AFM 472 - Pro-Forma Assignment #4

0 2950 710 2950 710 2950 710 2950 710 2950 710 2950

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: 295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) - (1,928.5) 1 ,106.4 (119.0) (105.0) 15.0 4 5,934.80 5 ,593.0 (1,928.5) 781.7 (119.0) (105.0) 15.0 39,031.38 5 ,593.0 (1,928.5) 1,547.7 (119.0) (105.0) 15.0 33,033.11 5 ,521.0 (1,928.5) 5 04.6 (119.0) (105.0) 15.0 27,825.20 5 ,521.0 (1,928.5) 1,270.6 (119.0) (105.0) 15.0 23,307.19 Minority Int. in Earnings Net Income (1,928.5) 269.0 (119.0) (105.0) 15.0 1 9,391.20 Earnings of Discontinued Ops. Extraord. Item & Account. Change Net Income to Company (1,928.5) 1,035.0 (119.0) (105.0) 15.0 1 6,000.33 (5.0) 8,243.0 25.57% 2,108.0 6,135.0 (1,928.5) 69.3 (119.0) (105.0) 15.0 1 3,313.0 (22.0) 7,834.0 28.61% 2,241.0 5 ,593.0 (1,928.5) 835.3 (97.0) 11.0 109.0 1 2,106.0 - (1,696.0) 666.9 (95.0) (148.0) 56.0 9,048.0 - (1,696.0) (99.1) (55.0) (81.0) 8,068.0 - (1,696.0) (240.3) 4 0.0 7.0 7,999.0 57.0 7,834.0 29.53% 2,313.0 5 ,521.0 (1,696.0) (358.0) Income/(Loss) from Affiliates Currency Exchange Gains (Loss) Other Non-Operating Inc. (Exp.) EBT Excl. Unusual Items Income Tax Expense Earnings from Cont. Ops. 2041 (630.0) 337.0 Net Interest Exp. 2014 (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) (295.0) (71.0) NI to Common Incl Extra Items NI to Common Excl. Extra Items Per Share Items Weighted Avg. Basic Shares Out. EPS 15.0 1 5,649.33 15.0 1 9,040.20 15.0 22,956.19 15.0 27,474.20 15.0 32,682.11 15.0 38,680.38 15.0 4 5,583.80 15.0 5 3,523.51 15.0 62,649.34 15.0 72,936.52 15.0 84,971.28 15.0 98,781.99 15.0 1 14,623.56 15.0 1 32,787.02 15.0 1 53,604.61 15.0 1 77,455.63 15.0 204,773.02 15.0 236,050.95 15.0 271,853.39 15.0 312,628.03 15.0 359,500.16 15.0 4 13,113.01 15.0 4 74,422.90 15.0 5 44,520.94 15.0 624,651.99 15.0 716,236.29 15.0 820,894.04 15.0 940,473.53 15.0 # ## 15.0 ### 15.0 ### 15.0 ### 15.0 ### 15.0 15.0 15.0 ### 2,761,212.10 3,155,962.07 15.0 3,606,521.85 15.0 4 ,120,745.29 15.0 4 ,707,393.05 15.0 5 ,377,069.89 15.0 6,141,228.67 15.0 7,013,151.88 15.0 8,007,986.00 15.0 9,143,002.92 15.0 # ## 15.0 ### 15.0 ### 15.0 ### 15.0 ### 15.0 15.0 ### 23,069,243.74 15.0 26,323,178.05 15.0 30,034,456.44 15.0 34,267,253.37 15.0 39,094,740.89 15.0 4 4,600,349.65 15.0 5 0,879,206.60 15.0 5 8,039,774.11 15.0 66,205,522.85 15.0 75,517,845.10 15.0 86,137,311.56 15.0 98,247,221.43 15.0 # ## 15.0 ### 15.0 ### 15.0 ### 15.0 15.0 ### 216,206,440.59 15.0 246,563,154.07 15.0 281,177,522.42 15.0 320,646,114.33 15.0 365,649,317.81 15.0 4 16,962,862.12 15.0 4 75,471,175.91 15.0 5 42,182,616.97 15.0 618,246,835.56 15.0 704,974,570.43 15.0 803,860,218.14 15.0 916,607,368.46 15.0 # ## 15.0 ### 15.0 ### 15.0 ### 15.0 ### 15.0 15.0 ### 2,296,712,1...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online