AFM 472 - Pro-Forma Assignment #3 Answers

0 8120 50298115 57542998 15721 15721 5031 38 36

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: 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 94,426.7 508,960.9 260,693.0 278,953.4 1,888,342.2 2,152,882.5 2,454,482.6 2,798,334.3 3,190,356.5 3,637,297.7 4,146,851.5 580,261.9 661,551.5 754,229.1 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) ( 998.5) ( 998.5) ( 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) 1,270.6 1,547.7 1,872.4 2 ,288.4 2 ,729.5 3,242.8 3,838.8 4,529.6 5 ,329.2 6,253.4 7 ,320.3 8,550.7 9,968.1 11,636.3 13,511.9 15,667.7 18,144.1 2 0,987.0 2 4,248.9 2 7,989.8 32,278.0 37,191.6 42,819.8 49,300.7 5 6,676.3 65,116.7 7 4,772.9 85,817.4 1 ,2 8 9.9 1 ,7 31 .0 2 ,2 4 4 .3 2 ,8 4 0.3 3 ,531 .1 4 ,330.7 5 ,2 54 .9 6 ,32 1 .8 7 ,552 .2 8 ,969.6 1 0,4 05.3 1 2 ,2 8 0.9 1 4 ,4 36.7 1 6,91 3.1 1 9,7 56.0 2 3,01 7 .9 2 6,7 58 .8 3 1 ,04 7 .0 3 5,960.6 4 1 ,58 8 .8 4 7 ,8 37 .2 5 5,2 1 2 .8 6 3,653.2 7 3,309.4 8 4 ,353.9 ( 119.0) ( 119.0) ( 105.0) ( 105.0) 15.0 15.0 7 3,2 8 7 .52 8 5,32 2 .2 8 ( 119.0) ( 105.0) 15.0 9 9,1 32 .99 ( 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 ,015.0 1.08 Share Price ( 2 4 0.3) ( 99.1 ) ( 119.0) ( 119.0) ( 105.0) ( 105.0) 15.0 15.0 2 3,307 .1 9 2 7 ,8 2 5.2 0 ( 295.0) ( 71.0) ( 295.0) ( 71.0) 6 9.3 2 69.0 5 04 .6 7 8 1 .7 1 ,1 06.4 ( 119.0) ( 105.0) 15.0 3 3...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online