Professional Documents
Culture Documents
Airthread Solution
Airthread Solution
Operating Expenses:
System Operating Expenses 838.9 956.3 1,075.8 1,183.4 1,266.3
System Operating Exp./Service Revenue 20.0% 20.0% 20.0% 20.0% 20.0%
Operating Expenses:
System Operating Expenses 838.9 956.3 1,075.8 1,183.4 1,266.3
System Operating Exp./Service Revenue 20.0% 20.0% 20.0% 20.0% 20.0%
(1) Based on a 360-day year. Days Payable, Deferred Service Revenue, and Days Accrued Liabilities are
based on total cash operating expenses.
(2) Includes investments in property, plant & equipment, as well as licenses and customer lists.
Rf 4.25
MRP 5
Beta Unl 0.81
Ke 8.30
Harvard Business Publishing
Comparables
ness Publishing
Ke 8.30%
2008 2009 2010 2011 2012
1 2 3 4 5
Kd 5.50%
Tax Benefit 80 73 66 59 51
PV of Tax Benefit 76 66 56 48 39
Property, Plan & Equipment 2,553.0 2,628.8 2,595.1 2,521 2,437 2,437 2,485 2,587 Lt Debt
Licenses 1,362.3 1,494.3 1,482.4 1,482.4 1,482.4 1,482.4 1,482.4 1,482.4 Cash Reqired
Customer Lists 47.6 26.2 15.4 15.4 15.4 15.4 15.4 15.4 Total
Marketable Equity Securities 225.4 4.9 0.0 0.0 0.0 0.0 0.0 0.0
Investments in Affiliated Entities 172.1 150.3 157.7 157.7 157.7 157.7 157.7 157.7
Long Term Note Receivable 4.7 4.5 4.4 4.4 4.4 4.4 4.4 4.4
Goodwill 481.2 485.5 491.3 491.3 491.3 491.3 491.3 491.3
Other Long Term Assets 30.0 31.1 31.8 31.8 31.8 31.8 31.8 31.8
Total Assets 5,416.2 5,680.6 5,611.9 5,547 5,487 5,574 5,712 5,883
Long Term Debt 1,001.4 1,001.8 1,002.3 3,468 3,161 2,933 2,700 2,458
Forward Contracts 159.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Derivative Liability 25.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Deferred Tax Liability 647.1 601.5 554.4 554.4 554.4 554.4 554.4 554.4
Asset Retirement Obligation 90.2 127.6 126.8 126.8 126.8 126.8 126.8 126.8
Other Deferred Liabilities 46.2 62.9 84.5 84.5 84.5 84.5 84.5 84.5
Minority Interest 41.9 36.7 43.4 43.4 43.4 43.4 43.4 43.4
Common Stock & Paid-In Capital 1,375.0 1,378.9 1,404.1 565 734 968 1,267 1,625
Retained Earnings 1,366.0 1,614.4 1,792.1
Total Liabilities & Owners' Equity 5,416.2 5,680.6 5,611.9
Harvard Business Publishing
Rf 4.25%
MRP 5.00%
Beta Unl 1.01
Ke 9.31%
Kd 5.50%
WACC 7.622%
1719.6303
AIRTHREAD ACQUISITION Licensing Agreemts