0 57570 58430 58430 2160 95790 1270 9010 58720 58720

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 59,725.0 (488.0) 12 months Dec-31-2012 USD 4 1,060.0 15,583.0 15,583.0 4 4,880.0 15,888.0 15,888.0 - - (1,401.0) (483.0) (629.0) (3,170.0) 459.0 1,420.0 132.0 28,438.0 (2,842.0) (596.0) 1,345.0 (5,863.0) (1,148.0) 9,943.0 913.0 4 8,413.0 (273.0) 2,829.0 (7,906.0) (2,208.0) 8,880.0 222.0 55,345.0 PV Sum of PV Debt O/S DCF (to Equity) Shares O/S DCF per share (Target Price) (1,157.0) 8,950.0 (1,082.0) (1,873.0) 3,624.0 (42.0) 56,170.0 (22,491.0) (26,871.0) 4,204.0 (3,540.0) 4,995.0 (9,728.0) 5,985.0 (2,740.0) 574.0 (15,499.0) 1,545.0 (2,197.0) 724.0 (22,419.0) 3,261.0 (1,099.0) 505.0 (24,204.0) (30,975.0) 3,600.0 7,533.0 (3,666.0) 1,343.0 (22,165.0) 334.0 318.0 652.0 (546.0) (33.0) (579.0) 1,211.0 592.0 1,803.0 (996.0) (209.0) (1,205.0) 1,210.0 79.0 1,289.0 (1,624.0) (192.0) (1,816.0) 1,336.0 225.0 1,561.0 (1,646.0) (68.0) (1,714.0) 1,307.0 1,143.0 2,450.0 (2,436.0) (6,224.0) (8,660.0) 2,624.0 702.0 3,326.0 (1,103.0) (266.0) (1,369.0) 958.0 995.0 1,953.0 (4,714.0) (147.0) (4,861.0) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (1,149) (809) (809) 0 0 941.0 (18,221.0) 1,173.0 (29,558.0) 1,079.0 (31,822.0) 753.0 (35,734.0) 752.0 (19,703.0) 1,043.0 (13,093.0) 924.0 (22,055.0) 193.0 (21,068.0) 0 # VALUE! 0 #VALUE! 0 #VALUE! 0 #VALUE! 0 #VALUE! 0 #VALUE! 0 #VALUE! 0 #VALUE! 0 #VALUE! 0 #VALUE! 0 #VALUE! (7,628.0) (7,621.0) (8,058.0) (8,023.0) (8,498.0) (9,020.0) (10,092.0) # VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! (7,185.0) (430.0) (18,268.0) (7,628.0) - (595.0) (15,041.0) (330.0) (11,353.0) (170.0) (533.0) 525.0 682.0 504.0 3,397.0 532.0 7,905.0 (974.0) (26,941.0) (787.0) 10,140.0 (7,621.0) (270.0) (36,210.0) 727.0 (427.0) (8,058.0) (579.0) (38,345.0) 1,808.0 5,737.0 (8,023.0) - (8,498.0) - (461.0) (44,027.0) (156.0) (27,283.0) (2,743.0) (2,544.0) 520.0 (20,744.0) (166.0) (26,924.0) (153.0) (2,868.0) (34,271.0) 7,655.0 (972.0) 1,987.0 (25,601.0) - (10,092.0) #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! - 7.0 (33,868.0) #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! (85.0) 4 ,839.0 217.0 (3,082.0) #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 454,453 (309,713) (72,922) (7,066) 17,998 0 (35,084) 4 7,665 482,117 (328,567) (75,103) (1,388) 19,541 0 (38,092) 58,508 511,465 (348,568) (77,432) (1,473) 21,216 0 (41,357) 63,851 542,599 (369,786) (79,921) (1,562) 23,034 0 (44,902) 69,463 575,629 (392,296) (82,581) (1,658) 25,009 0 (48,750) 75,352 610,669 (416,176) (85,429) (1,758) 27,152 0 (52,929) 81,529 647,843 (441,510) (88,477) (1,866) 29,480 0 (57,466) 88,003 687,279 (468,387) (91,744) (1,979) 32,007 0 (62,392) 94,784 729,116 (496,899) (95,248) (2,100) 34,750 0 (67,740) 101,881 773,500 (527,147) (99,006) (2,227) 37,729 0 (73,546) 109,302 T ermina...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online