AFM 472 - Pro-Forma Assignment #3 Answers

0 627341 3489174476 3979274966 4538123909 15721 15721

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: 22% USD 3.66% 2 3,252.0 2 3,2 52 .0 20.62% 4,794.0 1 8 ,4 58 .0 USD 15.34% 2 6,820.0 2 6,8 2 0.0 21.38% 5 ,735.0 2 1 ,08 5.0 USD 32.82% 35,622.0 3 5,62 2 .0 23.58% 8,398.0 2 7 ,2 2 4 .0 USD 4.21% 37,121.0 3 7 ,1 2 1 .0 21.17% 7 ,858.0 2 9,2 63.0 5 ,487.0 12.22% 2 ,741.0 1,212.0 - 14.01% 21.79% 5 ,423.0 11.90% 2 ,767.0 1,713.0 - 5 ,991.0 12.13% 3,254.0 1,973.0 - 7 ,549.0 12.69% 4,519.0 2 ,428.0 - 8,253.0 12.18% 4,523.0 2 ,430.0 - 2 01 4 2 01 5 2 01 6 2 01 7 2 01 8 2 01 9 2 02 0 2 02 1 2 02 2 2 02 3 2 02 4 2 02 5 2 02 6 2 02 7 2 02 8 2 02 9 2 030 2 031 2 032 2 033 2 034 2 035 2 036 2 037 4 2 ,32 1 .3 4 8 ,2 50.2 55,009.6 62 ,7 1 6.0 7 1 ,501 .9 8 1 ,51 8 .7 92 ,938 .8 1 05,958 .7 1 2 0,8 02 .6 1 37 ,7 2 6.0 1 57 ,02 0.2 1 7 9,01 7 .4 2 04 ,096.2 2 32 ,68 8 .3 2 65,2 8 5.9 302 ,4 50.1 34 4 ,8 2 0.7 393,1 2 7 .1 4 4 8 ,2 00.8 51 0,98 9.8 58 2 ,57 5.0 664 ,1 8 8 .7 7 57 ,2 35.8 8 63,31 7 .9 98 4 ,2 61 .2 9,222.0 3 3,099.4 10,513.9 37 ,7 36.3 11,986.8 4 3,02 2 .8 13,666.0 4 9,050.0 15,580.5 55,92 1 .4 17,763.2 63,7 55.5 20,251.7 7 2 ,68 7 .1 23,088.8 8 2 ,8 7 0.0 26,323.3 94 ,4 7 9.3 30,011.0 1 07 ,7 1 5.0 34,215.2 1 2 2 ,8 05.0 39,008.5 1 4 0,008 .9 44,473.2 50,703.5 1 59,62 2 .9 1 8 1 ,98 4 .7 57,806.7 2 07 ,4 7 9.2 65,904.9 2 36,54 5.2 75,137.6 2 69,68 3.1 85,663.7 307 ,4 63.4 97,664.4 350,536.3 111,346.4 399,64 3.4 126,945.0 4 55,630.0 144,728.9 51 9,4 59.8 165,004.2 592 ,2 31 .6 188,119.9 214,473.8 244,519.7 278,774.8 67 5,1 98 .1 7 69,7 8 7 .4 8 7 7 ,62 7 .9 1 ,000,57 6.0 8,831.1 9,449.7 10,111.6 10,819.8 11,577.7 12,388.7 13,256.5 14,185.0 15,178.6 16,241.8 17,379.5 18,596.9 22,784.9 24,380.8 26,088.6 27,916.0 29,871.4 31,963.8 34,202.7 36,598.4 39,162.0 5 ,173.7 5,898.4 6,724.8 7,666.8 8,740.9 9,965.4 11,361.5 12,953.1 14,767.8 16,836.6 19,195.2 21,884.3 24,950.1 28,445.4 32,430.4 36,973.6 42,153.3 48,058.6 54,791.2 62,467.0 71,218.0 81,195.1 92,569.8 105,538.0 120,323.0 137,179.2 156,396.8 2 04 0 2 04 1 2 04 2 ### 1 ,662 ,91 0.6 1 ,8 95,8 69.9 317,828.7 362,353.8 ### 1 ,300,556.8 54,938.4 178,306.6 58,786.6 203,285.8 2 04 3 2 04 4 ### ### 413,116.4 ### 470,990.4 ### 536,972.1 ### 62,904.4 67,310.6 72,025.4 231,764.4 264,232.5 301,249.2 2 04 5 2 04 6 ### 3,2 03,07 4 .5 2 04 7 ### 612,197.2 697,960.7 795,738.9 ### 2 ,505,1 1 3.9 2 ,8 56,058 .5 77,070.4 343,451.6 82,468.9 391,566.2 88,245.5 446,421.2 2 04 8 2 04 9 2 050 2 051 94,426.7 508,960.9 278,953.4 298,492.9 1,888,342.2 2,152,882.5 2,454,482.6 2,798,334.3 3,190,356.5 3,637,297.7 4,146,851.5 4,727,789.2 580,261.9 661,551.5 754,229.1 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 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 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 1 7 ,7 7 8 .1 1 9,2 66.3 2 0,91 6.7 2 2 ,7 4 8 .6 2 4 ,7 8 4 .1 2 7 ,04 8 .0 2 9,568 .2 32 ,37 6.4 35,508 .4 39,004 .7 4 2 ,91 1 .2 4 7 ,2 7 9.6 52 ,1 68 .8 57 ,64 5.3 63,7 8 4 .5 7 0,67 1 .9 7 8 ,4 04 .6 8 7 ,092 .6 96,8 60.7 1 07 ,8 50.7 1 2 0,2 2 3.5 1 34 ,1 61 .8 1 4 9,8 7 3.1 1 67 ,593.4 1 8 7 ,590.4 2 1 0,1 68 .9 2 35,67 5.0 2 64 ,502 .4 2 97 ,098 .8 333,97 3.1 37 5,7 04 .6 4 2 2 ,952 .0 4 7 6,4 65.1 537 ,096.7 605,8 1 7 .6 68 3,7 32 .8 7 7 2 ,099.9 8 7 2 ,350.7 1 9,958 .2 2 3,7 56.5 2 8 ,1 33.3 33,1 7 2 .8 38 ,97 1 .4 4 5,639.2 53,301 .8 62 ,1 02 .9 7 2 ,2 06.6 8 3,8 00.2 97 ,097 .7 1 1 2 ,34 3.3 1 2 9,8 1 5.9 1 4 9,8 33.9 1 7 2 ,7 60.8 1 99,01 1 .2 2 2 9,058 .8 2 63,4 4 3.7 302 ,7 8 2 .7 34 7 ,7 7 9.3 399,2 36.3 4 58 ,069.8 52 5,32 4 .9 602 ,1 94 .1 690,037 .5 7 90,4 07 .1 905,07 2 .9 1 ,036,054 .4 ( 766.0) ( 766.0) ( 766.0) ( 766.0) ( 766.0) ( 766.0) ( 766.0) ( 766.0) ( 998.5) ( 998.5) ( 998.5) ( 1,231.0) ( 1,231.0) ( 1,231.0) ( 1,231.0) ( 1,231.0) ( 1,231.0) ( 1,231.0) ( 1,231.0) 1,833.7 2 ,227.9 8 35.2 ( 57 .0) ( 351 .0) Income/(Loss) from Affiliates Currency Exchange Gains (Loss) Other Non-Operating Inc. (Exp.) E BT Excl. Unusual It ems 40.0 7 .0 7 ,999.0 ( 55.0) ( 81.0) 8 ,068 .0 R estructuring Charges M erger & Related Restruct. Charges Impairment of Goodwill Gain (Loss) On Sale Of Assets Legal Settlements Other Unusual Items E BT Incl. Unusual It ems N et Int erest Exp. ( 41.0) ( 181.0) ( 117.0) ( 95.0) Income Tax Expense E arnings from Cont . O ps. ( 632 .0) - ( 64 5.0) ( 95.0) ( 148.0) 5 6.0 9 ,04 8 .0 ( 97.0) 11.0 109.0 1 2 ,1 06.0 ( 119.0) ( 105.0) 15.0 1 3,31 3.0 ( 622.0) ( 178.0) ( 487.0) ( 205.0) ( 295.0) ( 71.0) - - - ( 22.0) 7 ,8 34 .0 28.61% 2 ,241.0 5 ,593.0 ( 5.0) 8 ,2 4 3.0 25.57% 2 ,108.0 6 ,1 35.0 ( 3.0) 1 1 ,4 1 1 .0 25.10% 2 ,864.0 8 ,54 7 .0 15.0 1 2 ,962 .0 23.00% 2 ,981.0 9 ,98 1 .0 - 26.36% - - - 5 ,52 1 .0 M inority Int. in Earnings N et Income 5 ,52 1 .0 5 ,593.0 - Pref. Dividends and Other Adj. 6 ,1 35.0 - 5 ,593.0 - N I t o Common Incl Ext ra It ems N I t o Common Excl. Ext ra It ems 8 ,54 7 .0 - 6 ,1 35.0 - 9 ,98 1 .0 - 6 ,1 35.0 6 ,1 35.0 8 ,54 7 .0 8 ,54 7 .0 9 ,98 1 .0 9 ,98 1 .0 5 ,070.0 5 ,014.0 5 ,048.0 5...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online