Part1: Capital Structure & WACC
Capital Structure	Value	As %
Market Cap	972,268.902
ST Debt	16,240.000
LT Debt	91,807.000
Pref. Equity	0.000
Total
Cost of Equity
Expected Market Return	8.800%
Risk Free Rate	0.716%
Beta	1.037
Country (Market) Risk Premium
Equity Risk Premium
Cost of Equity
Cost of Debt
ST Debt	16,240.000
LT Debt	91,807.000
Total Debt
ST Debt to Total Debt
LT Debt to Total Debt
Effective Tax Rate	15.944%
1 - Effective Tax Rate
Note Rate	0.140%
Risk Free Rate	0.716%
Debt Adjustment Factor	1.100
Total Pre-Tax Cost of ST Debt
Total Pre-Tax Cost of LT Debt
Total Pre-Tax Cost of Debt
Cost of Debt