EXHIBIT 6.16 Home Depot: Equity Cash Flow Summary $ million Historical Forecast

Question

EXHIBIT 6.16 Home Depot: Equity Cash Flow Summary $ million Historical Forecast 2006 2007 2008 5,7614,3952,260 1,645 1,693 1,785 20092010 2011 2,1832,4772,947 1,639 1,6851,778 Net income Depreciation Amortization Gross cash flow 7,5236,097 4,045 3,8224,1624,725 Change in operating working capital Decrease (increase) in net long-term operating assets Decrease (increase) in nonoperating assets Decrease (increase) in net deferred tax liabilities (936) 1,066 292(73)(163) 329 (2,300) (3,040) (7,006) 4,152(740) 5(324) 306 122 715) 284) 226 (1,395) 2,029(280) 8,971(260) (1,716) 7,28412,0451,331 107 Increase (decrease) in short-term debt Increase (decrease) in long-term debt Cash flow to equity 107 583 5,1552,4862,218 75 Reconciliation of cash flow to equity Dividends Share repurchases (net of stock issued) Cash flow to equity 1,3951,7091,521 5,88910,336 (190)3,719856 279 7,284 12,045 1,331 1,436 1,6291,939 5,1552,4862,218

Explanation / Answer

Now the value of the company is cashflow in year 1/(r-g) = 101.1(.07)

=1444.286

Net Income 82.5 Depreciation 42 Gross Cashflow 124.5 Change in Operating Working capital -3.5 Increase in Net Opearting Assets -29.9 Increase in Debt 10 Cahdlow to Equity 101.1

Related Questions

Navigate

• Browse (All)
• Browse E
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.