1-3. Free Cash Flow; WACC; NPV (3 questions) 2013 2014 2015 2016 2017 2013 2019 M&A Revenue 142343 152235 106364 144978 186152 205309 213635 EBIT +After 4522 4225 2214 3214 3621 4314 5835 Capital Expenditure 1577 1823 1088 1657 2606 2395 3123 437 575 622 1026 1066 1045 1087 Dep. & Amortization Net Working Capital Change 0| -4808 6090 1539 903 1689 1758 3382 7785 4342 1044 1178 Free Cash Flow Other information Your Investment in Acquisition $2,000 in 2017 Capital Structure $1,200 from Bank, $800 from Investors Interest Rate 5% Cost of Equity 10% Corporate Tax Rate 35% 1-3. Free Cash Flow; WACC; NPV (3 questions) 2013 2014 2015 2016 2017 2013 2019 M&A Revenue 142343 152235 106364 144978 186152 205309 213635 EBIT +After 4522 4225 2214 3214 3621 4314 5835 Capital Expenditure 1577 1823 1088 1657 2606 2395 3123 437 575 622 1026 1066 1045 1087 Dep. & Amortization Net Working Capital Change 0| -4808 6090 1539 903 1689 1758 3382 7785 4342 1044 1178 Free Cash Flow Other information Your Investment in Acquisition $2,000 in 2017 Capital Structure $1,200 from Bank, $800 from Investors Interest Rate 5% Cost of Equity 10% Corporate Tax Rate 35%