n ) + MV ¥ PVIF( kd /2 , 2 n)
2

Present Value of the Bond (Zero Coupon Bond)


MV
V=
(1 + kd )n
V = MV 3 PVIF(k
d, n)

Present Value of the Bond (Perpetual Bond)



INT INT INT INT INT
V= + + + =Â
(1 + kd ) (1 + kd ) 2 (1 + kd )3 (1 + kd ) •
t =1 (1 + k d )
t

Approximate Yield (Yield to Maturity)


RV - MV
INT +
N
Approximate yield =
( RV + MV )
2

Yield to Maturity for Perpetual Bond


INT
P0 =
kd
INT
kd =
P0

Current Yield
[Coupon of the security (in %) ¥ Face value of the security ]
Current yield =
Market price of the security

Macaulay Duration
n t ¥ Ct n¥M
 t
+
t =1 (1 + k) (1 + k )n
Macaulay Duration =
P

LF.4  Financial Management

List_of_Formulas—Online.indd 4 1/23/2014 2:46:49 PM


Modified Duration
Macaulay Duration
Modified Duration =
Ê YTM ˆ
ÁË 1 + ˜
n ¯

Valuation of Irredeemable Preference Shares



DP = DP
V=Â
t =1 (1 + k p )t kp

Valuation of Redeemable Preference Shares


n
DP + MV
V=Â
t
t =1 (1 + k p ) (1 + k p )n
= DP 3 PVIFA(kp, n) + MV 3 PVIF(kp, n)

Present Value of the Share (Dividend Capitalisation Method)


D1 D2 D3
P0 = + + +
(1 + ke ) (1 + ke ) 2
(1 + ke )3

Present Value of the Share (Dividend Capitalisation Method) - Zero Dividend Growth Rate
P0 = D
ke

Present Value of the Share (Dividend Capitalisation Method) - Constant Growth in Dividend
(Gordon Growth model)
D1 D2 D3
P0 = + + +
(1 + ke ) (1 + ke ) 2
(1 + ke )3

D0 (1 + g ) D0 (1 + g )2 D0 (1 + g )3
= + + +
(1 + ke ) (1 + ke )2 (1 + ke )3

D0 ¥ (1 + g ) D1
P0 = =
( ke - g ) ( ke - g )

Value of the Share (Earnings Capitalisation Method)


EPS1 (1 - b ) EPS1 (1 - b )
P0 = =
ke - g ke - r ◊ b
EPS1 DPS1
P0 = =    (when b = 0, g = 0)
ke ke

Required Rate of Return


DIV1
ke = +g
P0

Value of Growth Opportunities


b ¥ EPS1 (ROE - ke )
V=
ke ( ke - g )

List of Formulae  LF.5

List_of_Formulas—Online.indd 5 1/23/2014 2:46:50 PM


Chapter 4 Introduction to Risk and Return

Rate of Return on Single Asset in Year 1


Ê Div1 ˆ Ê P1 - P0 ˆ
R1(%) = Á ˜ ¥ 100 + Á ˜ ¥ 100
Ë P0 ¯ Ë P0 ¯
Div1 + ( P1 - P0 )
R1(%) = ¥ 100
P0

Average rate of return


1 (R + R + ... + R )
R = 1 2 n
n
1 n
R = Â Rt
n t =1

Variance
n
Variance = 1 Â ( Rt - R )2
n t =1

Standard Deviation
1 n
Standard deviation = Â ( Rt - R )2
n t =1

Expected Rate of Return


E(R) = R1P1 + R2P2 + … + RnPn
n
E(R) = Â Rt ¥ Pt
t =1

Variance of Return
n
s2 = Â [ Rt - E ( R )]2 ¥ Pt
t =1

Coefficient of Variation

= Standard deviation = s
Expected return E ( R)
s
Cv =
E ( R)

Standardising Normal Distribution


R - E ( R)
S=
s

LF.6  Financial Management

List_of_Formulas—Online.indd 6 1/23/2014 2:46:50 PM


Chapter 5 Risk and Return: Portfolio Theory and Assets Pricing Models

Expected Rate of Return of a Portfolio


n
E(R) = Â Rt ¥ Pt
t =1

Expected Rate of Return on Two-Asset Portfolio


E(RP) = wA 3 E(RA) + (1 – wA) 3 E(RB)

Covariance of Return of Two Assets


n
CovAB = Â [RA – E(RA)] [RB – E(RB)] 3 Pt
t =1

Correlation of Return of Two Assets


Covariance AB
CorrelationAB =
Standard deviation of A ¥ Standard deviation of B
Cov AB
CorAB =
σA ¥ σB

Variance of Two-Asset Portfolio


σ P2 = σ A2 w A2 + σ B2 wB2 + 2 w A wB Cov AB
σ P2 = σ A2 w A2 + σ B2 wB2 + 2 w A wB (σ A σ B CorAB )

Minimum Variance of Two-Asset Portfolio


σ B2 - Cov AB
wA =
σ A2 + σ B2 - 2 ¥ Cov AB

Minimum Variance of Two-Asset Portfolio (Case of Zero Correlation between Assets)


σ B2
wA =
σ 2A + σ B2

Portfolio Variance
È 1 ˘
Portfolio variance = σ 2p = n ÈÍ 1 ˘˙ 3 Average variance + n(n – 1) Í 2 ˙ 3 Average Covariance
2
În ˚ În ˚
È ˘
1 È 1 ˘
= Í ˙ Average variance + Í1 - ˙ Average covariance
În˚ Î n˚

Total Risk
Total risk = Unsystematic risk + Systematic risk
Total risk = Variance caused by factors attributable to the firm + Variance attributable to general economic factors

Reward-to-Variability Ratio (Slope of CML)


E ( Rm ) - R f
Slope of CML =
σm

List of Formulae  LF.7

List_of_Formulas—Online.indd 7 1/23/2014 2:46:50 PM


Expected Return on a Portfolio on CML
È E ( Rm ) - R f ˘
E(Rp) = Rf + Í ˙σp
ÎÍ σm ˙˚

Expected Return on an Asset


RA = Rf + (Rm – Rf)b

Expected Return on Security


È E ( Rm ) - R f ˘
E(RA) = Rf + Í ˙ 3 (CovAm)
ÎÍ σ m2 ˚˙
E(RA) = Rf + [E(Rm) – Rf] 3 bA

Expected Return of an Asset (APT Approach)


E(RA) = Rf + UR
E(RA) = Rf + USf + UEm
E(RA) = Rf + USf + Rm + URm
E(RA) = Rf + (b1F1 + b2F2 + p + bnFn) + USf

Sharpe Ratio
Risk premium of portfolio return
Sharpe ratio =
Risk level ( σ p )
RP - R f
=
σp

Treynor Ratio
Risk premium of portfolio return
Treynor ratio =
Risk level ( βP )
RP - R f
=
βp

Differential Return (Jensen’s Index, Jensen’s Alpha or Jensen’s Ratio)


aP = RP – Expected return of the portfolio

Beta
Cov AM
b=
Variance of Market Returns
σ A ¥ σ M ¥ CorAM
b=
Variance of Market Returns
σ A ¥ CorAM
b=
σM

LF.8  Financial Management

List_of_Formulas—Online.indd 8 1/23/2014 2:46:50 PM


Chapter 7 Analysis of Financial Statements

Current Ratio
Current assets
Current ratio =
Current liabilities

Quick Ratio
Current assets - Inventories
Quick ratio =
Current liabilities

Cash Ratio
Cash + Amount in bank + Marketable securities
Cash ratio =
Current liabilities

Interval Measure
Current assets – Inventory
Interval measure =
Average daily operating expenses

Net Working Capital Ratio


Net working capital (NWC)
=
Net assets (NA)

Debt Ratio
Total debt (TD)
Debt ratio =
Net worth (NW) + Total debt (TD)
Total debt (TD)
Debt ratio =
Capital employed (CE)
Total debt (TD)
Debt ratio =
Net assets (NA)

Debt-Equity Ratio
Total debt (TD)
Debt-equity ratio =
Net worth (NW)

Capital Employed to Net Worth Ratio


Capital employed (CE)
CE to NW ratio =
Net worth (NW)
Total debt (TD) + Net worth (NW)
CE to NW ratio =
Net worth (NW)

Total Liabilities to Total Assets Ratio


Total liabilities
TL to TA ratio =
Total assets

List of Formulae  LF.9

List_of_Formulas—Online.indd 9 1/23/2014 2:46:50 PM


Long-term Debt to Long-term Capitalisation Ratio
Long-term debt (LD)
=
Long-term debt (LD) + Net worth (NW)

Debt Ratio
Total debt + Value of lease
Debt ratio =
Total debt + Value of lease + Net worth

Debt-Equity Ratio
Total debt + Value of lease
Debt-equity ratio =
Net worth

Interest Coverage Ratio


Earnings before interest and taxes (EBIT)
Interest coverage ratio =
Interest
Earnings before interest, taxes, depreciation and amortisation
Interest coverage ratio =
Interest
EBITDA
=
Interest

Fixed Charge Coverage Ratio


EBITDA
Fixed charge coverage ratio =
Principal
Interest +
(1 – Tax rate)

Fixed Charge Coverage Ratio


= EBITDA
Principal + Preference dividend
Interest + Lease rentals +
(1 – Tax rate)

Inventory Turnover Ratio


Cost of goods sold
Inventory turnover ratio =
Average inventory
Alternatively,
Sales
Inventory turnover ratio =
Inventory

Raw Material Inventory Turnover Ratio


Material consumed
=
Average raw material inventory

Work-in-Progress Inventory Turnover Ratio


Cost of production
=
Average work-in-progress inventory

LF.10  Financial Management

List_of_Formulas—Online.indd 10 1/23/2014 2:46:50 PM


Debtors Turnover Ratio
Credit Sales
Debtors turnover ratio =
Average debtors
Alternatively,
Sales
Debtors turnover ratio =
Debtors

Average collection period


365
Average collection period =
Debtors turnover ratio
365 ¥ Average debtors
=
Credit Sales

Net Assets Turnover Ratio


Sales
Net assets turnover ratio =
Net assets

Capital Employed Ratio


Sales
Capital employed ratio =
Capital employed

Total Assets turnover ratio


Total assets turnover ratio = Sales
Average total assets

Fixed Assets Turnover Ratio


Sales
Fixed assets turnover ratio =
Net fixed assets

Current Assets Turnover Ratio


Sales
Current assets turnover ratio =
Current assets

Net Working Capital Turnover Ratio


Sales
=
Net working capital

Gross Profit Margin Ratio


Sales – Cost of goods sold
=
Sales
Gross profit
=
Sales

List of Formulae  LF.11

List_of_Formulas—Online.indd 11 1/23/2014 2:46:50 PM


Net Profit Margin Ratio
Profit after Tax (PAT)
Net profit margin ratio =
Sales

Net Profit Margin Ratio Based on NOPAT


NOPAT EBIT (1 - T )
Net profit margin ratio = =
Sales Sales

Operating Expenses Ratio


Operating expenses
Operating expenses ratio =
Sales

Return on Total Assets (Return on Investment)


EBIT (1 – T)
ROI = = ROTA
Total Assets

Return on Net Assets (Return on Investment)


EBIT (1 – T)
ROI = = RONA
Net Assets

Return on Equity
Profit after tax PAT
ROE = =
Net worth NW

Earnings per Share


Profit after tax (PAT)
=
Number of ordinary shares outstanding

Dividend per Share


Earnings paid to shareholders
=
Number of ordinary shares outstanding

Dividend Payout Ratio


Amount of dividends
Dividend payout ratio =
Profit after tax
Dividend per share
=
Earnings per share

Dividend Yield
Dividend per share DPS
Dividend yield = =
Market value per share MV

Earnings Yield
Earnings per share EPS
Earnings yield = =
Market value per share MV

LF.12  Financial Management

List_of_Formulas—Online.indd 12 1/23/2014 2:46:50 PM


Price-Earnings Ratio
Market value per share MV
= =
Earnings per share EPS

Market Value to Book Value Ratio


Market value per share
MV to BV ratio =
Book value per share

Book Value per Share


Net worth
BV per share =
Number of shares outstanding

Earning Power
Earnings after tax Sales
Earning Power = ¥
Sales Total Assets
Earnings after tax
=
Total assets

List of Formulae  LF.13

List_of_Formulas—Online.indd 13 1/23/2014 2:46:51 PM


Chapter 8 Financial Planning, Forecasting and Strategy

Sustainable Growth for a Single Product Firm


Net margin ¥ retention ¥ leverage
=
Assets to sales – (Net margin ¥ retention ¥ leverage)

PAT ¥ RE ¥ D + E
S PAT E
=
NA Ê PAT D + Eˆ
-Á ¥ RE ¥ ˜
S Ë S PAT E ¯

Sustainable Growth for a Multi Product Firm


Retained earnings ¥ (1 + debt : equity ratio)
Growth =
Net assets
gs = RE Ê 1+ D ˆ
NA Ë E¯

Return on Net assets


= Profit margin ¥ Net Asset turnover
S
= PBIT ¥
S NA

Retained Earnings as Fraction of Net Assets


RE = PBIT ¥ PAT ¥ RE
NA NA PBIT PAT

Sustainable Growth for a Multi Product Firm


D+E
gs = Ê ¥ PBIT ˆ ¥ PAT ¥ RE ¥
S

Ë NA S ¯ PBIT PAT E
PAT ¥ RE
gs =
E PAT
= Return on equity ¥ Retention ratio

Sustainable Growth Rate


= ROE ¥ Retention rate
È D ¥ (r - i) ˘
= Ír + ˙ ¥ (1 - T ) ¥ b
Î E ˚

= b ÍÈr + ( r - i ) ¥ ˙˘ ¥ (1 - T )
D
Î E˚

LF.14  Financial Management

List_of_Formulas—Online.indd 14 1/23/2014 2:46:51 PM


Chapter 10 The Basics of Capital Budgeting and Evaluation Techniques

Net Present Value


C1 C2 C3 C4 Cn
NPV = + + + +º+ - C0
1 2 3 4
(1 + r ) (1 + r ) (1 + r ) (1 + r ) (1 + r ) n
n Ct
= Â - C0
t = 1 (1 + r )t

XNPV
n Pi
XNPV = Â
i =1
(1 + rate )
( di ¥ d1
365 )
IRR (by Trial and Error)
C1 C2 C3 C4 Cn
C0 = + + + +º+
1 2 3 4
(1 + r ) (1 + r ) (1 + r ) (1 + r ) (1 + r ) n
n Ct
C0 = Â
t = 1 (1 + r )t

Profitability Index
Present value of all future cash inflows
PI =
Initial cash outlay

n ÏÔ ¸Ô
Ct
ÂÌ ˝
Ô (1 + r )t ˛Ô
t =1 Ó
PI =
C0

Average Income (Accounting Rate of Return Method)


Average income
ARR =
Average investment
n (1 - T )
Average Income = Â EBITt ¥
t =1 n
( I0 + In )
Average Investment =
2

Payback Period
Initial investment or Initial cash outflow
=
Annual constant cash inflow

List of Formulae  LF.15

List_of_Formulas—Online.indd 15 1/23/2014 2:46:51 PM


Chapter 11  Cost of Capital

Opportunity Cost of Capital


C1 C2 Cn
C0 = + +º+
(1 + k ) (1 + k ) 2
(1 + k )n

Cost of Debt Issued at Par


INT
kd = i =
P0

Cost of Debt Issued at Discount or Premium


n INTt Pn
P0 = Â +
t = 1 (1 + k d )t (1 + kd )n

After Tax Cost of Debt (Short cut method)


Ê P - P0 ˆ
INT ¥ (1 - T ) + Á n ˜
Ë n ¯
kd =
( Pn + P0 )
2
Relation between ‘before tax cost of debt’ and ‘after tax cost of debt’ for perpetual debt
INT ¥ (1 - T )
kd = i =
P0

Relation between ‘before tax cost of debt’ and ‘after tax cost of debt’ for redeemable debt
n INTt ¥ (1 - T ) Pn
P0 = Â t
+
t =1 (1 + kd ) (1 + kd ) n

Cost of Irredeemable Preference Shares


Dp
kp =
P0

Cost of Equity - Dividend Capitalisation Approach


D1
ke = +g
P0

Cost of Equity - Earnings based approach


EPS1
ke =
P0

Cost of Equity - Capital Asset Pricing Model Approach


ke = rf + b (rm – rf)

Cost of External Equity


D0 (1 + g )
Cost of external equity = +g
P0 (1 - f )

LF.16  Financial Management

List_of_Formulas—Online.indd 16 1/23/2014 2:46:51 PM


Chapter 12 Determining Cash Flows for Capital Budgeting

Profit
Profit = Revenue – Expenditure – Depreciation
P=R–E–D

Cash Flow
Cash Flow =Revenue – Expenditure – Capital Expenditure
CF = R – E – CAPEX
Cash Flow = Profit + Depreciation – Capital Expenditure
CF = P + D – CAPEX

Net Cash Flow


Net Cash Flow = Revenue – Expenses – Tax
NCF = R – E – T

Net Cash Flow


NCF = EBDIT ¥ (1 – t) + t ¥ D

Depreciation Tax Shield


Depreciation tax shield = Tax rate ¥ Depreciation

Net Cash Flow


NCF = R – E – D – T + D
NCF = EBIT – T + D
NCF = EBIT – t ¥ (R – E – D) + D
= EBIT – t ¥ EBIT + D
= EBIT (1 – t) + D

Net Cash Flow (Considering NWC also)


NCF = EBIT ¥ (1 – t) + D – increase (or + decrease) in NWC

Incremental Free Cash Flow


DNCF (FCF) = DEBIT ¥ (1 – t) + DD – DNWC – DCAPEX

Present Value of Depreciation Tax Shield


Td
PVDTS = ¥ (BV – SV)
(k + d )

Present Value of all Future Cash Flows beyond nth year at the end of nth year
NCFn +1
PVn =
(k - g)

Nominal Discount Rate


= [{1 + real discount rate (r¢)} ¥ {1 + inflation rate (i)}] – 1

List of Formulae  LF.17

List_of_Formulas—Online.indd 17 1/23/2014 2:46:51 PM


Chapter 13  Some Complex Issues in Capital Budgeting

Equivalent Annual Annuity (EAA)


NPV
EAA =
Annuity factor

NPV (Perpetuity or Infinity)


NPVn ¥ (1 + r ) n
NPV• =
(1 + r ) n - 1

Nominal Discount Rate


= [{1 + real discount rate (r¢)} ¥ {1 + inflation rate (i)}] – 1

LF.18  Financial Management

List_of_Formulas—Online.indd 18 1/23/2014 2:46:51 PM


Chapter 14 Analysing Risk and Uncertainty in Capital Budgeting

Expected Net Present Value


n ENCFt
ENPV = Â - C0
t =1 (1 + r )t

Expected Net Cash Flow


ENCFt = NCFet ¥ Probability (pet)

Variance of Net Cash Flow


n
= Â (NCFi – ENCF]2 ¥ Pi
i =1

Coefficient of variation
Standard deviation of probability distribution
=
Expected net cash flow (ENCF)
σ
=
( ENCF )

Risk Adjusted Discount Rate


r¢ = rf + rp

NPV - Certainty Equivalent Method


( a1 ¥ NCF1 ) ( a 2 ¥ NCF2 ) ( a3 ¥ NCF3 ) ( a n ¥ NCFn )
PV of cash flows = + + +  +
(1 + rf )1 (1 + rf ) 2 (1 + rf )3 (1 + rf ) n
n (a t ¥ NCFt )
NPV = Â - C0
t =1 (1 + rf )t

List of Formulae  LF.19

List_of_Formulas—Online.indd 19 1/23/2014 2:46:53 PM


Chapter 15 Real Options

Worth of a Project
Worth of a project = NPV + Real options’ value

Risk Neutral Probability


P 3 u + (1 – P) 3 d = rf

Call Premium (Price of call option) - Black Scholes Option Pricing Model
Co = So N (d1) – Xe–rf t N (d2)

Put Option Price - Black Scholes Option Pricing Model


Po = Xe–rf t N (–d2) – So N (–d1)
= Xe–rf t [1 – N (d2)] – So [1 – N (d1)]
Ê S0 ˆ È σ2 ˘
ln Á ˜ + Írf + ¥t
Ë X¯ Î 2 ˙˚
d1 =
σ t
Call Premium (Price of call option) - Robert Merton Model
Co = So e–qt N (d1) – Xe–rf t N (d2)

Put Option Price - Robert Merton Model


Po = Xe–rf t [1 – N (d2)] – So e–qt [1 – N (d1)]

LF.20  Financial Management

List_of_Formulas—Online.indd 20 1/23/2014 2:46:53 PM


Chapter 16 Operating and Financial Leverage

Degree of Operating Leverage


(% Change in EBIT)
DOL =
(% Change in sales)
Q ¥ (P – V )
DOL =
Q ¥ (P – V ) – F

Debt Ratio
D
L1 = =D
(D + E) V

Debt Equity Ratio


L2 = D
E

Interest Coverage Ratio


Net operating income (EBIT)
=
Interest charges
EBIT
L3 =
Interest
Debt Service Coverage Ratio
Earnings before interest and taxes (EBIT)
=
Principal payments
Interest expense +
1–T
Earnings Per Share
(EBIT – I ) ¥ (1 – T )
EPS =
N

Return on Equity
(EBIT – I ) ¥ (1 – T )
ROE =
E
Earnings Per Share (Preference Share is Present in Firm’s Capital Structure)
(EBIT – I ) ¥ (1– T ) – Preference Dividence(Dp)
EPS =
N
Return on Equity (Preference Share is Present in Firm’s Capital Structure)
(EBIT – I ) ¥ (1– T ) – Preference Dividend (Dp)
ROE =
E

Interest Tax Shield


Interest tax shield = Tax rate ¥ Interest

Return on Equity

{
ROE = r ¥ (1 – T ) + (r – i ) ¥ D
E } ¥ (1 – T)

List of Formulae  LF.21

List_of_Formulas—Online.indd 21 1/23/2014 2:46:54 PM


Earnings Before Interest and Taxes (EBIT)
( N1 ¥ I )
EBIT =
( N1 – N 2 )
( N1 ¥ I 2 – N 2 ¥ I1 )
EBIT =
( N1 – N 2 )
N1 Pd
EBIT = ¥
( N1 – N 2 ) (1 – T )

Degree of Financial Leverage


% change in EPS
DFL =
% change in EBIT
Q ¥ (P – V ) – F
DFL =
Pd
[Q ¥ ( P – V ) – F – I ] –
(1 – T )

Degree of Combined Leverage


% change in EBIT % change in EPS
DCL = ¥
% change in sales % change in EBIT
Q ¥ (P – V ) Q ¥ (P – V ) – F
= ¥
Q ¥ (P – V ) – F Q ¥ (P – V ) – F – I
Contribution EBIT
= ¥
EBIT PBT
Contribution
=
PBT
EBIT + Fixed cost
=
PBT

LF.22  Financial Management

List_of_Formulas—Online.indd 22 1/23/2014 2:46:54 PM


Chapter 17  Capital Structure and Cost of Capital

Value of Equity
Net Income NI
E= =
Cost of equity ke

Value of Debt
Interest Interest
D= =
Cost of debt kd

Value of Firm
V=E+D

Firm’s Cost of Capital


Net Operating Income NOI or EBIT
= =
Value of the firm V

= NOI
V

Weighted Average Cost of Capital


kf = ke E + kd D
V V
Ê V - Dˆ D
k f = ke Á + kd
Ë V ˜¯ V
= ke Ê 1 - ˆ + k d
D D
Ë V¯ V
D
= ke - ( ke - k d )
V

Value of the Firm (NI Approach)


È k ˘
V = NOI + D Í1 - d ˙
ke Î ke ˚

Tatal value of the firm (NOI Approach)


V = EBIT
kf

Cost of equity capital (NOI Approach)


EBIT – INT
Cost of equity capital ke =
V -D

Value of a Levered Firm (MM Approach)


VL = VU = SL + D

Cost of Equity (MM Proposition II)


ke = kf + (kf – kd) D
E

List of Formulae  LF.23

List_of_Formulas—Online.indd 23 1/23/2014 2:46:54 PM


Value of a Levered Firm (MM Hypothesis with Corporate Tax)
VL = VU + Value of side effects
= VU + Value of interest tax shield

Interest Tax Shield


Interest tax shield = ( Corporate income tax rate) 3 (Interest)

After-tax Income of Levered Firm


After-tax income of levered firm = X (1 – T) + T 3 kd 3 D

Present Value of Interest Tax Shield


T ¥ kd ¥ D
PVINTS = =T3D
kd

Value of the Unlevered Firm


(1 - T ) ¥ (NOI)
VU =
kU

Value of the Levered firm


(1 - T ) ¥ (NOI) T ¥ kd ¥ D
VL = +
kU kd
VL = VU + TD

Equity Income after Personal Income Tax


Equity income after personal income tax = (1 – T) (1 – Ts)

Net Tax Benefit of Debt


Net tax benefit of debt = (T – Td) + Ts (1 – T)
Net tax benefit of debt = (T – Tp) + Tp(1 – T) = T(1 – Tp)

Interest Tax Shield Covering All Taxes


INTS = kd DT(1 – Tp)

Levered Firm’s Income After All Taxes


= X(1 – T)(1 – Tp) + kd TD(1 – Tp)

Present Value of Interest Tax Shield (Miller’s Model)


T kd D
PVINTS = = TD
kd

Unlevered Firm’s Shareholders’ Income after all Taxes


Unlevered firm’s shareholders’ income after all taxes = X(1 – T)(1 – Ts)

LF.24  Financial Management

List_of_Formulas—Online.indd 24 1/23/2014 2:46:54 PM


Value of the Unlevered Firm with Corporate Income Tax and Personal Income Tax
X (1 - T ) ¥ (1 - Ts )
VU =
k f (1 - Ts )

Levered Firm’s Equity-holders’ Income after all Taxes


= (X – kd D) (1 – T) (1 – Ts)
= X (1 – T) (1 – Ts) – kd D (1 – T) (1 – Ts)

Levered Firm’s Debt-holders’ Income after Personal Taxes


Levered firm’s debt-holders’ income after personal taxes = kd D (1 – Td)

Levered Firm’s Total Income after all Taxes


= X (1 – T) (1 – Ts) + kd D [(1 – Td) – (1 – T) (1 – Ts)]

Value of Levered Firm (Miller’s Model)


Value of levered firm = Value of unlevered firm + Present value of interest tax shield
È (1 - T ) ¥ (1 - Ts ) ˘
VL = VU + Í1 - ˙ 3D
Î (1 - Td ) ˚

Value of Levered Firm (Miller’s Model)


VL = VU + PVINTS – PVFD

List of Formulae  LF.25

List_of_Formulas—Online.indd 25 1/23/2014 2:46:54 PM


Chapter 18  Capital Structure Valuation, Planning and Designing

Sustainable Growth
Sustainable growth = ROE (1 – payout ratio)

Return on Equity
ROE = È ROCE + (ROCE – kd ) D ˘ (1 – T)
ÍÎ E ˙˚

Asset Beta
n
ba = Â biwi
i=1

ba = be ¥ Ê E ˆ + βd ¥ Ê D ˆ
ËV¯ ËV¯

Equity Beta
Ê Dˆ
be = ba + (ba – bd) ¥ Ë ¯
E

Opportunity Cost of Capital


ka = rf + rp ba

Cost of Debt
kd = rf + rp ¥ bd

Cost of Equity
ke = rf + rp ¥ be

Weighted Average Cost of Capital


Ê Dˆ
WACC (Pre-tax) = kd ¥ Ë ¯ + ke ¥ Ê E ˆ
V ËV¯

Weighted Average Cost of Capital


WACC (Pre-tax) = rf + rp Ê βd ¥ D + βe ¥ E ˆ
Ë V V¯
WACC (Pre-tax) = rf + rp ¥ ba

Levered Cost of equity


ke = rf + rp ba + rp (ba – bd) D
E

Equity beta (With Risk-free debt)


D+E È1 + D ˘
be = ba = ba
E ÍÎ E ˙˚

LF.26  Financial Management

List_of_Formulas—Online.indd 26 1/23/2014 2:46:54 PM


Cost of equity (With Risk-free debt)
ke = rf + rp ba + rp ba D
E

Interest Tax Shields and Asset Beta

ba = Èβe E + βd D ˘ È ˘
1

ÍÎ V V ˙˚ Í Ê D ˆ ˙
Í1 – T Ë ¯ ˙
Î V ˚

Interest Tax Shields and Equity Beta

be = βa È1 + D (1 – T )˘ – βd D
ÍÎ E ˙˚ E

Weighted Average Cost of Capital

WACC = ke E + kd(1 – T) D
V V

Opportunity Cost of Capital assuming MM Proposition I is true


OCC = Pre-tax WACC = ke E + kd D
V V

Value of Levered Firm


VL = Vu + TD

Adjusted Present Value


APV = Pure-equity NPV + Value of financing effects

Minimum Rate of Return


= ka È1 – TD ˘
C
Minimum rate of return =
I0 Í I 0 ˙˚
Î
= (rf + rp ba) ÊÁ 1 – T ˆ˜
D

Ë I0 ¯

Adjusted Cost of Capital (k*)


k* = (rf + rp ba) Ê 1 – T D ˆ
Ë V¯

Miles-Ezzell formula
D È 1 + ka ˘
k* = ka – T kd Í ˙
V Î 1 + kd ˚

WACC formula

WACC = ka – T kd D
V

List of Formulae  LF.27

List_of_Formulas—Online.indd 27 1/23/2014 2:46:55 PM


Value of a Firm
• FCFt
V= Â
t =1 (1 + k 0 )t

Value of a Firm (For constant value of FCF)


FCF
V=
k0

Free Cash Flows


FCF = ( Sales) ¥ (Profit margin) ¥ (1 – T) + DEP – D NWC – Capex

Value of the Firm


H FCFt TVH
V= Â t
+
t =1 (1 + k0 ) (1 + k0 ) H

Terminal value of future cash flows in the horizon period


FCFH + 1
TVH =
k0
FCFH (1 + g ) FCFH + 1
TVH = =
k0 – g k0 – g

Value of a Firm
N FCF (1 + gH )t FCF (1 + gH) N È 1 ˘
V= Â +
Í (1 + k ) H ˙
t =1 (1 + k0 )t k0 - g N Î 0 ˚

È Ï1 + g ¸ N ˘ FCF(1 + g ) N (1 + g )
V= FCF Í1 – ÔÌ H Ô
˝ ˙+
H N
¥
1
k0 - g H ÍÎ ÓÔ 1 + k0 ˛Ô ˚˙ k0 – g N (1 + k0 ) H

LF.28  Financial Management

List_of_Formulas—Online.indd 28 1/23/2014 2:46:55 PM


Chapter 20 Long-Term Sources of Finance

Book Value Per Share


Net worth
=
Number of ordinary equity shares

Number of New Shares (Rights Issue)


Funds to be raised
=
Subscription price of rights share

Number of Rights Required to Buy One New Share


Number of existing shares
=
Number of new shares

Effective Price of a New Share (Rights Issue)


MPNS = N ¥ V + IPNS

Value of Rights Per New Share


= MPNS – IPNS

Ex-rights Price of a Share


= Value of the rights per new share + Issue price of new share
N ES ¥ MPES + N NS ¥ IPNS
MPNS =
N ES + N NS

Current Yield
Current annual return
Current yield =
Current market price

List of Formulae  LF.29

List_of_Formulas—Online.indd 29 1/23/2014 2:46:55 PM


Chapter 21  Convertible Debentures, Exchangeable Bonds and Warrants

Conversion Ratio
Issue price of convertible debenture
=
Conversion price

Valuation of Partially Convertible Debenture


n It bPn m Ij F
V0 = Â t
+
n
+ Â +
t =1 (1 + kd ) (1 + ke ) j = n (1 + kd ) j (1 + kd ) m

Valuation of Fully Convertible Debenture


n It b ¢Pn
V0 = Â +
t
t =1 (1 + kd ) (1 + ke ) n

Straight/Non-convertible Debenture Value


n It F
SDV = Â t
+
t =1 (1 + kd ) (1 + kd ) n

Conversion Value
CVn
CVp =
(1 + ke )n

Theoretical Value of Warrant


TVW = (Po – Pe) ¥ N

Warrant Premium
(MVW - TVW) ¥ 100
WP =
TVW

Value of Call Option by using the Black Scholes Model


C0 = S0N(d1) – Xe–rf t N(d2)

Current Market Value of the Share after the Issue of Warrant Issued at a Cost
(Current share price ¥ Number of existing shares) + Warrant issue cost
=
Number of existing shares

Value of the Warrant at Expiration


1
= [Maximum {(S¢ – X), 0)}]
1 + wp

LF.30  Financial Management

List_of_Formulas—Online.indd 30 1/23/2014 2:46:55 PM


Chapter 22 Lease, Hire Purchase and Project Financing

Net Advantage of Leasing

n (1 - T ) LRt + DTSt n (1 - T ) OCt SV ( AT ) n


NAL = C0 - Â t
+ Â t
-
t =1 {(1 + kd (1 - T )} t =1 (1 + k ) (1 + k ) n

List of Formulae  LF.31

List_of_Formulas—Online.indd 31 1/23/2014 2:46:55 PM


Chapter 24 Introduction to Working Capital Planning and Management

Gross Operating Cycle (GOC)


GOC = RMCP + WIPCP + FGCP + DCP

Raw Material Conversion Period (RMCP)


Raw material inventory
=
Raw material consumption
365
RMC RMI ¥ 365
RMCP = RMI ∏ =
365 RMC

Work-in-Progress Conversion Period (WIPCP)


Work-in-progress inventory
=
Cost of Production
365
COP WIPI ¥ 365
WIPCP = WIPI ∏ =
365 COP

Finished Goods Conversion Period (FGCP)


Finished goods inventory
=
Cost of goods sold
365
COGS FGI ¥ 365
FGCP = FGI ∏ =
365 COGS

Debtors (receivables) Conversion Period (DCP)


Debtors Debtors ¥ 365
= =
Credit sales Credit Sales
365

Creditors (payables) Deferral Period (CDP)


Creditors Creditors ¥ 365
= =
Credit purchases Credit purchases
365

Net Operating Cycle or Cash Conversion Cycle


Net Operating Cycle = Gross Operating Cycle – Creditors Deferral Period

LF.32  Financial Management

List_of_Formulas—Online.indd 32 1/23/2014 2:46:55 PM


Chapter 25  Cash and Marketable Securities Management

Baumol’s Model
2 tT
C* =
k

Miller-Orr Model
1/3
Ê 3
¥ Transaction cost ¥ Daily Cash flow variance ˆ
4
G = 3¥Á ˜
Ë Interest per day in percentage ¯

List of Formulae  LF.33

List_of_Formulas—Online.indd 33 1/23/2014 2:46:55 PM


Chapter 27 Inventory Management

Inventory Turnover Ratio


Cost of goods sold (COGS)
Inventory Turnover Ratio =
Average inventory

Inventory Holding Period


360**
=
Inventory Turnover Ratio

Raw Material Inventory Turnover Ratio


Raw Material (RM) Consumption (Annual)
=
Average RM Inventory

Raw Material Inventory Holding Period


360
=
Raw Material Inventory Turnover Ratio

Work-in-progress (WIP) Turnover Ratio


Annual Cost of Production
=
Average WIP Inventory

Work-in-progress (WIP) Inventory Holding Period


360
=
Work-in-Progress (WIP) Turnover Ratio

Finished Goods (FG) Turnover Ratio


Cost of Sales
=
Average FG Inventory

Finished Goods (FG) Inventory Holding Period


360
=
Finished Goods (FG) Turnover Ratio

Economic Order Quantity


2¥ X ¥O
EOQ =
C

Reorder Level
Reorder Level = Maximum Consumption 3 Maximum delivery time

Minimum Stock Level


Minimum Stock Level = Re-order level – (Normal consumption 3 Average delivery time)

LF.34  Financial Management

List_of_Formulas—Online.indd 34 1/23/2014 2:46:55 PM


Maximum Stock Level
Maximum Stock Level = Re-order Level – (Minimum consumption 3 Minimum delivery time) + Re-order quantity

Average Stock Level


Minimum stock level + Maximum stock level
=
2

Rate of Return
Rate of return (ROR) = P
W

List of Formulae  LF.35

List_of_Formulas—Online.indd 35 1/23/2014 2:46:55 PM


Chapter 28 Working Capital Financing

Annual Interest Rate or Implicit Interest Rate or Cost of not availing the discount
d 365
= ¥
100 - d c - p

Interest Yield (Commercial Paper)


Face value – Sale price 365
= ¥
Sale price Days to maturity

LF.36  Financial Management

List_of_Formulas—Online.indd 36 1/23/2014 2:46:55 PM


Chapter 29 Dividend Theory and Valuation

Net Earnings
Net Earnings = Operating profit – Interest – Tax – Dividend on preference shares

Payout Ratio
Amount paid out as dividend
Payout ratio =
Net earnings of the firm

Retention Ratio
Amount held back as retained earnings
Retention ratio =
Net earnings of the firm

Market Price of Share (Walter’s Model)


r (EPS – DPS)
DPS k
P= +
k k

Present Value of Firm’s Share (Gordon’s Model)


• DPS(1 + g )t
P0 = Â
t =1 (1 + k )t
DPS1
P0 =
k–g
EPS1 (1 – b )
P0 =
k –b¥r

Present Value of Firm’s Share (Gordon’s Model) - Declining Firm


P0 = rA
k

Present Value of Firm’s Share (Gordon’s Model) - Normal Firm


EPS1 (1 – b )rA(1 – b )
P0 = =
k –b¥r k –b¥r
k ¥ A(1 – b ) k ¥ A(1 – b )
= = =A
k–b¥k k (1 – b )

Rate of Return for Shares held for 1 Year (MM Hypothesis)


DPS + ( P1 – P0 )
r=
P0

Market price of share at time 0 (MM Hypothesis)


DPS1 + P1 DPS1 + P1
P0 = =
(1 + r ) (1 + k )

List of Formulae  LF.37

List_of_Formulas—Online.indd 37 1/23/2014 2:46:56 PM


Value of the Firm at time 0 (MM Hypothesis)
nDPS1 + ( n + m ) P1 – mP1
nP0 =
1+ k

Value of the New Shares to be Issued (MM Hypothesis)


mP1 = I1 – (X1 – nDPS1)

Value of the Firm at time 0 (MM Hypothesis)


( n + m ) P1 – I1 + X1
nP0 =
1+ k

LF.38  Financial Management

List_of_Formulas—Online.indd 38 1/23/2014 2:46:56 PM


Chapter 30 Practical Aspects of Dividend Policy

Dividend for the Current Year (Lintner’s Model)


D1 = EPS1 3 SA 3 DPR + (1 – SA) 3 D0

List of Formulae  LF.39

List_of_Formulas—Online.indd 39 1/23/2014 2:46:56 PM


Chapter 31 Mergers, Acquisition and Restructuring

Net Economic Advantage


Net Economic Advantage = [VAB – (VA + VB)] – (C – VB)

Net Operating Profit After Tax (NOPAT)


NOPAT = Sales revenue – Cost of goods sold – Taxes

Free Cash Flow


Free cash flow = NOPAT + Depreciation + Amortization – (CAPEX) – Increase in NWC

Share Exchange Ratio (Based on EPS)


EPS of acquired firm
Share exchange rate =
EPS of acquiring firm

Share Exchange Ratio (Based on Market Price (MP))


MP of shares of acquired firm
Share exchange ratio = 
MP of shares of acquiring firm

Share Exchange Ratio (Based on Book Value (BV))


BV of shares of acquired firm
Share exchange rate =
BV of shares of acquiring firm

Number of Shares to be Exchanged


Number of shares to be exchanged = Share exchange ratio 3 Number of pre-merger shares of the acquired firm

Combined EPS (After Acquisition)


After merger combined PAT
Combined EPS =
After merger combined shares

PE Ratio of Combined Firm After Merger


PATA PATB
PEC = PEA 3 + PEB 3
PATC PATC

Growth Rate in EPS of Combined Firm


PATA PATB
gC = gA 3 + gB 3
PATC PATC

LF.40  Financial Management

List_of_Formulas—Online.indd 40 1/23/2014 2:46:56 PM


Chapter 32 Derivatives as a Tool of Managing Financial Risk

Futures Price of Financial Securities


= Spot price (1 + rf)t – Dividend foregone

Spot Price of Financial Securities


Future price Dividend foregone
Spot price = +
t
(1 + rf ) (1 + rf )t
Dividend foregone Future price
Spot price – =
t
(1 + rf ) (1 + rf )t
Dividend earned Futures price
Spot price = +
t
(1 + rf ) (1 + rf )t

Spot Price of Commodity Futures


Futures price Storage costs Convenience yield
Spot price = – +
(1 + rf )t (1 + rf )t (1 + rf )t

Futures Price of Commodity Futures


Futures price È Storage costs Convenience yield ˘
= Spot price + Í – ˙
(1 + rf )t Í (1 + rf )t (1 + rf )t ˙
Î ˚

List of Formulae  LF.41

List_of_Formulas—Online.indd 41 1/23/2014 2:46:56 PM


Chapter 33  Valuation of Options

Present Value of Share and Put Option


S0 + P0 = C0 + PV(X)

Present Value of Share and Put Option (Considering Continuous Compounding)


S0 + P0 = C0 + X e–rf t

Put-Call Parity
S0 + P0 = C0 + X e–rf t

Present Value of Put Option


P0 = C0 – S0 + X e–rf t

Present Value of Call Option


C0 = P0 + S0 – X e–rf t

Value of a Call Option


Value of a call option = Maximum [(Share price – Exercise price), 0]

Option Delta
Difference in option values
Option delta (D) =
Difference in share price

Expected Return (Risk-Neutrality Valuation)

Expected return = (Probability of price increase) 3 (Percentage increase in price)


+ (1 – probability of price increase)
3 (Percentage decrease in price)

Current Value of Call Option (Black-Scholes Model)


C0 = S0 N(d1) – Xe–rf t N(d2)

d1 Value for Calculating Cumulative Normal Probability Density Function N(d1)

ÊS ˆ È σ2 ˘
ln Á 0 ˜ + Írf + t
Ë X¯ Î 2 ˙˚
d1 =
σ t

d2 Value for Calculating Cumulative Normal Probability Density Function N(d2)

d2 = d1 – σ t

LF.42  Financial Management

List_of_Formulas—Online.indd 42 1/23/2014 2:46:56 PM


Value of Put Option
P0 = C0 – S0 + Xe–rf t

P0 = S0 N(d1) – Xe–rf t N(d2) – S0 + Xe–rf t.


= S0 [N (d1) – 1] + Xe–rf t [1 – N(d2)]

Value of Call Option (Options with Continuous Dividends) - Black-Scholes Model


C0 = S0 e–d3t N(d1) – Xe–rf t N(d2)

List of Formulae  LF.43

List_of_Formulas—Online.indd 43 1/23/2014 2:46:56 PM


Chapter 34 International Financial Management

Forward Premium (or Discount) - If Direct Quote given


Spot rate – Forward rate 365
= ¥
Spot rate Number of days

Forward Premium (or Discount) - If Indirect Quote given


Forward rate – Spot rate 365
= ¥
Spot rate Number of days

Bid-Ask Spread
Ask price – Bid price
Spread =
Ask price

Interest Rate Differential (Interest Rate Parity Theory)


(1 + rb ) Fb/a
=
(1 + ra ) Sb/a

Inflation Rate Differential (Purchase Power Parity Theory)


(1 + ia ) Fa/b
=
(1 + ib ) Sa/b

Forward and current spot rate differential


Fa/b E ( Sa/b )
=
Sa/b Sa/b

Nominal Interest Rate


(1 + nominal interest rate ‘rn’) = (1 + real interest rate ‘r’) 3 (1 + inflation rate)

Nominal Interest Rate Differential


1 + ra E (1 + ia )
=
1 + rb E (1 + ib )

Cost of Forward Contract (Annualized) - If Direct quote given


Forward Rate – Expected Spot Rate 365
= ¥
Forward Rate Number of days

Cost of Forward Contract (Annualized) - Indirect quote given


Expected Spot Rate – Forward rate 365
= ¥
Expected Spot Rate Number of days

LF.44  Financial Management

List_of_Formulas—Online.indd 44 1/23/2014 2:46:56 PM


Chapter 35  Corporate Governance

Value of the Firm


V= FCF
WACC

Free Cash Flow of the Unlevered Firm


FCFu = EBIT (1 – T) – Interest – Principal repayments + DEP + DONCFI + DNWC – DCAPEX

Value of the Unlevered Firm (Economic Value Method)


n FCFu TVn
VU = Â t
+
t = 1 (1 + ku ) (1 + ku )n

Value of Interest Tax Shield


n ITSt
VTS = Â
t = 1 (1 + k d )t
Value of the Levered Firm (Economic Value Method)
n FCFt TVn n ITSn
VL = Â + + Â
t = 1 (1 + ku )t (1 + ku )n t = 1 (1 + k d )t

Market Value Added


MVA = Market value – Capital Employed

Value Creation
VC2012 = MVA2 – MVA1

Market Value per Share


• Dt • EPSt (1 - b )
M= Â t
= Â
t = 1 (1 + ke ) t =1 (1 + ke )t

• Do (1 + g )t • EPSo (1 - b ) (1 + g )t
M= Â = Â
t =1 (1 + ke )t t =1 (1 + ke )t

D1 EPS1 (1 - b )
M= =
ke - g ke - g

Market-to-Book Value

M = ROE - g
B ke - g
È Ê 1 + g ˆ n ˘ È 1 + g ˘n
M = Ê ROE - g ˆ Í1 - Á ˙+Í
B ÁË ke - g ˜¯ ˙
ÍÎ Ë 1 + ke ˜¯ ˙˚ Î 1 + ke ˚

List of Formulae  LF.45

List_of_Formulas—Online.indd 45 1/23/2014 2:46:56 PM


Economic Value Added
Economic Value added = PAT – Cost of equity 3 Equity capital

Economic Return
Economic return = Return on equity (ROE) – Cost of equity (COE)

Net Operating Profit after Tax


NOPAT = PBIT (1 – T) = PAT + INT(1 – T)

LF.46  Financial Management

List_of_Formulas—Online.indd 46 1/23/2014 2:46:56 PM

Vous aimerez peut-être aussi