Beruflich Dokumente
Kultur Dokumente
period
(e.g., year)
1%
2%
3%
4%
5%
6%
7%
6%
9%
1
2
3
4
5
1.000
2.010
3.030
4.060
5.101
1.000
2.020
3.060
4.122
5.204
1.000
2.030
3.091
4.184
5.309
1.000
2.040
3.122
4.246
5.416
1.000
2.050
3.152
4.310
5.526
1.000
2.060
3.184
4.375
5.637
1.000
2.070
3.215
4.440
5.751
1.000
2.080
3.246
4.506
5.867
1.000
2.090
3.278
4.573
5.985
1.000
2.100
3.310
4.641
6.105
1.000
2.120
a.374
4.770
6.353
1.000
2.140
3.440
4.921
6.610
1.000
2.160
3.506
5.067
6.877
1.000
2.200
3.640
5.368
7.442
6
7
8
9
10
6.152
7.214
8.286
9.369
10.462
6.308
7.434
8.583
9.755
10.950
6.468
7.662
8.892
10.159
11.464
6.633
7.898
9.214
10.583
12.006
6.802
8.142
9.549
11.027
12.578
6.975
8.394
9.897
11.491
13.181
7.153
8.654
10.260
11.978
13.816
7.336
8.923
10.637
12.488
14.487
7.523
9.200
11.028
13.021
15.193
7.716
9.487
11.436
13.579
15.937
8.115
10.089
12.300
14.776
17.549
8.536
10.730
13.23-3
16.085
19.337
8.978
11.413
14.240
17.518
21.321
9.930
12.915
16.499
20.798
25.958
11
12
13
14
15
11.567
12.683
13.809
14.947
16.097
12.169
13.412
14.680
15.974
17.293
12.808
14.192
15.618
17.086
18.599
13.486
15.026
16.627
18.292
20.024
14.207
15.917
17.713
19.599
21.579
14.972
16.870
18.882
21.051
23.276
15.784
17.888
20.141
22.550
25.129
16.645
18.977
21.495
24.215
27.152
17.560
20.141
22.953
26.019
29.361
18.531
21.384
24.523
27.975
31.772
20.655
24.138
28.029
32.393
37 .280
23.044
27.271
32 .089
37.581
43.842
25.732
30.850
36.786
43.672
51.659
32.150
39.580
48.496
59.195
72.035
16
17
18
19
20
17.258
18.430
19.615
20.811
22.019
18.639
20.012
21.412
22.841
24.297
20.157
21.762
23.414
25.117
26.870
21.825
23.698
25 .645
27.671
29.778
23.657 25.673
25.840 28.213
28.132 30.906
30.539 33 .760
33.066 36.786
27.888
30.840
33.999
37 .379
40.995
30 .324
33 .750
37.450
41.446
45.762
33 .003
36 .974
41.301
46.018
51.160
35.950
40.545
45.599
51.159
57.275
42.753
48.884
55.750
63.440
72.052
50.980
59.118
68.934
78.969
91.025
60.925
71.673
84.140
98.603
115.37
87.442
105.93
128.11
154.74
186.68
25
28.243
32 .030
36.459
41.646
47.727
54.865
63.249
73 .106
84.701
98.347
133.33
181.87
249.21
471.98
30
34.785 40.568
47.575
56.085
66.439
79.058
94.461
113.283
136.308
164.494
241 .333
356 .787
530.310
100/0
12'10
14%
16%
20'%
1181.8
TIme
period
(e.g. , year)
1%
2",4
3%
4%
5%
6%
7% ,.'
6%
9% .
10%
12%
14%
16%
18%
20%
24%
28%
32%
38%
1
2
3
4
5
0,990
1.970
2.941
3,902
4,853
0.980
1.942
2.884
3,808
4,713
0,971
1.913
2.829
3.717
4.580
0.962
1.886
2.n5
3.630
4.452 .
0.952
1.859
2,723
3,546
4.329
0.943
1.833
2.673
3.465
4.212
0.935
1.808
2.624
3.387
4.100
0,926
1.783
2,5n
3.312
3.993
0,917,
1.759
2.531
3.240
3.890
0.909
1.736
2.487
3,170
3,791
0.893
1.690
2.402
3.037
3.605
0.8n
1,647
2.322
2.914
3.433
0,862 0.847
1.605 1,566
2.246 2.174
2.798 2.690
3.274 3,127
0.833
1.528
2.106
2.589
2.991
0.806
1.457
1,981
2.404
2,745
0.781
1.392
1.868
2.241
2.532
0.758
1.332
1.766
2.096
2.345
0.735
1.276
1.674
1.966
2.181
6
7
8
9
10
5.795
6,728
7,652
8,566
9.471
5,601
6.472
7.325
8,162
8.983
5.417
6,230
7,020
7.786
8,530
5.242
6.002
6.733
7,435
8,111
5.076
5.786
6.463
7.108
7.722
4.917
5.582
6.210
6.802
7,360
4.766
5,389
5.971
6.515
7.024
4.623
5.206
5.747
. 6,247
6.710
4.486
5,033
5.535
5.985
6.418
4,355
4,868
5,335
5,759
6.145
4,111
4,574
4,968
5.328
5.650
3.889
4.288
4.639
4.948
5,218
3.685
4.039
4.344
4.607
4.833
3.498
3.812
4,078
4.303
4.494
3.326
3 ,605
3.837
4.031
4.193
3.020
3,242
3.421
3.566
3,682
2.759
2.937
3.076
3.184
3.269
2.534
2678
2786
2.868
2 930
2.399
2.455
2.540
2.603
2650
11
12
13
14
15
10.368
11.255
12.134
13.004
13.865
9.787
10,575
11.346
12.106
12.849
9.253
9.954
10,635
11.296
11.938
8.760
9,385
9.966
10.563
11.118
8,306
8.863
9.394
9.699
10.380
7.887
8.384
6.653
9.295
9.712
7.499
7.943
6.358
8.745
9.108
7.139
7.536
7.904
8.244
8.559
6.805
7.161
7.487
7.786
8.060
6.495
6.814
7.103
7.387
7,606
5,988
6,194
6.424
6.628
6,611
5.453
5.660
5.842
6.002
6.142
5.029
5.197
5.342
5.488
5.575
4.656
4.793
4,910
5.008
5.092
4.327
4.439
4.533
4.611
4,675
3.n6
3.851
3.912
3,962
4.001
3.335
3.367
3.427
3.459
3.483
2978
3.013
3.040
3.061
3.076
2683
2708
2727
2.740
2.750
16
17
18
19
20
14.718
' . 15,56&
16.39'8 '
.
17.226
18,046
13.578
1.{292
14.992
15.678
16,351
12.561
-
13.166
13.754
14,324
14,8n
11.652
10.83810.106
9.447
6,974
7,120
7.250
7.366
7.469 .
6,265
6,373
6,467
6.550
6.623
5.669
5,749
5,818
5.8n
5.929
5.162
5,222
5,273
5.316
5.353
4.7304.003
4,n5 4.059
4.812 4.080
4.844 4.097
4.870 . 4.110
3.503
3.516
3.529
3,539
3.546
3.088
3.097
3.104
3.109
3 113
2.758
2 763
2767
2.770
2.772
22.023
19.523
17,413
15.622
.'
J"
25" - '
7.624
8.022
9.372 " 8.7?6", 8.201
9.604
8.950 6.365
9,818
9.128 8 .514
.. .... .
';
10.675
9:823
9.0n
7.843
6.873
6.097 5.467
4.948
4.147
3.564
3,122
2.776
11,258
10.274
9.427
8.055
7.003
6.1n 5.517
4.979
4.160
3.569
3.124
2.778
-v-r
30
25.808
22.397
19.600
17.292
15.373
13.765
12.409
....:; ....:........ ~
"''": :. '
TIme
period
(e.g., year) 1%
2% "'3%
.~ 6%
7%
8%
:'7
'.':,
'.
... ...,
' ! .
10% 12% 14% 15% 16% 18% 20% 24% 28% 32% 36%. 40% 50% 60% 70% 80% 90%
9%
1
2
3
4
5
.990
.980
,971
,961
.951
,980
'.961
.942
,924
.906
.971
.943
,915
.889
.863
.962
.925
.889
.855
.822
.952'
.907
.864
,823
.784
,943 .935
.890 .873
.840 ~8 1 6
.792.763
.747 .713
.926 .917
.857 .842
.794 \772
.735,.708
.681 .650
6
7
8
9
10
.942
.933
.923
,914
,905
.888 .838
.871 .813
.853 .789
,837\, .766
,820 .744
.790
.. 760
.731
.703
,676
.746
.711
.677
.645
,614
.705
.665
.627
.592
,558
.666
.623
.582
,544
,508
.630
,583
.540
..500
.463
.596:564
.547 .513
.502 .~~7
.460 .424
.422 .386
11
12
13
14
15
.896
.887
.879 .
.870
.861
,804
.788
.773
;758
.743
.722
.701
.681
.661
.642
,650 .585
.625 .557
.60 1" '.530
,577 .505
.555 ,481
,527
,497
.469
.442
,417
.475
.444
.4 15 .
.388
.362
.429
.397
.368
'.340
.315
.388
.356
.326
.299
,275
'16
17
18
19
20
.853
.844
.836
.828
.820
.728
,714
.700
,686
.673
,623
.605
.587
.570
.554
.534 .458
,513 .436
.494 .416
.475 .396
.456 .377
.394
.371
.350
.331
,312
,
.339
.317
.296'
:276
.292
.270
.250
.232
. .2S8
.215
0:::
.252
,231
.212
.194
.178
25
:L
,909
:826
.751
.683
.621
.893
.797
.712
.636
.567
,877
.769
.675
.592
.519
,870
.756
,658
.572
,497
:862
.743
.64 1
.552
,476
,847
-71
.609
.516
.437
,833
.694
.579
.482
;402
,806 ,781
.650 ,610
.524 .477
.423.373
,341 ,291
,758
.574
.435"
.329
,250
,735
,541
,398
:292
.215
,714
,510
.364
,260
.186
.667
,444
.296
,198
,132
.507
.452
.404
.361
,322
.456
.400
.35 1
,308
,270
,432
,376
.327
,284
.247
.410
.354
.305
.263
,227
,370
.314
.266
,226
,191
,335
.279
.233
,194
,162
,275
.222
.179
,144
.116
.227
.178
.139
,108
.085
,189
.143
.108
,082
.062
,158
,116
.085
.063
,046
.133
.095
.068
.046
,035
.088
.059
.039
.026
,017
;287
.257
..229
.205
.183
,237
.208
. .182
.160
.140
.215
.187
.163
:141
.123
.,195
,168
.145
.125
,108
.162
.137
.116
.099
.084
.135
.112
.003
,078
.065
',094
.076
.06 1
.049
.040
.066
.052
.040
.032
.025
.047
.036
.027
.021
.016
,034
.025
.018
.014
,010
.025
.018
.cn3
.009
.006
,012
.008
.005
,003
' .002
.218 ;163
.198.146
.180 .130
.164 .116
.149 ; '.104
,123
.108
' .095'
.083
.073
.107
.093
.081
.070
'.061
,032
,026
.021
.0 17
,014
.019
.015
.012
.009
,007
.012 '
.009
.007
.005
.004
,007
.005
;004
.003
.002
.005 .002
.003 .001
,002 ,001
.002.000
.001 .000
,625
,391
.244
,153
.095
.588
,346
.204
,120
,070
.555
.309
.171
.095
.053
.526
,277
,146
,0 77
.040
.060
.037
.023
,-01;;
.009
,041
,024
.014
,008
,005
,029
,016
,009
.005
.003
,021
,0 11
,006
.003
.002
,006
,004
.002
,001
.001
,003
.002
.001
.001
.000
.002
.001
,001
.000
.000
.001
.001
.000
.000
,000
.00 1 .000
,000 .000
,000 .000
.000
,000
000
'; . '
'.;...~
._
.
'
~.'"
..~
.350
.319
.290
,263
.239
-, "J. ":'.'
.1e:(.14~ \1E7
i092 '.059 .038 .030 .024 .018 .0 tO .005 .002 ' .00 1 .000 .000' "
. . . ~. ."" }
30
..742 .552 .412 .308 .231 .174 ..131 .099 .,075 .057 .033 .020 .015 .012 .007' .004 .002 .001 .000 ,000
, .. , ~ ..... .
" ."
.~
}'
' \' f:
..' ...,. .
1, '
TIme
period
(e.g., year)
1%
2%
1
2
3
4
5
1.010
1.020
1.030
1.041
1.051
1.020
1.040
1.061
1.082
1.104
6
7
8
9
10
1.062
1.072
1.083
1.094
1.105
11
12
13
14
15
.3%
4%
5%
6%
7%
8%
9%
10%
12%
14%
15%
16%
1.030 1.040
1.061 1.082
1.093 1.125
1.126 1.170
1.159 1.217
1.050
1.102
1.158
1.216
1.276
1.060
1.124
1.191
1.262
1.338
1.070
1.145
1.225
1.311
1.403
1.080
1.166
1.260
1.360
1.469
1.090
1.188
1.295
1.412
1.539
1.100
1.210
1.331
1.464
1.611
1.120
1.254
1.405
1.574
1.762
1.140
1.300
1.482
1.689
1.925
1.150
1.322
1.521
1.749
2.011
1.160
1.346
1.561
1.811
2.100
1.180
1.392
1.643
1.939
2.288
1.200
1.440
1.728
2.074
2.488
1.126
1.149
1.172
1.195
1.219
1.194 1.265
1.230 1.316
1.2671.369
1.305 ' 1.423
1.344 .1.A 80
1.340
1.40('
1.477
1.551
1'.629
1.419
1.504
1.594
1.689
1.791
1.501
1.606
1.718
1.838
1.967
1.587
1.714
1.851
1.999
2.159
1.677
1.828
1.993
2.172
2.367
1.772
1.949
2.144
2.358
2.594
1.974
2.211
2.476
2.773 .
3.106
2.195
2.502
2.853
3.252
3.707
2.313
2.660
3.059
3.518
4.046
2.436
2.826
3.278
3.803
4.411
2.697
3.186
3.759
4.436
5.234
2.986
3.583
4.300
5.160
6.192
1.116
1.127
1.138
1.149
1.161
1.243
1.268
1.294
1.319
1.346
1.384
1.426
1.469
1.513
1.558
1.539
1.601
1.665
1.732
1.801
1.710
1.796
1.886
1.980
2.079
1.898
2.012
2.133
2.261
2.397
2.105
2.252
2.410
2.579
2.759
2.332
2.518
2.720
2.937
3.172
2.580
2.813
3.066
3.342
3.642
2.853
3.138
3.452
3.797:
4.177
3.479
3.896
4.363
4.887
5.474
4.226
4.818
5.492
6.261
7.138
4.652
5.350
6.153
7.076
8.137
5.1 17
5.936
6.886
7.988
9.266
6.176
7.287
8.599
10.147
11.973
7.430
8.916
10.699
12.839
15.407
16
17
18
19
20
1.173
1.184
1.196
1.208
1.220
1.373
1.400
1.428
1.457
1.486
1.605 1.873
1.653 1.948
1.702 2.026
1.754 2.107
1.806 2.191
2.183
2.292
2.407
2.527
2.653
2.540
2.693
2.854
3.026
3.207
2.952
3.159
3.380
3.617
3.870
3.426
3.700
3.996
4.316
4.661
3.970
4.328
4.717
5.142
5.604
4.595
5.054
5.560
6.116
6.728
6.130
6.866
7.690
8.613
9.646
8.137
9.276
10.575
12.056
13.743
9.358
10.761
12.375
14.232
16.367
10.748
12.468
14.463
16.777
19.461
14.129
16.672
19.673
23.214
27.393
18.488
22.186
26.623
31.948
38.337
25
1.282
1.641
2.094 2.666
3.386
4.292
5.427
6.848
8.623
10.835
17.000
26.462
32.919
40.874
62.688
95.396
30
1.348
1.811
2.427
4.322
5.743
7.612
10.063
13.268
17.449
29.960
50.950
66.212
85.850
143.370
237 .370
3.243
I ,
18%
20%
I~e y
E u ations
:hapter 2
[2,IJ
!
,I
[3.6J
Debt-equi ty ratio
= Total deb t/Total eq uity
[3.7J
i
8. Th e equity multiplier:
[2.3]
where:
s
i,
[3.8J
ha p t er 3
The cu rrent ratio :
Curre nt assets
C urr ent rat io =
---------=-~"--
[3.1]
[3.2 J
"
[3.3]
[3.9]
:
I:
j!
[3.10J
i
i;
t'
;
;
[3.11J
Ii
f(
I
:
,!
.1'
I.
I'
"
I.
[3.12J
t
i,
I
I'
i'
fI"
[3.13]
:'
~.
[3.14J
[3.4 J
Interval measure
Curr ent asse ts
Average daily operating cost s
I.
II
Total assets
T he interval measure:
!
fr
.,
NW C - Beginnin g NWC
b. Cash flow to creditors = Interest paid - Net new
borrowing
c. Cash -flow to s tockho lders = D ividends paid
- Net new equity raised
.k .
QUIC ratio
[2.2 ]
[3.5J
i '
[3.15J
[3.16J
B-1
B- 2
APPENDIX B
Chapter 5
[3.17]
[3.19]
Net incom e
Return on assets = - - -
Total asset s
[3.2 0]
.
Net inco me
R eturn on equity =
Total equi ty
=C x
PE ratio = --~---
Earni ngs pe r sh are
[3.22 ]
=
2.
3.
[3.2 4]
4.
[4.1J
[6.3]
1')
[6.4]
6.
Effec tive ann ual rate (E AR), where q stands for the
continuously compounded quoted rate:
= eq
[6.5]
[6.6]
Chapter 7
1.
RO A X b
Inte rnal growt h rate = - - - -
[ - ROA X b
~i
"
[6.2]
5.
EAR
[4.2 J
= C X [ I - 1/ (1
RO E X b
Su stainable gro wth rate = - -- - _
I - ROE X b
[4.3]
= Presen t value
of the coupons
. I'
.
.
To tal assets
C apita
mten srty ratio = - - -- Sa les
2.
. .
Presen t value
of the face amoun t
[7.1J
Bond va lue
EAR = [I
C hapter 4
.\
.I
[6.1]
X Equi ty m ul tipl ie r
'~'-'r ;
C (1 . : [ 1/; 1 + r)'J I
Sales
Assets
Equity
I'
Annuit y FV factor
= (Future value facto r - I)/ r
= [(I + r)' - [J/r
[3.23]
[5.3]
+ 1')')
[3.21]
'
[ [ / (1
Chapter 6
r)' = F V,
PV X ( I
4.
[5 .1]
1')'
Sal es
Tot al asset turnover = - - -
Tot al asse ts
3.
. Future va lue = $1 X ( I
. -:._ .; "
+R=
(J
+ /.)
X (I
+ h)
[7.2]
R = I' +h+r Xh
[7.3]
R ~ r+h
[7.4]
'-. . ...:
; +
_ .
::
~.
APPENDIX B
Chapter 8
4.
+ g)
~~
R -g
R- g
[8.3]
5.
R = D1 /Po + g
B-3
Q = (FC + OCF"') /( P - v)
Po = Do x (l
[8.5]
[11.4]
FC /OC F
C h apte r 9
Chapter 12
YareR)
= T _I
+
- ?
I [(R , - R)-
+ .. .
[1 2.3]
(Rr - R)2]
SD( R) = VVar(R)
Chapte r 13
1.
- Risk-free rate
2.
Ri sk premium :
[13. 1J
E(R 1) + X2
X E(Ru )
x
+ X"
XI
E(R 2 )
+ ...
[13.2J
f3i
E(R;) = Rf
P V of cas h flo ws
P rofitabili ty index = - - - -- -
Cos t of inves tme nt
[E(RM) - RtJ X
f3i
a. C 1
De preciat ion
[10.1]
Co::; So
[10 .3]
[14 .2J
[14.3]
b. Lowe r bound :
Co 2: 0 if So - E < 0
Co 2: So - E if So - E 2: 0
3. So = Co + E /(l + Rf )
. Co = So - E /(l + Rf )
A.
Chapt e r I I
[14.1]
[10.2]
+ D epreciatio n x T
[13.7]
C h a p t e r 14
1.
Chapter 10
[14.4]
[14.5]
Q = (FC + D)/ (P - v)
= Sto ck value
[11.1]
Co = So - E/ (l + ~-r
Q = (FC + OCF)/ (P - v)
3. Ca sh break-even level:
Q = FC / (P -
i-)
[11.3]
[1 4. 6 ]
C ha pter 15
1.
RE; = DJ/P o + g
[15.1)
~-4
"
APPEND IX B
Chapter 20
Rt = Rf +
t.
Key Equatio ns
~E X
(R M
Rf)
[15.2]
[15.3]
x R E + (DI V ) X RD
2.
[15.8]
R igh ts o fferings:
[ 17.1]
[17.2 ]
= '!C x D
b . Propo s itio n I:
VL = Vu + '!C X D
c. Prop o sition II:
R = R u + (R u - RD) X (DIE)
X( I - 7C )
[17.3]
[17.4 J
Chapte r 19
2.
[19.4]
Th e cas h cycl e:
Ca sh cycle = Ope rati ng cycle
- Accounts payab le pe riod
".
..
;.
' ';
[20A.If "
[20A.31 .
."
.: :
/.- .
, . ",
"
[20l\ AY'"
[20K.si
:.'
[19.5 ]
" - '~;
[2Ll]
. : r.
,
"
[21.4]
[2i4 r "
[21.6.1:
1. Th e operating cycl e :
O pe rating cy cle = Invento ry period
+ Acc o unts rece ivable peri od
.'"
"u
F)I R
. ,' I
~
Chapter 21
:hapter 17
~.
[:ioj]\
[16.2)
[16.1)
C* = V(2 T
New shares
-r0ta l float
Total days
-2-:.~':'::"::"::':
[15.6]
:hapte r 16
I,
. ".;
E ,
D
JA= \iX f + V X fD
.'
R p = DIP o
I.
.~
[21.81
[21.9j
[21.101
[21.111
.'
'