Académique Documents
Professionnel Documents
Culture Documents
12/31/2012
4/8/2014
=
=
Most Recent
12/31/12
$
$
45.44
48.48
Projected
12/31/13
5,995,000
2,449,000
2,270,790
175,000
1,100,210
8,210
(123,000)
9,000
978,000
349,000
629,000
0
629,000
6,010,587
2,455,367
2,344,129
189,333
1,021,757
181,525
0
9,023
849,256
301,486
547,770
0
547,770
$
$
$
0
284,000
345,000
$
$
$
0
306,720
241,050
$
$
$
$
12/31/12
$
12/31/13
366,000
197,000
602,000
170,000
0
1,335,000
1,202,000
6,377,000
14,000
8,928,000
283,000
180,000
519,000
250,000
1,232,000
2,686,000
630,000
0
2,100,000
6,648,000
180,318
192,339
601,059
170,442
501,714
1,645,871
1,262,223
6,287,829
13,824
9,209,747
283,736
180,468
520,349
0
984,553
3,119,192
661,565
0
1,923,388
6,688,697
$
$
(4,000)
2,284,000
2,280,000 $
8,928,000 $
(4,000)
2,525,050
2,521,050
9,209,747
8,708,034
9,209,747
(501,714)
Current debt
Short-term investments
0
501,714
Balance
Valuation
Calculating Projected FCF
Marginal tax rate
35.7%
Reported income tax expense
349,000
Taxes reported but not paid
44,000
Actual taxes paid
305,000
Plus tax saved due to net interest expenses
46,823
Minus tax paid on non-operating income
3,212
Tax on operating income
348,611
Net operating profit after taxes (NOPAT)
751,600
NOPAT adjusted for extraordinary income
751,600
Operating current assets
1,335,000
Operating current liabilities
982,000
Net operating working capital
353,000
Operating long term capital
7,579,000
Operating capital (adjusted for any special asset impairment of accounting7,932,000
changes)
Investment in operating capital
125,000
Free cash flow (including extraordinary income)
626,600
35.5%
301,486
31,565
269,921
64,441
3,203
331,159
690,598
690,598
1,144,157
984,553
159,604
7,550,052
7,709,656
(222,344)
912,942
9.6%
8.7%
0.3%
-8.1%
-2.8%
45.7%
Calculating Value
WACC
Assumed long-term return on invested capital
Horizon value
Value of operations
6.58%
13,900,886
6.58%
13,901,950
14,350,614
14,000
14,364,614
14,351,712
515,538
14,867,250
5,036,000
9,328,614
205,293
5,042,580
9,824,670
205,293
45.44
47.86
12/31/2012
4/8/2014
12/31/2013
98.00
14,464,876
580,240
15,045,117
5,091,619
9,953,498
205,293
48.48
751,599
6,418,614
14.8
4.1
11.3
2.4
8.4
169,057
6,642,055
17.9
3.9
12.3
2.5
5.6
21.7%
629,000
175,000
44,000
15,000
33,000
39,000
18,000
(483,000)
(16,000)
454,000 $
547,770
189,333
31,565
4,661
941
(442)
736
468
1,349
776,382
Investing Activities
Investment in PPE
Investment in other long-term oper. ass.
Net cash from investing activities
Financing Activities
Change in short-term investments
Change in long-term investments
Change in short-term debt
Change in long-term debt
Preferred dividends
Change in preferred stock
Change in other long-term liabilities
Change in common stock (Par + PIC)
Common dividends
Net cash from financing activities
Net cash flow
Starting cash
Ending cash
$
$
$
$
$
(225,000) $
(16,000)
(241,000) $
(249,557)
89,171
(160,386)
0 $
(1,000)
(202,000)
332,000
0
0
(65,000)
(328,000)
(284,000)
(548,000) $
(501,714)
176
(250,000)
433,192
0
0
(176,612)
0
(306,720)
(801,678)
(335,000) $
701,000
366,000 $
(185,682)
366,000
180,318
Projected
12/31/14
$
6,122,575
2,530,072
2,350,935
197,710
1,043,857
194,107
5,234
9,192
864,175
306,782
557,393
0
557,393
$
$
$
0
327,164
230,229
$
$
Projected
12/31/15
Projected
12/31/17
$ 6,296,183
2,626,194
2,383,291
207,608
$ 1,079,090
207,900
13,772
9,452
$
894,415
317,517
$
576,898
0
$
576,898
$ 6,511,847
2,736,794
2,432,821
218,540
$ 1,123,692
223,984
24,441
9,776
$
933,924
331,543
$
602,381
0
$
602,381
$
$
$
$
$
$
12/31/14
$
Projected
12/31/16
0
345,737
231,160
12/31/15
0
362,832
239,549
Projected
12/31/18
$
6,758,193
2,857,870
2,494,707
230,220
1,175,396
242,338
36,564
10,146
979,768
347,818
631,950
0
631,950
$
$
$
0
378,804
253,146
$
$
12/31/16
Projected
12/31/19
$
7,028,520
2,987,121
2,566,124
242,484
1,232,791
263,129
49,717
10,552
1,029,931
365,625
664,305
0
664,305
7,309,661
3,106,606
2,642,071
252,183
1,308,801
286,712
55,513
10,974
1,088,576
386,444
702,131
0
702,131
$
$
$
0
393,956
270,349
$
$
$
0
409,714
292,417
$
$
12/31/17
$
$
12/31/18
12/31/19
158,006
188,899
612,257
176,051
726,125
1,861,339
1,318,067
6,394,800
30,396
9,604,603
140,873
188,343
629,618
183,306
915,739
$ 2,057,880
1,384,054
6,563,962
46,439
$ 10,052,335
127,397
189,787
651,185
191,704
1,085,727
$ 2,245,800
1,456,933
6,774,181
62,236
$ 10,539,150
116,665
192,713
675,819
200,946
1,242,933
$ 2,429,076
1,534,801
7,012,824
77,931
$ 11,054,632
108,090
196,799
702,852
210,856
1,387,833
$ 2,606,429
1,616,560
7,272,039
93,603
$ 11,588,631
287,236
183,793
502,543
0
973,573
3,340,832
654,527
0
1,884,392
6,853,324
293,719
188,970
491,203
0
$
973,893
3,599,299
635,832
0
1,860,872
$ 7,069,896
302,225
195,411
484,081
0
$
981,717
3,894,235
596,186
0
1,845,023
$ 7,317,162
312,198
202,773
479,905
0
994,877
4,228,335
524,066
0
1,832,221
7,579,498
323,312
210,856
477,939
0
1,012,107
4,607,294
404,140
0
1,819,606
7,843,147
101,139
204,671
730,966
219,290
195,115
$ 1,451,181
1,681,222
7,537,186
109,160
$ 10,778,749
336,244
219,290
497,057
0
1,052,591
4,964,902
420,306
0
1,803,050
8,240,849
$
$
(4,000)
(4,000)
(4,000)
(4,000)
(4,000)
(1,504,000)
2,755,279
2,986,439
3,225,988
3,479,134
3,749,484
4,041,901
2,751,279 $ 2,982,439 $ 3,221,988 $ 3,475,134 $ 3,745,484 $ 2,537,901
9,604,603 $ 10,052,335 $ 10,539,150 $ 11,054,632 $ 11,588,631 $ 10,778,749
8,878,478
9,604,603
(726,125)
9,136,596
10,052,335
(915,739)
9,453,422
10,539,150
(1,085,727)
9,811,699
11,054,632
(1,242,933)
10,200,798
11,588,631
(1,387,833)
10,583,634
10,778,749
(195,115)
0
726,125
Balance
0
915,739
Balance
0
1,085,727
Balance
0
1,242,933
Balance
0
1,387,833
Balance
0
195,115
Balance
35.5%
306,782
(7,038)
313,820
67,050
3,263
377,607
666,250
666,250
1,135,214
973,573
161,641
7,712,867
7,874,508
164,852
501,398
35.5%
317,517
(18,695)
336,212
68,915
3,356
401,772
677,318
677,318
1,142,141
973,893
168,248
7,948,016
8,116,264
241,756
435,562
35.5%
331,543
(39,645)
371,188
70,838
3,470
438,556
685,136
685,136
1,160,073
981,717
178,355
8,231,114
8,409,469
293,205
391,931
35.5%
347,818
(72,121)
419,938
73,050
3,602
489,386
686,009
686,009
1,186,143
994,877
191,266
8,547,625
8,738,891
329,422
356,588
35.5%
365,625
(119,926)
485,551
75,761
3,746
557,566
675,225
675,225
1,218,597
1,012,107
206,490
8,888,599
9,095,088
356,197
319,028
35.5%
386,444
16,166
370,279
82,076
3,896
448,459
860,342
860,342
1,256,066
1,052,591
203,474
9,218,408
9,421,882
326,794
533,548
8.6%
8.6%
8.4%
8.2%
7.7%
9.5%
1.9%
-3.5%
2.1%
-45.1%
2.8%
1.7%
3.1%
-13.1%
3.4%
1.2%
3.6%
-10.0%
3.8%
0.1%
3.9%
-9.0%
4.0%
-1.6%
4.1%
-10.5%
4.0%
27.4%
3.6%
67.2%
6.58%
6.58%
6.58%
6.58%
6.58%
6.58%
14,314,626
14,820,273
15,402,798
16,058,969
16,795,843
17,366,648
14,777,740
756,522
15,534,261
15,299,745
962,178
16,261,923
15,901,116
1,147,963
17,049,080
16,578,516
1,320,864
17,899,380
17,339,230
1,481,435
18,820,665
17,928,502
304,276
18,232,778
5,225,225
10,309,037
205,293
5,460,171
10,801,752
205,293
5,739,258
11,309,822
205,293
6,060,556
11,838,824
205,293
6,426,900
12,393,765
205,293
6,767,952
11,464,826
205,293
50.22
52.62
55.09
57.67
60.37
55.85
159,328
6,903,231
18.5
3.7
12.5
2.5
5.5
22.6%
159,557
7,183,481
18.7
3.6
12.6
2.6
5.6
23.5%
151,479
7,491,647
18.8
3.5
12.7
2.6
5.6
24.5%
133,074
7,839,624
18.7
3.4
12.7
2.6
5.7
25.5%
100,629
8,244,142
18.7
3.3
12.8
2.7
5.8
26.6%
262,326
8,506,620
16.3
4.5
11.7
2.5
5.7
27.7%
557,393 $
197,710
(7,038)
576,898 $
207,608
(18,695)
602,381 $
218,540
(39,645)
631,950 $
230,220
(72,121)
664,305 $
242,484
(119,926)
702,131
252,183
16,166
3,439
(11,199)
(5,609)
3,501
3,325
(17,806)
723,717 $
557
(17,361)
(7,256)
6,483
5,177
(11,340)
742,071 $
(1,444)
(21,566)
(8,397)
8,506
6,441
(7,122)
757,692 $
(2,925)
(24,635)
(9,242)
9,973
7,362
(4,176)
766,408 $
(4,086)
(27,033)
(9,910)
11,114
8,082
(1,966)
763,065 $
(7,872)
(28,114)
(8,434)
12,932
8,434
19,118
966,544
$
$
$
$
$
(253,554) $
(106,971)
(360,525) $
(273,595) $
(169,162)
(442,757) $
(291,419) $
(210,218)
(501,637) $
(308,089) $
(238,643)
(546,732) $
(324,242) $
(259,215)
(583,457) $
(316,846)
(265,147)
(581,993)
(224,412) $
(16,572)
0
221,640
0
0
(38,995)
0
(327,164)
(385,503) $
(189,614) $
(16,042)
0
258,467
0
0
(23,521)
0
(345,737)
(316,447) $
(169,988) $
(15,797)
0
294,935
0
0
(15,848)
0
(362,832)
(269,531) $
(157,206) $
(15,695)
0
334,100
0
0
(12,802)
0
(378,804)
(230,407) $
(144,900) $
(15,671)
0
378,960
0
0
(12,615)
0
(393,956)
(188,183) $
1,192,717
(15,558)
0
357,608
0
0
(16,556)
(1,500,000)
(409,714)
(391,503)
(22,311) $
180,318
158,006 $
(17,133) $
158,006
140,873 $
(13,476) $
140,873
127,397 $
(10,732) $
127,397
116,665 $
(8,575) $
116,665
108,090 $
(6,951)
108,090
101,139
Projected
12/31/20
$
Projected
12/31/21
$
7,602,048
3,230,870
2,722,631
262,271
1,386,276
308,966
7,805
11,413
1,096,527
389,267
707,260
0
707,260
$
$
$
0
426,103
281,157
$
$
7,906,129
3,360,105
2,807,894
272,761
1,465,369
332,636
20,040
11,869
1,164,642
413,448
751,194
0
751,194
$
$
$
0
443,147
308,047
$
$
12/31/20
$
Projected
12/31/22
Projected
12/31/23
$
8,222,375
3,494,509
2,897,962
283,672
1,546,232
357,767
33,800
12,344
1,234,609
438,286
796,323
0
796,323
$
$
$
0
460,873
335,450
$
$
12/31/21
Projected
12/31/24
$
8,551,270
3,634,290
2,992,944
295,019
1,629,017
384,392
49,163
12,838
1,306,625
463,852
842,773
0
842,773
$
$
$
0
479,308
363,466
$
$
12/31/22
Projected
12/31/25
$
8,893,320
3,779,661
3,112,662
306,820
1,694,178
412,527
66,209
13,351
1,361,211
483,230
877,981
0
877,981
9,249,053
3,930,848
3,237,169
319,092
1,761,945
442,553
84,913
13,885
1,418,190
503,458
914,733
0
914,733
$
$
$
0
498,480
379,501
$
$
$
0
518,419
396,313
$
$
12/31/23
$
$
12/31/24
12/31/25
95,585
212,857
760,205
228,061
500,995
$ 1,797,703
1,748,471
7,807,578
124,644
$ 11,478,396
91,233
221,372
790,613
237,184
845,009
$ 2,185,411
1,818,410
8,082,308
140,091
$ 12,226,220
87,922
230,226
822,237
246,671
1,229,079
$ 2,616,136
1,891,146
8,360,201
155,540
$ 13,023,023
85,513
239,436
855,127
256,538
1,655,233
$ 3,091,847
1,966,792
8,639,752
171,025
$ 13,869,416
88,933
249,013
889,332
266,800
2,122,834
$ 3,616,912
2,045,464
8,919,059
177,866
$ 14,759,301
349,694
228,061
516,939
0
1,094,695
5,345,268
437,118
0
1,782,258
8,659,338
363,682
237,184
537,617
0
1,138,483
5,749,112
454,602
0
1,756,918
9,099,115
378,229
246,671
559,121
0
1,184,022
6,176,961
472,787
0
1,726,699
9,560,468
393,358
256,538
581,486
0
$ 1,231,383
6,629,064
491,698
0
1,691,251
$ 10,043,396
409,093
266,800
604,746
0
$ 1,280,638
7,111,570
511,366
0
1,650,205
$ 10,553,779
92,491
258,973
924,905
277,472
2,629,818
$ 4,183,659
2,127,282
9,195,730
184,981
$ 15,691,653
425,456
277,472
628,936
0
$ 1,331,864
7,622,964
531,821
0
1,603,169
$ 11,089,818
(1,504,000)
(1,504,000)
(1,504,000)
(1,504,000)
(1,504,000)
(1,504,000)
4,323,058
4,631,105
4,966,555
5,330,020
5,709,522
6,105,835
$ 2,819,058 $ 3,127,105 $ 3,462,555 $ 3,826,020 $ 4,205,522 $ 4,601,835
$ 11,478,396 $ 12,226,220 $ 13,023,023 $ 13,869,416 $ 14,759,301 $ 15,691,653
10,977,401
11,478,396
(500,995)
0
500,995
Balance
11,381,211
12,226,220
(845,009)
0
845,009
Balance
11,793,944
13,023,023
(1,229,079)
12,214,183
13,869,416
(1,655,233)
12,636,467
14,759,301
(2,122,834)
13,061,834
15,691,653
(2,629,818)
0
1,229,079
Balance
0
1,655,233
Balance
0
2,122,834
Balance
0
2,629,818
Balance
35.5%
389,267
16,812
372,455
106,912
4,051
475,316
910,960
910,960
1,296,708
1,094,695
202,013
9,556,049
9,758,062
336,180
574,781
35.5%
413,448
17,485
395,963
110,972
4,214
502,721
962,648
962,648
1,340,402
1,138,483
201,919
9,900,718
10,102,637
344,575
618,073
35.5%
438,286
18,184
420,102
115,008
4,382
530,728
1,015,504
1,015,504
1,387,058
1,184,022
203,036
10,251,347
10,454,383
351,746
663,758
35.5%
463,852
18,911
444,941
119,006
4,557
559,390
1,069,627
1,069,627
1,436,613
1,231,383
205,230
10,606,544
10,811,775
357,392
712,235
35.5%
483,230
19,668
463,562
122,943
4,740
581,765
1,112,412
1,112,412
1,494,078
1,280,638
213,440
10,964,523
11,177,962
366,187
746,225
35.5%
503,458
20,455
483,003
126,962
4,929
605,036
1,156,909
1,156,909
1,553,841
1,331,864
221,977
11,323,012
11,544,990
367,028
789,881
9.7%
9.9%
10.1%
10.2%
10.3%
10.3%
4.0%
5.9%
3.6%
7.7%
4.0%
5.7%
3.5%
7.5%
4.0%
5.5%
3.5%
7.4%
4.0%
5.3%
3.4%
7.3%
4.0%
4.0%
3.4%
4.8%
4.0%
4.0%
3.3%
5.9%
6.58%
6.58%
6.58%
6.58%
6.58%
6.58%
17,933,752
18,494,852
19,047,159
19,587,304
20,128,975
20,662,605
18,513,953
625,639
19,139,592
19,093,205
985,100
20,078,305
19,663,381
1,384,618
21,047,999
20,221,001
1,826,259
22,047,260
20,780,196
2,300,700
23,080,897
21,331,091
2,814,799
24,145,890
7,127,526
12,012,066
205,293
7,506,030
12,572,275
205,293
7,903,660
13,144,340
205,293
8,320,315
13,726,945
205,293
8,761,775
14,319,122
205,293
9,226,133
14,919,756
205,293
58.51
291,457
8,755,891
17.0
4.3
11.6
2.5
4.6
28.9%
707,260
262,271
16,812
61.24
321,040
8,990,568
16.7
4.0
11.6
2.5
4.7
30.1%
(8,187)
(29,239)
(8,772)
13,450
8,772
19,882
982,250 $
751,194
272,761
17,485
64.03
351,239
9,208,998
16.5
3.8
11.5
2.6
4.8
31.4%
(8,514)
(30,408)
(9,122)
13,988
9,122
20,678
1,037,183 $
796,323
283,672
18,184
66.87
382,235
9,409,226
16.3
3.6
11.5
2.6
4.9
32.8%
(8,855)
(31,625)
(9,487)
14,547
9,487
21,505
1,093,751 $
842,773
295,019
18,911
69.75
401,521
9,602,234
16.3
3.4
11.5
2.6
4.9
34.2%
(9,209)
(32,889)
(9,867)
15,129
9,867
22,365
1,152,099 $
877,981
306,820
19,668
72.68
421,940
9,786,101
16.3
3.2
11.6
2.6
4.9
35.7%
(9,577)
(34,205)
(10,262)
15,734
10,262
23,259
1,199,680 $
914,733
319,092
20,455
(9,961)
(35,573)
(10,672)
16,364
10,672
24,190
1,249,299
$
$
$
$
$
(329,520) $
(270,392)
(599,912) $
(342,700) $
(274,730)
(617,431) $
(356,408) $
(277,893)
(634,301) $
(370,665) $
(279,551)
(650,216) $
(385,491) $
(279,306)
(664,798) $
(400,911)
(276,671)
(677,582)
(305,880) $
(15,484)
0
380,365
0
0
(20,792)
0
(426,103)
(387,893) $
(344,014) $
(15,447)
0
403,845
0
0
(25,340)
0
(443,147)
(424,104) $
(384,070) $
(15,448)
0
427,849
0
0
(30,219)
0
(460,873)
(462,761) $
(426,155) $
(15,486)
0
452,103
0
0
(35,448)
0
(479,308)
(504,293) $
(467,601) $
(6,841)
0
482,506
0
0
(41,046)
0
(498,480)
(531,462) $
(506,984)
(7,115)
0
511,394
0
0
(47,036)
0
(518,419)
(568,160)
(5,555) $
101,139
95,585 $
(4,351) $
95,585
91,233 $
(3,311) $
91,233
87,922 $
(2,410) $
87,922
85,513 $
3,421
85,513
88,933
$
$
3,557
88,933
92,491
Projected
12/31/26
$
9,619,015
4,088,082
3,366,655
331,856
1,832,422
474,377
105,193
14,441
1,477,679
524,576
953,103
0
953,103
$
$
$
0
539,156
413,947
$
$
Projected
12/31/27
Projected
12/31/28
Projected
12/31/29
Projected
12/31/30
Projected
12/31/31
$ 10,003,776
4,251,605
3,501,322
345,130
$ 1,905,719
507,979
127,166
15,018
$ 1,539,924
546,673
$
993,251
0
$
993,251
$ 10,403,927
4,421,669
3,641,374
358,935
$ 1,981,948
543,295
150,954
15,619
$ 1,605,226
569,855
$ 1,035,371
0
$ 1,035,371
$ 10,820,084
4,598,536
3,787,029
373,293
$ 2,061,226
580,201
176,683
16,244
$ 1,673,952
594,253
$ 1,079,699
0
$ 1,079,699
$ 11,252,887
4,782,477
3,938,511
388,225
$ 2,143,675
618,493
204,473
16,893
$ 1,746,548
620,025
$ 1,126,524
0
$ 1,126,524
$ 11,703,003
4,973,776
4,096,051
403,754
$ 2,229,422
657,866
234,441
17,569
$ 1,823,567
647,366
$ 1,176,200
0
$ 1,176,200
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
12/31/26
0
560,722
432,529
12/31/27
0
583,151
452,220
12/31/28
0
606,477
473,222
12/31/29
0
630,736
495,787
12/31/30
12/31/31
96,190
269,332
961,902
288,570
3,179,142
$ 4,795,137
2,212,374
9,466,785
192,380
$ 16,666,676
100,038
280,106
1,000,378
300,113
3,773,861
$ 5,454,495
2,300,868
9,728,523
200,076
$ 17,683,962
104,039
291,310
1,040,393
312,118
4,417,070
$ 6,164,930
2,392,903
9,976,372
208,079
$ 18,742,284
108,201
302,962
1,082,008
324,603
5,111,827
$ 6,929,601
2,488,619
10,204,704
216,402
$ 19,839,326
112,529
315,081
1,125,289
337,587
5,861,031
$ 7,751,516
2,588,164
10,406,605
225,058
$ 20,971,343
442,475
288,570
654,093
0
$ 1,385,138
8,162,932
553,093
0
1,549,730
$ 11,650,894
460,174
300,113
680,257
0
$ 1,440,544
8,730,440
575,217
0
1,489,451
$ 12,235,652
478,581
312,118
707,467
0
$ 1,498,165
9,323,492
598,226
0
1,421,870
$ 12,841,754
497,724
324,603
735,766
0
$ 1,558,092
9,938,828
622,155
0
1,346,499
$ 13,465,574
517,633
337,587
765,196
0
$ 1,620,416
10,571,523
647,041
0
1,262,824
$ 14,101,804
0
655,966
520,235
117,030
327,684
1,170,300
351,090
6,667,255
$ 8,633,360
2,691,691
10,573,611
234,060
$ 22,132,722
538,338
351,090
795,804
0
$ 1,685,232
11,214,493
672,923
0
1,170,300
$ 14,742,948
(1,504,000)
(1,504,000)
(1,504,000)
(1,504,000)
(1,504,000)
(1,504,000)
6,519,782
6,952,310
7,404,530
7,877,752
8,373,539
8,893,774
$ 5,015,782 $ 5,448,310 $ 5,900,530 $ 6,373,752 $ 6,869,539 $ 7,389,774
$ 16,666,676 $ 17,683,962 $ 18,742,284 $ 19,839,326 $ 20,971,343 $ 22,132,722
13,487,533
16,666,676
(3,179,142)
13,910,101
17,683,962
(3,773,861)
14,325,214
18,742,284
(4,417,070)
14,727,499
19,839,326
(5,111,827)
15,110,312
20,971,343
(5,861,031)
15,465,467
22,132,722
(6,667,255)
0
3,179,142
Balance
0
3,773,861
Balance
0
4,417,070
Balance
0
5,111,827
Balance
0
5,861,031
Balance
0
6,667,255
Balance
35.5%
524,576
21,273
503,303
131,060
5,126
629,237
1,203,185
1,203,185
1,615,995
1,385,138
230,856
11,679,158
11,910,015
365,025
838,160
35.5%
546,673
22,124
524,549
135,189
5,331
654,407
1,251,313
1,251,313
1,680,634
1,440,544
240,091
12,029,391
12,269,482
359,467
891,846
35.5%
569,855
23,009
546,847
139,281
5,545
680,583
1,301,365
1,301,365
1,747,860
1,498,165
249,694
12,369,275
12,618,970
349,488
951,877
35.5%
594,253
23,929
570,324
143,249
5,767
707,806
1,353,420
1,353,420
1,817,774
1,558,092
259,682
12,693,323
12,953,005
334,035
1,019,385
35.5%
620,025
24,886
595,138
146,977
5,997
736,118
1,407,557
1,407,557
1,890,485
1,620,416
270,069
12,994,769
13,264,838
311,834
1,095,723
35.5%
647,366
25,882
621,484
150,316
6,237
765,563
1,463,859
1,463,859
1,966,104
1,685,232
280,872
13,265,302
13,546,174
281,336
1,182,523
10.4%
10.5%
10.6%
10.7%
10.9%
11.0%
4.0%
4.0%
3.2%
6.1%
4.0%
4.0%
3.0%
6.4%
4.0%
4.0%
2.8%
6.7%
4.0%
4.0%
2.6%
7.1%
4.0%
4.0%
2.4%
7.5%
4.0%
4.0%
2.1%
7.9%
6.58%
6.58%
6.58%
6.58%
6.58%
6.58%
21,183,043
21,684,016
22,157,896
22,595,428
22,985,389
23,314,191
21,868,366
3,371,523
25,239,889
22,385,547
3,973,936
26,359,483
22,874,758
4,625,148
27,499,906
23,326,445
5,328,229
28,654,673
23,729,022
6,086,088
29,815,111
24,068,462
6,901,315
30,969,778
9,712,662
15,527,226
205,293
10,219,891
16,139,592
205,293
10,745,362
16,754,544
205,293
11,285,327
17,369,346
205,293
11,834,347
17,980,764
205,293
12,384,793
18,584,984
205,293
75.63
444,084
9,958,351
16.3
3.1
11.7
2.6
5.0
37.3%
953,103
331,856
21,273
78.62
468,211
10,116,065
16.2
3.0
11.7
2.6
5.0
39.0%
(10,359)
(36,996)
(11,099)
17,018
11,099
25,157
1,301,052 $
993,251
345,130
22,124
81.61
494,628
10,255,788
16.2
2.8
11.7
2.6
5.1
40.8%
(10,773)
(38,476)
(11,543)
17,699
11,543
26,164
1,355,118 $
1,035,371
358,935
23,009
84.61
523,703
10,373,440
16.1
2.7
11.8
2.6
5.1
42.6%
(11,204)
(40,015)
(12,005)
18,407
12,005
27,210
1,411,713 $
1,079,699
373,293
23,929
87.59
555,876
10,464,184
16.0
2.6
11.8
2.6
5.2
44.6%
(11,652)
(41,616)
(12,485)
19,143
12,485
28,299
1,471,094 $
1,126,524
388,225
24,886
90.53
591,675
10,522,288
15.8
2.5
11.8
2.6
5.3
46.6%
(12,118)
(43,280)
(12,984)
19,909
12,984
29,431
1,533,575 $
1,176,200
403,754
25,882
(12,603)
(45,012)
(13,503)
20,705
13,503
30,608
1,599,534
$
$
$
$
$
(416,947) $
(271,055)
(688,002) $
(433,625) $
(261,738)
(695,363) $
(450,970) $
(247,849)
(698,820) $
(469,009) $
(228,331)
(697,340) $
(487,769) $
(201,901)
(689,671) $
(507,280)
(167,006)
(674,287)
(549,324) $
(7,399)
0
539,968
0
0
(53,439)
0
(539,156)
(609,350) $
(594,718) $
(7,695)
0
567,508
0
0
(60,279)
0
(560,722)
(655,907) $
(643,209) $
(8,003)
0
593,053
0
0
(67,581)
0
(583,151)
(708,892) $
(694,757) $
(8,323)
0
615,335
0
0
(75,371)
0
(606,477)
(769,593) $
(749,204) $
(8,656)
0
632,695
0
0
(83,675)
0
(630,736)
(839,576) $
(806,225)
(9,002)
0
642,970
0
0
(92,524)
0
(655,966)
(920,746)
3,700
92,491
96,190
$
$
3,848
96,190
100,038
$
$
4,002
100,038
104,039
$
$
4,162
104,039
108,201
$
$
4,328
108,201
112,529
$
$
4,501
112,529
117,030
Projected
12/31/32
$ 12,171,123
5,172,727
4,259,893
419,904
$ 2,318,599
697,878
266,690
18,272
$ 1,905,683
676,518
$ 1,229,166
0
$ 1,229,166
$
$
$
0
682,204
546,961
12/31/32
121,711
340,791
1,217,112
365,134
1,681,275
$ 3,726,024
2,799,358
10,695,376
243,422
$ 17,464,181
559,872
365,134
827,636
0
$ 1,752,642
11,857,852
699,840
0
1,217,112
$ 15,527,446
(7,504,000)
9,440,735
$ 1,936,735
$ 17,464,181
15,782,905
17,464,181
(1,681,275)
0
1,681,275
Balance
35.5%
676,518
26,917
649,601
153,072
6,487
796,186
1,522,413
1,522,413
2,044,749
1,752,642
292,107
13,494,734
13,786,841
240,667
1,281,746
11.2%
4.0%
4.0%
1.8%
8.4%
6.58%
6.58%
23,565,389
23,565,389
24,327,787
1,924,698
26,252,485
13,074,964
13,177,520
205,293
64.19
631,731
10,540,946
10.7
6.8
9.6
2.2
5.4
48.7%
1,229,166
419,904
26,917
(13,107)
(46,812)
(14,044)
21,534
14,044
31,832
1,669,433
$
$
$
$
$
(527,571)
(121,764)
(649,336)
4,985,980
(9,362)
0
643,359
0
0
46,812
(6,000,000)
(682,204)
(1,015,416)
4,681
117,030
121,711
140.00%
120.00%
100.00%
80.00%
60.00%
$
$
11.2%
45.44
48.48
40.00%
20.00%
0.00%
2005
2010
2015
2020
2025
2030
2035
Inputs
Historical Values for Ratios Used to Project
Financial
Statements
Year
of analysis
Average
2014
4/8/2014
Trend
Most Recent
0
Starting
rate
Long
Term
rate
Time until
long term
(years)
Fade
Rate
graph
2013
Projected Projected
Sales g
CGS
4.6%
38.8%
39.7%
12.9%
1.6%
40.9%
37.9%
14.6%
0.26%
40.85%
39.00%
15.00%
4.00%
42.50%
35.00%
15.00%
5
5
10
5
0.50
0.20
0.10
0.10
10.6%
2.8%
9.9%
3.2%
22.0%
104.6%
4.9%
7.8%
6.8%
6.1%
3.3%
10.0%
2.8%
20.1%
106.4%
4.7%
3.0%
8.7%
3.00%
3.20%
10.00%
2.84%
21.00%
104.61%
4.72%
3.00%
8.66%
1.00%
2.80%
10.00%
3.00%
23.00%
85.00%
4.60%
3.00%
6.80%
10
5
5
5
5
20
5
5
5
0.20
0.20
0.10
0.10
0.15
-0.15
0.10
0.10
0.10
Cash
Invty
25.6%
36.6%
36.6%
52.4%
35.7%
35.7%
52.41%
35.50%
35.50%
25.00%
35.50%
35.50%
5
5
5
-0.30
0.10
0.10
Def Tax
Avg Tax
13.1%
#N/A
#N/A
#N/A
#N/A
13.1%
21.7%
#N/A
#N/A
#N/A
8.00%
21.73%
0.00%
0.00%
0.01%
4.00%
51.00%
0.00%
0.00%
0.00%
5
20
0
0
0
0.30
-0.05
0.00
0.00
0.00
Div g
LTD/MV
-0.22%
2.18%
-0.36%
49.53%
0.15%
0.00%
0.23%
35.03%
0.15%
0.00%
0.23%
32.00%
0.15%
0.00%
2.00%
10.00%
5
5
10
18
0.10
0.10
0.10
0.00
N-OP Inc
Ex Inc
5
5
5
5
0.10
0.10
0.10
0.10
Cash Int
STinv Int
0.00%
0.10%
5.75%
6.22%
6.58%
6.58%
0.00%
4.00%
5.75%
6.22%
SGA
Depr
AcctRec
Othr STA
Net PPE
Othr LTA
Acct Pay
Accruals
Othr CL
Marg Tax
PFS/MV
PFS Cpn
Perm STD
LT Inv
Othr LT L
Cur D Int
LT D Int
2013 1
2014 2
0.3%
40.9%
39.0%
15.0%
1.9%
41.3%
38.4%
15.0%
3.0%
3.2%
10.0%
2.8%
21.0%
104.6%
4.7%
3.0%
8.7%
2.6%
3.1%
10.0%
2.9%
21.5%
104.4%
4.7%
3.0%
8.2%
52.4%
35.5%
35.5%
49.7%
35.5%
35.5%
8.0%
21.7%
0.0%
0.0%
0.0%
6.7%
22.6%
0.0%
0.0%
0.0%
0.15%
0.00%
0.23%
32.00%
0.15%
0.00%
0.50%
30.78%
0.00%
0.10%
5.75%
6.22%
0.00%
1.04%
5.75%
6.22%
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected
2015 3
2016 4
2017 5
2018 6
2019 7
2020 8
2021 9
202210
202311
202412
202513
202614
202715
202816
202917
203018
203119
2.8%
41.7%
37.9%
15.0%
3.4%
42.0%
37.4%
15.0%
3.8%
42.3%
36.9%
15.0%
4.0%
42.5%
36.5%
15.0%
4.0%
42.5%
36.1%
15.0%
4.0%
42.5%
35.8%
15.0%
4.0%
42.5%
35.5%
15.0%
4.0%
42.5%
35.2%
15.0%
4.0%
42.5%
35.0%
15.0%
4.0%
42.5%
35.0%
15.0%
4.0%
42.5%
35.0%
15.0%
4.0%
42.5%
35.0%
15.0%
4.0%
42.5%
35.0%
15.0%
4.0%
42.5%
35.0%
15.0%
4.0%
42.5%
35.0%
15.0%
4.0%
42.5%
35.0%
15.0%
4.0%
42.5%
35.0%
15.0%
2.2%
3.0%
10.0%
2.9%
22.0%
104.3%
4.7%
3.0%
7.8%
2.0%
2.9%
10.0%
2.9%
22.4%
104.0%
4.6%
3.0%
7.4%
1.7%
2.9%
10.0%
3.0%
22.7%
103.8%
4.6%
3.0%
7.1%
1.5%
2.8%
10.0%
3.0%
23.0%
103.5%
4.6%
3.0%
6.8%
1.4%
2.8%
10.0%
3.0%
23.0%
103.1%
4.6%
3.0%
6.8%
1.3%
2.8%
10.0%
3.0%
23.0%
102.7%
4.6%
3.0%
6.8%
1.2%
2.8%
10.0%
3.0%
23.0%
102.2%
4.6%
3.0%
6.8%
1.1%
2.8%
10.0%
3.0%
23.0%
101.7%
4.6%
3.0%
6.8%
1.0%
2.8%
10.0%
3.0%
23.0%
101.0%
4.6%
3.0%
6.8%
1.0%
2.8%
10.0%
3.0%
23.0%
100.3%
4.6%
3.0%
6.8%
1.0%
2.8%
10.0%
3.0%
23.0%
99.4%
4.6%
3.0%
6.8%
1.0%
2.8%
10.0%
3.0%
23.0%
98.4%
4.6%
3.0%
6.8%
1.0%
2.8%
10.0%
3.0%
23.0%
97.2%
4.6%
3.0%
6.8%
1.0%
2.8%
10.0%
3.0%
23.0%
95.9%
4.6%
3.0%
6.8%
1.0%
2.8%
10.0%
3.0%
23.0%
94.3%
4.6%
3.0%
6.8%
1.0%
2.8%
10.0%
3.0%
23.0%
92.5%
4.6%
3.0%
6.8%
1.0%
2.8%
10.0%
3.0%
23.0%
90.3%
4.6%
3.0%
6.8%
45.9%
35.5%
35.5%
40.9%
35.5%
35.5%
34.1%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
25.0%
35.5%
35.5%
5.7%
23.5%
0.0%
0.0%
0.0%
4.9%
24.5%
0.0%
0.0%
0.0%
4.4%
25.5%
0.0%
0.0%
0.0%
4.0%
26.6%
0.0%
0.0%
0.0%
4.0%
27.7%
0.0%
0.0%
0.0%
4.0%
28.9%
0.0%
0.0%
0.0%
4.0%
30.1%
0.0%
0.0%
0.0%
4.0%
31.4%
0.0%
0.0%
0.0%
4.0%
32.8%
0.0%
0.0%
0.0%
4.0%
34.2%
0.0%
0.0%
0.0%
4.0%
35.7%
0.0%
0.0%
0.0%
4.0%
37.3%
0.0%
0.0%
0.0%
4.0%
39.0%
0.0%
0.0%
0.0%
4.0%
40.8%
0.0%
0.0%
0.0%
4.0%
42.6%
0.0%
0.0%
0.0%
4.0%
44.6%
0.0%
0.0%
0.0%
4.0%
46.6%
0.0%
0.0%
0.0%
0.15%
0.00%
0.74%
29.56%
0.15%
0.00%
0.96%
28.33%
0.15%
0.00%
1.15%
27.11%
0.15%
0.00%
1.33%
25.89%
0.15%
0.00%
1.49%
24.67%
0.15%
0.00%
1.64%
23.44%
0.15%
0.00%
1.77%
22.22%
0.15%
0.00%
1.89%
21.00%
0.15%
0.00%
2.00%
19.78%
0.15%
0.00%
2.00%
18.56%
0.15%
0.00%
2.00%
17.33%
0.15%
0.00%
2.00%
16.11%
0.15%
0.00%
2.00%
14.89%
0.15%
0.00%
2.00%
13.67%
0.15%
0.00%
2.00%
12.44%
0.15%
0.00%
2.00%
11.22%
0.15%
0.00%
2.00%
10.00%
0.00%
1.90%
5.75%
6.22%
0.00%
2.67%
5.75%
6.22%
0.00%
3.37%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
0.00%
4.00%
5.75%
6.22%
2032
Projected
203220
4.0%
42.5%
35.0%
15.0%
1.0%
2.8%
10.0%
3.0%
23.0%
87.9%
4.6%
3.0%
6.8%
25.0%
35.5%
35.5%
4.0%
48.7%
0.0%
0.0%
0.0%
0.15%
0.00%
2.00%
10.00%
0.00%
4.00%
5.75%
6.22%
ProjectionsHistorical
Year
#N/A
#N/A
Other long-term
#N/A
op. A. / Sales
#N/A
#N/A
#N/A
#N/A
#N/A
2007
2008
2009
2010
2011
2012
118.44% 112.07% 115.33% 113.04% 107.76% 106.37%
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
######## ######## ######## ######## ######## ######## ######## ######## ######## ######## ######## ######## ######## 99.423% 98.417% 97.249% 95.890%
2029
2030
2031
2032
Cost of Capital
Enter inputs in yellow cells.
Key Output of Valuation:
Estimate of WACC =
Estimated price at end of most recent fiscal year=
Estimated price at target date=
Input
$47.71
203,570
$9,712,325
$2,697,322
$1,000
$0
51%
0.00%
0.00%
0.01%
0.00%
Beta=
0.94
Risk-free rate=
2.50%
7.17%
Cost of equity=
9.24%
BBB+
3.72%
Tax rate=
35.5%
6.22%
4.01%
0.00%
0.00%
0.00%
Prime rate
Adjustment to prime
3.25%
2.50%
5.75%
3.71%
Estimated WACC
6.58%
6.58%
$45.44
$48.48
Suggested Sources
ng-term Debt
(1) www.thomsonfin.com.
(2) www.bloomberg.com.
(3) yahoofinance.com.
Yield to maturity on long-term Treasury securities.
(1) www.federalreserve.gov, Research and Data, Statistics,
Selected Interest Rates
(2) www.bloomberg.com, U.S. Treasuries
(3) bonds.yahoo.com/rates.html
5% to 7% for U.S.; toward the low end when the stock market is
high, toward the upper end when the market is low. See discussion
in Ch 11.
(1) www.moodys.com.
(2) www.bondsonline.com.
www.bondsonline.com,
We usually look at the most recent value and average value from
the Hist Analys worksheet. If both are between 36% and 40%, we
usually choose a value similar to the average rate.
yahoo.finance.com
Actual coupon rate as shown in footnotes to financial statements or
as shown at finance.yahoo.com.
221352425.xls.ms_office
Hist Analys
6.00
Analysis of Historical Financial
Statements
Receivable turnover
10.20
10.00
9.80
9.60
9.40
9.20
9.00
8.80
8.60
2005
Industry
12/31/2012
2010
12/31/2011
12/31/2010
12/31/2009
12/31/2008
12/31/2007
12/31/2006
2015
2012
2011
2010
2009
2008
2007
2006
36%
349,000
44,000
305,000
46,823
3,212
348,611
751,600
12.5%
751,600
1,335,000
982,000
353,000
7,579,000
7,932,000
132.3%
125,000
35%
320,529
(497,000)
817,529
40,509
4,680
853,357
176,738
3.0%
176,738
1,757,000
1,463,000
294,000
7,513,000
7,807,000
132.3%
(107,000)
36%
294,558
45,000
249,558
46,322
(27,732)
323,612
705,742
12.5%
705,742
1,309,000
934,000
375,000
7,539,000
7,914,000
140.4%
1,000
36%
316,139
57,000
259,139
87,840
9,123
337,856
750,192
13.6%
750,192
1,279,000
854,000
425,000
7,488,000
7,913,000
143.1%
88,000
16%
117,671
(343,000)
460,671
37,500
3,317
494,855
438,681
7.7%
(479,037)
1,237,000
801,000
436,000
7,389,000
7,825,000
137.0%
72,000
40%
328,959
32,000
296,959
74,672
2,613
369,018
645,982
11.2%
639,328
1,212,000
1,135,000
77,000
7,676,000
7,753,000
134.9%
796,000
37%
296,739
1,292,000
(995,261)
77,916
585
(917,931)
1,930,931
40.8%
1,934,084
1,053,000
1,691,000
(638,000)
7,595,000
6,957,000
146.9%
6,957,000
(5,026,069)
$ (5,022,916)
Econ. Prof.
Payout Ratio
Sales g
Quick Ratio
Current Ratio
L-TD/E
Most
Recent
Industry
or
Competit
Tot D/E
Int. Cov.
Gross Margin
EBITD Margin
Op. Margin
Pre-Tax Mgn.
Net Profit Mgn.
ROA
Rec. TO
Inv. TO
Asset TO
Most
Recent
Industry
or
Competit
626,600
626,600
283,738
283,738
704,742
704,742
662,192
662,192
(150,018)
(156,672)
9.6%
2.2%
8.9%
9.6%
5.7%
9.3%
8.0%
127,040
9.0%
(535,522)
10.0%
(85,558)
10.0%
(32,308)
10.0%
$ (1,254,337)
10.0%
(56,372)
10.0%
$ 1,934,084
0.0%
-3.1%
1.19
1.50
0.94
0.94
4.50
61.5%
23.7%
19.7%
15.8%
10.0%
6.3%
9.67
8.12
0.63
0.0%
-0.7%
1.22
1.54
1.39
1.39
4.05
56.3%
20.0%
16.3%
12.7%
-5.5%
-3.6%
9.79
9.49
0.66
0.0%
21.4%
2.13
2.41
0.58
0.58
5.37
55.7%
20.6%
17.7%
14.5%
8.6%
4.7%
8.67
7.83
0.55
0.0%
#DIV/0!
0.79
0.97
0.95
0.95
4.80
59.4%
24.3%
21.4%
17.0%
10.8%
5.5%
8.09
6.41
0.51
ROIC
Sales g
CGS %
SGA %
Depr % PPE
Cash %
Inv. %
Acct. Rec. %
Oth. ST OA %
Net PPE %
Other LT A%
Acct. Pay %
Accruals %
Other CL %
Def. Taxes %
Avg. Tax rate
Margn. Tax
Div. g
LTD/MV Firm
Pf. Stk./MV F
Pf. Stk. Coupon
LTD/MV F
Nonop inc %
Extr. inc. %
L-T Inv. %
Othr L-T Liab.%
Compan
y's
Historica
l
Average
20.6%
0.9%
1.18
1.41
0.97
1.05
6.51
58.8%
21.3%
18.0%
14.9%
7.2%
4.5%
9.54
9.72
0.63
Trend
59.2%
4.6%
0.41
0.50
1.15
1.36
9.79
61.2%
21.5%
18.5%
16.6%
12.8%
8.7%
10.06
12.71
0.69
Most Recent
45.2%
1.6%
0.92
1.08
1.18
1.29
8.39
59.1%
21.3%
18.4%
16.3%
10.5%
7.0%
9.96
12.43
0.67
Average
Trend
Most Recent
#N/A
0.9%
4.6%
#N/A
41.2%
38.8%
#N/A
37.5%
39.7%
#N/A
17.7%
12.9%
Competitor Average Trend
#N/A
5.6%
10.6%
#N/A
4.4%
2.8%
#N/A
10.5%
9.9%
#N/A
3.0%
3.2%
#N/A
18.8%
22.0%
#N/A
112.2% 104.6%
#N/A
4.6%
4.9%
#N/A
2.9%
7.8%
#N/A
10.3%
6.8%
Competitor Average Trend
#N/A
90.2%
25.6%
#N/A
33.0%
36.6%
#N/A
33.0%
36.6%
Competitor Average Trend
#N/A
#N/A
13.1%
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
1.6%
40.9%
37.9%
14.6%
Most Recent
6.1%
3.3%
10.0%
2.8%
20.1%
106.4%
4.7%
3.0%
8.7%
Most Recent
52.4%
35.7%
35.7%
Most Recent
13.1%
#N/A
#N/A
#N/A
#N/A
Most Recent
0.2%
0.0%
0.2%
35.0%
41.4%
4.7%
0.81
0.92
1.04
1.24
8.80
58.6%
20.3%
17.5%
15.7%
10.3%
6.5%
9.30
11.53
0.64
36.7%
1.9%
0.80
0.98
0.71
0.88
7.96
61.3%
21.7%
18.3%
14.6%
9.4%
6.0%
9.87
8.93
0.64
366,681
(551,037)
#N/A
4.7%
41.4%
38.3%
14.5%
1.9%
38.7%
39.7%
16.4%
-3.1%
38.5%
37.8%
20.2%
-0.7%
43.7%
36.3%
21.0%
21.4%
44.3%
35.1%
19.5%
#DIV/0!
40.6%
35.0%
18.4%
11.9%
3.6%
10.8%
3.5%
19.5%
107.8%
4.5%
11.2%
9.1%
5.6%
4.3%
10.1%
3.0%
20.7%
113.0%
5.3%
2.5%
8.8%
5.1%
4.7%
10.3%
2.9%
20.1%
115.3%
4.6%
0.1%
10.8%
3.7%
4.6%
10.2%
3.2%
17.3%
112.1%
4.1%
0.1%
9.8%
1.2%
5.7%
11.5%
2.7%
15.1%
118.4%
4.5%
0.4%
14.9%
0.7%
6.3%
12.4%
2.3%
15.9%
144.5%
5.4%
0.3%
30.1%
50.9%
35%
34.6%
92.7%
36%
36%
93.6%
36%
36%
99.1%
16%
16%
152.5%
40%
40%
171.1%
37%
37%
29.4%
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.2%
0.0%
0.2%
36.7%
-1.4%
0.0%
0.2%
39.4%
0.5%
0.0%
0.2%
12.4%
0.4%
-16.1%
0.2%
11.2%
0.1%
-0.1%
2.0%
2.4%
0.0%
0.1%
2.5%
0.6%
Year
Receivable turnover
14
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
51
52
53
54
56
57
58
59
60
61
62
63
64
66
67
68
70
71
72
73
74
76
77
78
79
9
16
18
22
26
Michael C. Ehrhardt
Page 38
2012
2011
2010
9.9585
9.2961
9.8704
#N/A
Payout ratio
Annual sales growth rate
Quick ratio
Current ratio
LT debt to equity
Total debt to equity
Interest coverage (Times-interest-earned)
Gross margin
EBITD margin
Operating margin
Pre-tax margin
Net profit margin
Return on assets
Receivable turnover
Inventory turnover
Asset turnover
Sales growth rate
COGS / Sales
SGA / Sales
Depreciation / Net PPE
Cash / Sales
Inventory/ Sales
Accts. rec. / Sales
Other short term operating assets/Sales
Net PPE / Sales
Other long-term op. A. / Sales
Accts. pay./ Sales
Accruals / Sales
Other current liabilities / Sales
Deferred taxes/Net PPE
Average tax rate (Taxes/EBT)
Marginal tax rate
Dividend policy: growth rate
Long-term debt / market value of firm
Preferred stock / market value of firm
Coupon rate on preferred stock
Long-term debt / market value of firm
Nonop. inc. / Sales
Extr. inc. / Sales
Long-term investments / Sales
Other long-term liab. / Sales
NOPAT/Sales
Operating capital/Sales
Free cash flow from ongoing operations
ROIC (NOPAT/ Beginning capital)
Economic profit
2009
9.6696
2008
9.7942
2007
8.6697
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
4/8/2014
221352425.xls.ms_office
Condensed
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
Michael C. Ehrhardt
2011
12/31/2009
2010
12/31/2008
2009
2008
12/31/2007
12/31/2006
2007
2006
Income Statement
Sales
Costs of goods sold (COGS)
Sales, general and administrative expense (SGA)
Depreciation
Operating profit
Interest expense
Interest income
Nonoperating income (Expense)
Earnings before taxes (EBT)
Tax expense
Net income before extraordinary items
After-tax extraordinary income (Expense)
Net income (NI)
5,903,000
2,444,000
2,261,904
167,000
1,030,096
6,096
(111,000)
13,529
926,529
320,529
606,000
0
606,000
0
284,000
345,000
$
$
$
366,000
197,000
602,000
170,000
0
1,335,000
1,202,000
6,377,000
14,000
8,928,000
283,000
180,000
519,000
250,000
1,232,000
2,686,000
630,000
0
2,100,000
6,648,000
(4,000)
2,284,000
2,280,000
8,928,000
Dividends-- preferred
Dividends-- common
5,995,000
2,449,000
2,270,790
175,000
1,100,210
8,210
(123,000)
9,000
978,000
349,000
629,000
0
629,000
$
$
Additions to RE $
$
$
$
$
$
5,636,000
2,179,000
2,236,646
191,000
1,029,354
4,354
(125,000)
(77,442)
822,558
294,558
528,000
0
528,000
0
251,000
355,000
$
$
$
701,000
212,000
635,000
209,000
0
1,757,000
1,152,000
6,361,000
13,000
9,283,000
265,000
663,000
535,000
452,000
1,915,000
2,354,000
586,000
0
2,165,000
7,020,000
324,000
1,939,000
2,263,000
9,283,000
$
$
5,531,000
2,127,000
2,091,952
224,000
1,088,048
3,048
(239,000)
25,139
871,139
316,139
555,000
0
555,000
0
194,000
334,000
$
$
$
0
0
555,000
$
$
$
315,000
244,000
571,000
179,000
0
1,309,000
1,168,000
6,371,000
11,000
8,859,000
280,000
262,000
572,000
165,000
0
1,279,000
1,109,000
6,379,000
9,000
8,776,000
298,000
139,000
497,000
404,000
1,338,000
1,757,000
1,083,000
0
2,222,000
6,400,000
875,000
1,584,000
2,459,000
8,859,000
252,000
4,000
598,000
0
854,000
3,009,000
1,038,000
0
688,000
5,589,000
1,937,000
1,250,000
3,187,000
8,776,000
$
$
$
$
$
5,710,000
2,495,000
2,073,464
208,000
933,536
5,536
(225,000)
20,389
723,389
117,671
605,717
(917,717)
(312,000)
$ 5,748,000
2,546,000
2,018,000
169,000
$ 1,015,000
0
(189,000)
6,613
$ 832,613
328,959
$ 503,654
(6,654)
$ 497,000
0 $
0 $
(312,000) $
$ 4,735,000
1,924,000
1,659,000
139,000
$ 1,013,000
0
(211,000)
1,585
$ 803,585
296,739
$ 506,846
3,154
$ 510,000
0
0
497,000
$
$
$
0
0
510,000
Balance Sheet
Assets
Cash
Inventory
Accounts receivable
Other short-term operating assets
Short-term investments
$
$
$
$
Balance
$
$
$
$
$
$
Balance
Balance
Balance
606,000 $
167,000
(497,000)
528,000
191,000
45,000
Change in inventory
Change in accounts receivable
Change in other short-term operating assets
Change in accounts payable
Change in accruals
Change in other current liabilities
Net cash from operating activities $
15,000
33,000
39,000
18,000
(483,000)
(16,000)
454,000 $
32,000
(64,000)
(30,000)
(33,000)
524,000
38,000
743,000 $
18,000
1,000
(14,000)
46,000
135,000
(101,000)
849,000 $
1,000
11,000
12,000
18,000
(1,000)
36,000
913,000 $
Investing Activities
Investment in PPE
$
Investment in other long-term oper. ass.
Net cash from investing activities $
(225,000) $
(16,000)
(241,000) $
(151,000) $
10,000
(141,000) $
(250,000) $
8,000
(242,000) $
(343,000) $
20,000
(323,000) $
Financing Activities
Change in short-term investments
$
Change in long-term investments
Change in short-term debt
Change in long-term debt
Preferred dividends
Change in preferred stock
Change in other long-term liabilities
Change in common stock (Par + PIC)
Common dividends
Net cash from financing activities $
0 $
(1,000)
(202,000)
332,000
0
0
(65,000)
(328,000)
(284,000)
(548,000) $
0 $
(2,000)
48,000
597,000
0
0
(57,000)
(551,000)
(251,000)
(216,000) $
0 $
(2,000)
404,000
(1,252,000)
0
0
1,534,000
(1,062,000)
(194,000)
(572,000) $
0 $
3,000
0
(602,000)
0
0
50,000
25,000
0
(524,000) $
(335,000) $
701,000
366,000 $
214,000
263,000
583,000
177,000
0
1,237,000
990,000
6,399,000
12,000
8,638,000
67,000
325,000
663,000
157,000
1,527,000
$ 2,739,000
868,000
6,808,000
113,000
#########
234,000
5,000
562,000
0
801,000
3,611,000
981,000
0
638,000
6,031,000
1,912,000
695,000
2,607,000
8,638,000
257,000
22,000
856,000
0
$ 1,135,000
2,912,000
1,324,000
0
136,000
$ 5,507,000
4,014,000
1,007,000
$ 5,021,000
#########
Balance
Balance
(312,000) $
208,000
(343,000)
497,000
169,000
32,000
35,000
300,000
585,000
133,000
579,000
$ 1,632,000
755,000
6,840,000
119,000
$ 9,346,000
$
$
256,000
12,000
1,423,000
0
1,691,000
3,084,000
1,292,000
0
29,000
6,096,000
2,740,000
510,000
3,250,000
9,346,000
Balance
$
$
629,000
175,000
44,000
OK
386,000
315,000
701,000
OK
$
$
35,000
280,000
315,000
OK
$
$
555,000
224,000
57,000
66,000
214,000
280,000
OK
$
$
62,000
(25,000)
80,000
(78,000)
(20,000)
(24,000)
(23,000)
1,000
(17,000)
10,000
(294,000)
(567,000)
(659,000) $
15,000 $
510,000
139,000
1,292,000
(300,000)
(585,000)
(133,000)
256,000
12,000
1,423,000
2,614,000
1,527,000 $ (948,000) $
101,000
6,000
0
0
699,000
(172,000)
0
0
0
0
502,000
107,000
(2,102,000)
1,274,000
0
0
727,000 $ 267,000 $
147,000
67,000
214,000
OK
$
$
32,000
35,000
67,000
OK
$
$
(579,000)
(119,000)
0
3,084,000
0
0
29,000
2,740,000
0
5,155,000
35,000
0
35,000
OK
Scratch calculations
"Uncapitalizing" Capitalized interest
Annual capitalized interest
Annual reduction in depreciation (assuming straight-line for 20 years)
Annual addition to interest expense
Annual reduction in tax expense
Annual reduction in RE
Cumulative reduction in gross PPE
Cumulative depreciation of capitalized interest
Cumulative reduction in net PPE
Cumulative reduction in RE
Cumulative reduction in book equity as though company had issue special-dividend due to extra
- cash available from
- tax savings
Page 39
4/8/2014
221352425.xls.ms_office
221352425.xls.ms_office
A
1
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
12/31/2012
12/31/2011
12/31/2010
12/31/2009
12/31/2008
12/31/2007
12/31/2006
5,995,000.0
2,500,000.0
5,903,000.0
2,485,000.0
5,636,000.0
2,243,000.0
5,531,000.0
2,234,000.0
5,710,000.0
2,590,000.0
5,748,000.0
2,617,000.0
4,735,000.0
1,994,000.0
Income Statement
Total net revenues
Cost of goods sold expense
Cost of services or operations expense
Depreciation expense (for tangible assets, if reported separately)
Amortization expense (for goodwill and Intangible, if reported separately)
Depreciation and amortization expense (if reported combined)
Research & development expense
Sales & marketing expenses (if not included in SGA)
General & administrative expenses (if not included in SGA)
Selling, gen. & admin. expense [if reported as a single item]
Minority interest expense (if shown as pre-tax operating expense)
Merger and restructuring costs
Asset impairment losses or write-downs
Extraordinary charges or expenses (if shown on pre-tax basis)
Extraordinary credit or income (if shown on a pre-tax basis)
Other operating expenses (Income)
Interest expense (Income)
Interest capitalized
Interest income
Reserve expense (income) (increase in reserves is expense, decrease is income)
Investment income (Expense) (if shown on pre-tax basis)
Gain (loss) on sale of assets or discontinued operation (if shown on pre-tax basis)
Remitted income (Expense) or equity earnings (Losses) in affiliates
Unremitted income (Expense) or equity earnings (Losses) in affiliates
Minority interest expense (if shown as pre-tax nonoperating expense)
Losses on equity investees and other (if shown on pre-tax basis)
Other nonoperating income (Expense) (if shown on pre-tax basis)
Special nonrecurring items income (Expense) (if shown on pre-tax basis)
Provision for income tax expense (Rebate)
Minority interest expense (if shown on after-tax basis)
Equity in earnings expense (if shown on after-tax basis)
Extraordinary items (if shown on after-tax basis)
Discontinued operations (if shown on after-tax basis)
Extraordinary items and discontinued operations (if shown on after-tax basis)
Investment gains (Losses) (if shown on after-tax basis)
All other income (Losses) (if shown on after-tax basis)
Cumulative effect of accounting changes
Net income from Actual Sheet
Calculated net income from Comprehensive Sheet
Check to see if calculated net income is consistent with Actual sheet
124,000.0
126,000.0
127,000.0
117,000.0
113,000.0
98,000.0
69,000.0
2,268,000.0
2,257,000.0
2,233,000.0
2,135,000.0
2,075,000.0
2,018,000.0
1,659,000.0
1,096,000.0
82,000.0
27,000.0
11,000.0
11,000.0
(123,000.0)
(111,000.0)
8,000.0
(125,000.0)
(40,000.0)
(239,000.0)
4,000.0
(225,000.0)
9,000.0
12,000.0
(79,000.0)
22,000.0
18,000.0
349,000.0
320,000.0
294,000.0
315,000.0
(61,000.0)
1,000.0
-
1,000.0
-
2,000.0
-
2,000.0
-
629,000.0
629,000.0
OK
606,000.0
606,000.0
OK
528,000.0
528,000.0
OK
555,000.0
555,000.0
OK
(312,000.0)
(312,000.0)
OK
366,000.0
701,000.0
315,000.0
280,000.0
214,000.0
(189,000.0)
(211,000.0)
71,000.0
32,000.0
322,000.0
2,000.0
2,000.0
497,000.0
497,000.0
OK
298,000.0
3,000.0
(2,000.0)
510,000.0
510,000.0
OK
Balance Sheet
Assets
Cash and equivalents
Marketable securities
Notes receivable
Short-term investments or investment securities
Accounts receivable
Tax refund receivable
Progress payments
Prepaid expenses
Current deferred tax asset
Inventories
Other nonoperating current assets
Other operating current assets
67,000.0
35,000.0
1,527,000.0
579,000.0
602,000.0
635,000.0
571,000.0
572,000.0
583,000.0
663,000.0
585,000.0
66,000.0
197,000.0
96,000.0
212,000.0
57,000.0
244,000.0
53,000.0
262,000.0
93,000.0
263,000.0
81,000.0
325,000.0
61,000.0
300,000.0
104,000.0
1,335,000
113,000.0
1,757,000
122,000.0
1,309,000
112,000.0
1,279,000
84,000.0
1,237,000
76,000.0
2,739,000
72,000.0
1,632,000
14,000.0
13,000.0
11,000.0
9,000.0
12,000.0
13,000.0
12,000.0
1,202,000.0
2,983,000.0
2,684,000.0
1,152,000.0
2,980,000.0
2,677,000.0
1,168,000.0
2,984,000.0
2,691,000.0
1,109,000.0
2,983,000.0
2,702,000.0
990,000.0
2,983,000.0
2,712,000.0
868,000.0
3,183,000.0
3,617,000.0
755,000.0
3,180,000.0
3,651,000.0
130,000.0
131,000.0
144,000.0
151,000.0
140,000.0
8,000.0
9,000.0
580,000.0
573,000.0
552,000.0
543,000.0
564,000.0
8,928,000.0
8,928,000.0
OK
9,283,000.0
9,283,000.0
OK
8,859,000.0
8,859,000.0
OK
8,776,000.0
8,776,000.0
OK
8,638,000.0
8,638,000.0
OK
250,000.0
452,000.0
404,000.0
283,000.0
65,000.0
265,000.0
65,000.0
298,000.0
65,000.0
70,000.0
68,000.0
56,000.0
45,000.0
530,000.0
18,000.0
252,000.0
4,000.0
234,000.0
5,000.0
100,000.0
10,528,000.0
10,528,000.0
OK
257,000.0
-
107,000.0
9,346,000.0
9,346,000.0
OK
256,000.0
-
22,000.0
12,000.0
519,000.0
1,232,000
535,000.0
1,915,000
497,000.0
1,338,000
598,000.0
854,000
562,000.0
801,000
856,000.0
1,135,000
1,423,000.0
1,691,000
2,554,000.0
2,256,000.0
1,687,000.0
2,960,000.0
3,522,000.0
2,912,000.0
3,084,000.0
1,038,000.0
981,000.0
1,324,000.0
1,292,000.0
20,000.0
1,000.0
2,280,000.0
2,280,000.0
OK
2,263,000.0
2,263,000.0
OK
2,459,000.0
2,459,000.0
OK
3,187,000.0
3,187,000.0
OK
2,607,000.0
2,607,000.0
OK
5,021,000.0
5,021,000.0
OK
3,250,000.0
3,250,000.0
OK
136
Total Liabilities and Equity from Actual Sheet
137
Calculated Total Liabilities and Equity from Comprehensive Sheet
138 Check to see if Total Liab. & Eq. consistent with Comprehensive sheet
139
140
Check for balancing of statements
141
8,928,000.0
8,928,000.0
OK
9,283,000.0
9,283,000.0
OK
8,859,000.0
8,859,000.0
OK
8,776,000.0
8,776,000.0
OK
8,638,000.0
8,638,000.0
OK
10,528,000.0
10,528,000.0
OK
9,346,000.0
9,346,000.0
OK
Balances
Balances
Balances
Balances
Balances
Balances
Balances
(284,000.0)
175,000.0
(251,000.0)
167,000.0
(194,000.0)
191,000.0
224,000.0
208,000.0
169,000.0
139,000.0
205,292.7
212,130.2
223,936.2
254,109.0
253,685.7
142
143
144
145
146
147
148
149
150
151
152
153
154
155
Comprehensive Statements
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
Comprehensive
630,000.0
586,000.0
1,083,000.0
1,386,000.0
1,449,000.0
1,515,000.0
714,000.0
132,000.0
716,000.0
98,000.0
707,000.0
70,000.0
688,000.0
49,000.0
638,000.0
89,000.0
136,000.0
-
29,000.0
-
1,310,000.0
1,633,000.0
2,087,000.0
3,159,000.0
3,143,000.0
5,001,000.0
3,249,000.0
1,080,000.0
740,000.0
400,000.0
87,000.0
(110,000.0)
(110,000.0)
(28,000.0)
(59,000.0)
(430,000.0)
(106,000.0)
35.7%
34.6%
35.8%
36.3%
16.3%
39.5%
36.9%
6.22%
0%
-
6.22%
0%
-
6.22%
0%
-
6.22%
0%
-
6.22%
0%
-
6.22%
0%
-
6.22%
0%
-
629,000.0
(5,000)
175,000.0
31,000
57,000.0
(481,000)
406,000
606,000.0
(15,000)
167,000.0
(26,000)
(23,000.0)
529,000
1,238,000
528,000.0
(21,000)
191,000.0
3,000
9,000.0
80,000
790,000
555,000.0
(38,000)
224,000.0
29,000
(16,000.0)
53,000
807,000
(312,000.0)
(118,000)
208,000.0
(144,000)
134,000.0
(334,000)
(566,000)
497,000.0
(497,000)
169,000.0
(19,000)
(107,000.0)
(556,000)
(513,000)
510,000.0
(510,000)
139,000.0
(70,000)
(957,000.0)
1,691,000
803,000
(225,000)
(18,000)
(243,000)
(151,000)
(5,000)
(156,000)
(250,000)
(1,000)
(251,000)
(343,000)
34,000
(309,000)
(330,000)
542,000
212,000
(282,000)
30,000
(252,000)
(894,000)
(6,843,000)
(7,737,000)
(202,000)
298,000
13,000
(323,000)
(284,000)
(498,000)
48,000
569,000
(526,000)
(454,000)
(82,000)
(251,000)
(696,000)
404,000
(1,273,000)
1,600,000
(1,072,000)
31,000
(194,000)
(504,000)
(562,000)
67,000
16,000
47,000
(432,000)
1,527,000
100,000
610,000
248,000
(1,858,000)
(126,000)
501,000
(948,000)
7,000
(172,000)
139,000
1,752,000
19,000
797,000
(579,000)
(107,000)
3,084,000
1,321,000
3,249,000
1,000
6,969,000
(335,000)
701,000
366,000
OK
386,000
315,000
701,000
OK
Operating Activities
Net income
Adjustments for reconciliation of RE account
Depreciation and amortization
Change in deferred tax
Change in operating current assets
Change in operating current liabilities
Net cash from operating activities
Investing Activities
Investment in PPE
Investment in other long-term oper. ass.
Net cash from investing activities
Financing Activities
Changes in short-term investments
Changes in long-term investments
Changes in all short-term debt
Changes in all long-term debt
Changes in all other long-term liabilities
Change in preferred stock
Change in Par + PIC
Change in common stock warrants and stock options
Change in treasury and cumulative adjustments
Preferred dividends
Common dividends
Michael C. Ehrhardt
35,000
280,000
315,000
OK
66,000
214,000
280,000
OK
147,000
67,000
214,000
OK
32,000
35,000
67,000
OK
35,000
35,000
OK
Page 40
4/8/2014
12/31/2012
USD
Not Qualified
Yes
Thousands
5,995,000
5,995,000
2,500,000
3,495,000
2,268,000
124,000
12/31/2011
USD
Not Qualified
Yes
Thousands
5,903,000
5,903,000
2,485,000
3,418,000
2,257,000
126,000
12/31/2010
USD
Not Qualified
Yes
Thousands
5,636,000
5,636,000
2,243,000
3,393,000
2,233,000
127,000
12/31/2009
USD
Not Qualified
Yes
Thousands
5,531,000
5,531,000
2,234,000
3,297,000
2,135,000
117,000
11,000
2,403,000
1,092,000
-123,000
11,000
2,394,000
1,024,000
-111,000
8,000
2,368,000
1,025,000
-125,000
-40,000
2,212,000
1,085,000
-239,000
12/31/2008
USD
Not Qualified
Yes
Thousands
5,710,000
5,710,000
2,590,000
3,120,000
2,075,000
113,000
1,096,000
4,000
3,288,000
-168,000
-225,000
9,000
-114,000
12,000
-99,000
-79,000
-204,000
22,000
-217,000
18,000
-207,000
978,000
349,000
629,000
925,000
320,000
605,000
1,000
0
0
606,000
0
606,000
218,700,000
3
3
221,200,000
3
3
212,130,239
821,000
294,000
527,000
1,000
0
0
528,000
0
528,000
240,400,000
2
2
242,600,000
2
2
223,936,156
868,000
315,000
553,000
2,000
0
0
555,000
0
555,000
254,200,000
2
2
255,200,000
2
2
254,109,047
-375,000
-61,000
-314,000
2,000
0
0
-312,000
0
-312,000
254,000,000
-1.23
-1.23
254,000,000
-1.23
-1.23
253,685,733
12/31/2010
USD
Not Qualified
Yes
Thousands
528,000
364,000
1,643,000
2,535,000
-246,000
-1,000
18,000
12/31/2009
USD
Not Qualified
Yes
Thousands
555,000
332,000
-22,000
865,000
-317,000
7,000
12/31/2011
USD
Not Qualified
Yes
Thousands
606,000
-273,000
427,000
760,000
-215,000
-2,000
3,000
-7,000
-193,000
-3,000
-217,000
4,000
-225,000
61,000
-251,000
50,000
-362,000
-284,000
-7,000
-603,000
3,000
-335,000
701,000
366,000
175,000
-186,000
600,000
-492,000
-251,000
-9,000
-152,000
-5,000
386,000
315,000
701,000
167,000
-212,000
-978,000
-1,107,000
-194,000
-1,000
-2,280,000
5,000
35,000
280,000
315,000
191,000
-228,000
-550,000
1,000
0
0
629,000
0
629,000
210,600,000
3
3
212,300,000
3
3
205,292,657
12/31/2007
USD
Not Qualified
Yes
Thousands
5,748,000
5,748,000
2,617,000
3,131,000
2,018,000
98,000
82,000
0
2,198,000
933,000
-189,000
71,000
12/31/2006
USD
Not Qualified
Yes
Thousands
4,735,000
4,735,000
1,994,000
2,741,000
1,659,000
69,000
27,000
0
1,755,000
986,000
-211,000
32,000
71,000
2,000
817,000
322,000
495,000
2,000
0
0
497,000
0
497,000
32,000
-2,000
805,000
298,000
507,000
3,000
0
0
510,000
0
510,000
12/31/2008
USD
Not Qualified
Yes
Thousands
-312,000
1,058,000
-37,000
709,000
-304,000
-165,000
4,000
1,540,000
-1,000
1,074,000
0
456,000
12/31/2007
USD
Not Qualified
Yes
Thousands
497,000
185,000
-79,000
603,000
-230,000
-1,967,000
6,000
1,008,000
96,000
-1,087,000
12/31/2006
USD
Not Qualified
Yes
Thousands
510,000
132,000
-61,000
581,000
-158,000
-526,000
16,000
166,000
0
-502,000
-610,000
4,000
30,000
1,000
-2,081,000
-1,625,000
-11,000
147,000
67,000
214,000
208,000
-300,000
1,121,000
515,000
1,000
32,000
35,000
67,000
169,000
-224,000
-103,000
-72,000
12/31/2012
USD
Not Qualified
Yes
Thousands
629,000
283,000
-454,000
458,000
-193,000
5,000
-5,000
-554,000
6,000
66,000
214,000
280,000
224,000
-312,000
7,000
28,000
35,000
139,000
-142,000
EBITDA
1,216,000
225000
98000
35000
224,000
102,000
29,000
27000
70000
118000
589000
52000
68000
125000
603000
283,000
65,000
265,000
65,000
16,000
56,000
126,000
553000
851,000
298,000
65,000
250,000
45,000
1,232,000
2,748,000
452,000
530,000
1,915,000
2,701,000
404,000
18,000
1,338,000
2,081,000
250,000
2,498,000
56,000
2,554,000
452,000
2,249,000
7,000
2,256,000
404,000
1,677,000
10,000
1,687,000
630,000
1,386,000
586,000
1,449,000
1,083,000
1,515,000
209,000
126,000
68,000
24,000
177,000
86,000
59,000
58,000
200,000
127,000
184,000
96,000
171,000
598000
850,000
252,000
182,000
562000
796,000
234,000
228,000
555000
812,000
257,000
252,000
532000
788,000
256,000
175,000
126,000
183,000
708,000
5,000
801,000
22,000
1,135,000
12,000
1,691,000
3,522,000
981,000
2,893,000
19,000
1,324,000
2,541,000
543,000
1,292,000
4,000
854,000
2,542,000
405,000
2,947,000
13,000
2,960,000
1,038,000
112,000
98,000
102,000
112,000
115,000
567,000
44,000
54,000
47,000
814,000
7,020,000
561,000
19,000
51,000
34,000
777,000
6,400,000
534,000
49,000
89,000
39,000
737,000
5,589,000
11,000
727,000
6,031,000
2,000
1,631,000
740,000
-27,000
-48,000
-35,000
-110,000
2,263,000
2,000
2,085,000
400,000
7,000
-31,000
-4,000
-28,000
2,459,000
3,000
3,156,000
87,000
3,000
3,140,000
-430,000
-59,000
3,187,000
-106,000
2,607,000
515,000
136,000
29,000
5,507,000
5,001,000
6,096,000
3,249,000
20,000
5,021,000
1,000
3,250,000