AFM 472 - Pro-Forma Assignment #3 Answers

0 2950 710 2950 710 2950 710 2950

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: #DIV/0! #DIV/0! 8,522.56 #DIV/0! 130,602.20 #DIV/0! #DIV/0! 9,721.62 #DIV/0! 148,973.33 #DIV/0! #DIV/0! 11,089.03 #DIV/0! 169,923.26 #DIV/0! #DIV/0! 12,648.38 #DIV/0! 193,813.62 #DIV/0! #DIV/0! 14,426.59 #DIV/0! 221,056.72 #DIV/0! #DIV/0! 16,454.34 #DIV/0! 252,122.68 #DIV/0! #DIV/0! 18,766.63 #DIV/0! 287,547.47 #DIV/0! #DIV/0! 21,403.34 #DIV/0! 327,942.22 #DIV/0! #DIV/0! 24,409.96 #DIV/0! 374,003.67 #DIV/0! #DIV/0! 27,838.34 #DIV/0! 426,526.23 #DIV/0! #DIV/0! 31,747.62 #DIV/0! 486,415.61 #DIV/0! #DIV/0! 36,205.17 #DIV/0! 554,704.48 #DIV/0! #DIV/0! 41,287.92 #DIV/0! 632,570.19 #DIV/0! #DIV/0! 47,083.45 #DIV/0! 721,355.08 #DIV/0! #DIV/0! 53,691.68 #DIV/0! 822,589.60 #DIV/0! #DIV/0! 61,226.52 #DIV/0! 938,018.65 #DIV/0! #DIV/0! 69,817.82 #DIV/0! 1,069,631.64 #DIV/0! #DIV/0! 79,613.67 #DIV/0! 1,219,696.71 #DIV/0! #DIV/0! 90,782.87 #DIV/0! 1,390,799.85 #DIV/0! #DIV/0! 103,517.89 #DIV/0! 1,585,889.38 #DIV/0! #DIV/0! 118,038.17 #DIV/0! 1,808,326.72 #DIV/0! #DIV/0! 134,593.86 #DIV/0! 2,061,944.30 #DIV/0! #DIV/0! 153,470.25 #DIV/0! 2,351,111.49 #DIV/0! #DIV/0! 174,992.52 #DIV/0! 2,680,809.89 #DIV/0! #DIV/0! 199,531.44 #DIV/0! 3,056,719.07 #DIV/0! #DIV/0! 227,509.71 #DIV/0! 3,485,314.36 #DIV/0! #DIV/0! 259,409.28 #DIV/0! 3,973,978.35 #DIV/0! #DIV/0! 295,779.62 #DIV/0! 4,531,127.97 #DIV/0! #DIV/0! 337,247.17 #DIV/0! 5,166,359.43 #DIV/0! #DIV/0! 384,526.16 #DIV/0! 5,890,613.42 #DIV/0! #DIV/0! 438,430.87 #DIV/0! 6,716,363.46 #DIV/0! #DIV/0! 499,889.63 #DIV/0! 7,657,830.69 #DIV/0! #DIV/0! 569,960.95 #DIV/0! 8,731,228.64 #DIV/0! #DIV/0! 649,851.52 #DIV/0! 9,955,042.43 #DIV/0! #DIV/0! 740,937.13 #DIV/0! 11,350,346.95 #DIV/0! #DIV/0! 844,786.34 #DIV/0! 12,941,169.72 #DIV/0! #DIV/0! 963,187.43 #DIV/0! 14,754,904.51 #DIV/0! #DIV/0! 1,098,179.25 #DIV/0! 16,822,782.98 #DIV/0! #DIV/0! 1,252,086.27 #DIV/0! 19,180,412.32 #DIV/0! #DIV/0! 1,427,558.64 #DIV/0! 21,868,388.23 #DIV/0! #DIV/0! 1,627,617.78 #DIV/0! 24,932,993.82 #DIV/0! #DIV/0! 1,855,708.36 #DIV/0! 28,426,996.37 #DIV/0! #DIV/0! 2,115,757.76 #DIV/0! 32,410,555.74 #DIV/0! 2 5,539 15,721 4 1 ,2 60 38,460 15,721 54 ,1 8 1 54,089 15,721 69,8 1 0 72,845 15,721 8 8 ,566 95,206 15,721 1 1 0,92 7 121,719 15,721 1 37 ,4 4 0 153,014 15,721 1 68 ,7 35 189,810 15,721 2 05,531 232,929 15,721 2 4 8 ,650 288,169 15,721 303,8 90 346,751 15,721 362 ,4 7 2 414,910 15,721 4 30,631 494,053 15,721 509,7 7 4 585,794 15,721 601 ,51 5 691,976 15,721 7 07 ,697 814,705 15,721 8 30,4 2 6 956,389 15,721 97 2 ,1 1 0 1,119,778 15,721 1 ,1 35,4 99 1,308,015 15,721 1 ,32 3,7 36 1,529,545 15,721 1 ,54 5,2 66 1,778,612 15,721 1 ,7 94 ,333 2,064,899 15,721 2 ,08 0,62 0 2,393,754 15,721 2 ,4 09,4 7 5 2,771,282 3,204,453 15,721 15,721 2 ,7 8 7 ,003 3,2 2 0,1 7 4 3,701,226 15,721 3,7 1 6,94 7 4,270,684 15,721 4 ,2 8 6,4 05 4,923,196 15,721 4 ,938 ,91 7 5,670,597 15,721 5,68 6,31 8 6,531,247 15,721 6,54 6,968 167,931,557 191,747,600 218,919,384 249,918,336 285,282,015 325,623,392 371,646,264 424,137,751 484,011,596 552,303,980 630,196,381 719,035,941 820,358,685 935,915,988 1,067,704,762 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 ### 1 91 ,7 63,32 1 2 1 8 ,935,1 05 2 4 9,934 ,057 2 8 5,2 97 ,7 36 32 5,639,1 1 3 37 1 ,661 ,98 5 4 2 4 ,1 53,4 7 2 4 8 4 ,02 7 ,31 7 552 ,31 9,7 01 630,2 1 2 ,1 02 7 1 9,051 ,662 8 2 0,37 4 ,4 06 935,931 ,7 09 ### 1,218,001,863 15,721 ### 1,389,408,178 15,721 ### 1,584,873,785 1,807,778,520 15,721 15,721 ### ### 2,061,970,258 15,721 ### 2,351,836,199 15,721 ### 5,901,896,459 6,730,404,748 15,721 15,721 ### 6,7 30,4 2 0,4 69 7,675,097,429 15,721 ### 8,752,259,129 15,721 ### 9,980,456,382 11,380,857,351 15,721 15,721 ### ### 12,977,596,332 15,721 ### 14,798,189,331 15,721 ### 16,874,007,862 15,721 ### 19,240,823,980 15,721 ### 21,939,406,562 25,016,253,015 15,721 15,721 ### 2 5,01 6,2 68 ,7 36 28,524,369,916 15,721 ### 32,524,190,663 37,084,615,978 15,721 15,721 ### 37 ,08 4 ,631 ,699 42,284,200,190 15,721 ### 48,212,503,703 54,971,634,943 15,721 15,721 ### 54 ,97 1 ,650,664 62,678,008,326 15,721 ### 71,464,353,358 15,721 7 1 ,4 64 ,369,07 9 82,164,797,446 15,721 8 2 ,1 64 ,8 1 3,1 67 14,004 15,966 20,753 23,660 26,974 35,062 39,973 67,535 76,996 87,783 100,080 114,101 130,085 192,773 219,779 250,568 285,671 325,691 54,131,591 61,714,956 91,455,391 104,267,494 339,316,982 386,852,336 573,276,461 653,587,501 745,149,419 849,538,364 2,764,646,787 3,151,949,728 3,593,510,439 812.0 812.0 ### 3 ,1 51 ,950,54 0.01 812.0 3 ,593,51 1 ,2 50.56 May-31 -2 01 2 USD 8,262.0 2 ,781.0 1 1 ,04 3.0 # ## # ## # DIV/0! Balance Sheet Currency ASSET S Cash And Equivalents Short Term Investments T ot al Cash & ST Invest ment s Accounts Receivable 5 ,127.0 4,430.0 5 ,585.0 6,628.0 Other Receivables T ot al Receivables 672.0 5 ,7 99.0 5 55.0 4 ,98 5.0 7 33.0 6 ,31 8 .0 876.0 7 ,504 .0 Inventory - Gross Property, Plant & Equipment A ccumulated Depreciation N et Propert y, Plant & Equipment Long-term Investments Goodwill Other Intangibles Deferre...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online