AFM 472 - Pro-Forma Assignment #3 Answers

7 112731738 128763870 147057831 167931557 191747600

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: 0,8 32 ,8 57 .1 1 2 ,31 8 ,7 2 0.1 1 4 ,01 0,54 1 .2 1 5,937 ,01 9.3 1 8 ,1 30,8 63.0 2 0,62 9,351 .6 2 3,4 7 4 ,97 4 .6 2 6,7 1 6,1 60.4 30,4 08 ,1 08 .2 34 ,61 3,7 34 .4 ( 2,161.0) 2 ,430.0 65,080,469.9 2 ,430.0 39,004 .7 7 2 ,2 06.6 ( 766.0) 1,547.7 ### 2 ,430.0 57,083,560.2 2 ,430.0 35,508 .4 62 ,1 02 .9 ( 766.0) ### 2 ,430.0 50,069,288.8 2 ,430.0 32 ,37 6.4 53,301 .8 ( 117.0) ( 95.0) 2 ,430.0 43,916,911.9 2 ,430.0 2 9,568 .2 ( 55.0) ( 81.0) 8 ,068 .0 2 ,430.0 38,520,522.1 2 ,430.0 1,270.6 ( 351 .0) 2 ,430.0 2,787,468.8 ( 766.0) 5 7.0 7 ,8 34 .0 2 9.53% 2 ,313.0 5 ,52 1 .0 2 ,430.0 2,604,999.9 4 5,639.2 ( 57 .0) 2 ,430.0 2 098 ### 559,438,047.7 ### 2 7 ,04 8 .0 ( 41.0) ( 181.0) 2 ,430.0 2 097 ### 2,434,475.5 1,035.0 ( 1,928.5) 2 096 490,695,834.2 ### 2 ,430.0 55,590,096.9 63,4 09,51 1 .3 7 2 ,32 6,556.1 8 2 ,4 95,1 53.5 94 ,090,8 00.1 2 095 ### ( 766.0) 40.0 7 .0 7 ,999.0 2 ,430.0 2 094 2,275,113.7 38 ,97 1 .4 ### 32 ,8 2 5,7 03.3 37 ,4 4 8 ,57 8 .7 4 2 ,7 2 0,7 55.5 4 8 ,7 33,31 2 .8 2 093 430,400,475.4 ### 2 4 ,7 8 4 .1 ### 1 9,369,8 35.1 2 2 ,1 01 ,98 1 .1 2 5,2 1 8 ,1 56.1 2 092 ### 1,416,403.4 ### 2 091 2,126,183.8 2 ,430.0 ### 2 090 377,514,045.0 ### ( 766.0) ### 2 08 9 ### 1,323,685.1 33,1 7 2 .8 ### 2 08 8 1,987,002.9 1,237,036.1 2 2 ,7 4 8 .6 N et Int erest Exp. 2 ,430.0 8 ,38 1 ,365.8 2 08 7 331,126,154.1 ### 1,156,059.2 2 ,430.0 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 2 ,430.0 7 ,37 4 ,2 54 .1 2 08 6 ### 1,080,383.0 ( 766.0) Income/(Loss) from Affiliates Currency Exchange Gains (Loss) Other Non-Operating Inc. (Exp.) E BT Excl. Unusual It ems 2 ,430.0 2 08 5 1,856,932.8 1,009,660.7 2 8 ,1 33.3 6,7 2 3,999.6 7 ,67 6,937 .9 8 ,7 64 ,1 1 8 .8 1 0,004 ,4 00.5 6,4 8 9,4 2 2 .6 2 08 4 290,438,280.1 ### 943,567.9 2 0,91 6.7 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 ,430.0 2 08 3 ### 881,801.5 2 ,430.0 8 7 2 ,350.7 5,7 1 1 ,94 2 .3 2 08 2 ### 31 5,1 04 ,092 .7 359,2 4 7 ,4 32 .3 4 09,57 4 ,8 69.3 4 66,952 ,7 4 2 .0 532 ,368 ,7 55.1 606,94 8 ,98 2 .0 691 ,97 7 ,2 4 9.2 7 8 8 ,91 7 ,2 36.2 8 99,4 37 ,67 1 .4 ( 766.0) 3,952 ,963.7 4 ,51 5,1 8 3.6 5,1 56,7 33.2 5,8 8 8 ,7 65.8 2 ,430.0 2 08 1 60,225,208.6 68,662,235.8 78,281,217.2 89,247,734.1 101,750,564.5 116,004,932.5 132,256,213.4 150,784,157.3 171,907,704.7 195,990,477.2 223,447,036.5 254,750,020.6 ### 2 4 6,4 4 1 ,8 56.9 2 8 0,966,2 1 5.1 32 0,32 7 ,1 35.3 365,2 02 ,1 7 7 .6 4 1 6,363,8 2 2 .6 4 7 4 ,692 ,7 68 .5 54 1 ,1 93,091 .9 61 7 ,009,531 .5 7 03,4 4 7 ,1 94 .1 8 01 ,994 ,02 0.6 91 4 ,34 6,399.3 2 3,7 56.5 ( 1,463.5) 5,02 8 ,7 1 2 .1 548,977.7 1 9,2 66.3 ### 2 ,31 8 ,961 .8 2 ,650,34 9.8 3,02 8 ,595.4 3,4 60,2 93.1 2 ,430.0 513,041.4 2 ,430.0 ( 1,463.5) 4 ,4 2 8 ,2 34 .9 479,457.5 ( 766.0) ### 2 ,430.0 448,072.0 1 9,958 .2 ( 1,463.5) 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 0.7 418,741.0 ### 2 07 4 628,578.2 391,330.0 1 7 ,7 7 8 .1 ( 1,463.5) 2 ,430.0 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 2 ,430.0 ( 1,463.5) 2 ,430.0 2 07 0 35,646,738.3 ### 365,713.4 ( 766.0) ### 1 ,356,501 .2 1 ,551 ,590.5 2 ,430.0 2 069 ### 341,773.7 1 6,664 .6 ( 1,463.5) 2 ,430.0 2 068 587,431.2 319,401.0 1 6,4 34 .7 ( 1,231.0) 2 ,430.0 2 067 31,266,564.8 ### 298,492.9 1 5,2 06.0 ( 1,231.0) 2 ,430.0 2 066 ### 278,953.4 1 4 ,057 .0 ( 998.5) 2 ,430.0 2 065 ### 33,92 1 ,91 4 .6 38 ,67 4 ,07 9.5 4 4 ,091 ,98 1 .3 50,2 68 ,8 8 3.9 57 ,31 1 ,1 1 6.8 1 4 ,4 96.0 ( 998.5) 2 ,430.0 2 064 6,483,427.0 7,391,698.7 8,427,211.3 9,607,790.2 10,953,758.0 12,488,284.1 14,237,783.9 16,232,373.5 18,506,387.6 21,098,971.4 24,054,753.6 27,424,615.1 ### 2 6,530,2 1 6.0 30,2 4 6,8 68 .2 34 ,4 8 4 ,1 91 .1 39,31 5,1 2 6.0 4 4 ,8 2 2 ,8 32 .8 51 ,1 02 ,1 2 1 .3 58 ,2 61 ,08 3.5 66,4 2 2 ,954 .0 7 5,7 2 8 ,2 31 .5 8 6,337 ,097 .3 98 ,4 32 ,1 7 2 .8 1 2 ,7 2 8 .0 835.3 2 ,430.0 162,298.0 ( 754.0) 666.9 2 ,430.0 151,673.9 9 ,8 67 .0 5 25.7 2 ,430.0 132,466.6 1 1 ,2 1 8 .0 408.0 2 ,430.0 123,795.3 ### 2 057 3,365,940.9 ### 108,118.3 ### 2 056 ### 101,040.9 7 ,034 ,039.7 8 ,01 9,4 4 7 .4 9,1 4 2 ,902 .1 2 055 1,034,307.9 1,179,205.4 1,344,401.8 1,532,740.8 1,747,464.4 1,992,269.0 2,271,368.5 2,589,567.4 2,952,343.3 ### 4 ,2 32 ,393.0 4 ,8 2 5,31 4 .4 5,501 ,2 98 .9 6,2 7 1 ,98 3.0 7 ,1 50,633.2 8 ,1 52 ,37 4 .6 9,2 94 ,4 51 .3 1 0,596,52 3.0 ( 630.0) 310.7 2 ,430.0 ### 9 ,903.0 ( 766.0) 4.7% 2 31.0 0.8% ( 535.0) 2 ,430.0 2 039 51,342.2 8 ,555.0 163.0 2 ,430.0 ### ( 394.0) ( 808.0) 2 ,430.0 2 038 47,981.3 8 ,009.0 122.0 2 ,430.0 44,840.4 9 ,4 4 0.0 2 79.0 2 ,430.0 41,905.1 O t her O perat ing Exp., T ot al 337.0 2 ,430.0 21,293.4 O perat ing Income Interest Expense Interest and Invest. Income 2 ,430.0 19,899.5 Balance Sheet Currency ASSET S Cash And Equivalents Short Term Investments T ot al Cash & ST Invest ment s Accounts Receivable...
View Full Document

Ask a homework question - tutors are online