Solution to homework on leases(1)(1)

Solution to homework on leases(1)(1) - 2005 Add back:...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
ACCT 5907 INTERNATIONAL FINANCIAL STATEMENT ANALYSIS SEMESTER 2 2011 Capital leases Method (2) Average of previous years PV= - 1,235.0 258.00 259.00 189.00 226.00 174.00 221.00 221.00 221.00 221.00 66.00 IRR 11.59% Use this discount rate to discount the operating leases Operating leases (Method 2) 2005 1,092.0 2006 1,022.0 2007 996.0 2008 938.0 2009 840.0 2010(estimated) 977.6 2011(estimated) 977.6 2012 (estimated) 977.6 2013 (estimated) 977.6 2014 (estimated) 977.6 2015 (estimated) 977.6 2016 (estimated) 977.6 2017 (estimated) 690.8 11.59% PV of operating lease $6,385.65
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Adjustments to profit before tax for
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 2005 Add back: Operating lease payments for 2005 = $1,092m# Less: Interest (based on 2004 lease capitalised* x 11.59%*) = $6,385.65 x 11.59% =$740m Amortisation expense* $6,385.65/25 =$255.43m Cash flow effects (if interest treated as cash flow from operations) CFO add back $1,092# subtract $740 m (net adjustment = $352m) CFF subtract principal payment $352m # if available, the actual payment in 2005 disclosed in income statement. Otherwise obtain it from footnotes disclosure for income statement...
View Full Document

Page1 / 2

Solution to homework on leases(1)(1) - 2005 Add back:...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online