AFM 472 - Pro-Forma Assignment #3 Answers

6 7 49734 860245 986607 2 91 4 9 3 61 1 7 4 4

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: ,851.6 # ## 2 07 1 ### 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 7 ,419.0 ( 119.0) ( 105.0) 15.0 3 3,061 .1 8 ( 998.5) ### 6,346.0 162,298.0 ### 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 ### ### ### ### ### ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) 3,645,288.8 4,159,560.0 4,746,122.3 5 ,415,120.3 6,178,120.6 7 ,048,311.7 8,040,731.0 9,172,523.9 4 ,1 57 ,398 .9 4 ,7 4 3,961 .3 5 ,4 1 2 ,959.2 6 ,1 7 5,959.6 7 ,04 6,1 50.7 8 ,038 ,57 0.0 9 ,1 7 0,362 .9 3 ,1 92 ,2 51 .0 3 ,64 3,1 2 7 .8 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) 3,194,412.0 ### ( 2,393.5) 10,463,275.9 # ## ### ( 2,393.5) 11,935,202.0 ### ### ( 2,393.5) 13,613,753.6 ### 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 1,323,685.1 84,592,125.5 2 ,430.0 1,416,403.4 96,442,745.6 2 ,430.0 66,2 38 ,959.0 7 5,4 37 ,1 4 3.1 8 5,91 8 ,2 4 0.5 97 ,8 61 ,57 9.1 ### 399,2 55,62 5.5 ( 2,393.5) 15,527,906.2 ### ( 2,393.5) 17,710,696.9 ### ( 2,393.5) 2 0,199,793.1 2 08 9 ### ### 2 0,1 97 ,399.6 2 3,035,7 4 8 .0 ### 2 091 2 092 2 093 2 094 2 095 2 096 2 097 2 098 2 099 2 1 00 ### ### ### ### ### ### ### ### ### ### 290,438,280.1 ### 331,126,154.1 ### 377,514,045.0 ### 430,400,475.4 ### 490,695,834.2 ### 559,438,047.7 ### 637,810,446.7 ### 727,162,136.4 ### 829,031,219.8 ### 1,856,932.8 1,987,002.9 2,126,183.8 2,275,113.7 2,434,475.5 2,604,999.9 2,787,468.8 2,982,718.8 3,191,645.3 162,940,138.2 185,766,632.8 211,790,920.4 241,460,984.1 275,287,565.4 313,852,956.2 357,821,022.4 1,515,616.3 1,621,778.6 1,735,377.2 109,953,534.5 125,357,067.2 142,918,500.8 2 ,430.0 ### ### 591 ,97 5,61 3.3 ( 2,393.5) 2 3,038,141.6 2 090 195,990,477.2 223,447,036.5 254,750,020.6 ### 8 01 ,994 ,02 0.6 91 4 ,34 6,399.3 ( 2,393.5) 2 6,274,707.8 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 ### 1 4 4 ,656,308 .0 1 64 ,7 99,501 .0 1 8 7 ,7 56,065.6 ### 7 69,690,091 .4 ( 2,393.5) 2 9,965,319.7 # ## 2 9,962 ,92 6.2 ( 2,393.5) 34,173,629.4 ### ( 2,626.0) 38,972,245.2 # ## 3 8 ,969,61 9.2 ### ( 2,626.0) 44,443,835.1 # ## 2 ,430.0 ### ### ( 2,626.0) 5 0,682,773.8 2 ,430.0 ### ### ( 2,626.0) 2 ,430.0 407,948,631.9 465,098,682.9 2 1 03 2 1 04 ### ### 1,400,649,273.0 ### 530,254,958.4 ### 5 7 ,7 93,991 .8 6 5,905,369.5 ### ( 2,626.0) 97,726,150.2 # ## 8 5,699,564 .7 9 7 ,7 2 3,52 4 .2 ### ( 2,626.0) 111,435,801.3 # ## 2 ,430.0 604,539,060.7 ### ( 2,626.0) 127,067,381.7 ### 2 ,430.0 3,910,403.1 689,229,719.0 ### ( 2,858.5) 144,890,266.1 ### 2 ,430.0 4,184,309.9 785,784,801.0 2 1 05 ### ### ( 2,858.5) 165,211,457.2 ### ### ( 2,858.5) 188,381,095.1 ### 2 1 06 2 1 07 ### ### 1,596,868,039.7 1,820,575,346.9 ### 6,534 ,392 ,065.9 2,075,622,099.9 ### 2112 2113 ### ### ### ### 2 0,91 8 ,096,4 38 .7 2,366,398,682.2 2,697,910,531.6 ### 9,68 3,31 5,333.0 2 1 08 3,075,864,304.3 ### 3,506,766,109.6 ### 3,998,033,505.5 ### 4,558,123,185.8 1 6,359,97 3,2 52 .9 6,281,128.3 6,721,094.0 7,191,877.3 7,695,637.0 1,513,567,408.3 1,725,605,022.5 1,967,347,260.0 2,242,955,480.0 ### 4,477,402.5 4,791,025.1 5,126,615.5 5,485,712.6 895,866,409.2 1,021,369,492.2 1,164,454,464.2 1,327,584,394.9 2 ,430.0 ### ( 2,626.0) 85,702,190.8 2 ,430.0 ### 900,34 6,2 4 1 .7 ### ( 2,626.0) 7 5,156,718.8 2 ,430.0 2 1 02 3,654,426.5 2 ,430.0 ### 65,907,995.5 2 ,430.0 ### 3,415,206.2 ### 31 6,4 60,38 6.1 360,61 0,92 1 .2 4 1 0,933,7 8 0.7 4 68 ,2 92 ,7 58 .2 533,67 2 ,594 .6 608 ,1 95,91 7 .2 693,1 4 2 ,552 .1 7 8 9,97 1 ,54 0.8 ( 2,626.0) 5 7,796,617.8 2 ,430.0 2 1 01 945,171,274.7 1,077,581,540.0 1,228,541,330.4 ### ### ### ### ( 2,858.5) 2 14,798,336.2 ### 2 ,430.0 ### ### ( 2,858.5) 2 44,918,263.1 2 ,430.0 ### ### ( 2,858.5) 2 79,259,720.1 ### 2 7 9,2 56,8 61 .6 2 ,430.0 ### ### ( 2,858.5) 318,414,246.2 2 1 09 5,869,962.9 2 ,430.0 ### ### ( 2,858.5) 363,056,259.5 2110 2 ,430.0 ### ### ( 2,858.5) 413,954,669.0 2111 2 ,430.0 ### ### ( 2,858.5) 471,986,112.0 2 ,430.0 2,557,174,011.7 1.10 1.22 19.58 1.69 1.99 EPS w/o new shares 27.09 31.84 A1 Share Price 136,752.00 159,696.00 17.21 17.65 88,336.00 2 ,564 ,8 7 2 ,07 8 .7 ### 1 3,7 95,1 01 ,1 7 4 .2 ( 3,091.0) 613,585,997.0 # ## 3 63,053,4 01 .0 4 1 3,951 ,8 1 0.5 4 7 1 ,98 3,2 53.5 5 38 ,1 4 6,992 .7 6 1 3,58 2 ,906.0 ( 119.0) ( 105.0) 15.0 # ## ( 119.0) ( 105.0) 15.0 ### ( 119.0) ( 105.0) 15.0 ### ( 119.0) ( 105.0) 15.0 ### ( 119.0) ( 105.0) 15.0 ### ( 119.0)...
View Full Document

Ask a homework question - tutors are online