AFM 472 - Pro-Forma Assignment #4 Answers

4 200884516 229030265 261119416 297703611 339412999

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: sual Items EBT Incl. Unusual Items (41.0) (181.0) (117.0) (95.0) (622.0) (178.0) (487.0) (205.0) (295.0) (71.0) - - - (22.0) 7,834.0 28.61% 2,241.0 5,593.0 (5.0) 8,243.0 25.57% 2,108.0 6,135.0 (3.0) 11,411.0 25.10% 2,864.0 8,547.0 15.0 12,962.0 23.00% 2,981.0 9,981.0 Earnings of Discontinued Ops. Extraord. Item & Account. Change Net Income to Company 5,521.0 5,593.0 6,135.0 8,547.0 Minority Int. in Earnings Net Income 5,521.0 5,593.0 6,135.0 8,547.0 - - 309.2 (456.8) (119.0) (105.0) 15.0 15,420.78 (295.0) (71.0) 57.0 7,834.0 29.53% 2,313.0 5,521.0 401.6 (364.4) (119.0) (105.0) 15.0 18,107.11 (295.0) (71.0) 510.0 (256.0) (119.0) (105.0) 15.0 21,172.97 (295.0) (71.0) 636.9 (129.1) (119.0) (105.0) 15.0 24,671.56 (295.0) (71.0) 784.8 956.7 18.8 190.7 389.9 620.4 886.4 997.1 1,349.0 1,753.7 2,218.6 2,752.2 3,364.1 4 ,065.4 4 ,868.5 5,787.7 6,839.4 7,846.2 9,220.0 10,790.2 12,584.2 14,633.4 16,973.6 19,645.6 22,696.0 26,177.6 30,151.1 34,489.3 39,661.5 4 5,562.6 78,724.8 90,119.8 103,115.6 117,936.4 134,641.9 153,914.5 175,891.7 200,952.3 229,528.3 262,112.3 299,265.7 341,628.8 389,931.4 4 45,005.5 507,604.0 579,199.1 660,829.1 753,899.8 860,013.9 980,998.9 1,118,938.0 1,276,206.3 1,455,511.7 1,659,941.5 1,892,819.5 2,158,549.2 2,461,510.8 2,806,920.2 3,200,724.0 3,649,701.8 4 ,161,583.1 4 ,745,180.2 6,169,116.1 7,033,772.1 8,019,787.0 9,143,939.9 10,425,582.9 11,886,778.8 13,552,681.6 15,451,968.9 17,617,335.9 20,086,058.1 22,900,633.0 26,109,315.5 29,767,735.1 33,938,673.8 38,693,931.2 4 4,115,365.2 50,296,301.5 65,377,185.0 74,536,736.8 84,979,468.8 96,884,947.3 110,458,508.8 125,933,614.9 143,576,655.7 163,691,339.8 (119.0) (105.0) 15.0 28,663.52 (119.0) (105.0) 15.0 33,217.97 (119.0) (105.0) 15.0 38,413.74 (119.0) (105.0) 15.0 4 4,340.70 (119.0) (105.0) 15.0 51,101.28 (119.0) (105.0) 15.0 58,616.37 (119.0) (105.0) 15.0 67,409.89 (119.0) (105.0) 15.0 77,438.83 (119.0) (105.0) 15.0 88,876.28 (119.0) (105.0) 15.0 101,919.57 (119.0) (105.0) 15.0 116,793.69 (119.0) (105.0) 1...
View Full Document

Ask a homework question - tutors are online