In: Finance
n a footnote on its 2019 annual report Hewlett Packard reported the following operating lease obligations (in $ millions): Year Amount 2020 9,087 2021 8,498 2022 7,460 2023 4,514 2024 3,306 Calculate the present value of the future operating lease obligations, assuming a discount rate of 12%.
operating lease obligations (in $ millions): Year Amount 2020 9,087 2021 8,498 2022 7,460 2023 4,514 2024 3,306 Calculate the present value of the future operating lease obligations, assuming a discount rate of 12%.
Here 0th year ( present year ) = 2019
Calculate the present value on 2019
every future value is discounted using 12% to 2019. current period (present period)
PV = amount * ( 1 / 1 + r )^n
| 
 Year  | 
 Cash flow (fv)  | 
 PV of $1 factor @discounted using 12%  | 
 PV of CF  | 
| 
 2020  | 
 9087  | 
 (1 / 1 + 11%)^1 = 0.9009  | 
 8186.47  | 
| 
 2021  | 
 8498  | 
 (1 / 1 + 11%)^1 =0.81162  | 
 6897.15  | 
| 
 2022  | 
 7460  | 
 (1 / 1 + 10.1%)^1 =0.7312  | 
 5454.75  | 
| 
 2023  | 
 4514  | 
 (1 / 1 + 11%)^1 =0.6587  | 
 2973.37  | 
| 
 2024  | 
 3306  | 
 (1 / 1 + 11%)^1 =0.5935  | 
 1962  | 
Total PV of future cash flow = 25474 million
present value on 2019, the future operating lease obligations = $ 25474 million