AFM 472 - Pro-Forma Assignment #3 Answers

AFM 472 Pro-Forma Assignment#3 Answers

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: .1 ### 399,2 55,62 5.5 ( 2,393.5) ### ( 2,393.5) 17,706,141.9 84,592,125.5 2 ,430.0 ### ### ( 2,393.5) 2 0,195,162.9 ### ### 2 090 ### 2 091 2 096 2 097 2 098 2 099 2 1 00 ### ### ### ### ### ### 430,400,475.4 ### 490,695,834.2 ### 559,438,047.7 ### 637,810,446.7 ### 727,162,136.4 ### 829,031,219.8 ### 2,126,183.8 2,275,113.7 2,434,475.5 2,604,999.9 2,787,468.8 2,982,718.8 3,191,645.3 162,940,138.2 185,766,632.8 211,790,920.4 241,460,984.1 275,287,565.4 313,852,956.2 357,821,022.4 109,953,534.5 125,357,067.2 142,918,500.8 2 ,430.0 ### ### 591 ,97 5,61 3.3 ### 2 095 ### 377,514,045.0 ### 1,987,002.9 96,442,745.6 2 ,430.0 2 094 ### 331,126,154.1 ### 1,856,932.8 1,735,377.2 ( 2,393.5) 2 093 ### 290,438,280.1 ### 1,621,778.6 2 3,033,435.6 2 092 ### 1,515,616.3 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 15,523,426.1 2 08 9 195,990,477.2 223,447,036.5 254,750,020.6 ### 8 01 ,994 ,02 0.6 91 4 ,34 6,399.3 1,416,403.4 ( 2,393.5) 2 6,269,925.6 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) ( 2,393.5) ### ( 2,626.0) 2 9,960,461.1 34,168,693.7 38,967,232.1 ### 2 9,958 ,067 .6 3 4 ,1 66,300.2 3 8 ,964 ,606.1 ### ( 2,626.0) 44,438,744.2 2 ,430.0 ### ### ( 2,626.0) 5 0,677,604.6 # ## 5 0,67 4 ,97 8 .6 2 ,430.0 ### ### ( 2,626.0) 5 7,791,369.8 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 # ## 6 5,900,04 2 .4 ### ( 2,626.0) 97,720,583.0 # ## 8 5,694 ,07 8 .0 9 7 ,7 1 7 ,956.9 ### ( 2,626.0) 111,430,153.2 # ## 2 ,430.0 604,539,060.7 ### ( 2,626.0) 127,061,652.1 ### 2 ,430.0 3,910,403.1 689,229,719.0 ### ( 2,858.5) 144,884,454.7 ### 2 ,430.0 4,184,309.9 785,784,801.0 2 1 05 ### ### ( 2,858.5) 165,205,563.5 ### ### ( 2,858.5) 188,375,118.6 ### 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 ### ### ### 1 8 ,34 7 ,7 38 ,098 .4 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 ### 1 4 ,34 9,7 04 ,592 .9 4,558,123,185.8 1 6,359,97 3,2 52 .9 ### 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) 85,696,704.0 2 ,430.0 ### 900,34 6,2 4 1 .7 ### ( 2,626.0) 7 5,151,312.1 2 ,430.0 2 1 02 3,654,426.5 2 ,430.0 ### 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) 65,902,668.4 2 ,430.0 2 1 01 945,171,274.7 1,077,581,540.0 1,228,541,330.4 ### ### ### ### ( 2,858.5) 2 14,792,276.5 ### 2 ,430.0 ### ### ( 2,858.5) 2 44,912,119.8 2 ,430.0 ### ### ( 2,858.5) 2 ,430.0 ### ### ( 2,858.5) 2 1 09 5,869,962.9 2110 2111 6,281,128.3 6,721,094.0 1,513,567,408.3 1,725,605,022.5 1,967,347,260.0 2 ,430.0 ### ### ( 2,858.5) 2 79,253,492.6 318,407,934.1 363,049,862.3 ### 2 7 9,2 50,634 .1 3 1 8 ,4 05,07 5.5 3 63,04 7 ,003.8 2 ,430.0 ### ### ( 2,858.5) 413,948,186.2 # ## 2 ,430.0 7,191,877.3 2,242,955,480.0 2 ,430.0 7,695,637.0 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 ,2 50,1 4 9,7 8 7 .4 2 ,564 ,8 7 2 ,07 8 .7 ### 1 2 ,099,554 ,8 05.5 1 3,7 95,1 01 ,1 7 4 .2 ### ( 3,091.0) ( 3,091.0) 5 38,143,428.4 613,579,254.7 5 38 ,1 4 0,337 .4 6 1 3,57 6,1 63.7 ( 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) ( 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) ( 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) ( 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) ( 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) ( 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) ( 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) ( 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) ( 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) ( 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) ( 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) ( 105.0) 15.0 ### ( 119.0) ( 105.0) 15.0 ### ( 119.0...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online