| T#L pee Ot cles —Qulstorrct OD Ainval Stes Jéseqge? clay jn Yee . ie Account fle @inable ¢ | Des. KeCentable s He Giva be | | Aerafe. Seder Per cy Annval Sales] 265 LI [eo ee Cwa Wl 3650007 565 | | [aS Ke Ceinere | /G000 1 i DS % 10,000 = ide Gwabl 2500" |= Kebiabl- Pk2 42 Zz a B He Book xario= q A Stock PIE = fie a4 hares Oul#anclep = %3 million al Total Cajrtal = Ho mlo 4 Deh bo Copel Talo = 7 | ebt ital Natio | = Lote! chbl = Total cheb | Total Capital To ltl F Eau, | SEPA i Lid! Boot Wale Ts Pare [ lot Mel | Book Natio= Moule! Pre Pe Yor| coll Yelve fra Shale || i eee $)2 | Bool Vv Za ve i {i = FR. Bool Valve Pa Chae = Boa Vale Px Hab Tele | | dBSst seinpo PAS SECP- 27 Find Fapih ST ty Eqpaity = Book Walui Pi Git XK Nk 2 Of | hates oul ear = $2 X 48 million a [2B S75 alien | rt | We Know + | lotal tab = Ded F Fauil: rl £0 millon = Debl + £57 b mili Ello million § &7b miler = Dede Y¥ milion |= Dect | StEP-$ i Find Dede Lo Catal vatio | Debt to Lal Fatio ioe oe = ToFal —clebl i 2 Total C apital 2 S2Y_ millon ( Vo milion be OW X100 = U/b%essa tsa 1 S85 \ Perry ee aHels bemnover? Capity anole plier = -22 | OF = Ron 4 = OA * Ti = Wel InGarex SHEN Total ORCI Sales Jobat sat Tor rina eal 4 Ske7- te Final Louity Moltiplia E/7 ee tlie (EF i ie (RoE = X17 | Ods = Ol] X EM O2S/OM = EF +TZ = EM SLEP=-2l Find Jolal 2% ele Lymover ROE = Tal mF Gin X Toba Ofek Coram XEN Cee Oo een oe 0.230.086 = TATA AOY 8S = LAIN 0.04 SE LoY LAT TERSTELATlotal fiefs =4/7 billion Cah Omd ecpyiteloyls = ¥00 million Current liabllibies =41.7 billion Notes Desable =#/ Allion lang Ferm clebl = F102 billon Common eqwity =FS/ bitin | | | hats Of Common Shock Quistomoli =a aillor| Stal Pi Pa hate EITDA ie Mette Book conel EV/EBITOA yatio- (ee IL | avlle Booll itatioz L | = leit pre eta | Goo Yale Pa Shak [- SePL: BEOU Vali TOO Hate Caledakin | soa Valve [& Shale = Common Capuil [ kath of Grnon Shik oul ston| a7 “BOOK Valoe TE Chive =F 5040 G60 ee 300,000,008 ~~ _ 7] E bP Ir me 2 MoUuel PIG 1a For Book Valve Pa Shere Deva_________. 7 ¥ we 7 Fae i Sle =3% Hive Enkei Vodue (EV] EV= Pouch + Mosel} Maal — Galod Value of Value of folue of Cpiveleds| eqpity lola del othe, fecal , Clan =tloXx $ 30ag0q.0c t Fih2c0000G000 - F loomon008 _=__$6,000,c000c0 Ft Fi2 200000 - $ (Apo00g00 | 2 170Q00¢ec0 |a | ‘ | | |Ce [ Peice -Epenngs prio 7) (PE abe) | Vator i= ie Ly Price Leaninge leatio: allel Value Pu Shere eo iT : SLERP- TT ind Neale Value 7a Ghare A Podtek Valve 4 Share = = Male, Boot Hatio X Book Valve Te Shore, ie : 20 Book Valve Pa Gore = 2.94 | Mal@l/ Bok Natio = 2h Aue Euningt Valio = C ny | sh97e= |Date. PH 10 | Li | > Yo? Valier Ffore [ EPS iF 58.97 ao 5 OP Lee eo7k). \ee eee 74M +@#t | Doronr—fwo—h Date Loft Mosyr = 3K Eopity Moltiplie = 1G Soles 10 milton Total desels = 60 rnilifon ROE] Retutn ON Eajuity = 7 | | ! Urn Gw E Cit a 1 Sodll Macpink Tolol Wats Toone X Equity Mul | tiplia | # a 1 Ster-4i Tid Feld roe SAS Ie S_Cuinover = te lolol Fé: = (80 millon bo millionPH StCP= 21 tnd — Reto or Fg OF | L LOE = 1 V0ohl mal Gin X Eola! PRK Lotvare, X Fauh, : anal iplay| = 0.05% 2X14 | OU X l= Yar)tHE Data Tt Nel IrComez 324009 ie Interest ponSe8 = $5,000 [et tate = Yor H Notes Pagalle = $2700 lorg Cem Clebl- = $ 75000 is Ganon Saye = FOO c ROE onl Kote =e a Kot = Wel _inCome cofley Fates Corman Sharvhololas ey wily Slee 1 Fired (KOET Rerum On Fajvity ROF= FIDO $25 O00 | = 0.0% X100= Tbh ePuat Fd (ERT) EBIT = (Wel InCome[(1— Tort Uale]t [alee Expenes = (8270001 0.4] + $5000 = $4009 Ca ‘GB aareena) Septic tte &)P#NY Date: neers Cle Pat Fired Tolal Intetted! Capital Total Invetked Capital= Delt + Eqpity =§10.2,000 F4S0,008 =f SSxeCOO SLEP= 4: Find (Role ] Melun On Indested Capitol ROIC =. ERIT(T= T=) Tolel [rested Capitol =_ 6 oc( 1-04] $ 352, C00 = € 2/00? £ 352000 = O.071 X100= 217AE - one | 4 a Ao-1NCOME Data: os Sadex_= $17 milion KOE _= Wi 1 Lofal asses Eatnover= 3. | Common cafuity = 04 | Met _inCome_= SLOP ti find lolol oR | | Total #Asvels_fvinovir = Sade Lolal ABS Sz = $170,00000 Ld-al A408 1 Folal apels = $ 17000000 5.2 Pola HOIS_= $8, 512500 S$ Ler- ae Find Common Eqwity SoH of 1. Reh Common cafuity = = Tohal awe XS O# 2 FSS 12500 X SOF | } - H = Peg bas?. . bab Steps Fivd [Mek IrCome! : | | CS 10y Dupont Equation, OE = Wel inlomex Sates X lotal see Sales, Totil aselS: Jot Common ead Qi7_ = Web inComeXx 3.2 _X £ S 512,500 $ 170,00000 £ 2056,.200 Ql? = Nek InCorme X 3.2 _X a | £/70 00000 O17 ¥#1 70, p0000 = Nek Income X 8.2 X 2 | 2890000 = Wel InCome X 3.2 v2 2,890,007 8.2 = Met 1 Gme x2 FOS Jas = Met InCome X2 FOS 1a [a2 = Wek inCome W125 = Mel InComea Met InCome= $ 65000 fod = 10% r [her Ex PGS _= ¥ con oil J accwols =$ 60,00 | lecounls pazabl Cor BEP, ROE Gnd [OIC = | Tor tate = SOF : | | Clade Eind Total _a@8el8 é “OW = Mek Inlore Colcd 295¢08, 19222 Folad aesels 1 Talal ohsels_= _ ¥ b/5,00° Of Talal ciel _= $ 6150000 ep. ade pind [Fistt EBT = (net ncome[( I= Ton vate }+ a = FER e001 = 0.3) + ¥ 02,9? t = SF IBIS ALFDate. PAB 1 SCCP=3T Fired Deel (1 Gf [ole Iniafec] Capilal ] Dedbl=Lolal Tnieled Capital VIO? (4 b1$0,000- $950,000] X Yor $ $200000_X Yor = £ 20, 80.000 uta | SLEP- Yi Lind Common eajoityl bo of Fok al” , intested Captd) Cormon equity = botal (roted Capilel Oh, = ($015000- $950,000) X bot | £ S$2.20000 1b OF | = $ S1aQ000 I SHEP-5.2 Lind (SE) Sage eornnp Powe | BEP=__f6IT Fotad 2PCL5. I j ZS 1OBIS 21109 j $ 4/5000 = O176x 100 = 1/67 SEP? Tin (ROT Melo On Cajeily KOE = Wel intone cofle fore Common La vebolilers eyity Ges) Teacher's Signature.PH IF OE = 6/000 F 3), 20,000 Dale ee = O197X 100 = 147% SfepeT! Find (ioreT MePete on Inlested Capital WOM = EBITC [= Tr sale) Total’ rubsted Capit > Feb RAL G4 (1-22.38 7D FF 200000 2 Of4s Liao: 14s % oe Dr Cree7400 F HIE] 10% a at : SPocKhold as Cdjvity = ae billim | ia Coanirf Yatra = Common Fhaves QuiStonchp = €7130 milion | Maat Boot raho = 20 WaciGl Valuc af Lola lehe= re 4 o lyideid én fh = hon us Lf ~ £2 Lion Pie od te Ghate= C. EVIEBIIN = i ert: Tr? Book Valve Pa Hak BOOK Vad0t fer Shove = Common Cou, Cale Cuffandir | 2 $ $600009000 $ 180 000,000 = FS6/) SfeP-at Find Mallet Wie of Ghate Book Vole jm Sah } 1 | t 5 MIB tatio = ore? Pia fe Hak _| i | 1 ‘Teacher's Signature. 1#2! Mellel Pie Ta Slab 56M Mecmwebeccesl | PRATT S\ 2OX Sb. = Matkl Vrie Pa Bar Plede= avGl Pia Pa ab CP-S° Lind (EV) Enkaptie Yous EV= (Mericel + Maile ¢ Mail? olu — Cah ond Value of Valet of of other Cagje' Valk Caprity botal olebl loon Gal Claas = ¥ 72 22 XU80, cv0,000 +7900, 000,00 — $250, 000,000 SleP-Y!_ Find _EVIEBITOR EV/EBITOR = 31977 {600,000 72 000,000 000 29575 | | | | | | | EV =$/ 979% 00000 | | | | |