AFM 472 - Pro-Forma Assignment #4

20 67498779675 67498779675 76965289949 76965289949

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: .03 4.80 5.68 6.69 7.86 9.20 10.71 12.48 14.51 16.83 19.50 22.56 26.06 30.07 34.66 39.92 45.91 52.79 60.66 69.66 79.96 91.72 105.17 120.54 138.10 158.16 181.04 207.21 237.10 271.22 310.19 354.67 405.45 463.42 529.58 605.09 691.23 789.56 901.77 1,029.80 1,175.89 1,342.55 1,532.69 1,749.61 1,997.06 2,279.33 2,601.28 2,968.55 3,387.47 3,865.27 4,410.23 5,031.77 5,740.64 6,549.07 7,471.06 8,522.51 9,721.56 11,088.97 12,648.32 14,426.53 16,454.28 18,766.57 21,403.27 24,409.89 27,838.28 31,747.55 36,205.11 41,287.85 47,083.38 53,691.61 61,226.44 69,817.75 79,613.59 90,782.79 103,517.81 118,038.09 134,593.78 153,470.17 174,992.44 199,531.35 227,509.62 259,409.19 295,779.53 337,247.08 384,526.07 438,430.77 499,889.53 569,960.85 649,851.42 740,937.03 844,786.24 963,187.33 1,098,179.15 1,252,086.17 1,427,558.54 1,627,617.67 1,855,708.25 2,115,757.65 17.21 Share Price 17.65 19.58 27.09 31.84 36.77 44.73 53.93 64.55 76.78 90.88 107.10 125.75 147.19 171.36 199.63 232.08 269.30 311.97 360.88 416.92 481.10 554.58 638.70 734.50 844.62 970.58 1,114.62 1,279.31 1,467.57 1,682.74 1,928.63 2,209.57 2,530.53 2,896.68 3,315.40 3,793.58 4,339.60 4,963.03 5,674.77 6,487.26 7,414.70 8,473.25 9,681.38 11,059.67 12,633.02 14,428.36 16,476.88 18,814.16 21,480.80 24,523.06 27,993.70 31,952.90 36,469.25 41,620.53 47,496.85 54,199.46 61,844.34 70,563.71 80,508.35 91,850.17 104,785.19 119,536.89 136,360.11 155,544.92 177,423.53 202,373.17 230,824.50 263,268.52 300,265.05 342,452.39 390,558.28 445,412.43 507,960.86 579,281.69 660,605.56 753,334.06 859,065.72 979,623.05 1,117,083.96 1,273,817.50 1,452,524.69 1,656,285.02 1,888,609.45 2,153,500.45 2,455,522.71 2,799,879.01 3,192,501.62 3,640,153.96 4,150,547.12 4,732,472.51 5,395,953.34 6,152,417.11 7,014,892.36 7,998,232.55 9,119,373.61 10,397,622.70 11,854,992.53 13,516,579.79 15,410,997.25 17,570,866.33 20,033,378.71 22,840,936.60 26,041,882.71 29,691,332.00 33,852,122.37 184,386.16 224,338.60 270,478.28 323,711.12 385,072.67 4 55,746.49 537,085.04 630,633.62 738,157.59 859,364.85 1,001,162.79 1,163,885.73 # ## ### ### # ## ### # ## 9,672,075.15 # ## ### ### ### ### ### ### ### ### ### ### ### ### ### 72,358,212.30 82,631,531.82 94,353,032.99 # ## ### ### ### ### ### # ## 780,057,792.07 889,778,993.83 # ## ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### # ## 35,179,685,188.07 # ## # ## 77,286,151,189.78 # ## ### ### ### ### 169,768,393,696.86 81,481,980,108 15,721 81,481,995,829 88,336.00 89,488.00 98,160.00 136,752.00 159,696.00 May-31-2008 USD May-31-2009 USD May-31-2010 USD May-31-2011 USD May-31-2012 USD ### 2,412,710.97 2,781,238.98 3,203,076.47 # ## 4 ,235,762.90 ### 7,359,879.26 ### 271,810,304.61 # ## 353,876,999.51 4 03,749,367.94 4 60,628,599.34 525,497,704.35 599,477,503.57 ### 27,060,706,013.09 ### 52,144,077,856.32 59,452,787,546.79 Balance Sheet Currency ASSETS Cash And Equivalents Short Term Investments T otal Cash & ST Investments 8,262.0 2,781.0 1 1,043.0 8,995.0 3,629.0...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online