classmate] ser [pa ACE Inbenel Assignment _- 2- v Routt Creuranr 200 20 44 03 2- — Ginn - reba onl debntons@ 12 1- [20 000 : -)- 2 €BIT 420000 ‘| Tax @ 5074. on POT 150000 ‘PAT (S0000 Curtunt- Debt lo 00000 Kod shou» 80000 ? Face) Valu ZlO/share Cgutly Opital 600000 RelaSad Lamb (200000 Add ttfon2- rot 400000 2 Curant Cypitel Ubudine = Gyuily Cplel + Debt + Retained Eavoton go0db0 + 1900000 + 1200000 Re. 3000000 q " a ents a1 Oyitel Enplayed « EBIT/ Total Capital * 100 =~ 4% Scanned with CamScannerclassmate] Pa Pe: Curaunt: sitigston fon I 800000 toC0000 (E@ I2Y Debentins. ineol Cte 00000 (Loocvo 140 000 1200000 [000000 [200000 1200005 tek 80 00000 8400000 3400000 - Rebstn on capital (4d 144 144 €BiT 436000 446000 Titoust- on dab 16$000 768005 ‘Per «308000 356000 TAK @ sv-fe 154000 : (8000 Pat (54000 178000 BLL tansy 60000 80000 €es 257 1-483 Hiphor’ €PS\ tedicctes by Q te: Ly CPS if Bs bh 2 e 7 Scanned with CamScannertren — = Balada 16. —hiifunu Orly C81 rth filly pion = ! Tos [ee uk eel, eaaieht eee Optiontel > Buite : £ (000000 f “ vu Cpl a wt Grete © i Hs i 000 Tw. ¢ spoco Spat thane capital f zs » 151 frtuust on S0000e » E¥s000 2 5000 ghaen No of 4 thy Whew = Option 4 > (10000 hau» i r Using formule. — —F Ceeit= Tntowt WC1= Tax) — PD - (EIT — Tolerant t= Tae) = PD Meng epully Chonan Nev put aon. Le EBIT be oe = (H-OC1-05) -0, &- FHODNTI- o's) -0 je00o ‘Sooo Hoe = % 5 EBIT= |SD000 FeBiautars t = eeiT IsD000 > 13000 © |] Theat ° #6000 Per 1yD000 Jsc00 Tox @ Sot e00 37800 PAT #5000 3750 Scanned with CamScannerctassmate| Pam 4, 2 ° 84800 S000 BS ers fon OM» 8: Eu 2B 2 [Oc0000 thane S000 X = dtetdinel >? 151 =. 500000 00, a 260000 oO (30000 260000 ° (30000 130000 6 Sv00 63000 S000 130000 ° [30v00 looep 1B 2 Scanned with CamScannerclassmate Sarr ra s ed ame & f capital a) 2600000 X !S% Debutuns. { 2400000 ‘tel’ f EV400000 + Bh Pr thane of £0 coobs+ St debt fe 400000 7 Hove Ish aae q_& 400000 * Pout bE éo000 te 13d mur Ubous of E20 wl > % bo0cc0 No- shows loovs E De on Np ola 2 E 26000 7 Uste, — frroaute. —, o10 ae OV est? zadd, abst 1 2 ésit 2tbooo Woon © |] Lites 60000 fe Seco PBT IS6000 lSé000 © || Tee so #8000 odo PAT F080 Haooo © | Pref cividenel ° 26000 Pras ‘he foo S20e0 Nol d 6000 Thais Scanned with CamScannerclassmate] Baar Ge Peae: p0oo + /3 +f. on, ‘ 4Yoomo + 1B]. = cocoon N+ (Sh Beben hows E_400000 sth E_ 00000 idind “bE &6000 = 400000 * Ssh 4oooos = 2odeo dolui EBIT = Sta2Joo Scanned with CamScannerclassmate| ae Hener “Te fodiffounee prick enters ofthe oplins ata Ul fills - _f i : YE es Nt eps = Options €BIT 1 ts0000 Ss 2 260000 Is 3 D008, 13 ~ 4 (Jr000 Ts uation S aay) at Divide d poli CU due, idence 4 ae Lannie wine? Airur of fhe Fpoutla ths fi Geis the cB fi: ae contd Matra ble fe hana hilecs.potok view a9 thay tind th invuere $Y cornet reetinn >| Te oe ef a dividiad polly about ibe be maninnize 4 b thaty _tnvuo i moxinized. Osho, Dividuncle 3 Capitol Chas Ths lata on fh a compet” of sabia d 43 Ta dal a Afvidend pelt er to be ded? Pegout= Yi retention Pjouss ecakfo ke Seno ena a vt ban P ables Ritedien ohio is 00-6 — Popa! pthitae Scanned with CamScannerclassmate! oa Pe T i ig od 2, bos Heck Soe 7 Owe ; ' Leh, Cnstintton. fe Low. al Fin ce 2a pole f vlna te ditunning Phe olivier 7 ples = i TBinnd nocd pov func — a Orohetdne nud for frome Packet ae the _olirt fay One. bin ee Scanned with CamScannerclassmate] aor Pear: Scanned with CamScanner