AFM 472 - Pro-Forma Assignment #4

70 69256279 79316183 90792859 1

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: 70 692,562.79 692,562.79 793,161.83 793,161.83 907,928.59 907,928.59 # ## # ## ### ### ### ### ### 1 ,778,684.71 2,033,350.96 2,324,044.03 ### 1 ,778,684.71 2,033,350.96 2,324,044.03 2,655,835.33 2,655,835.33 3,034,508.43 3,034,508.43 3,466,514.64 3,466,514.64 3,959,663.30 3,959,663.30 4 ,522,388.27 4 ,522,388.27 5 ,164,470.74 5 ,164,470.74 5 ,897,064.56 5 ,897,064.56 6,732,888.71 6,732,888.71 7,686,446.69 7,686,446.69 8,774,276.79 8,774,276.79 # ## # ## ### ### ### ### ### 1 6,988,144.04 ### 1 6,988,144.04 1 9,384,334.63 1 9,384,334.63 22,117,312.47 22,117,312.47 25,234,335.50 25,234,335.50 28,789,287.46 28,789,287.46 32,843,606.52 32,843,606.52 37,467,343.97 37,467,343.97 4 2,740,371.28 4 2,740,371.28 4 8,753,612.00 4 8,753,612.00 5 5,611,187.11 5 5,611,187.11 63,431,340.56 63,431,340.56 72,349,053.49 72,349,053.49 82,518,225.99 82,518,225.99 94,114,328.15 94,114,328.15 # ## # ## ### ### ### 1 59,213,981.90 ### 1 59,213,981.90 1 81,568,603.80 1 81,568,603.80 207,058,554.06 207,058,554.06 236,123,144.65 236,123,144.65 269,263,411.91 269,263,411.91 307,050,601.29 307,050,601.29 350,136,004.24 350,136,004.24 399,262,173.38 399,262,173.38 4 55,275,708.82 4 55,275,708.82 5 19,141,835.90 5 19,141,835.90 5 91,961,025.20 5 91,961,025.20 674,987,796.75 674,987,796.75 769,652,899.49 769,652,899.49 877,587,077.59 877,587,077.59 # ## # ## ### ### ### ### ### 1 ,691,294,125.82 ### 1 ,691,294,125.82 1 ,928,398,237.15 1 ,928,398,237.15 2,198,730,324.25 2,198,730,324.25 2,506,946,016.10 2,506,946,016.10 2,858,353,664.68 2,858,353,664.68 3,259,004,866.02 3,259,004,866.02 3,715,799,221.67 3,715,799,221.67 4 ,236,602,977.95 4 ,236,602,977.95 4 ,830,384,449.36 4 ,830,384,449.36 5 ,507,368,414.12 5 ,507,368,414.12 6,279,212,139.38 6,279,212,139.38 7,159,206,066.56 7,159,206,066.56 8,162,502,611.33 8,162,502,611.33 9,306,376,872.61 9,306,376,872.61 1 0,610,524,606.05 1 0,610,524,606.05 5,133.0 Pref. Dividends and Other Adj. (3.0) 1 1,411.0 25.10% 2,864.0 8,547.0 5 ,521.0 5 ,521.0 26.36% 15.0 1 2,962.0 23.00% 2,981.0 9,981.0 5,070.0 5,014.0 5,048.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 15.0 ### 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 5,015.0 15.0 15.0 # ## 1 2,637,700,497.89 15.0 1 4,408,682,770.13 5,015.0 1.08 Market Capitalization 1.10 1.22 1.69 1.99 2.30 2.80 3.37 4...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online