AFM 472 - Pro-Forma Assignment #3 Answers

0 5 0150 5 0150 5 0150 5 0150 5 0150 5 0150 5

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: 68 ,7 35 232,929 15,721 2 4 8 ,650 288,169 15,721 303,8 90 346,751 15,721 362 ,4 7 2 494,053 15,721 509,7 7 4 585,794 15,721 601 ,51 5 12,283 14,004 15,966 20,753 23,660 26,974 35,062 39,973 39.92 ### ### 5 ,015.0 ### ### 5 ,015.0 45.91 52.79 60.66 69.66 79.96 91.72 105.17 120.54 138.10 158.16 181.04 207.21 237.10 271.22 310.19 354.67 405.45 463.42 529.58 605.09 691.23 789.56 901.77 1,029.80 1,175.89 1,342.55 1,532.69 1,749.61 1,997.06 2,279.33 2,601.28 2,968.55 3,387.47 3,865.27 4,410.23 5,031.77 5,740.64 6,549.07 7,471.06 8,522.51 9,721.56 11,088.97 12,648.32 14,426.53 16,454.28 18,766.57 21,403.27 24,409.89 27,838.28 31,747.55 36,205.11 41,287.85 47,083.38 53,691.61 61,226.44 69,817.75 79,613.59 90,782.79 103,517.81 118,038.09 134,593.78 153,470.17 174,992.44 199,531.35 227,509.62 259,409.19 295,779.53 337,247.08 384,526.07 438,430.77 499,889.53 569,960.85 649,851.42 740,937.03 844,786.24 963,187.33 1,098,179.15 1,252,086.17 1,427,558.54 1,627,617.67 1,855,708.25 2,115,757.65 638.70 734.50 616.37 708.79 ### 3,683,498.36 844.62 814.51 # ## 970.58 935.40 ### 1,114.62 1,073.63 ### 1,279.31 1,231.64 ### 1,467.57 1,412.24 ### 1,682.74 1,618.62 ### 1,928.63 1,854.43 ### 2,209.57 2,123.83 ### 2,530.53 2,431.56 ### 2,896.68 2,783.03 ### 3,315.40 3,184.43 ### 3,793.58 3,642.77 ### 4,339.60 4,166.11 ### 4,963.03 4,763.59 ### 5,674.77 5,445.65 ### 6,487.26 6,224.23 ### 7,414.70 7,112.89 ### 8,473.25 8,127.13 ### 9,681.38 9,284.62 ### 11,059.67 10,605.51 ### 12,633.02 12,112.79 ### 14,428.36 13,832.64 ### 16,476.88 15,794.96 ### 18,814.16 18,033.82 ### 21,480.80 20,588.07 ### 24,523.06 23,502.02 ### 27,993.70 26,826.19 ### 31,952.90 30,618.19 ### 36,469.25 34,943.70 ### 41,620.53 39,877.64 ### 47,496.85 45,505.41 ### 54,199.46 51,924.38 ### 61,844.34 59,245.60 ### 70,563.71 67,595.67 ### 80,508.35 77,118.96 ### 91,850.17 87,980.06 ### 104,785.19 100,366.65 ### 119,536.89 114,492.70 ### 136,360.11 130,602.20 ### 155,544.92 148,973.33 ### 177,423.53 169,923.26 ### 202,373.17 193,813.62 ### 230,824.50 221,056.72 ### 263,268.52 252,122.68 ### 300,265.05 287,547.47 ### 342,452.39 327,942.22 ### 390,558.28 374,003.67 ### 445,412.43 426,526.23 ### 507,960.86 486,415.61 ### 579,281.69 554,704.48 ### 660,605.56 632,570.19 ### 753,334.06 721,355.08 ### 859,065.72 822,589.60 ### 979,623.05 938,018.65 ### 1,117,083.96 1,069,631.64 ### 1,273,817.50 1,219,696.71 ### 1,452,524.69 1,390,799.85 ### 1,656,285.02 1,585,889.38 ### 1,888,609.45 1,808,326.72 ### 2,153,500.45 2,061,944.30 ### 2,455,522.71 2,351,111.49 ### 2,799,879.01 2,680,809.89 ### 3,192,501.62 3,056,719.07 ### 3,640,153.96 3,485,314.36 ### 4,150,547.12 3,973,978.35 ### 4,732,472.51 4,531,127.97 ### 5,395,953.34 5,166,359.43 ### 6,152,417.11 5,890,613.42 ### 7,014,892.36 6,716,363.46 ### 7,998,232.55 7,657,830.69 ### 9,119,373.61 8,731,228.64 ### 10,397,622.70 9,955,042.43 ### 11,854,992.53 11,350,346.95 ### 13,516,579.79 12,941,169.72 ### 15,410,997.25 14,754,904.51 ### 17,570,866.33 16,822,782.98 ### 20,033,378.71 19,180,412.32 ### 22,840,936.60 21,868,388.23 ### 26,041,882.71 24,932,993.82 ### 29,691,332.00 28,426,996.37 ### 33,852,122.37 32,410,555.74 169,768,393,696.86 2,771,282 3,204,453 15,721 15,721 2 ,7 8 7 ,003 3,2 2 0,1 7 4 9,913,859 11,380,527 13,057,679 14,975,119 17,166,851 19,671,666 22,533,813 25,808,623 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 9,92 9,58 0 1 1 ,396,2 4 8 1 3,07 3,4 00 1 4 ,990,8 4 0 1 7 ,1 8 2 ,57 2 1 9,68 7 ,38 7 2 2 ,54 9,534 2 5,8 2 4 ,34 4 29,543,818 15,721 2 9,559,539 33,810,070 15,721 33,8 2 5,7 91 38,682,287 44,245,906 15,721 15,721 38 ,698 ,008 4 4 ,2 61 ,62 7 50,598,371 15,721 50,61 4 ,092 57,850,816 15,721 57 ,8 66,537 66,129,992 15,721 66,1 4 5,7 1 3 75,580,450 86,367,043 15,721 15,721 7 5,596,1 7 1 8 6,38 2 ,7 64 98,682,626 15,721 98 ,698 ,34 7 112,731,738 128,763,870 147,057,831 167,931,557 191,747,600 218,919,384 249,918,336 285,282,015 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 ### 1 2 8 ,7 7 9,591 1 4 7 ,07 3,552 1 67 ,94 7 ,2 7 8 1 91 ,7 63,32 1 2 1 8 ,935,1 05 2 4 9,934 ,057 2 8 5,2 97 ,7 36 325,623,392 15,721 32 5,639,1 1 3 371,646,264 424,137,751 484,011,596 552,303,980 630,196,381 719,035,941 820,358,685 15,721 15,721 15,721 15,721 15,721 15,721 15,721 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 06 935,915,988 15,721 935,931 ,7 09 11,380,857,351 12,977,596,332 14,798,189,331 16,874,007,862 19,240,823,980 21,939,406,562 25,016,253,015 28,524,369,916 32,524,190,663 37,084,615,978 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 ### 1 2 ,97 7 ,61 2 ,053 1 4 ,7 98 ,2 05,052 1 6,8 7 4 ,02 3,58 3 1 9,2 4 0,8 39,7 01 2 1 ,939,4 2 2 ,2 8 3 2 5,01 6,2 68 ,7 36 2 8 ,52 4 ,38 5,637 32 ,52 4 ,2 06,38 4 37 ,08 4 ,631 ,699 42,284,200,190 15,721 ### 1,377,657 1,570,655 2,327,554 2,653,624 3,025,373 May-31 -2 01 2 USD 8,262.0 2 ,781.0 1 1 ,04 3.0 Market Capitalization 2 ,430.0 51 ,08 1 ,37 9.5 1,735,377.2 ( 119.0) ( 105.0) 15.0 # ## 5 ,133.0 E PS 2 ,430.0 4 4 ,8 62 ,909.7 ### 1,621,778.6 ( 295.0) ( 71.0) 5 ,52 1 .0 5 ,52 1 .0 Pref. Dividends and Other Adj. N I t o Common Incl Ext ra It ems N I t o Common Excl. Ext ra It ems 2 ,430.0 39,4 04 ,7 53.6 ### 1,515,616.3 - E arnings of Discontinued Ops. Extraord. Item & Account. Change N et Income t o Company P er Share It ems Weighted Avg. Basic Shares Out. 2 ,430.0 9,52 7 ,7 7 0.8 1...
View Full Document

Ask a homework question - tutors are online