Fight Finance

Question 67  CFFA, interest tax shield

Here are the Net Income (NI) and Cash Flow From Assets (CFFA) equations:

###NI=(Rev-COGS-FC-Depr-IntExp).(1-t_c)###

###CFFA=NI+Depr-CapEx - \varDelta NWC+IntExp###

What is the formula for calculating annual interest expense (IntExp) which is used in the equations above?

Select one of the following answers. Note that D is the value of debt which is constant through time, and ##r_D## is the cost of debt.

(a) ##D(1+r_D)##

(b) ##D/(1+r_D) ##

(c) ##D.r_D ##

(d) ##D / r_D##

(e) ##NI.r_D##

Question 68  WACC, CFFA, capital budgeting

A manufacturing company is considering a new project in the more risky services industry. The cash flows from assets (CFFA) are estimated for the new project, with interest expense excluded from the calculations. To get the levered value of the project, what should these unlevered cash flows be discounted by?

Assume that the manufacturing firm has a target debt-to-assets ratio that it sticks to.

(a) The manufacturing firm's before-tax WACC.

(b) The manufacturing firm's after-tax WACC.

(c) A services firm's before-tax WACC, assuming that the services firm has the same debt-to-assets ratio as the manufacturing firm.

(d) A services firm's after-tax WACC, assuming that the services firm has the same debt-to-assets ratio as the manufacturing firm.

(e) The services firm's levered cost of equity.

Question 89  WACC, CFFA, interest tax shield

A retail furniture company buys furniture wholesale and distributes it through its retail stores. The owner believes that she has some good ideas for making stylish new furniture. She is considering a project to buy a factory and employ workers to manufacture the new furniture she's designed. Furniture manufacturing has more systematic risk than furniture retailing.

Her furniture retailing firm's after-tax WACC is 20%. Furniture manufacturing firms have an after-tax WACC of 30%. Both firms are optimally geared. Assume a classical tax system.

Which method(s) will give the correct valuation of the new furniture-making project? Select the most correct answer.

(a) Discount the project's unlevered CFFA by the furniture manufacturing firms' 30% WACC after tax.

(b) Discount the project's unlevered CFFA by the company's 20% WACC after tax.

(c) Discount the project's levered CFFA by the company's 20% WACC after tax.

(d) Discount the project's levered CFFA by the furniture manufacturing firms' 30% WACC after tax.

(e) The methods outlined in answers (a) and (c) will give the same valuations, both are correct.

Question 113  WACC, CFFA, capital budgeting

The US firm Google operates in the online advertising business. In 2011 Google bought Motorola Mobility which manufactures mobile phones.

Assume the following:

• Google had a 10% after-tax weighted average cost of capital (WACC) before it bought Motorola.
• Motorola had a 20% after-tax WACC before it merged with Google.
• Google and Motorola have the same level of gearing.
• Both companies operate in a classical tax system.

You are a manager at Motorola. You must value a project for making mobile phones. Which method(s) will give the correct valuation of the mobile phone manufacturing project? Select the most correct answer.

The mobile phone manufacturing project's:

(a) Unlevered CFFA should be discounted by Google's 10% WACC after tax.

(b) Unlevered CFFA should be discounted by Motorola's 20% WACC after tax.

(c) Levered CFFA should be discounted by Google's 10% WACC after tax.

(d) Levered CFFA should be discounted by Motorola's 20% WACC after tax.

(e) Unlevered CFFA by 15%, the average of Google and Motorola's WACC after tax.

Question 173  CFFA

Find Candys Corporation's Cash Flow From Assets (CFFA), also known as Free Cash Flow to the Firm (FCFF), over the year ending 30th June 2013.

Candys Corp
Income Statement for
year ending 30th June 2013
	$m
Sales	200
COGS	50
Operating expense	10
Depreciation	20
Interest expense	10
Income before tax	110
Tax at 30%	33
Net income	77

Candys Corp
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Assets
Current assets	220	180
PPE
Cost	300	340
Accumul. depr.	60	40
Carrying amount	240	300
Total assets	460	480
Liabilities
Current liabilities	175	190
Non-current liabilities	135	130
Owners' equity
Retained earnings	50	60
Contributed equity	100	100
Total L and OE	460	480

 

Note: all figures are given in millions of dollars ($m).

(a) 242

(b) 182

(c) 112

(d) 92

(e) 52

Question 176  CFFA

Why is Capital Expenditure (CapEx) subtracted in the Cash Flow From Assets (CFFA) formula?

###CFFA=NI+Depr-CapEx - \Delta NWC+IntExp###

(a) CapEx is added in the Net Income (NI) equation so it needs subtracting in the CFFA equation.

(b) CapEx is a financing cash flow that needs to be ignored. Therefore it should be subtracted.

(c) CapEx is not a cash flow, it's a non-cash expense made up by accountants that needs to be subtracted.

(d) CapEx is subtracted to account for the net cash spent on capital assets.

(e) CapEx is subtracted because it's too hard to predict, therefore we exclude it.

Question 188  CFFA

Find Trademark Corporation's Cash Flow From Assets (CFFA), also known as Free Cash Flow to the Firm (FCFF), over the year ending 30th June 2013.

Trademark Corp
Income Statement for
year ending 30th June 2013
	$m
Sales	100
COGS	25
Operating expense	5
Depreciation	20
Interest expense	20
Income before tax	30
Tax at 30%	9
Net income	21

Trademark Corp
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Assets
Current assets	120	80
PPE
Cost	150	140
Accumul. depr.	60	40
Carrying amount	90	100
Total assets	210	180
Liabilities
Current liabilities	75	65
Non-current liabilities	75	55
Owners' equity
Retained earnings	10	10
Contributed equity	50	50
Total L and OE	210	180

 

Note: all figures are given in millions of dollars ($m).

(a) -19

(b) 21

(c) 41

(d) 61

(e) 121

Question 205  depreciation tax shield, CFFA

There are a number of ways that assets can be depreciated. Generally the government's tax office stipulates a certain method.

But if it didn't, what would be the ideal way to depreciate an asset from the perspective of a businesses owner?

(a) 'Straight line' or 'prime cost' depreciation, which allocates equal depreciation expenses over each year of the asset's life.

(b) 'Diminishing value' or 'reducing balance' depreciation, which allocates more depreciation expense at the start of the asset's life and less towards the end.

(c) No depreciation at all, so the asset is always kept on the books as being the same value that it was bought for. The asset will cause no depreciation expense in any year.

(d) Allocating all of the depreciation expense to the final year of the asset's life.

(e) Allocating all of the depreciation expense to the first year of the asset's life. Accountants would call this 'expensing' the asset, rather than 'capitalising' it and depreciating it slowly.

Question 206  CFFA, interest expense, interest tax shield

Interest expense (IntExp) is an important part of a company's income statement (or 'profit and loss' or 'statement of financial performance').

How does an accountant calculate the annual interest expense of a fixed-coupon bond that has a liquid secondary market? Select the most correct answer:

Annual interest expense is equal to:

(a) the bond's face value multiplied by its annual yield to maturity.

(b) the bond's face value multiplied by its annual coupon rate.

(c) the bond's market price at the start of the year multiplied by its annual yield to maturity.

(d) the bond's market price at the start of the year multiplied by its annual coupon rate.

(e) the future value of the actual cash payments of the bond over the year, grown to the end of the year, and grown by the bond's yield to maturity.

Question 208  CFFA

Find UniBar Corp's Cash Flow From Assets (CFFA), also known as Free Cash Flow to the Firm (FCFF), over the year ending 30th June 2013.

UniBar Corp
Income Statement for
year ending 30th June 2013
	$m
Sales	80
COGS	40
Operating expense	15
Depreciation	10
Interest expense	5
Income before tax	10
Tax at 30%	3
Net income	7

UniBar Corp
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Assets
Current assets	120	90
PPE
Cost	360	320
Accumul. depr.	40	30
Carrying amount	320	290
Total assets	440	380
Liabilities
Current liabilities	110	60
Non-current liabilities	190	180
Owners' equity
Retained earnings	95	95
Contributed equity	45	45
Total L and OE	440	380

 

Note: all figures are given in millions of dollars ($m).

(a) 12

(b) 2

(c) -8

(d) -18

(e) 48

Question 209  CFFA

Find Piano Bar's Cash Flow From Assets (CFFA), also known as Free Cash Flow to the Firm (FCFF), over the year ending 30th June 2013.

Piano Bar
Income Statement for
year ending 30th June 2013
	$m
Sales	310
COGS	185
Operating expense	20
Depreciation	15
Interest expense	10
Income before tax	80
Tax at 30%	24
Net income	56

Piano Bar
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Assets
Current assets	240	230
PPE
Cost	420	400
Accumul. depr.	50	35
Carrying amount	370	365
Total assets	610	595
Liabilities
Current liabilities	180	190
Non-current liabilities	290	265
Owners' equity
Retained earnings	90	90
Contributed equity	50	50
Total L and OE	610	595

 

Note: all figures are given in millions of dollars ($m).

(a) 116

(b) 61

(c) 56

(d) 41

(e) 11

Question 223  CFFA, interest tax shield

Which one of the following will increase the Cash Flow From Assets in this year for a tax-paying firm, all else remaining constant?

(a) An increase in net capital spending.

(b) A decrease in the cash flow to creditors.

(c) An increase in interest expense.

(d) An increase in net working capital.

(e) A decrease in dividends paid.

Question 224  CFFA

Cash Flow From Assets (CFFA) can be defined as:

(a) Cash available to distribute to creditors and stockholders.

(b) Cash flow to creditors minus cash flow to stockholders.

(c) Net income (or earnings) plus depreciation plus interest expense.

(d) Net income minus the increase in net working capital.

(e) Net income minus net capital spending minus the increase in net working capital.

Question 225  CFFA

A firm has forecast its Cash Flow From Assets (CFFA) for this year and management is worried that it is too low. Which one of the following actions will lead to a higher CFFA for this year (t=0 to 1)? Only consider cash flows this year. Do not consider cash flows after one year, or the change in the NPV of the firm. Consider each action in isolation.

(a) Buy less land, buildings and trucks than what was planned. Assume that this has no impact on revenue.

(b) Pay off more debt than was planned, to reduce the firm’s interest expense.

(c) Change the depreciation method used for tax purposes from diminishing value to straight line, so less depreciation occurs this year and more occurs in later years. Assume that the government’s tax department allow this.

(d) Buying more inventory than was planned, so there is an increase in net working capital. Assume that there is no increase in sales.

(e) Raising new equity through a rights issue. Assume that all of the money raised is spent on new capital assets such as land and trucks, but they will be fitted out and delivered in one year so no new cash will be earned from them.

Question 226  CFFA

Find World Bar's Cash Flow From Assets (CFFA), also known as Free Cash Flow to the Firm (FCFF), over the year ending 30th June 2013.

World Bar
Income Statement for
year ending 30th June 2013
	$m
Sales	300
COGS	150
Operating expense	50
Depreciation	40
Interest expense	10
Taxable income	50
Tax at 30%	15
Net income	35

World Bar
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Assets
Current assets	200	230
PPE
Cost	400	400
Accumul. depr.	75	35
Carrying amount	325	365
Total assets	525	595
Liabilities
Current liabilities	150	205
Non-current liabilities	235	250
Owners' equity
Retained earnings	100	100
Contributed equity	40	40
Total L and OE	525	595

 

Note: all figures above and below are given in millions of dollars ($m).

(a) 145

(b) 100

(c) 90

(d) 60

(e) -20

Question 238  CFFA, leverage, interest tax shield

A company increases the proportion of debt funding it uses to finance its assets by issuing bonds and using the cash to repurchase stock, leaving assets unchanged.

Ignoring the costs of financial distress, which of the following statements is NOT correct:

(a) The company is increasing its debt-to-assets and debt-to-equity ratios. These are types of 'leverage' or 'gearing' ratios.

(b) The company will pay less tax to the government due to the benefit of interest tax shields.

(c) The company's net income, also known as earnings or net profit after tax, will fall.

(d) The company's expected levered firm free cash flow (FFCF or CFFA) will be higher due to tax shields.

(e) The company's expected levered equity free cash flow (EFCF) will not change.

Question 273  CFFA, capital budgeting

Value the following business project to manufacture a new product.

Project Data
Project life	2 yrs
Initial investment in equipment	$6m
Depreciation of equipment per year	$3m
Expected sale price of equipment at end of project	$0.6m
Unit sales per year	4m
Sale price per unit	$8
Variable cost per unit	$5
Fixed costs per year, paid at the end of each year	$1m
Interest expense per year	0
Tax rate	30%
Weighted average cost of capital after tax per annum	10%

Notes

1. The firm's current assets and current liabilities are $3m and $2m respectively right now. This net working capital will not be used in this project, it will be used in other unrelated projects.
   Due to the project, current assets (mostly inventory) will grow by $2m initially (at t = 0), and then by $0.2m at the end of the first year (t=1).
   Current liabilities (mostly trade creditors) will increase by $0.1m at the end of the first year (t=1).
   At the end of the project, the net working capital accumulated due to the project can be sold for the same price that it was bought.
2. The project cost $0.5m to research which was incurred one year ago.

Assumptions

• All cash flows occur at the start or end of the year as appropriate, not in the middle or throughout the year.
• All rates and cash flows are real. The inflation rate is 3% pa.
• All rates are given as effective annual rates.
• The business considering the project is run as a 'sole tradership' (run by an individual without a company) and is therefore eligible for a 50% capital gains tax discount when the equipment is sold, as permitted by the Australian Tax Office.

What is the expected net present value (NPV) of the project?

(a) $5.2m

(b) $8.481735m

(c) $8.743802m

(d) $8.991736m

(e) $9.719008m

Question 291  CFFA

Find Scubar Corporation's Cash Flow From Assets (CFFA), also known as Free Cash Flow to the Firm (FCFF), over the year ending 30th June 2013.

Scubar Corp
Income Statement for
year ending 30th June 2013
	$m
Sales	200
COGS	60
Depreciation	20
Rent expense	11
Interest expense	19
Taxable Income	90
Taxes at 30%	27
Net income	63

Scubar Corp
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Inventory	60	50
Trade debtors	19	6
Rent paid in advance	3	2
PPE	420	400
Total assets	502	458
Trade creditors	10	8
Bond liabilities	200	190
Contributed equity	130	130
Retained profits	162	130
Total L and OE	502	458

 

Note: All figures are given in millions of dollars ($m).

The cash flow from assets was:

(a) $40m

(b) $41m

(c) $54m

(d) $60m

(e) $74m

Question 296  CFFA, interest tax shield

Which one of the following will decrease net income (NI) but increase cash flow from assets (CFFA) in this year for a tax-paying firm, all else remaining constant?

Remember:

###NI=(Rev-COGS-FC-Depr-IntExp).(1-t_c )### ###CFFA=NI+Depr-CapEx - ΔNWC+IntExp###

(a) An increase in revenue (##Rev##).

(b) An decrease in revenue (##Rev##).

(c) An increase in rent expense (part of fixed costs, ##FC##).

(d) An increase in interest expense (##IntExp##).

(e) An increase in dividends.

Question 303  WACC, CAPM, CFFA

There are many different ways to value a firm's assets. Which of the following will NOT give the correct market value of a levered firm's assets ##(V_L)##? Assume that:

• The firm is financed by listed common stock and vanilla annual fixed coupon bonds, which are both traded in a liquid market.
• The bonds' yield is equal to the coupon rate, so the bonds are issued at par. The yield curve is flat and yields are not expected to change. When bonds mature they will be rolled over by issuing the same number of new bonds with the same expected yield and coupon rate, and so on forever.
• Tax rates on the dividends and capital gains received by investors are equal, and capital gains tax is paid every year, even on unrealised gains regardless of when the asset is sold.
• There is no re-investment of the firm's cash back into the business. All of the firm's excess cash flow is paid out as dividends so real growth is zero.
• The firm operates in a mature industry with zero real growth.
• All cash flows and rates in the below equations are real (not nominal) and are expected to be stable forever. Therefore the perpetuity equation with no growth is suitable for valuation.

(a) ##V_L = n_\text{shares}.P_\text{share} + n_\text{bonds}.P_\text{bond}##

(b) ##V_L = n_\text{shares}.\dfrac{\text{Dividend per share}}{r_f + \beta_{EL}(r_m - r_f)} + n_\text{bonds}.\dfrac{\text{Coupon per bond}}{r_f + \beta_D(r_m - r_f)}##

(c) ##V_L = \dfrac{\text{CFFA}_{L}}{r_\text{WACC before tax}}##

(d) ##V_L = \dfrac{\text{CFFA}_{U}}{r_\text{WACC after tax}}##

(e) ##V_L = \dfrac{\text{CFFA}_{L}}{r_\text{WACC after tax}}##

Where:

###r_\text{WACC before tax} = r_D.\frac{D}{V_L} + r_{EL}.\frac{E_L}{V_L} = \text{Weighted average cost of capital before tax}### ###r_\text{WACC after tax} = r_D.(1-t_c).\frac{D}{V_L} + r_{EL}.\frac{E_L}{V_L} = \text{Weighted average cost of capital after tax}### ###NI_L=(Rev-COGS-FC-Depr-\mathbf{IntExp}).(1-t_c) = \text{Net Income Levered}### ###CFFA_L=NI_L+Depr-CapEx - \varDelta NWC+\mathbf{IntExp} = \text{Cash Flow From Assets Levered}### ###NI_U=(Rev-COGS-FC-Depr).(1-t_c) = \text{Net Income Unlevered}### ###CFFA_U=NI_U+Depr-CapEx - \varDelta NWC= \text{Cash Flow From Assets Unlevered}###

Question 342  CFFA, capital budgeting

A new company's Firm Free Cash Flow (FFCF, same as CFFA) is forecast in the graph below.

To value the firm's assets, the terminal value needs to be calculated using the perpetuity with growth formula:

###V_{\text{terminal, }t-1} = \dfrac{FFCF_{\text{terminal, }t}}{r-g}###

Which point corresponds to the best time to calculate the terminal value?

(a) Point A.

(b) Point B.

(c) Point C.

(d) Any of the points.

(e) None of the points.

Question 343  CFFA, capital budgeting

An old company's Firm Free Cash Flow (FFCF, same as CFFA) is forecast in the graph below.

To value the firm's assets, the terminal value needs to be calculated using the perpetuity with growth formula:

###V_{\text{terminal, }t-1} = \dfrac{FFCF_{\text{terminal, }t}}{r-g}###

Which point corresponds to the best time to calculate the terminal value?

(a) Point A.

(b) Point B.

(c) Point C.

(d) Any of the points.

(e) None of the points.

Question 344  CFFA, capital budgeting

A new company's Firm Free Cash Flow (FFCF, same as CFFA) is forecast in the graph below.

To value the firm's assets, the terminal value needs to be calculated using the perpetuity with growth formula:

###V_{\text{terminal, }t-1} = \dfrac{FFCF_{\text{terminal, }t}}{r-g}###

Which point corresponds to the best time to calculate the terminal value?

(a) Point A.

(b) Point B.

(c) Point C.

(d) Any of the points.

(e) None of the points.

Question 349  CFFA, depreciation tax shield

Which one of the following will decrease net income (NI) but increase cash flow from assets (CFFA) in this year for a tax-paying firm, all else remaining constant?

Remember:

###NI = (Rev-COGS-FC-Depr-IntExp).(1-t_c )### ###CFFA=NI+Depr-CapEx - \Delta NWC+IntExp###

(a) An increase in revenue (Rev).

(b) An increase in rent expense (part of fixed costs, FC).

(c) An increase in depreciation expense (Depr).

(d) An decrease in net working capital (ΔNWC).

(e) An increase in dividends.

Question 350  CFFA

Find Sidebar Corporation's Cash Flow From Assets (CFFA), also known as Free Cash Flow to the Firm (FCFF), over the year ending 30th June 2013.

Sidebar Corp
Income Statement for
year ending 30th June 2013
	$m
Sales	405
COGS	100
Depreciation	34
Rent expense	22
Interest expense	39
Taxable Income	210
Taxes at 30%	63
Net income	147

Sidebar Corp
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Cash	0	0
Inventory	70	50
Trade debtors	11	16
Rent paid in advance	4	3
PPE	700	680
Total assets	785	749
Trade creditors	11	19
Bond liabilities	400	390
Contributed equity	220	220
Retained profits	154	120
Total L and OE	785	749

 

Note: All figures are given in millions of dollars ($m).

The cash flow from assets was:

(a) $138m

(b) $142m

(c) $143m

(d) $172m

(e) $176m

Question 351  CFFA

Over the next year, the management of an unlevered company plans to:

• Achieve firm free cash flow (FFCF or CFFA) of $1m.
• Pay dividends of $1.8m
• Complete a $1.3m share buy-back.
• Spend $0.8m on new buildings without buying or selling any other fixed assets. This capital expenditure is included in the CFFA figure quoted above.

Assume that:

• All amounts are received and paid at the end of the year so you can ignore the time value of money.
• The firm has sufficient retained profits to pay the dividend and complete the buy back.
• The firm plans to run a very tight ship, with no excess cash above operating requirements currently or over the next year.

How much new equity financing will the company need? In other words, what is the value of new shares that will need to be issued?

(a) $2.1m

(b) $1.3m

(c) $0.8m

(d) $0.3m

(e) No new shares need to be issued, the firm will be sufficiently financed.

Question 359  CFFA

Which one of the following will have no effect on net income (NI) but decrease cash flow from assets (CFFA or FFCF) in this year for a tax-paying firm, all else remaining constant?

Remember:

###NI=(Rev-COGS-FC-Depr-IntExp).(1-t_c )### ###CFFA=NI+Depr-CapEx - ΔNWC+IntExp###

(a) An increase in revenue (Rev).

(b) An increase in rent expense (a type of recurring fixed cost, FC).

(c) An increase in depreciation expense (Depr).

(d) An increase in inventories (a current asset).

(e) An decrease in interest expense (IntExp).

Question 360  CFFA

Find Ching-A-Lings Corporation's Cash Flow From Assets (CFFA), also known as Free Cash Flow to the Firm (FCFF), over the year ending 30th June 2013.

Ching-A-Lings Corp
Income Statement for
year ending 30th June 2013
	$m
Sales	100
COGS	20
Depreciation	20
Rent expense	11
Interest expense	19
Taxable Income	30
Taxes at 30%	9
Net income	21

Ching-A-Lings Corp
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Inventory	49	38
Trade debtors	14	2
Rent paid in advance	5	5
PPE	400	400
Total assets	468	445
Trade creditors	4	10
Bond liabilities	200	190
Contributed equity	145	145
Retained profits	119	100
Total L and OE	468	445

 

Note: All figures are given in millions of dollars ($m).

The cash flow from assets was:

(a) $43m

(b) $31m

(c) $23m

(d) $11m

(e) $1m

Question 361  CFFA

Over the next year, the management of an unlevered company plans to:

• Make $5m in sales, $1.9m in net income and $2m in equity free cash flow (EFCF).
• Pay dividends of $1m.
• Complete a $1.3m share buy-back.

Assume that:

• All amounts are received and paid at the end of the year so you can ignore the time value of money.
• The firm has sufficient retained profits to legally pay the dividend and complete the buy back.
• The firm plans to run a very tight ship, with no excess cash above operating requirements currently or over the next year.

How much new equity financing will the company need? In other words, what is the value of new shares that will need to be issued?

(a) $2m

(b) $1m

(c) $0.4m

(d) $0.3m

(e) No new shares need to be issued, the firm will be sufficiently financed.

Question 366  opportunity cost, NPV, CFFA

Your friend is trying to find the net present value of an investment which:

• Costs $1 million initially (t=0); and
• Pays a single positive cash flow of $1.1 million in one year (t=1).

The investment has a total required return of 10% pa due to its moderate level of undiversifiable risk.

Your friend is aware of the importance of opportunity costs and the time value of money, but he is unsure of how to find the NPV of the project.

He knows that the opportunity cost of investing the $1m in the project is the expected gain from investing the money in shares instead. Like the project, shares also have an expected return of 10% since they have moderate undiversifiable risk. This opportunity cost is $0.1m ##(=1m \times 10\%)## which occurs in one year (t=1).

He knows that the time value of money should be accounted for, and this can be done by finding the present value of the cash flows in one year.

Your friend has listed a few different ways to find the NPV which are written down below.

Method 1: ##-1m + \dfrac{1.1m}{(1+0.1)^1} ##

Method 2: ##-1m + 1.1m - 1m \times 0.1 ##

Method 3: ##-1m + \dfrac{1.1m}{(1+0.1)^1} - 1m \times 0.1 ##

Which of the above calculations give the correct NPV? Select the most correct answer.

(a) Method 1 only.

(b) Method 2 only.

(c) Method 3 only.

(d) Methods 1 and 2 only.

(e) Methods 1 and 3 only.

Question 367  CFFA, interest tax shield

There are many ways to calculate a firm's free cash flow (FFCF), also called cash flow from assets (CFFA). Some include the annual interest tax shield in the cash flow and some do not.

Which of the below FFCF formulas include the interest tax shield in the cash flow?

###(1) \quad FFCF=NI + Depr - CapEx -ΔNWC + IntExp### ###(2) \quad FFCF=NI + Depr - CapEx -ΔNWC + IntExp.(1-t_c)### ###(3) \quad FFCF=EBIT.(1-t_c )+ Depr- CapEx -ΔNWC+IntExp.t_c### ###(4) \quad FFCF=EBIT.(1-t_c) + Depr- CapEx -ΔNWC### ###(5) \quad FFCF=EBITDA.(1-t_c )+Depr.t_c- CapEx -ΔNWC+IntExp.t_c### ###(6) \quad FFCF=EBITDA.(1-t_c )+Depr.t_c- CapEx -ΔNWC### ###(7) \quad FFCF=EBIT-Tax + Depr - CapEx -ΔNWC### ###(8) \quad FFCF=EBIT-Tax + Depr - CapEx -ΔNWC-IntExp.t_c### ###(9) \quad FFCF=EBITDA-Tax - CapEx -ΔNWC### ###(10) \quad FFCF=EBITDA-Tax - CapEx -ΔNWC-IntExp.t_c###

The formulas for net income (NI also called earnings), EBIT and EBITDA are given below. Assume that depreciation and amortisation are both represented by 'Depr' and that 'FC' represents fixed costs such as rent.

###NI=(Rev - COGS - Depr - FC - IntExp).(1-t_c )### ###EBIT=Rev - COGS - FC-Depr### ###EBITDA=Rev - COGS - FC### ###Tax =(Rev - COGS - Depr - FC - IntExp).t_c= \dfrac{NI.t_c}{1-t_c}###

(a) 1, 3, 5, 7, 9.

(b) 2, 4, 6, 8, 10.

(c) 1, 4, 6, 8, 10.

(d) 2, 3, 5, 7, 9.

(e) 1, 3, 5, 8, 10.

Question 368  interest tax shield, CFFA

A method commonly seen in textbooks for calculating a levered firm's free cash flow (FFCF, or CFFA) is the following:

###\begin{aligned} FFCF &= (Rev - COGS - Depr - FC - IntExp)(1-t_c) + \\ &\space\space\space+ Depr - CapEx -\Delta NWC + IntExp(1-t_c) \\ \end{aligned}###

Does this annual FFCF or the annual interest tax shield?

Question 369  interest tax shield, CFFA

One formula for calculating a levered firm's free cash flow (FFCF, or CFFA) is to use earnings before interest and tax (EBIT).

###\begin{aligned} FFCF &= (EBIT)(1-t_c) + Depr - CapEx -\Delta NWC + IntExp.t_c \\ &= (Rev - COGS - Depr - FC)(1-t_c) + Depr - CapEx -\Delta NWC + IntExp.t_c \\ \end{aligned} \\###

Does this annual FFCF or the annual interest tax shield?

Question 370  capital budgeting, NPV, interest tax shield, WACC, CFFA

Project Data
Project life	2 yrs
Initial investment in equipment	$600k
Depreciation of equipment per year	$250k
Expected sale price of equipment at end of project	$200k
Revenue per job	$12k
Variable cost per job	$4k
Quantity of jobs per year	120
Fixed costs per year, paid at the end of each year	$100k
Interest expense in first year (at t=1)	$16.091k
Interest expense in second year (at t=2)	$9.711k
Tax rate	30%
Government treasury bond yield	5%
Bank loan debt yield	6%
Levered cost of equity	12.5%
Market portfolio return	10%
Beta of assets	1.24
Beta of levered equity	1.5
Firm's and project's debt-to-equity ratio	25%

Notes

1. The project will require an immediate purchase of $50k of inventory, which will all be sold at cost when the project ends. Current liabilities are negligible so they can be ignored.

Assumptions

• The debt-to-equity ratio will be kept constant throughout the life of the project. The amount of interest expense at the end of each period has been correctly calculated to maintain this constant debt-to-equity ratio. Note that interest expense is different in each year.
• Thousands are represented by 'k' (kilo).
• All cash flows occur at the start or end of the year as appropriate, not in the middle or throughout the year.
• All rates and cash flows are nominal. The inflation rate is 2% pa.
• All rates are given as effective annual rates.
• The 50% capital gains tax discount is not available since the project is undertaken by a firm, not an individual.

What is the net present value (NPV) of the project?

(a) $684.222k

(b) $690.919k

(c) $697.616k

(d) $698.713k

(e) $710.601k

Question 371  interest tax shield, CFFA

One method for calculating a firm's free cash flow (FFCF, or CFFA) is to ignore interest expense. That is, pretend that interest expense ##(IntExp)## is zero:

###\begin{aligned} FFCF &= (Rev - COGS - Depr - FC - IntExp)(1-t_c) + Depr - CapEx -\Delta NWC + IntExp \\ &= (Rev - COGS - Depr - FC - 0)(1-t_c) + Depr - CapEx -\Delta NWC - 0\\ \end{aligned}###

Does this annual FFCF with zero interest expense or the annual interest tax shield?

Question 375  interest tax shield, CFFA

One formula for calculating a levered firm's free cash flow (FFCF, or CFFA) is to use net operating profit after tax (NOPAT).

###\begin{aligned} FFCF &= NOPAT + Depr - CapEx -\Delta NWC \\ &= (Rev - COGS - Depr - FC)(1-t_c) + Depr - CapEx -\Delta NWC \\ \end{aligned} \\###

Does this annual FFCF or the annual interest tax shield?

Question 401  capital budgeting, CFFA

The hardest and most important aspect of business project valuation is the estimation of the:

(a) Diversifiable standard deviation of asset returns.

(b) Systematic standard deviation of asset returns.

(c) Proportion of debt and equity used to fund the assets.

(d) Cash flows from assets.

(e) Risk free rate.

Question 413  CFFA, interest tax shield, depreciation tax shield

There are many ways to calculate a firm's free cash flow (FFCF), also called cash flow from assets (CFFA).

One method is to use the following formulas to transform net income (NI) into FFCF including interest and depreciation tax shields:

###FFCF=NI + Depr - CapEx -ΔNWC + IntExp###

###NI=(Rev - COGS - Depr - FC - IntExp).(1-t_c )###

Another popular method is to use EBITDA rather than net income. EBITDA is defined as:

###EBITDA=Rev - COGS - FC###

One of the below formulas correctly calculates FFCF from EBITDA, including interest and depreciation tax shields, giving an identical answer to that above. Which formula is correct?

(a) ##FFCF=EBITDA+ Depr - CapEx -ΔNWC + IntExp##

(b) ##FFCF=EBITDA.(1-t_c )+Depr- CapEx -ΔNWC##

(c) ##FFCF=EBITDA.(1-t_c )+ Depr.t_c - CapEx -ΔNWC + IntExp.t_c##

(d) ##FFCF=EBITDA.(1-t_c )+Depr.(1-t_c )- CapEx -ΔNWC+IntExp.(1-t_c)##

(e) ##FFCF=EBITDA.(1-t_c )- CapEx -ΔNWC##

Question 418  capital budgeting, NPV, interest tax shield, WACC, CFFA, CAPM

Project Data
Project life	1 year
Initial investment in equipment	$8m
Depreciation of equipment per year	$8m
Expected sale price of equipment at end of project	0
Unit sales per year	4m
Sale price per unit	$10
Variable cost per unit	$5
Fixed costs per year, paid at the end of each year	$2m
Interest expense in first year (at t=1)	$0.562m
Corporate tax rate	30%
Government treasury bond yield	5%
Bank loan debt yield	9%
Market portfolio return	10%
Covariance of levered equity returns with market	0.32
Variance of market portfolio returns	0.16
Firm's and project's debt-to-equity ratio	50%

Notes

1. Due to the project, current assets will increase by $6m now (t=0) and fall by $6m at the end (t=1). Current liabilities will not be affected.

Assumptions

• The debt-to-equity ratio will be kept constant throughout the life of the project. The amount of interest expense at the end of each period has been correctly calculated to maintain this constant debt-to-equity ratio.
• Millions are represented by 'm'.
• All cash flows occur at the start or end of the year as appropriate, not in the middle or throughout the year.
• All rates and cash flows are real. The inflation rate is 2% pa. All rates are given as effective annual rates.
• The project is undertaken by a firm, not an individual.

What is the net present value (NPV) of the project?

(a) $5.772m

(b) $4.979m

(c) $4.959m

(d) $4.733m

(e) $4.584m

Question 419  capital budgeting, NPV, interest tax shield, WACC, CFFA, CAPM, no explanation

Project Data
Project life	1 year
Initial investment in equipment	$6m
Depreciation of equipment per year	$6m
Expected sale price of equipment at end of project	0
Unit sales per year	9m
Sale price per unit	$8
Variable cost per unit	$6
Fixed costs per year, paid at the end of each year	$1m
Interest expense in first year (at t=1)	$0.53m
Tax rate	30%
Government treasury bond yield	5%
Bank loan debt yield	6%
Market portfolio return	10%
Covariance of levered equity returns with market	0.08
Variance of market portfolio returns	0.16
Firm's and project's debt-to-assets ratio	50%

Notes

1. Due to the project, current assets will increase by $5m now (t=0) and fall by $5m at the end (t=1). Current liabilities will not be affected.

Assumptions

• The debt-to-assets ratio will be kept constant throughout the life of the project. The amount of interest expense at the end of each period has been correctly calculated to maintain this constant debt-to-equity ratio.
• Millions are represented by 'm'.
• All cash flows occur at the start or end of the year as appropriate, not in the middle or throughout the year.
• All rates and cash flows are real. The inflation rate is 2% pa.
• All rates are given as effective annual rates.
• The 50% capital gains tax discount is not available since the project is undertaken by a firm, not an individual.

What is the net present value (NPV) of the project?

(a) $7.33k

(b) $7.299k

(c) $6.946k

(d) $6.729k

(e) $6.667k

Question 504  CFFA

Read the following financial statements and calculate the firm's free cash flow over the 2014 financial year.

UBar Corp
Income Statement for
year ending 30th June 2014
	$m
Sales	293
COGS	200
Rent expense	15
Gas expense	8
Depreciation	10
EBIT	60
Interest expense	0
Taxable income	60
Taxes	18
Net income	42

UBar Corp
Balance Sheet
as at 30th June	2014	2013
	$m	$m
Assets
Cash	30	29
Accounts receivable	5	7
Pre-paid rent expense	1	0
Inventory	50	46
PPE	290	300
Total assets	376	382
Liabilities
Trade payables	20	18
Accrued gas expense	3	2
Non-current liabilities	0	0
Contributed equity	212	212
Retained profits	136	150
Asset revaluation reserve	5	0
Total L and OE	376	382

 

Note: all figures are given in millions of dollars ($m).

The firm's free cash flow over the 2014 financial year was:

(a) $51

(b) $52

(c) $58

(d) $61

(e) $62

Question 511  capital budgeting, CFFA

Find the cash flow from assets (CFFA) of the following project.

One Year Mining Project Data
Project life	1 year
Initial investment in building mine and equipment	$9m
Depreciation of mine and equipment over the year	$8m
Kilograms of gold mined at end of year	1,000
Sale price per kilogram	$0.05m
Variable cost per kilogram	$0.03m
Before-tax cost of closing mine at end of year	$4m
Tax rate	30%

Note 1: Due to the project, the firm also anticipates finding some rare diamonds which will give before-tax revenues of $1m at the end of the year.

Note 2: The land that will be mined actually has thermal springs and a family of koalas that could be sold to an eco-tourist resort for an after-tax amount of $3m right now. However, if the mine goes ahead then this natural beauty will be destroyed.

Note 3: The mining equipment will have a book value of $1m at the end of the year for tax purposes. However, the equipment is expected to fetch $2.5m when it is sold.

Find the project's CFFA at time zero and one. Answers are given in millions of dollars ($m), with the first cash flow at time zero, and the second at time one.

(a) -9,   15.65

(b) -9,   14.3

(c) -12,   16.8

(d) -12,   16.35

(e) -12,   14.3

Question 512  capital budgeting, CFFA

Find the cash flow from assets (CFFA) of the following project.

Project Data
Project life	2 years
Initial investment in equipment	$6m
Depreciation of equipment per year for tax purposes	$1m
Unit sales per year	4m
Sale price per unit	$8
Variable cost per unit	$3
Fixed costs per year, paid at the end of each year	$1.5m
Tax rate	30%

Note 1: The equipment will have a book value of $4m at the end of the project for tax purposes. However, the equipment is expected to fetch $0.9 million when it is sold at t=2.

Note 2: Due to the project, the firm will have to purchase $0.8m of inventory initially, which it will sell at t=1. The firm will buy another $0.8m at t=1 and sell it all again at t=2 with zero inventory left. The project will have no effect on the firm's current liabilities.

Find the project's CFFA at time zero, one and two. Answers are given in millions of dollars ($m).

(a) -6,   12.25,   16.68

(b) -6.8,   13.25,   14.05

(c) -6.8,   13.25,   15.88

(d) -6.8,   13.25,   18.51

(e) -6.8,   13.25,   17.71

Question 555  capital budgeting, CFFA

Find the cash flow from assets (CFFA) of the following project.

Project Data
Project life	2 years
Initial investment in equipment	$8m
Depreciation of equipment per year for tax purposes	$3m
Unit sales per year	10m
Sale price per unit	$9
Variable cost per unit	$4
Fixed costs per year, paid at the end of each year	$2m
Tax rate	30%

Note 1: Due to the project, the firm will have to purchase $40m of inventory initially (at t=0). Half of this inventory will be sold at t=1 and the other half at t=2.

Note 2: The equipment will have a book value of $2m at the end of the project for tax purposes. However, the equipment is expected to fetch $1m when it is sold. Assume that the full capital loss is tax-deductible and taxed at the full corporate tax rate.

Note 3: The project will be fully funded by equity which investors will expect to pay dividends totaling $10m at the end of each year.

Find the project's CFFA at time zero, one and two. Answers are given in millions of dollars ($m).

(a) -48,   54.5,   55.8

(b) -48,   54.5,   74.5

(c) -48,   74.5,   35.8

(d) -48,   74.5,   75.8

(e) -8,   74.5,   75.8

Question 619  CFFA

To value a business's assets, the free cash flow of the firm (FCFF, also called CFFA) needs to be calculated. This requires figures from the firm's income statement and balance sheet. For what figures is the balance sheet needed? Note that the balance sheet is sometimes also called the statement of financial position.

(a) Net income, depreciation and interest expense.

(b) Depreciation and capital expenditure.

(c) Current assets, current liabilities and cost of goods sold (COGS).

(d) Current assets, current liabilities and capital expenditure.

(e) Current assets, current liabilities and depreciation expense.

Question 658  CFFA, income statement, balance sheet, no explanation

To value a business's assets, the free cash flow of the firm (FCFF, also called CFFA) needs to be calculated. This requires figures from the firm's income statement and balance sheet. For what figures is the income statement needed? Note that the income statement is sometimes also called the profit and loss, P&L, or statement of financial performance.

(a) Net income, depreciation and interest expense.

(b) Depreciation and capital expenditure.

(c) Current assets and current liabilities.

(d) Current assets, current liabilities and capital expenditure.

(e) Current assets, current liabilities and depreciation expense.

Question 766  CFFA, WACC, interest tax shield, DDM

Use the below information to value a levered company with constant annual perpetual cash flows from assets. The next cash flow will be generated in one year from now, so a perpetuity can be used to value this firm. Both the operating and firm free cash flows are constant (but not equal to each other).

Data on a Levered Firm with Perpetual Cash Flows
Item abbreviation	Value	Item full name
##\text{OFCF}##	$100m	Operating free cash flow
##\text{FFCF or CFFA}##	$112m	Firm free cash flow or cash flow from assets (includes interest tax shields)
##g##	0% pa	Growth rate of OFCF and FFCF
##\text{WACC}_\text{BeforeTax}##	7% pa	Weighted average cost of capital before tax
##\text{WACC}_\text{AfterTax}##	6.25% pa	Weighted average cost of capital after tax
##r_\text{D}##	5% pa	Cost of debt
##r_\text{EL}##	9% pa	Cost of levered equity
##D/V_L##	50% pa	Debt to assets ratio, where the asset value includes tax shields
##t_c##	30%	Corporate tax rate

 

What is the value of the levered firm including interest tax shields?

(a) $431.111m

(b) $444.444m

(c) $485m

(d) $515.464m

(e) $1600m

Question 773  CFFA, WACC, interest tax shield, DDM

Use the below information to value a levered company with constant annual perpetual cash flows from assets. The next cash flow will be generated in one year from now, so a perpetuity can be used to value this firm. Both the operating and firm free cash flows are constant (but not equal to each other).

Data on a Levered Firm with Perpetual Cash Flows
Item abbreviation	Value	Item full name
##\text{OFCF}##	$48.5m	Operating free cash flow
##\text{FFCF or CFFA}##	$50m	Firm free cash flow or cash flow from assets
##g##	0% pa	Growth rate of OFCF and FFCF
##\text{WACC}_\text{BeforeTax}##	10% pa	Weighted average cost of capital before tax
##\text{WACC}_\text{AfterTax}##	9.7% pa	Weighted average cost of capital after tax
##r_\text{D}##	5% pa	Cost of debt
##r_\text{EL}##	11.25% pa	Cost of levered equity
##D/V_L##	20% pa	Debt to assets ratio, where the asset value includes tax shields
##t_c##	30%	Corporate tax rate

 

What is the value of the levered firm including interest tax shields?

(a) $515.464m

(b) $500m

(c) $485m

(d) $444.444m

(e) $431.111m

Question 804  CFFA, WACC, interest tax shield, DDM

Use the below information to value a levered company with annual perpetual cash flows from assets that grow. The next cash flow will be generated in one year from now. Note that ‘k’ means kilo or 1,000. So the $30k is $30,000.

Data on a Levered Firm with Perpetual Cash Flows
Item abbreviation	Value	Item full name
##\text{OFCF}##	$30k	Operating free cash flow
##g##	1.5% pa	Growth rate of OFCF
##r_\text{D}##	4% pa	Cost of debt
##r_\text{EL}##	16.3% pa	Cost of levered equity
##D/V_L##	80% pa	Debt to assets ratio, where the asset value includes tax shields
##t_c##	30%	Corporate tax rate
##n_\text{shares}##	100k	Number of shares

 

Which of the following statements is NOT correct?

(a) The WACC before tax is 6.46% pa.

(b) The WACC after tax is 5.50% pa.

(c) The current levered asset value including tax shields is $603.839k.

(d) The current debt value is $600k and the interest tax shield benefit over the first year is $7.2k (at t=1).

(e) The current share price is $1.50.

Question 1004  CFFA, WACC, interest tax shield, DDM

Use the below information to value a mature levered company with growing annual perpetual cash flows and a constant debt-to-assets ratio. The next cash flow will be generated in one year from now, so a perpetuity can be used to value this firm. The firm's debt funding comprises annual fixed coupon bonds that all have the same seniority and coupon rate. When these bonds mature, new bonds will be re-issued, and so on in perpetuity. The yield curve is flat.

Data on a Levered Firm with Perpetual Cash Flows
Item abbreviation	Value	Item full name
##\text{OFCF}_1##	$12.5m	Operating free cash flow at time 1
##\text{FFCF}_1 \text{ or }\text{CFFA}_1##	$14m	Firm free cash flow or cash flow from assets at time 1
##\text{EFCF}_1##	$11m	Equity free cash flow at time 1
##\text{BondCoupons}_1##	$1.2m	Bond coupons paid to debt holders at time 1
##g##	2% pa	Growth rate of OFCF, FFCF, EFCF and Debt cash flow
##\text{WACC}_\text{BeforeTax}##	9% pa	Weighted average cost of capital before tax
##\text{WACC}_\text{AfterTax}##	8.25% pa	Weighted average cost of capital after tax
##r_\text{D}##	5% pa	Bond yield
##r_\text{EL}##	13% pa	Cost or required return of levered equity
##D/V_L##	50% pa	Debt to assets ratio, where the asset value includes tax shields
##n_\text{shares}##	1m	Number of shares
##t_c##	30%	Corporate tax rate

 

Which of the following statements is NOT correct?

(a) $200m is the levered firm's asset value.

(b) $100 is the share price.

(c) $5m is the interest expense over the first year.

(d) $2m is the cash flow to debt holders in one year.

(e) $1.8m of bonds must be bought back in one year.

Question 1007  WACC, leverage, CFFA, EFCF

An analyst is valuing a levered company whose owners insist on keeping the dollar amount of debt funding fixed. So the company cannot issue or repay its debt, its dollar value must remain constant. Any funding gaps will be met with equity.

The analyst is wondering, as he changes inputs into his valuation, such as the forecast growth rate of sales, then asset values and other things will change. This makes it hard to figure out which values can be held constant and would therefore make good model inputs, rather than outputs which vary depending on the inputs. Assume that the cost of debt (yield) remains constant and the company’s asset beta will also remain constant since any expansion (or downsize) will involve buying (or selling) more of the same assets.

Which of the following values can be assumed to stay constant when projected sales growth increases?

(a) Debt to assets ratio.

(b) Equity Free Cash Flow.

(c) WACC before tax.

(d) WACC after tax.

(e) Required return on equity.

Question 1008  WACC, leverage, CFFA, EFCF

An analyst is valuing a levered company whose owners insist on keeping a constant market debt to assets ratio into the future.

The analyst is wondering how asset values and other things in her model will change when she changes the forecast sales growth rate.

Which of the below values will increase as the forecast growth rate of sales increases, with the debt to assets ratio remaining constant?

Assume that the cost of debt (yield) remains constant and the company’s asset beta will also remain constant since any expansion (or downsize) will involve buying (or selling) more of the same assets.

The analyst should expect which value or ratio to increase when the forecast growth rate of sales increases and the debt to assets ratio remains unchanged? In other words, which of the following values will NOT remain constant?

(a) Ratio of Equity Free Cash Flow to Debt Cash Flow.

(b) Equity Free Cash Flow.

(c) WACC before tax.

(d) WACC after tax.

(e) Required return on equity.

Question 1026  CFFA, WACC, interest tax shield

Meier and Tarhan (2006) conducted an interesting survey of corporate managers. The results are copied in Table 7 below. What proportion of managers are evaluating levered projects correctly?

Table 7: Consistency between hurdle rate and the calculation of cash flows
Hurdle rate	Cash flow calculation (see below notes)
	(i)	(ii)	(iii)	(iv)	(v)	Other	Total
WACC	11.3%	34.8%	1.7%	3.5%	18.3%	1.7%	71.3%
Equity levered	0.0%	2.6%	0.9%	0.0%	0.9%	0.9%	6.1%
Equity unlevered	1.7%	1.7%	0.9%	0.9%	1.7%	0.9%	7.8%
Other	2.6%	5.2%	1.7%	0.9%	3.5%	0.9%	14.8%
Total	16.5%	44.4%	5.2%	5.2%	24.4%	4.4%	100.0%

 

The rows of the cross-tabulation indicate what the self-reported hurdle rate represents and the columns denote five different ways to calculate cash flows, (i) to (v), plus the “other” category. Each cell then displays the fraction of all 113 respondents for a given combination of what the hurdle rate represents and how the firm calculates its cash flows when evaluating a project.

The definitions of the cash flow calculations (i)-(v) are as follows:

(i) Earnings before interest and after taxes (EBIAT) + depreciation

(ii) Earnings before interest and after taxes (EBIAT) + depreciation – capital expenditures – net change in working capital

(iii) Earnings

(iv) Earnings + depreciation

(v) Earnings + depreciation – capital expenditures – net change in working capital

Assume that the WACC is after tax, the required return on unlevered equity is the WACC before tax, all projects are levered, the benefit of interest tax shields should be included in the valuation, earnings = net profit after tax (NPAT) and EBIAT = EBIT*(1-tc) which is often also called net operating profit after tax (NOPAT).

What proportion of managers are evaluating levered projects correctly?

(a) 46.1%

(b) 44.4%

(c) 34.8%

(d) 11.3%

(e) 16.5%

Question 1056  CFFA

Which of the following formulas for the carrying or net amount of 'intangible assets' such as patents from the balance sheet is correct? Assume that now is time 1 and last year is time 0, and that 'IntangibleAssets' is a carrying value net of accumulated depreciation.

(a) IntangibleAssets1 = IntangibleAssets0 - CapExOnIntangibles1

(b) IntangibleAssets1 = IntangibleAssets0 + CapExOnIntangibles1 + AmortisationExpenseOnIntanglibles1

(c) IntangibleAssets1 = IntangibleAssets0 + CapExOnIntangibles1 - AmortisationExpenseOnIntanglibles1

(d) IntangibleAssets1 = IntangibleAssets0 - CapExOnIntangibles1 - AmortisationExpenseOnIntanglibles1

(e) IntangibleAssets1 = IntangibleAssets0 - CapExOnIntangibles1 - AmortisationExpenseOnIntanglibles1