AFM 472 - Pro-Forma Assignment #4

12797198 14589974 16633902 18964167 21620881 24649779

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: roperty, Plant & Equipment Accumulated Depreciation Net Property, Plant & Equipment Long-term Investments Goodwill Other Intangibles Deferred Tax Assets, LT 6% 259.0 303.0 311.0 799.0 1,330.0 853.0 1 8,103.0 Deferred Tax Assets, Curr. Other Current Assets T otal Current Assets - 4 08.0 Prepaid Exp. 661.0 1 8,581.0 1,159.0 27,004.0 1,189.0 39,174.0 158.0 2.0% 1,123.0 13.6% 877.0 4 0,023.0 3,640.0 (1,952.0) 1 ,688.0 3,826.0 (1,904.0) 1 ,922.0 4 ,648.0 (1,885.0) 2,763.0 5,095.0 (2,238.0) 2,857.0 5,419.0 (2,398.0) 3,021.0 17,991.0 8,395.0 360.0 18,842.0 7,269.0 145.0 33.0 20,425.0 9,321.0 1,267.0 69.0 21,553.0 7,860.0 1,076.0 69.0 25,119.0 7,899.0 595.0 185 211 241 275 313 357 407 464 529 603 688 784 812.0 35,873.59 894 1,019 1,162 1,325 812.0 60,048.60 1,511 1,722 1,964 2,239 2,552 2,910 3,318 3,783 4,312 4,917 5,605 6,391 7,286 8,306 812.0 372,129.06 9,470 812.0 816,234.47 812.0 5 ,112,183.87 812.0 1 18,875,274.38 812.0 812.0 1 ,636,369,417.80 1 ,865,610,410.40 812.0 2,126,966,069.90 812.0 2,424,935,381.48 812.0 2,764,647,598.97 812.0 3,151,950,540.01 812.0 3,593,511,250.56 10,797 12,309 14,034 16,000 18,241 20,797 23,710 27,032 30,819 35,136 40,058 45,670 52,068 59,362 67,679 77,160 87,969 100,293 114,343 130,362 148,624 169,445 193,183 220,246 251,101 286,278 326,383 372,106 424,235 483,666 551,424 628,674 716,745 817,155 931,631 1,062,145 1,210,942 1,380,585 1,573,992 1,794,495 2,045,888 2,332,499 2,659,262 3,031,802 3,456,531 3,940,760 4,492,827 5,122,233 5,839,813 6,657,920 7,590,636 8,654,018 9,866,371 11,248,563 12,824,389 14,620,974 16,669,246 19,004,462 21,666,821 24,702,155 28,162,711 32,108,062 36,606,122 41,734,321 47,580,936 54,246,610 61,846,088 70,510,186 80,388,050 91,649,715 1,202 1,286 1,376 1,472 1,575 1,686 1,804 1,930 2,065 2,210 2,365 2,531 2,708 2,897 3,100 3,318 3,550 3,799 4,065 4,349 4,654 4,980 5,329 5,702 6,102 6,529 6,986 7,476 7,999 8,560 9,159 9,801 10,487 11,222 12,008 12,849 13,749 14,712 15,742 16,845 18,025 19,288 20,639 22,084 23,631 25,286 27,058 28,953 30,981 33,151 35,473 37,958 40,616 43,461 46,506 49,763 53,249 56,979 60,970 65,241 69,810 74,700 79,933 85,532 91,523 97,934 104,793 112,134 119,988 128,393 137,386 147,010 157,307 168,326 180,116 192,732 206,233 220,678 236,136 252,676 270,375 289,314 309,579 331,263 354,467 379,296 405,864 434,293 464,713 497,264 532,095 569,366 609,248 651,923 697,587 746,450 798,736 854,684 914,551 978,611 1,047,159 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877....
View Full Document

Ask a homework question - tutors are online