AFM 472 - Pro-Forma Assignment #4 Answers

721 425332039 484939019 15721 484954740 552915083

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: 6,118 1,636,368,606 1,865,609,598 2,126,965,258 2,424,934,569 2,764,646,787 3,151,949,728 555.0 733.0 876.0 123,328,155.6 140,605,356.3 160,302,942.3 182,759,988.7 208,363,071.6 237,552,923.6 270,832,019.7 308,773,227.3 352,029,667.7 401,345,958.8 457,571,032.8 5,799.0 4 ,985.0 6,318.0 7,504.0 6,377.0 17.2% 812.0 2.2% 7,189.0 7,270 672.0 Market Capitalization 1.10 17.21 Share Price 1,091,879,446.34 1,244,842,248.98 1,419,233,808.30 1,618,056,106.53 1,844,731,677.45 2,103,162,522.02 2,397,797,277.57 2,733,707,796.77 3,116,676,454.69 3,553,295,686.79 4 ,051,081,471.35 209,208.98 448,469.24 518,302.79 597,958.48 686,503.94 790,112.49 908,277.15 1,043,037.35 1,196,718.21 1,371,970.57 1,571,816.66 1,799,702.07 2,059,555.12 2,355,854.41 2,691,397.41 3,076,609.79 3,515,832.64 37,812,019.79 43,118,925.58 49,169,337.15 56,067,413.49 308,590,361.05 351,832,184.87 401,131,873.00 457,338,079.85 ### 1,697,029,901.71 # ## 2,205,837,058.90 # ## 2,867,192,034.10 ### 17,973,116,850.49 20,491,008,112.18 23,361,634,093.10 26,634,407,547.74 30,365,670,763.55 34,619,651,546.69 39,469,578,077.12 44,998,937,165.14 Balance Sheet Currency ASSETS Cash And Equivalents Short Term Investments T otal Cash & ST Investments Accounts Receivable Other Receivables T otal Receivables Inventory - 853.0 Other Current Assets T otal Current Assets Gross Property, Plant & Equipment Accumulated Depreciation Net Property, Plant & Equipment 14% 661.0 1,159.0 1,189.0 18,103.0 Deferred Tax Assets, Curr. - 259.0 303.0 408.0 Prepaid Exp. 311.0 799.0 1,330.0 18,581.0 27,004.0 39,174.0 158.0 2.0% 1,123.0 13.6% 877.0 2.4% 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) 3,021.0 925.8 1,055.4 1,203.3 1,371.9 1,564.1 1,783.2 2,033.0 2,317.8 2,642.5 3,012.7 3,434.7 3,915.9 4,464.5 5,089.9 5,803.0 6,615.9 7,542.8 8,599.4 9,804.1 11,177.6 12,743.5 14,528.7 16,564.1 18,884.6 21,530.1 24,546.3 27,985.0 31,905.5 36,375.2 41,471.0 47,280.8 53,904.4 61,455.9 70,065.4 79,880.9 91,071.5 103,829.9 118,375.5 134,958.9 153,865.5 175,420.7 199,995.6 228,013.2 259,955.9 296,373.5 337,892.8 385,228.6 439,195.8 500,723.3 570,870.3 650,844.3 742,021.9 845,972.7 964,486.1 1,099,602.2 1,253,646.9 1,429,271.9 1,629,500.5 1,857,779.3 2,118,038.0 2,414,756.7 2,753,043.1 3,138,720.4 3,578,427.8 4,079,734.4 4,651,269.7 5,302,872.1 6,045,758.3 6,892,716.3 7,858,325.9 8,959,208.9 10,214,316.1 11,645,252.8 13,276,651...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online