AFM 472 - Pro-Forma Assignment #3 Answers

0 2 80 2 9350 2 80 2 9350 2 80 2 9350 2

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: ,015.0 1.08 Share Price ( 37 4 .1 ) ( 295.0) ( 71.0) ( 2 7 7 .9) ( 119.0) ( 105.0) 15.0 2 7 ,64 6.34 ( 295.0) ( 71.0) ( 1 54 .9) ( 119.0) ( 105.0) 15.0 3 2 ,8 08 .91 ( 295.0) ( 71.0) ( 0.8 ) ( 119.0) ( 105.0) 15.0 3 8 ,7 61 .59 ( 295.0) ( 71.0) 1 8 9.0 4 2 0.0 6 98 .3 ( 119.0) ( 105.0) 15.0 4 5,61 9.1 5 ( 119.0) ( 105.0) 15.0 5 3,51 2 .7 6 ( 119.0) ( 105.0) 15.0 6 2 ,592 .2 4 ( 295.0) ( 71.0) ( 295.0) ( 71.0) ( 295.0) ( 71.0) ### 1 ,356,501 .2 1 ,551 ,590.5 ( 1,463.5) ( 1,463.5) ### ( 1,463.5) ### ( 1,463.5) 859,890.1 2 ,430.0 980,353.2 1,117,692.1 2 ,430.0 2 ,430.0 1,274,271.1 1,452,785.3 1,656,307.9 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 ### 319,401.0 2 067 ### 5,390,111.3 2 ,430.0 341,773.7 6,145,219.0 2 ,430.0 2 068 6,7 2 3,999.6 7 ,67 6,937 .9 8 ,7 64 ,1 1 8 .8 ### ### ### ### ### ### ( 1,928.5) ### ### ### ### 2 069 365,713.4 2 07 1 7,006,110.7 2 ,430.0 14,237,783.9 16,232,373.5 18,506,387.6 ### 58 ,2 61 ,08 3.5 66,4 2 2 ,954 .0 391,330.0 7,987,605.8 2 ,430.0 ( 1,463.5) ( 1,463.5) ( 1,463.5) ( 1,463.5) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) 5 ,513.4 6,531.9 7 ,713.5 9,082.0 10,700.9 12,526.9 14,632.9 17,059.1 19,851.6 2 3,062.9 2 6,752.8 30,989.8 35,851.8 41,428.2 47,857.1 5 5,180.3 63,567.9 7 3,171.1 84,162.3 96,738.3 111,123.3 127,573.6 146,381.2 167,879.3 192,484.5 2 20,556.3 2 52,626.9 2 89,260.2 331,099.7 378,879.1 433,435.4 495,722.9 5 66,830.3 647,998.8 7 40,680.9 846,416.6 967,084.7 1,104,784.8 1,261,911.1 1,441,193.5 1,645,745.5 1,879,116.9 1 ,2 2 9.4 1 ,695.5 2 ,2 4 4 .1 2 ,8 8 7 .3 3 ,638 .9 4 ,51 4 .9 5 ,533.4 6 ,7 1 5.0 8 ,08 3.5 9 ,4 69.9 1 1 ,2 95.9 1 3,4 01 .9 1 5,8 2 8 .1 1 8 ,62 0.6 2 1 ,8 31 .9 2 5,52 1 .8 2 9,7 58 .7 3 4 ,62 0.8 4 0,1 97 .2 4 6,393.6 5 3,7 1 6.8 6 2 ,1 04 .4 7 1 ,7 07 .6 8 2 ,698 .8 9 5,2 7 4 .8 1 09,659.8 1 2 6,1 1 0.1 1 4 4 ,91 7 .7 1 66,4 1 5.7 1 90,7 8 8 .5 2 1 8 ,8 60.3 2 50,930.9 2 8 7 ,564 .2 3 2 9,4 03.7 3 7 7 ,1 8 3.1 4 31 ,7 39.4 4 94 ,02 6.9 5 65,1 34 .3 6 4 6,302 .8 7 38 ,7 52 .4 8 4 4 ,4 8 8 .1 9 65,1 56.2 ( 119.0) ( 119.0) ( 105.0) ( 105.0) 15.0 15.0 7 2 ,8 32 .7 9 8 4 ,8 2 0.67 ( 119.0) ( 105.0) 15.0 9 8 ,58 4 .2 5 ### 1 ,4 39,2 65.0 1 ,64 3,8 1 7 .0 418,741.0 448,072.0 9,106,599.8 10,382,355.1 2 ,430.0 8 ,38 1 ,365.8 9,52 7 ,7 7 0.8 ### 4 2 ,7 2 0,7 55.5 ( 998.5) 4,637.4 # ## 2 07 0 2 07 2 ### 65,339,905.2 7 4 ,4 93,4 57 .0 8 4 ,92 9,34 1 .6 96,8 2 7 ,2 02 .9 12,488,284.1 ### 98 6,1 1 5.3 1 ,1 1 5,2 4 9.8 1 ,2 61 ,8 67 .4 1 ,4 2 8 ,37 5.0 1 ,61 7 ,51 3.4 1 ,8 32 ,4 04 .2 2 ,07 6,603.1 2 ,354 ,1 60.0 2 ,669,68 8 .5 3,02 8 ,4 4 4 .2 3,4 36,4 1 4 .5 3,900,4 2 0.7 4 ,4 2 8 ,2 34 .9 5,02 8 ,7 1 2 .1 5,7 1 1 ,94 2 .3 6,4 8 9,4 2 2 .6 7 ,37 4 ,2 54 .1 ### 2 ,650,34 9.8 3,02 8 ,595.4 3,4 60,2 93.1 3,952 ,963.7 4 ,51 5,1 8 3.6 5,1 56,7 33.2 5,8 8 8 ,7 65.8 ( 1,463.5) 2 066 9,607,790.2 10,953,758.0 ### 39,31 5,1 2 6.0 ( 998.5) ( 295.0) ( 71.0) ( 1,463.5) ### 8,427,211.3 ### 3,885.8 ( 295.0) ( 71.0) ( 1,231.0) ### 6,483,427.0 7,391,698.7 ### 2 6,530,2 1 6.0 3,242.6 ( 295.0) ( 71.0) ( 1,231.0) 173,666.3 # ## 2 ,430.0 ### 2 07 3 2 07 4 2 07 5 ### 2 07 8 2 07 9 2 08 0 2 08 1 2 08 2 2 08 3 2 08 4 2 08 5 ### ### ### ### ### ### ### ### ### ### 31,266,564.8 ### 35,646,738.3 ### 40,640,536.0 ### 46,333,921.2 ### 52,824,900.0 ### 60,225,208.6 ### 68,662,235.8 ### 78,281,217.2 ### 89,247,734.1 ### 101,750,564.5 ### 116,004,932.5 ### 548,977.7 587,431.2 628,578.2 672,607.4 719,720.6 770,133.9 824,078.4 881,801.5 943,567.9 1,009,660.7 1,080,383.0 1,156,059.2 15,385,611.6 17,541,001.8 19,998,343.4 22,799,937.2 25,994,009.9 29,635,544.3 33,787,226.0 38,520,522.1 513,041.4 11,836,832.6 13,495,069.8 2 ,430.0 ### 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 ### 1 5,937 ,01 9.3 1 8 ,1 30,8 63.0 2 0,62 9,351 .6 ( 1,928.5) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) 2 ,449,077.8 2 ,795,583.1 3,190,798.7 3,641,605.5 4,155,806.1 ### 3 ,1 8 8 ,637 .7 3 ,639,4 4 4 .5 ### 2 07 7 ### 27,424,615.1 ### 479,457.5 ### 55,590,096.9 63,4 09,51 1 .3 7 2 ,32 6,556.1 8 2 ,4 95,1 53.5 94 ,090,8 00.1 ( 1,928.5) 2 ,145,355.7 2 07 6 ### 21,098,971.4 24,054,753.6 ### 8 6,337 ,097 .3 ### ( 2,161.0) 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 43,916,911.9 2 ,430.0 50,069,288.8 2 ,430.0 57,083,560.2 2 ,430.0 ### 2 6,7 1 6,1 60.4 30,4 08 ,1 08 .2 34 ,61 3,7 34 .4 39,4 04 ,7 53.6 4 4 ,8 62 ,909.7 51 ,08 1 ,37 9.5 58 ,1 66,37 3.2 ### ### ( 2,161.0) ( 2,161.0) 4,742,297.7 5 ,411,224.4 6,174,153.1 4 ,1 53,64 5.1 4 ,7 4 0,1 36.7 5 ,4 09,063.4 6 ,1 7 1 ,992 .1 ### ( 2,161.0) ### ### ( 2,161.0) ( 2,161.0) 8,036,619.1 9,168,339.2 # ## 8 ,034 ,4 58 .1 9 ,1 66,1 7 8 .1 7 ,044,272.2 ### ( 2,393.5) 10,459,017.9 # ## ### ( 2,393.5) 11,930,870.5 ### ### ( 2,393.5) 13,609,347.9 ### 2 08 6 ### 606,94 8 ,98 2 .0 65,080,469.9 2 ,430.0 2 08 7 ### 2 08 8 ### 132,256,213.4 150,784,157.3 171,907,704.7 ### 54 1 ,1 93,091 .9 61 7 ,009,531 .5 1,237,036.1 74,197,677.0 2 ,430.0 1,323,685...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online