home *** CD-ROM | disk | FTP | other *** search
/ One Click 21 / ONCK021.iso / Modelos / fcfe2st.xlt < prev    next >
Microsoft Compound Document  |  2004-04-07  |  25.5 KB
open in: MacOS 8.1     |     Win98     |     DOS

browse contents    |     view JSON data     |     view as text


This file was processed as: Microsoft Compound Document (archive/msCompound).

ConfidenceProgramDetectionMatch TypeSupport
40% dexvert Microsoft Compound Document (archive/msCompound) magic Supported
1% dexvert Biew Xlat Table (other/biewXlatTable) ext Unsupported
1% dexvert Lotus Translation Table (other/lotusTranslationTable) ext Unsupported
100% file Composite Document File V2 Document, Little Endian, Os: MacOS, Version 10.3, Code page: 10000, Author: Aswath Damodaran, Last Saved By: Aswath Damodaran, Create Time/Date: Thu Jul 2 06:00:22 1998, Security: 0 default
99% file OLE 2 Compound Document, v3.62, SecID 0x1, Mini FAT start sector 0x2b : Microsoft Excel 5-95 worksheet, addin or template default
98% file data default
80% TrID Microsoft Excel sheet default
19% TrID Generic OLE2 / Multistream Compound default
100% lsar CFBF default
100% gt2 POIFS Dokument (Winword, Excel, Starwriter, ...) default (weak)
100% detectItEasy Format: CFBF(3.62) default (weak)
100% detectItEasy Format: Microsoft Office(97-2003) default (weak)
100% xdgMime application/x-ole-storage default (weak)


hex view
+--------+-------------------------+-------------------------+--------+--------+
|00000000| d0 cf 11 e0 a1 b1 1a e1 | 00 00 00 00 00 00 00 00 |........|........|
|00000010| 00 00 00 00 00 00 00 00 | 3e 00 03 00 fe ff 09 00 |........|>.......|
|00000020| 06 00 00 00 00 00 00 00 | 00 00 00 00 01 00 00 00 |........|........|
|00000030| 01 00 00 00 00 00 00 00 | 00 10 00 00 2b 00 00 00 |........|....+...|
|00000040| 01 00 00 00 fe ff ff ff | 00 00 00 00 00 00 00 00 |........|........|
|00000050| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000060| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000070| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000080| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000090| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000000f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000100| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000110| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000120| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000130| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000140| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000150| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000160| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000170| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000180| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000190| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000001f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000200| fd ff ff ff 30 00 00 00 | 03 00 00 00 04 00 00 00 |....0...|........|
|00000210| 05 00 00 00 06 00 00 00 | 07 00 00 00 08 00 00 00 |........|........|
|00000220| 09 00 00 00 0a 00 00 00 | 0b 00 00 00 0c 00 00 00 |........|........|
|00000230| 0d 00 00 00 0e 00 00 00 | 0f 00 00 00 10 00 00 00 |........|........|
|00000240| 11 00 00 00 12 00 00 00 | 13 00 00 00 14 00 00 00 |........|........|
|00000250| 15 00 00 00 16 00 00 00 | 17 00 00 00 18 00 00 00 |........|........|
|00000260| 19 00 00 00 1a 00 00 00 | 1b 00 00 00 1c 00 00 00 |........|........|
|00000270| 1d 00 00 00 1e 00 00 00 | 1f 00 00 00 20 00 00 00 |........|.... ...|
|00000280| 21 00 00 00 22 00 00 00 | 23 00 00 00 24 00 00 00 |!..."...|#...$...|
|00000290| 25 00 00 00 26 00 00 00 | 27 00 00 00 28 00 00 00 |%...&...|'...(...|
|000002a0| 29 00 00 00 2a 00 00 00 | fe ff ff ff fe ff ff ff |)...*...|........|
|000002b0| 2d 00 00 00 2e 00 00 00 | 2f 00 00 00 31 00 00 00 |-.......|/...1...|
|000002c0| fe ff ff ff fe ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000002d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000002e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000002f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000300| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000310| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000320| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000330| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000340| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000350| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000360| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000370| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000380| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000390| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000003f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00000400| 00 52 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |.R......|........|
|00000410| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000420| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000430| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000440| 02 00 05 00 ff ff ff ff | ff ff ff ff 02 00 00 00 |........|........|
|00000450| 10 08 02 00 00 00 00 00 | c0 00 00 00 00 00 00 46 |........|.......F|
|00000460| 00 00 00 00 00 00 00 00 | 00 00 00 00 e0 84 59 0b |........|......Y.|
|00000470| e3 ec be 01 2c 00 00 00 | 40 08 00 00 00 00 00 00 |....,...|@.......|
|00000480| 42 00 6f 00 6f 00 6b 00 | 00 00 00 00 00 00 00 00 |B.o.o.k.|........|
|00000490| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000004a0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000004b0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000004c0| 0a 00 02 01 ff ff ff ff | 04 00 00 00 ff ff ff ff |........|........|
|000004d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000004e0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000004f0| 00 00 00 00 02 00 00 00 | 24 50 00 00 00 00 00 00 |........|$P......|
|00000500| 05 00 53 00 75 00 6d 00 | 6d 00 61 00 72 00 79 00 |..S.u.m.|m.a.r.y.|
|00000510| 49 00 6e 00 66 00 6f 00 | 72 00 6d 00 61 00 74 00 |I.n.f.o.|r.m.a.t.|
|00000520| 69 00 6f 00 6e 00 00 00 | 00 00 00 00 00 00 00 00 |i.o.n...|........|
|00000530| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000540| 28 00 02 01 01 00 00 00 | 03 00 00 00 ff ff ff ff |(.......|........|
|00000550| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000560| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00000570| 00 00 00 00 00 00 00 00 | e8 06 00 00 00 00 00 00 |........|........|
|00000580| 05 00 44 00 6f 00 63 00 | 75 00 6d 00 65 00 6e 00 |..D.o.c.|u.m.e.n.|
|00000590| 74 00 53 00 75 00 6d 00 | 6d 00 61 00 72 00 79 00 |t.S.u.m.|m.a.r.y.|
|000005a0| 49 00 6e 00 66 00 6f 00 | 72 00 6d 00 61 00 74 00 |I.n.f.o.|r.m.a.t.|
|000005b0| 69 00 6f 00 6e 00 00 00 | 00 00 00 00 00 00 00 00 |i.o.n...|........|
|000005c0| 38 00 02 01 ff ff ff ff | ff ff ff ff ff ff ff ff |8.......|........|
|000005d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000005e0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000005f0| 00 00 00 00 1c 00 00 00 | b8 00 00 00 00 00 00 00 |........|........|
|00000600| 09 08 08 00 00 05 05 00 | ee 17 cc 07 e1 00 00 00 |........|........|
|00000610| c1 00 02 00 00 00 bf 00 | 00 00 c0 00 00 00 e2 00 |........|........|
|00000620| 00 00 5c 00 70 00 0a 4d | 41 54 54 20 45 56 41 4e |..\.p..M|ATT EVAN|
|00000630| 53 6f 64 61 72 61 6e 20 | 20 20 20 20 20 20 20 20 |Sodaran |        |
|00000640| 20 20 20 20 20 20 20 20 | 20 20 20 20 20 20 20 20 |        |        |
|00000650| 20 20 20 20 20 20 20 20 | 20 20 20 20 20 20 20 20 |        |        |
|00000660| 20 20 20 20 20 20 20 20 | 20 20 20 20 20 20 20 20 |        |        |
|00000670| 20 20 20 20 20 20 20 20 | 20 20 20 20 20 20 20 20 |        |        |
|00000680| 20 20 20 20 20 20 20 20 | 20 20 20 20 20 20 20 20 |        |        |
|00000690| 20 20 20 20 20 20 42 00 | 02 00 10 27 9c 00 02 00 |      B.|...'....|
|000006a0| 0e 00 19 00 02 00 00 00 | 12 00 02 00 00 00 13 00 |........|........|
|000006b0| 02 00 00 00 3d 00 12 00 | ec ff ec ff c4 31 68 1f |....=...|.....1h.|
|000006c0| 38 00 00 00 00 00 01 00 | 58 02 40 00 02 00 00 00 |8.......|X.@.....|
|000006d0| 8d 00 02 00 00 00 22 00 | 02 00 01 00 0e 00 02 00 |......".|........|
|000006e0| 01 00 b7 01 02 00 00 00 | da 00 02 00 00 00 31 00 |........|......1.|
|000006f0| 15 00 c8 00 00 00 ff 7f | 90 01 00 00 00 00 00 00 |........|........|
|00000700| 06 47 65 6e 65 76 61 31 | 00 15 00 c8 00 01 00 ff |.Geneva1|........|
|00000710| 7f bc 02 00 00 00 00 00 | 00 06 47 65 6e 65 76 61 |........|..Geneva|
|00000720| 31 00 15 00 c8 00 02 00 | ff 7f 90 01 00 00 00 00 |1.......|........|
|00000730| 00 00 06 47 65 6e 65 76 | 61 31 00 15 00 c8 00 03 |...Genev|a1......|
|00000740| 00 ff 7f bc 02 00 00 00 | 00 00 00 06 47 65 6e 65 |........|....Gene|
|00000750| 76 61 31 00 15 00 c8 00 | 00 00 ff 7f 90 01 00 00 |va1.....|........|
|00000760| 00 00 00 00 06 47 65 6e | 65 76 61 31 00 16 00 68 |.....Gen|eva1...h|
|00000770| 01 00 00 ff 7f 90 01 00 | 00 00 00 00 00 07 54 6d |........|......Tm|
|00000780| 73 20 52 6d 6e 31 00 16 | 00 18 01 00 00 ff 7f 90 |s Rmn1..|........|
|00000790| 01 00 00 00 00 00 00 07 | 54 6d 73 20 52 6d 6e 31 |........|Tms Rmn1|
|000007a0| 00 16 00 c8 00 00 00 ff | 7f 90 01 00 00 00 00 00 |........|........|
|000007b0| 00 07 54 6d 73 20 52 6d | 6e 31 00 16 00 c8 00 01 |..Tms Rm|n1......|
|000007c0| 00 ff 7f bc 02 00 00 00 | 00 00 00 07 54 6d 73 20 |........|....Tms |
|000007d0| 52 6d 6e 31 00 16 00 c8 | 00 02 00 ff 7f 90 01 00 |Rmn1....|........|
|000007e0| 00 00 00 00 00 07 54 6d | 73 20 52 6d 6e 31 00 16 |......Tm|s Rmn1..|
|000007f0| 00 c8 00 03 00 ff 7f bc | 02 00 00 00 00 00 00 07 |........|........|
|00000800| 54 6d 73 20 52 6d 6e 1e | 04 1a 00 05 00 17 22 24 |Tms Rmn.|......"$|
|00000810| 22 23 2c 23 23 30 5f 29 | 3b 5c 28 22 24 22 23 2c |"#,##0_)|;\("$"#,|
|00000820| 23 23 30 5c 29 1e 04 1f | 00 06 00 1c 22 24 22 23 |##0\)...|...."$"#|
|00000830| 2c 23 23 30 5f 29 3b 5b | 52 65 64 5d 5c 28 22 24 |,##0_);[|Red]\("$|
|00000840| 22 23 2c 23 23 30 5c 29 | 1e 04 20 00 07 00 1d 22 |"#,##0\)|.. ...."|
|00000850| 24 22 23 2c 23 23 30 2e | 30 30 5f 29 3b 5c 28 22 |$"#,##0.|00_);\("|
|00000860| 24 22 23 2c 23 23 30 2e | 30 30 5c 29 1e 04 25 00 |$"#,##0.|00\)..%.|
|00000870| 08 00 22 22 24 22 23 2c | 23 23 30 2e 30 30 5f 29 |..""$"#,|##0.00_)|
|00000880| 3b 5b 52 65 64 5d 5c 28 | 22 24 22 23 2c 23 23 30 |;[Red]\(|"$"#,##0|
|00000890| 2e 30 30 5c 29 1e 04 35 | 00 2a 00 32 5f 28 22 24 |.00\)..5|.*.2_("$|
|000008a0| 22 2a 20 23 2c 23 23 30 | 5f 29 3b 5f 28 22 24 22 |"* #,##0|_);_("$"|
|000008b0| 2a 20 5c 28 23 2c 23 23 | 30 5c 29 3b 5f 28 22 24 |* \(#,##|0\);_("$|
|000008c0| 22 2a 20 22 2d 22 5f 29 | 3b 5f 28 40 5f 29 1e 04 |"* "-"_)|;_(@_)..|
|000008d0| 2c 00 29 00 29 5f 28 2a | 20 23 2c 23 23 30 5f 29 |,.).)_(*| #,##0_)|
|000008e0| 3b 5f 28 2a 20 5c 28 23 | 2c 23 23 30 5c 29 3b 5f |;_(* \(#|,##0\);_|
|000008f0| 28 2a 20 22 2d 22 5f 29 | 3b 5f 28 40 5f 29 1e 04 |(* "-"_)|;_(@_)..|
|00000900| 3d 00 2c 00 3a 5f 28 22 | 24 22 2a 20 23 2c 23 23 |=.,.:_("|$"* #,##|
|00000910| 30 2e 30 30 5f 29 3b 5f | 28 22 24 22 2a 20 5c 28 |0.00_);_|("$"* \(|
|00000920| 23 2c 23 23 30 2e 30 30 | 5c 29 3b 5f 28 22 24 22 |#,##0.00|\);_("$"|
|00000930| 2a 20 22 2d 22 3f 3f 5f | 29 3b 5f 28 40 5f 29 1e |* "-"??_|);_(@_).|
|00000940| 04 34 00 2b 00 31 5f 28 | 2a 20 23 2c 23 23 30 2e |.4.+.1_(|* #,##0.|
|00000950| 30 30 5f 29 3b 5f 28 2a | 20 5c 28 23 2c 23 23 30 |00_);_(*| \(#,##0|
|00000960| 2e 30 30 5c 29 3b 5f 28 | 2a 20 22 2d 22 3f 3f 5f |.00\);_(|* "-"??_|
|00000970| 29 3b 5f 28 40 5f 29 e0 | 00 10 00 00 00 00 00 f5 |);_(@_).|........|
|00000980| ff 20 00 c0 20 00 00 00 | 00 00 00 e0 00 10 00 01 |. .. ...|........|
|00000990| 00 00 00 f5 ff 20 f4 c0 | 20 00 00 00 00 00 00 e0 |..... ..| .......|
|000009a0| 00 10 00 01 00 00 00 f5 | ff 20 f4 c0 20 00 00 00 |........|. .. ...|
|000009b0| 00 00 00 e0 00 10 00 02 | 00 00 00 f5 ff 20 f4 c0 |........|..... ..|
|000009c0| 20 00 00 00 00 00 00 e0 | 00 10 00 02 00 00 00 f5 | .......|........|
|000009d0| ff 20 f4 c0 20 00 00 00 | 00 00 00 e0 00 10 00 00 |. .. ...|........|
|000009e0| 00 00 00 f5 ff 20 f4 c0 | 20 00 00 00 00 00 00 e0 |..... ..| .......|
|000009f0| 00 10 00 00 00 00 00 f5 | ff 20 f4 c0 20 00 00 00 |........|. .. ...|
|00000a00| 00 00 00 e0 00 10 00 00 | 00 00 00 f5 ff 20 f4 c0 |........|..... ..|
|00000a10| 20 00 00 00 00 00 00 e0 | 00 10 00 00 00 00 00 f5 | .......|........|
|00000a20| ff 20 f4 c0 20 00 00 00 | 00 00 00 e0 00 10 00 00 |. .. ...|........|
|00000a30| 00 00 00 f5 ff 20 f4 c0 | 20 00 00 00 00 00 00 e0 |..... ..| .......|
|00000a40| 00 10 00 00 00 00 00 f5 | ff 20 f4 c0 20 00 00 00 |........|. .. ...|
|00000a50| 00 00 00 e0 00 10 00 00 | 00 00 00 f5 ff 20 f4 c0 |........|..... ..|
|00000a60| 20 00 00 00 00 00 00 e0 | 00 10 00 00 00 00 00 f5 | .......|........|
|00000a70| ff 20 f4 c0 20 00 00 00 | 00 00 00 e0 00 10 00 00 |. .. ...|........|
|00000a80| 00 00 00 f5 ff 20 f4 c0 | 20 00 00 00 00 00 00 e0 |..... ..| .......|
|00000a90| 00 10 00 00 00 00 00 f5 | ff 20 f4 c0 20 00 00 00 |........|. .. ...|
|00000aa0| 00 00 00 e0 00 10 00 00 | 00 00 00 01 00 20 00 c0 |........|..... ..|
|00000ab0| 20 00 00 00 00 00 00 e0 | 00 10 00 05 00 04 00 f5 | .......|........|
|00000ac0| ff 20 f8 c0 20 00 00 00 | 00 00 00 e0 00 10 00 05 |. .. ...|........|
|00000ad0| 00 08 00 f5 ff 20 f8 c0 | 20 00 00 00 00 00 00 e0 |..... ..| .......|
|00000ae0| 00 10 00 05 00 09 00 f5 | ff 20 f8 c0 20 00 00 00 |........|. .. ...|
|00000af0| 00 00 00 e0 00 10 00 06 | 00 00 00 01 00 26 18 c0 |........|.....&..|
|00000b00| 20 00 00 00 00 00 00 e0 | 00 10 00 00 00 00 00 01 | .......|........|
|00000b10| 00 26 10 c0 20 00 00 00 | 00 00 00 e0 00 10 00 07 |.&.. ...|........|
|00000b20| 00 00 00 01 00 26 18 c0 | 20 00 00 00 00 00 00 e0 |.....&..| .......|
|00000b30| 00 10 00 00 00 00 00 01 | 00 26 30 c0 20 00 00 12 |........|.&0. ...|
|00000b40| 80 40 00 e0 00 10 00 00 | 00 00 00 01 00 26 30 c0 |.@......|.....&0.|
|00000b50| 20 00 00 02 80 00 00 e0 | 00 10 00 00 00 00 00 01 | .......|........|
|00000b60| 00 26 30 c0 20 00 00 82 | 80 00 20 e0 00 10 00 00 |.&0. ...|.. .....|
|00000b70| 00 00 00 01 00 26 30 c0 | 20 80 80 10 00 40 00 e0 |.....&0.| ....@..|
|00000b80| 00 10 00 00 00 00 00 01 | 00 26 30 c0 20 80 80 00 |........|.&0. ...|
|00000b90| 00 00 00 e0 00 10 00 00 | 00 00 00 01 00 26 30 c0 |........|.....&0.|
|00000ba0| 20 80 80 80 00 00 20 e0 | 00 10 00 08 00 00 00 01 | ..... .|........|
|00000bb0| 00 20 08 c0 20 00 00 00 | 00 00 00 e0 00 10 00 08 |. .. ...|........|
|00000bc0| 00 00 00 01 00 26 18 c0 | 20 00 00 00 00 00 00 e0 |.....&..| .......|
|00000bd0| 00 10 00 09 00 00 00 01 | 00 20 08 c0 20 00 00 00 |........|. .. ...|
|00000be0| 00 00 00 e0 00 10 00 08 | 00 09 00 01 00 22 3c c0 |........|....."<.|
|00000bf0| 20 40 80 49 80 40 20 e0 | 00 10 00 0a 00 00 00 01 | @.I.@ .|........|
|00000c00| 00 20 08 c0 20 00 00 00 | 00 00 00 e0 00 10 00 08 |. .. ...|........|
|00000c10| 00 00 00 01 00 22 18 c0 | 20 00 00 00 00 00 00 e0 |....."..| .......|
|00000c20| 00 10 00 08 00 08 00 11 | 01 22 18 c0 20 00 00 00 |........|.".. ...|
|00000c30| 00 00 00 e0 00 10 00 08 | 00 08 00 01 00 22 1c c0 |........|....."..|
|00000c40| 20 00 00 00 00 00 00 e0 | 00 10 00 09 00 00 00 01 | .......|........|
|00000c50| 00 26 18 c0 20 00 00 00 | 00 00 00 e0 00 10 00 08 |.&.. ...|........|
|00000c60| 00 08 00 11 01 22 38 c0 | 20 40 80 49 80 40 20 e0 |....."8.| @.I.@ .|
|00000c70| 00 10 00 08 00 01 00 01 | 00 22 3c c0 20 40 80 49 |........|."<. @.I|
|00000c80| 80 40 20 e0 00 10 00 08 | 00 00 00 01 00 22 b8 c0 |.@ .....|....."..|
|00000c90| 20 40 80 49 80 40 20 e0 | 00 10 00 08 00 0a 00 01 | @.I.@ .|........|
|00000ca0| 00 22 3c c0 20 40 80 49 | 80 40 20 e0 00 10 00 08 |."<. @.I|.@ .....|
|00000cb0| 00 00 00 01 00 22 3c c0 | 20 40 80 49 80 40 20 e0 |....."<.| @.I.@ .|
|00000cc0| 00 10 00 08 00 0a 00 01 | 00 22 1c c0 20 00 00 00 |........|.".. ...|
|00000cd0| 00 00 00 e0 00 10 00 08 | 00 00 00 01 00 22 38 c0 |........|....."8.|
|00000ce0| 20 40 80 49 80 40 20 e0 | 00 10 00 08 00 0a 00 21 | @.I.@ .|.......!|
|00000cf0| 01 22 3c c0 20 40 80 49 | 80 40 20 e0 00 10 00 08 |."<. @.I|.@ .....|
|00000d00| 00 08 00 01 00 22 3c c0 | 20 40 80 49 80 40 20 e0 |....."<.| @.I.@ .|
|00000d10| 00 10 00 08 00 00 00 01 | 00 22 38 c0 20 00 00 00 |........|."8. ...|
|00000d20| 00 00 00 e0 00 10 00 09 | 00 00 00 01 00 22 18 c0 |........|....."..|
|00000d30| 20 00 00 00 00 00 00 e0 | 00 10 00 08 00 00 00 01 | .......|........|
|00000d40| 00 22 38 c0 20 40 80 48 | 00 40 20 e0 00 10 00 0b |."8. @.H|.@ .....|
|00000d50| 00 00 00 01 00 26 18 c0 | 20 00 00 00 00 00 00 e0 |.....&..| .......|
|00000d60| 00 10 00 08 00 08 00 11 | 01 22 38 c0 20 40 80 48 |........|."8. @.H|
|00000d70| 00 40 20 e0 00 10 00 0a | 00 00 00 01 00 22 18 c0 |.@ .....|....."..|
|00000d80| 20 00 00 00 00 00 00 e0 | 00 10 00 0a 00 0a 00 01 | .......|........|
|00000d90| 00 22 3c c0 20 40 80 49 | 80 40 20 e0 00 10 00 0a |."<. @.I|.@ .....|
|00000da0| 00 0a 00 01 00 22 1c c0 | 20 00 00 00 00 00 00 e0 |....."..| .......|
|00000db0| 00 10 00 08 00 0a 00 01 | 00 22 3c c0 20 40 80 48 |........|."<. @.H|
|00000dc0| 00 40 20 e0 00 10 00 08 | 00 0a 00 01 00 22 3c c0 |.@ .....|....."<.|
|00000dd0| 20 00 00 00 00 00 00 e0 | 00 10 00 08 00 00 00 01 | .......|........|
|00000de0| 00 22 1c c0 20 00 00 00 | 00 00 00 e0 00 10 00 08 |.".. ...|........|
|00000df0| 00 00 00 01 00 21 18 c0 | 20 00 00 00 00 00 00 e0 |.....!..| .......|
|00000e00| 00 10 00 09 00 08 00 11 | 01 22 18 c0 20 00 00 00 |........|.".. ...|
|00000e10| 00 00 00 e0 00 10 00 09 | 00 08 00 11 01 22 38 c0 |........|....."8.|
|00000e20| 20 40 80 49 80 40 20 93 | 02 04 00 10 80 03 ff 93 | @.I.@ .|........|
|00000e30| 02 04 00 11 90 04 ff 93 | 02 04 00 00 90 00 ff 93 |........|........|
|00000e40| 02 04 00 12 80 05 ff 92 | 00 e2 00 38 00 00 00 00 |........|...8....|
|00000e50| 00 ff ff ff 00 dd 08 06 | 00 1f b7 14 00 00 00 d4 |........|........|
|00000e60| 00 fc f3 05 00 f2 08 84 | 00 00 ab ea 00 90 00 00 |........|........|
|00000e70| 00 00 64 11 00 00 00 90 | 00 90 71 3a 00 46 00 a5 |..d.....|..q:.F..|
|00000e80| 00 00 80 80 00 c0 c0 c0 | 00 80 80 80 00 80 80 ff |........|........|
|00000e90| 00 80 20 60 00 ff ff c0 | 00 a0 e0 e0 00 60 00 80 |.. `....|.....`..|
|00000ea0| 00 ff 80 80 00 00 80 c0 | 00 c0 c0 ff 00 00 00 80 |........|........|
|00000eb0| 00 ff 00 ff 00 ff ff 00 | 00 00 ff ff 00 80 00 80 |........|........|
|00000ec0| 00 80 00 00 00 00 80 80 | 00 00 00 ff 00 00 cc ff |........|........|
|00000ed0| 00 69 ff ff 00 cc ff cc | 00 ff ff 99 00 a6 ca f0 |.i......|........|
|00000ee0| 00 cc 9c cc 00 cc 99 ff | 00 e3 e3 e3 00 33 66 ff |........|.....3f.|
|00000ef0| 00 33 cc cc 00 33 99 33 | 00 99 99 33 00 99 66 33 |.3...3.3|...3..f3|
|00000f00| 00 99 66 66 00 66 66 99 | 00 96 96 96 00 33 33 cc |..ff.ff.|.....33.|
|00000f10| 00 33 66 66 00 00 33 00 | 00 33 33 00 00 66 33 00 |.3ff..3.|.33..f3.|
|00000f20| 00 99 33 66 00 33 33 99 | 00 42 42 42 00 85 00 14 |..3f.33.|.BBB....|
|00000f30| 00 49 09 00 00 00 00 0d | 4e 65 77 46 43 46 45 32 |.I......|NewFCFE2|
|00000f40| 53 74 61 67 65 0a 00 00 | 00 09 08 08 00 00 06 10 |Stage...|........|
|00000f50| 00 ee 17 cc 07 0b 02 20 | 00 00 00 00 00 00 00 92 |....... |........|
|00000f60| 00 c6 0a 00 00 fe 14 00 | 00 5b 21 00 00 6f 2f 00 |........|.[!..o/.|
|00000f70| 00 c8 45 00 00 97 4f 00 | 00 0d 00 02 00 01 00 0c |..E...O.|........|
|00000f80| 00 02 00 64 00 0f 00 02 | 00 01 00 11 00 02 00 00 |...d....|........|
|00000f90| 00 10 00 08 00 fc a9 f1 | d2 4d 62 50 3f 5f 00 02 |........|.MbP?_..|
|00000fa0| 00 01 00 2a 00 02 00 00 | 00 2b 00 02 00 00 00 82 |...*....|.+......|
|00000fb0| 00 02 00 00 00 80 00 08 | 00 00 00 00 00 00 00 00 |........|........|
|00000fc0| 00 25 02 04 00 00 00 04 | 01 8c 00 04 00 01 00 01 |.%......|........|
|00000fd0| 00 81 00 02 00 c1 04 1b | 00 0a 00 04 00 13 00 5a |........|.......Z|
|00000fe0| 00 62 00 8c 00 14 00 21 | 00 20 26 43 20 54 77 6f |.b.....!|. &C Two|
|00000ff0| 2d 53 74 61 67 65 20 46 | 43 46 45 20 44 69 73 63 |-Stage F|CFE Disc|
|00001000| 6f 75 6e 74 20 4d 6f 64 | 65 6c 15 00 08 00 07 50 |ount Mod|el.....P|
|00001010| 61 67 65 20 26 70 83 00 | 02 00 00 00 84 00 02 00 |age &p..|........|
|00001020| 00 00 4d 00 7a 00 01 00 | 00 03 00 00 01 2c 01 2c |..M.z...|.....,.,|
|00001030| 00 00 00 00 0f d6 0b fc | ff 53 ff 5a 10 83 0c a2 |........|.S.Z....|
|00001040| 03 67 05 28 03 fc 00 02 | 00 00 01 2c 01 2c 00 00 |.g.(....|...,.,..|
|00001050| 00 00 0f d6 0b fc 00 01 | 00 00 00 4b 00 00 00 01 |........|...K....|
|00001060| 00 01 01 01 00 00 00 01 | 27 0f 00 01 00 01 00 36 |........|'......6|
|00001070| 56 72 00 00 00 00 00 00 | 00 00 00 02 00 19 01 90 |Vr......|........|
|00001080| 00 00 00 00 00 40 00 00 | 00 00 00 00 00 00 00 01 |.....@..|........|
|00001090| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000010a0| a1 00 22 00 01 00 64 00 | 01 00 01 00 01 00 02 00 |.."...d.|........|
|000010b0| 00 00 00 00 00 00 00 00 | 00 00 e0 3f 00 00 00 00 |........|...?....|
|000010c0| 00 00 e0 3f 00 00 55 00 | 02 00 0a 00 7d 00 0c 00 |...?..U.|....}...|
|000010d0| 00 00 00 00 b6 02 0f 00 | 00 00 00 02 7d 00 0c 00 |........|....}...|
|000010e0| 01 00 07 00 b6 0c 0f 00 | 00 00 02 00 00 02 0a 00 |........|........|
|000010f0| 00 00 92 00 00 00 0e 00 | 00 00 08 02 10 00 00 00 |........|........|
|00001100| 01 00 09 00 90 01 00 00 | 09 00 40 01 80 0e 08 02 |........|..@.....|
|00001110| 10 00 01 00 01 00 09 00 | 90 01 00 00 e0 3c 40 01 |........|.....<@.|
|00001120| 00 20 08 02 10 00 02 00 | 01 00 09 00 90 01 00 00 |. ......|........|
|00001130| 00 00 40 01 00 00 08 02 | 10 00 03 00 01 00 09 00 |..@.....|........|
|00001140| 90 01 00 00 01 00 40 01 | dc e8 08 02 10 00 04 00 |......@.|........|
|00001150| 01 00 09 00 90 01 00 00 | 00 00 40 01 00 00 08 02 |........|..@.....|
|00001160| 10 00 05 00 01 00 09 00 | 90 01 00 00 00 00 c0 01 |........|........|
|00001170| 1c 00 08 02 10 00 06 00 | 01 00 09 00 90 01 00 00 |........|........|
|00001180| 00 00 c0 01 1c 00 08 02 | 10 00 07 00 01 00 09 00 |........|........|
|00001190| 90 01 00 00 04 1d c0 01 | 1c c0 08 02 10 00 08 00 |........|........|
|000011a0| 01 00 09 00 90 01 00 00 | 60 3d c0 01 1c 00 08 02 |........|`=......|
|000011b0| 10 00 09 00 01 00 09 00 | 90 01 00 00 70 3d c0 01 |........|....p=..|
|000011c0| 1c c0 08 02 10 00 0a 00 | 01 00 09 00 90 01 00 00 |........|........|
|000011d0| 00 00 c0 01 1c 00 08 02 | 10 00 0b 00 01 00 09 00 |........|........|
|000011e0| 90 01 00 00 80 3d c0 01 | 1c 00 08 02 10 00 0c 00 |.....=..|........|
|000011f0| 01 00 09 00 90 01 00 00 | a0 3d c0 01 1c 80 08 02 |........|.=......|
|00001200| 10 00 0d 00 01 00 09 00 | 90 01 00 00 b0 3d c0 01 |........|.....=..|
|00001210| 1c 80 08 02 10 00 0e 00 | 01 00 09 00 90 01 00 00 |........|........|
|00001220| c0 3d c0 01 1c 00 08 02 | 10 00 0f 00 01 00 09 00 |.=......|........|
|00001230| 90 01 00 00 c0 3d c0 01 | 1c 40 08 02 10 00 10 00 |.....=..|.@......|
|00001240| 00 00 09 00 90 01 00 00 | cf 01 c0 01 1c 00 08 02 |........|........|
|00001250| 10 00 11 00 00 00 09 00 | 90 01 00 00 00 3e c0 01 |........|.....>..|
|00001260| 1c 00 08 02 10 00 12 00 | 00 00 09 00 90 01 00 00 |........|........|
|00001270| f0 3d c0 01 1c 80 08 02 | 10 00 13 00 00 00 09 00 |.=......|........|
|00001280| 90 01 00 00 00 3e c0 01 | 1c 40 08 02 10 00 14 00 |.....>..|.@......|
|00001290| 00 00 09 00 90 01 00 00 | ac 4a c0 01 1c 00 08 02 |........|.J......|
|000012a0| 10 00 15 00 00 00 09 00 | 90 01 00 00 04 00 c0 01 |........|........|
|000012b0| 1c 00 08 02 10 00 16 00 | 00 00 09 00 90 01 00 00 |........|........|
|000012c0| 98 c2 c0 01 1c 00 08 02 | 10 00 17 00 00 00 09 00 |........|........|
|000012d0| 90 01 00 00 60 3e c0 01 | 1c 40 08 02 10 00 18 00 |....`>..|.@......|
|000012e0| 00 00 09 00 90 01 00 00 | 50 3e c0 01 1c 80 08 02 |........|P>......|
|000012f0| 10 00 19 00 00 00 09 00 | 90 01 00 00 c0 25 c0 01 |........|.....%..|
|00001300| 1c 00 08 02 10 00 1a 00 | 00 00 09 00 90 01 00 00 |........|........|
|00001310| 00 00 c0 01 1c 00 08 02 | 10 00 1b 00 00 00 09 00 |........|........|
|00001320| 90 01 00 00 a0 3e c0 01 | 1c 00 08 02 10 00 1c 00 |.....>..|........|
|00001330| 00 00 09 00 90 01 00 00 | a0 3e c0 01 1c 40 08 02 |........|.>...@..|
|00001340| 10 00 1d 00 00 00 09 00 | 90 01 00 00 a0 3e c0 01 |........|.....>..|
|00001350| 1c 40 08 02 10 00 1e 00 | 00 00 09 00 90 01 00 00 |.@......|........|
|00001360| f0 93 c0 01 1c 80 08 02 | 10 00 1f 00 00 00 09 00 |........|........|
|00001370| 90 01 00 00 98 45 c0 01 | 1c 00 04 02 25 00 00 00 |.....E..|....%...|
|00001380| 01 00 13 00 1d 00 54 77 | 6f 2d 53 74 61 67 65 20 |......Tw|o-Stage |
|00001390| 46 43 46 45 20 44 69 73 | 63 6f 75 6e 74 20 4d 6f |FCFE Dis|count Mo|
|000013a0| 64 65 6c be 00 14 00 00 | 00 02 00 14 00 14 00 14 |del.....|........|
|000013b0| 00 14 00 14 00 14 00 14 | 00 08 00 be 00 16 00 01 |........|........|
|000013c0| 00 01 00 13 00 14 00 14 | 00 14 00 14 00 14 00 14 |........|........|
|000013d0| 00 14 00 08 00 04 02 63 | 00 02 00 01 00 15 00 5b |.......c|.......[|
|000013e0| 00 54 68 69 73 20 6d 6f | 64 65 6c 20 69 73 20 64 |.This mo|del is d|
|000013f0| 65 73 69 67 6e 65 64 20 | 74 6f 20 76 61 6c 75 65 |esigned |to value|
|00001400| 20 74 68 65 20 65 71 75 | 69 74 79 20 69 6e 20 61 | the equ|ity in a|
|00001410| 20 66 69 72 6d 2c 20 77 | 69 74 68 20 74 77 6f 20 | firm, w|ith two |
|00001420| 73 74 61 67 65 73 20 6f | 66 20 67 72 6f 77 74 68 |stages o|f growth|
|00001430| 2c 20 61 6e 20 69 6e 69 | 74 69 61 6c be 00 14 00 |, an ini|tial....|
|00001440| 02 00 02 00 16 00 17 00 | 17 00 17 00 17 00 18 00 |........|........|
|00001450| 14 00 08 00 04 02 49 00 | 03 00 01 00 15 00 41 00 |......I.|......A.|
|00001460| 70 65 72 69 6f 64 20 6f | 66 20 68 69 67 68 65 72 |period o|f higher|
|00001470| 20 67 72 6f 77 74 68 20 | 61 6e 64 20 61 20 73 75 | growth |and a su|
|00001480| 62 73 65 71 75 65 6e 74 | 20 70 65 72 69 6f 64 20 |bsequent| period |
|00001490| 6f 66 20 73 74 61 62 6c | 65 20 67 72 6f 77 74 68 |of stabl|e growth|
|000014a0| 2e be 00 14 00 03 00 02 | 00 19 00 1a 00 1a 00 1a |........|........|
|000014b0| 00 1a 00 1b 00 14 00 08 | 00 04 02 13 00 05 00 01 |........|........|
|000014c0| 00 1e 00 0b 00 41 73 73 | 75 6d 70 74 69 6f 6e 73 |.....Ass|umptions|
|000014d0| 04 02 54 00 06 00 01 00 | 1c 00 4c 00 31 2e 20 54 |..T.....|..L.1. T|
|000014e0| 68 65 20 66 69 72 6d 20 | 69 73 20 65 78 70 65 63 |he firm |is expec|
|000014f0| 74 65 64 20 74 6f 20 67 | 72 6f 77 20 61 74 20 61 |ted to g|row at a|
|00001500| 20 68 69 67 68 65 72 20 | 67 72 6f 77 74 68 20 72 | higher |growth r|
|00001510| 61 74 65 20 69 6e 20 74 | 68 65 20 66 69 72 73 74 |ate in t|he first|
|00001520| 20 70 65 72 69 6f 64 2e | 04 02 5e 00 07 00 01 00 | period.|..^.....|
|00001530| 1c 00 56 00 32 2e 20 54 | 68 65 20 67 72 6f 77 74 |..V.2. T|he growt|
|00001540| 68 20 72 61 74 65 20 77 | 69 6c 6c 20 64 72 6f 70 |h rate w|ill drop|
|00001550| 20 61 74 20 74 68 65 20 | 65 6e 64 20 6f 66 20 74 | at the |end of t|
|00001560| 68 65 20 66 69 72 73 74 | 20 70 65 72 69 6f 64 20 |he first| period |
|00001570| 74 6f 20 74 68 65 20 73 | 74 61 62 6c 65 20 67 72 |to the s|table gr|
|00001580| 6f 77 74 68 20 72 61 74 | 65 2e 04 02 64 00 08 00 |owth rat|e...d...|
|00001590| 01 00 1c 00 5c 00 33 2e | 20 54 68 65 20 66 72 65 |....\.3.| The fre|
|000015a0| 65 20 63 61 73 68 66 6c | 6f 77 20 74 6f 20 65 71 |e cashfl|ow to eq|
|000015b0| 75 69 74 79 20 69 73 20 | 74 68 65 20 63 6f 72 72 |uity is |the corr|
|000015c0| 65 63 74 20 6d 65 61 73 | 75 72 65 20 6f 66 20 65 |ect meas|ure of e|
|000015d0| 78 70 65 63 74 65 64 20 | 63 61 73 68 66 6c 6f 77 |xpected |cashflow|
|000015e0| 73 20 74 6f 20 73 74 6f | 63 6b 68 6f 6c 64 65 72 |s to sto|ckholder|
|000015f0| 73 2e 04 02 34 00 0a 00 | 01 00 1e 00 2c 00 54 68 |s...4...|....,.Th|
|00001600| 65 20 75 73 65 72 20 68 | 61 73 20 74 6f 20 64 65 |e user h|as to de|
|00001610| 66 69 6e 65 20 74 68 65 | 20 66 6f 6c 6c 6f 77 69 |fine the| followi|
|00001620| 6e 67 20 69 6e 70 75 74 | 73 3a 04 02 27 00 0b 00 |ng input|s:..'...|
|00001630| 01 00 1c 00 1f 00 31 2e | 20 4c 65 6e 67 74 68 20 |......1.| Length |
|00001640| 6f 66 20 68 69 67 68 20 | 67 72 6f 77 74 68 20 70 |of high |growth p|
|00001650| 65 72 69 6f 64 04 02 4a | 00 0c 00 01 00 1c 00 42 |eriod..J|.......B|
|00001660| 00 32 2e 20 45 78 70 65 | 63 74 65 64 20 67 72 6f |.2. Expe|cted gro|
|00001670| 77 74 68 20 72 61 74 65 | 20 69 6e 20 65 61 72 6e |wth rate| in earn|
|00001680| 69 6e 67 73 20 64 75 72 | 69 6e 67 20 74 68 65 20 |ings dur|ing the |
|00001690| 68 69 67 68 20 67 72 6f | 77 74 68 20 70 65 72 69 |high gro|wth peri|
|000016a0| 6f 64 2e 04 02 62 00 0d | 00 01 00 1c 00 5a 00 33 |od...b..|.....Z.3|
|000016b0| 2e 20 43 61 70 69 74 61 | 6c 20 53 70 65 6e 64 69 |. Capita|l Spendi|
|000016c0| 6e 67 2c 20 44 65 70 72 | 65 63 69 61 74 69 6f 6e |ng, Depr|eciation|
|000016d0| 20 61 6e 64 20 57 6f 72 | 6b 69 6e 67 20 43 61 70 | and Wor|king Cap|
|000016e0| 69 74 61 6c 20 6e 65 65 | 64 73 20 64 75 72 69 6e |ital nee|ds durin|
|000016f0| 67 20 74 68 65 20 68 69 | 67 68 20 67 72 6f 77 74 |g the hi|gh growt|
|00001700| 68 20 70 65 72 69 6f 64 | 2e 04 02 4c 00 0e 00 01 |h period|...L....|
|00001710| 00 1c 00 44 00 34 2e 20 | 45 78 70 65 63 74 65 64 |...D.4. |Expected|
|00001720| 20 67 72 6f 77 74 68 20 | 72 61 74 65 20 69 6e 20 | growth |rate in |
|00001730| 65 61 72 6e 69 6e 67 73 | 20 64 75 72 69 6e 67 20 |earnings| during |
|00001740| 74 68 65 20 73 74 61 62 | 6c 65 20 67 72 6f 77 74 |the stab|le growt|
|00001750| 68 20 70 65 72 69 6f 64 | 2e 04 02 29 00 0f 00 01 |h period|...)....|
|00001760| 00 1c 00 21 00 35 2e 20 | 49 6e 70 75 74 73 20 66 |...!.5. |Inputs f|
|00001770| 6f 72 20 74 68 65 20 63 | 6f 73 74 20 6f 66 20 65 |or the c|ost of e|
|00001780| 71 75 69 74 79 2e 01 02 | 06 00 13 00 00 00 1d 00 |quity...|........|
|00001790| 04 02 1b 00 13 00 01 00 | 24 00 13 00 49 6e 70 75 |........|$...Inpu|
|000017a0| 74 73 20 74 6f 20 74 68 | 65 20 6d 6f 64 65 6c be |ts to th|e model.|
|000017b0| 00 14 00 13 00 02 00 1d | 00 1d 00 1d 00 1d 00 1d |........|........|
|000017c0| 00 1d 00 1d 00 08 00 04 | 02 24 00 14 00 01 00 1c |........|.$......|
|000017d0| 00 1c 00 43 75 72 72 65 | 6e 74 20 45 61 72 6e 69 |...Curre|nt Earni|
|000017e0| 6e 67 73 20 70 65 72 20 | 73 68 61 72 65 20 3d 7e |ngs per |share =~|
|000017f0| 02 0a 00 14 00 03 00 25 | 00 00 00 10 40 04 02 15 |.......%|....@...|
|00001800| 00 14 00 04 00 21 00 0d | 00 28 69 6e 20 63 75 72 |.....!..|.(in cur|
|00001810| 72 65 6e 63 79 29 04 02 | 25 00 15 00 01 00 1c 00 |rency)..|%.......|
|00001820| 1d 00 43 75 72 72 65 6e | 74 20 44 69 76 69 64 65 |..Curren|t Divide|
|00001830| 6e 64 73 20 70 65 72 20 | 73 68 61 72 65 20 3d 7e |nds per |share =~|
|00001840| 02 0a 00 15 00 03 00 25 | 00 00 00 d0 3f 04 02 15 |.......%|....?...|
|00001850| 00 15 00 04 00 21 00 0d | 00 28 69 6e 20 63 75 72 |.....!..|.(in cur|
|00001860| 72 65 6e 63 79 29 04 02 | 25 00 16 00 01 00 1c 00 |rency)..|%.......|
|00001870| 1d 00 43 75 72 72 65 6e | 74 20 43 61 70 69 74 61 |..Curren|t Capita|
|00001880| 6c 20 53 70 65 6e 64 69 | 6e 67 2f 73 68 20 3d 7e |l Spendi|ng/sh =~|
|00001890| 02 0a 00 16 00 03 00 25 | 00 01 20 77 40 04 02 15 |.......%|.. w@...|
|000018a0| 00 16 00 04 00 21 00 0d | 00 28 69 6e 20 63 75 72 |.....!..|.(in cur|
|000018b0| 72 65 6e 63 79 29 04 02 | 26 00 17 00 01 00 1c 00 |rency)..|&.......|
|000018c0| 1e 00 43 75 72 72 65 6e | 74 20 44 65 70 72 65 63 |..Curren|t Deprec|
|000018d0| 69 61 74 69 6f 6e 20 2f | 20 73 68 61 72 65 20 3d |iation /| share =|
|000018e0| 7e 02 0a 00 17 00 03 00 | 25 00 01 40 65 40 04 02 |~.......|%..@e@..|
|000018f0| 15 00 17 00 04 00 21 00 | 0d 00 28 69 6e 20 63 75 |......!.|..(in cu|
|00001900| 72 72 65 6e 63 79 29 04 | 02 21 00 18 00 01 00 1c |rrency).|.!......|
|00001910| 00 19 00 43 75 72 72 65 | 6e 74 20 52 65 76 65 6e |...Curre|nt Reven|
|00001920| 75 65 73 2f 20 73 68 61 | 72 65 20 3d 7e 02 0a 00 |ues/ sha|re =~...|
|00001930| 18 00 03 00 25 00 00 00 | 34 40 01 02 06 00 18 00 |....%...|4@......|
|00001940| 04 00 21 00 04 02 20 00 | 19 00 01 00 1c 00 18 00 |..!... .|........|
|00001950| 57 6f 72 6b 69 6e 67 20 | 43 61 70 69 74 61 6c 2f |Working |Capital/|
|00001960| 20 73 68 61 72 65 20 3d | 06 00 24 00 19 00 03 00 | share =|..$.....|
|00001970| 25 00 00 00 00 00 00 00 | 20 40 00 00 34 00 02 ff |%.......| @..4...|
|00001980| 0e 00 1f 9a 99 99 99 99 | 99 d9 3f 44 18 c0 03 05 |........|..?D....|
|00001990| 04 02 15 00 19 00 04 00 | 21 00 0d 00 28 69 6e 20 |........|!...(in |
|000019a0| 63 75 72 72 65 6e 63 79 | 29 04 02 24 00 1a 00 01 |currency|)..$....|
|000019b0| 00 1c 00 1c 00 43 68 67 | 2e 20 57 6f 72 6b 69 6e |.....Chg|. Workin|
|000019c0| 67 20 43 61 70 69 74 61 | 6c 2f 73 68 61 72 65 20 |g Capita|l/share |
|000019d0| 3d 7e 02 0a 00 1a 00 03 | 00 25 00 00 00 f0 3f 01 |=~......|.%....?.|
|000019e0| 02 06 00 1a 00 04 00 21 | 00 01 02 06 00 1b 00 04 |.......!|........|
|000019f0| 00 21 00 04 02 35 00 1c | 00 01 00 1c 00 2d 00 45 |.!...5..|.....-.E|
|00001a00| 6e 74 65 72 20 6c 65 6e | 67 74 68 20 6f 66 20 65 |nter len|gth of e|
|00001a10| 78 74 72 61 6f 72 64 69 | 6e 61 72 79 20 67 72 6f |xtraordi|nary gro|
|00001a20| 77 74 68 20 70 65 72 69 | 6f 64 20 3d 7e 02 0a 00 |wth peri|od =~...|
|00001a30| 1c 00 04 00 26 00 00 00 | 14 40 04 02 12 00 1c 00 |....&...|.@......|
|00001a40| 05 00 21 00 0a 00 28 69 | 6e 20 79 65 61 72 73 29 |..!...(i|n years)|
|00001a50| 04 02 35 00 1e 00 01 00 | 1c 00 2d 00 44 6f 20 79 |..5.....|..-.Do y|
|00001a60| 6f 75 20 77 61 6e 74 20 | 74 6f 20 65 6e 74 65 72 |ou want |to enter|
|00001a70| 20 63 6f 73 74 20 6f 66 | 20 65 71 75 69 74 79 20 | cost of| equity |
|00001a80| 64 69 72 65 63 74 6c 79 | 3f 04 02 0a 00 1e 00 04 |directly|?.......|
|00001a90| 00 27 00 02 00 4e 6f 04 | 02 13 00 1e 00 05 00 21 |.'...No.|.......!|
|00001aa0| 00 0b 00 28 59 65 73 20 | 6f 72 20 4e 6f 29 04 02 |...(Yes |or No)..|
|00001ab0| 2a 00 1f 00 01 00 1c 00 | 22 00 49 66 20 79 65 73 |*.......|".If yes|
|00001ac0| 2c 20 65 6e 74 65 72 20 | 74 68 65 20 63 6f 73 74 |, enter |the cost|
|00001ad0| 20 6f 66 20 65 71 75 69 | 74 79 20 3d 01 02 06 00 | of equi|ty =....|
|00001ae0| 1f 00 04 00 28 00 04 02 | 14 00 1f 00 05 00 21 00 |....(...|......!.|
|00001af0| 0c 00 28 69 6e 20 70 65 | 72 63 65 6e 74 29 d7 00 |..(in pe|rcent)..|
|00001b00| 44 00 04 0a 00 00 6c 02 | 41 00 1a 00 7f 00 65 00 |D.....l.|A.....e.|
|00001b10| 00 00 17 00 58 00 62 00 | 68 00 00 00 38 00 2b 00 |....X.b.|h...8.+.|
|00001b20| 4e 00 66 00 50 00 2d 00 | 00 00 00 00 00 00 41 00 |N.f.P.-.|......A.|
|00001b30| 4f 00 50 00 50 00 51 00 | 3d 00 65 00 40 00 0a 00 |O.P.P.Q.|=.e.@...|
|00001b40| 5d 00 00 00 5e 00 08 02 | 10 00 20 00 01 00 07 00 |]...^...|.. .....|
|00001b50| 90 01 00 00 09 00 c0 01 | 1c 00 08 02 10 00 21 00 |........|......!.|
|00001b60| 01 00 07 00 90 01 00 00 | e0 3c c0 01 1c 00 08 02 |........|.<......|
|00001b70| 10 00 22 00 01 00 07 00 | 90 01 00 00 00 00 c0 01 |..".....|........|
|00001b80| 1c 00 08 02 10 00 23 00 | 01 00 07 00 90 01 00 00 |......#.|........|
|00001b90| 01 00 c0 01 1c c0 08 02 | 10 00 24 00 01 00 07 00 |........|..$.....|
|00001ba0| 90 01 00 00 00 00 c0 01 | 1c 00 08 02 10 00 25 00 |........|......%.|
|00001bb0| 01 00 07 00 90 01 00 00 | 00 00 c0 01 1c 00 08 02 |........|........|
|00001bc0| 10 00 26 00 01 00 07 00 | 90 01 00 00 00 00 c0 01 |..&.....|........|
|00001bd0| 1c 00 08 02 10 00 27 00 | 01 00 07 00 90 01 00 00 |......'.|........|
|00001be0| 04 1d c0 01 1c c0 08 02 | 10 00 28 00 01 00 07 00 |........|..(.....|
|00001bf0| 90 01 00 00 60 3d c0 01 | 1c 00 08 02 10 00 29 00 |....`=..|......).|
|00001c00| 01 00 07 00 90 01 00 00 | 70 3d c0 01 1c c0 08 02 |........|p=......|
|00001c10| 10 00 2a 00 01 00 07 00 | 90 01 00 00 00 00 c0 01 |..*.....|........|
|00001c20| 1c 00 08 02 10 00 2b 00 | 01 00 07 00 90 01 00 00 |......+.|........|
|00001c30| 80 3d c0 01 1c 00 08 02 | 10 00 2c 00 01 00 07 00 |.=......|..,.....|
|00001c40| 90 01 00 00 a0 3d c0 01 | 1c 80 08 02 10 00 2d 00 |.....=..|......-.|
|00001c50| 01 00 07 00 90 01 00 00 | b0 3d c0 01 1c 80 08 02 |........|.=......|
|00001c60| 10 00 2e 00 01 00 07 00 | 90 01 00 00 c0 3d c0 01 |........|.....=..|
|00001c70| 1c 00 08 02 10 00 2f 00 | 01 00 07 00 90 01 00 00 |....../.|........|
|00001c80| c0 3d c0 01 1c 40 08 02 | 10 00 30 00 01 00 07 00 |.=...@..|..0.....|
|00001c90| 90 01 00 00 cf 01 c0 01 | 1c 00 08 02 10 00 31 00 |........|......1.|
|00001ca0| 01 00 07 00 90 01 00 00 | 00 3e c0 01 1c 00 08 02 |........|.>......|
|00001cb0| 10 00 32 00 01 00 07 00 | 90 01 00 00 f0 3d c0 01 |..2.....|.....=..|
|00001cc0| 1c 80 08 02 10 00 33 00 | 01 00 07 00 90 01 00 00 |......3.|........|
|00001cd0| 00 3e c0 01 1c 40 08 02 | 10 00 34 00 01 00 07 00 |.>...@..|..4.....|
|00001ce0| 90 01 00 00 ac 4a c0 01 | 1c 00 08 02 10 00 35 00 |.....J..|......5.|
|00001cf0| 01 00 07 00 90 01 00 00 | 04 00 c0 01 1c 00 08 02 |........|........|
|00001d00| 10 00 36 00 01 00 07 00 | 90 01 00 00 98 c2 c0 01 |..6.....|........|
|00001d10| 1c 00 08 02 10 00 37 00 | 01 00 07 00 90 01 00 00 |......7.|........|
|00001d20| 60 3e c0 01 1c 40 08 02 | 10 00 38 00 01 00 07 00 |`>...@..|..8.....|
|00001d30| 90 01 00 00 50 3e c0 01 | 1c 80 08 02 10 00 39 00 |....P>..|......9.|
|00001d40| 01 00 07 00 90 01 00 00 | c0 25 c0 01 1c 00 08 02 |........|.%......|
|00001d50| 10 00 3a 00 01 00 07 00 | 90 01 00 00 00 00 c0 01 |..:.....|........|
|00001d60| 1c 00 08 02 10 00 3b 00 | 01 00 07 00 90 01 00 00 |......;.|........|
|00001d70| a0 3e c0 01 1c 00 08 02 | 10 00 3c 00 01 00 07 00 |.>......|..<.....|
|00001d80| 90 01 00 00 a0 3e c0 01 | 1c 40 08 02 10 00 3d 00 |.....>..|.@....=.|
|00001d90| 01 00 07 00 90 01 00 00 | a0 3e c0 01 1c 40 08 02 |........|.>...@..|
|00001da0| 10 00 3e 00 01 00 07 00 | 90 01 00 00 f0 93 c0 01 |..>.....|........|
|00001db0| 1c 80 08 02 10 00 3f 00 | 01 00 07 00 90 01 00 00 |......?.|........|
|00001dc0| 98 45 c0 01 1c 00 04 02 | 35 00 20 00 01 00 20 00 |.E......|5. ... .|
|00001dd0| 2d 00 49 66 20 6e 6f 2c | 20 65 6e 74 65 72 20 74 |-.If no,| enter t|
|00001de0| 68 65 20 69 6e 70 75 74 | 73 20 74 6f 20 74 68 65 |he input|s to the|
|00001df0| 20 63 6f 73 74 20 6f 66 | 20 65 71 75 69 74 79 01 | cost of| equity.|
|00001e00| 02 06 00 20 00 05 00 21 | 00 04 02 1b 00 21 00 01 |... ...!|.....!..|
|00001e10| 00 1c 00 13 00 42 65 74 | 61 20 6f 66 20 74 68 65 |.....Bet|a of the|
|00001e20| 20 73 74 6f 63 6b 20 3d | 7e 02 0a 00 21 00 03 00 | stock =|~...!...|
|00001e30| 29 00 01 40 60 40 01 02 | 06 00 21 00 05 00 21 00 |)..@`@..|..!...!.|
|00001e40| 04 02 16 00 22 00 01 00 | 1c 00 0e 00 52 69 73 6b |...."...|....Risk|
|00001e50| 66 72 65 65 20 72 61 74 | 65 3d 7e 02 0a 00 22 00 |free rat|e=~...".|
|00001e60| 03 00 28 00 01 00 1c 40 | 04 02 14 00 22 00 04 00 |..(....@|...."...|
|00001e70| 21 00 0c 00 28 69 6e 20 | 70 65 72 63 65 6e 74 29 |!...(in |percent)|
|00001e80| 01 02 06 00 22 00 05 00 | 21 00 04 02 15 00 23 00 |...."...|!.....#.|
|00001e90| 01 00 1c 00 0d 00 52 69 | 73 6b 20 50 72 65 6d 69 |......Ri|sk Premi|
|00001ea0| 75 6d 3d 7e 02 0a 00 23 | 00 03 00 28 00 01 00 16 |um=~...#|...(....|
|00001eb0| 40 04 02 14 00 23 00 04 | 00 21 00 0c 00 28 69 6e |@....#..|.!...(in|
|00001ec0| 20 70 65 72 63 65 6e 74 | 29 01 02 06 00 23 00 05 | percent|)....#..|
|00001ed0| 00 21 00 be 00 0c 00 24 | 00 03 00 2a 00 21 00 21 |.!.....$|...*.!.!|
|00001ee0| 00 05 00 04 02 17 00 25 | 00 01 00 1e 00 0f 00 45 |.......%|.......E|
|00001ef0| 61 72 6e 69 6e 67 73 20 | 49 6e 70 75 74 73 01 02 |arnings |Inputs..|
|00001f00| 06 00 25 00 05 00 21 00 | 04 02 36 00 26 00 01 00 |..%...!.|..6.&...|
|00001f10| 1c 00 2e 00 44 6f 20 79 | 6f 75 20 77 61 6e 74 20 |....Do y|ou want |
|00001f20| 74 6f 20 75 73 65 20 74 | 68 65 20 68 69 73 74 6f |to use t|he histo|
|00001f30| 72 69 63 61 6c 20 67 72 | 6f 77 74 68 20 72 61 74 |rical gr|owth rat|
|00001f40| 65 3f 04 02 0b 00 26 00 | 04 00 2b 00 03 00 59 65 |e?....&.|..+...Ye|
|00001f50| 73 04 02 13 00 26 00 05 | 00 21 00 0b 00 28 59 65 |s....&..|.!...(Ye|
|00001f60| 73 20 6f 72 20 4e 6f 29 | 04 02 2f 00 27 00 01 00 |s or No)|../.'...|
|00001f70| 1c 00 27 00 49 66 20 79 | 65 73 2c 20 65 6e 74 65 |..'.If y|es, ente|
|00001f80| 72 20 45 50 53 20 66 72 | 6f 6d 20 66 69 76 65 20 |r EPS fr|om five |
|00001f90| 79 65 61 72 73 20 61 67 | 6f 20 3d 7e 02 0a 00 27 |years ag|o =~...'|
|00001fa0| 00 04 00 25 00 01 80 48 | 40 04 02 15 00 27 00 05 |...%...H|@....'..|
|00001fb0| 00 21 00 0d 00 28 69 6e | 20 63 75 72 72 65 6e 63 |.!...(in| currenc|
|00001fc0| 79 29 01 02 06 00 28 00 | 05 00 21 00 04 02 33 00 |y)....(.|..!...3.|
|00001fd0| 29 00 01 00 1c 00 2b 00 | 44 6f 20 79 6f 75 20 68 |).....+.|Do you h|
|00001fe0| 61 76 65 20 61 6e 20 6f | 75 74 73 69 64 65 20 65 |ave an o|utside e|
|00001ff0| 73 74 69 6d 61 74 65 20 | 6f 66 20 67 72 6f 77 74 |stimate |of growt|
|00002000| 68 20 3f 04 02 0b 00 29 | 00 04 00 2b 00 03 00 59 |h ?....)|...+...Y|
|00002010| 65 73 04 02 13 00 29 00 | 05 00 21 00 0b 00 28 59 |es....).|..!...(Y|
|00002020| 65 73 20 6f 72 20 4e 6f | 29 04 02 2b 00 2a 00 01 |es or No|)..+.*..|
|00002030| 00 1c 00 23 00 49 66 20 | 79 65 73 2c 20 65 6e 74 |...#.If |yes, ent|
|00002040| 65 72 20 74 68 65 20 65 | 73 74 69 6d 61 74 65 64 |er the e|stimated|
|00002050| 20 67 72 6f 77 74 68 3a | 7e 02 0a 00 2a 00 04 00 | growth:|~...*...|
|00002060| 2c 00 01 00 33 40 04 02 | 14 00 2a 00 05 00 21 00 |,...3@..|..*...!.|
|00002070| 0c 00 28 69 6e 20 70 65 | 72 63 65 6e 74 29 01 02 |..(in pe|rcent)..|
|00002080| 06 00 2b 00 05 00 21 00 | 04 02 43 00 2c 00 01 00 |..+...!.|..C.,...|
|00002090| 1c 00 3b 00 44 6f 20 79 | 6f 75 20 77 61 6e 74 20 |..;.Do y|ou want |
|000020a0| 74 6f 20 63 61 6c 63 75 | 6c 61 74 65 20 74 68 65 |to calcu|late the|
|000020b0| 20 67 72 6f 77 74 68 20 | 72 61 74 65 20 66 72 6f | growth |rate fro|
|000020c0| 6d 20 66 75 6e 64 61 6d | 65 6e 74 61 6c 73 3f 04 |m fundam|entals?.|
|000020d0| 02 0b 00 2c 00 05 00 2b | 00 03 00 59 65 73 04 02 |...,...+|...Yes..|
|000020e0| 13 00 2c 00 06 00 21 00 | 0b 00 28 59 65 73 20 6f |..,...!.|..(Yes o|
|000020f0| 72 20 4e 6f 29 04 02 2b | 00 2d 00 01 00 20 00 23 |r No)..+|.-... .#|
|00002100| 00 49 66 20 79 65 73 2c | 20 65 6e 74 65 72 20 74 |.If yes,| enter t|
|00002110| 68 65 20 66 6f 6c 6c 6f | 77 69 6e 67 20 69 6e 70 |he follo|wing inp|
|00002120| 75 74 73 3a 01 02 06 00 | 2d 00 05 00 21 00 04 02 |uts:....|-...!...|
|00002130| 1e 00 2e 00 01 00 1c 00 | 16 00 4e 65 74 20 49 6e |........|..Net In|
|00002140| 63 6f 6d 65 20 43 75 72 | 72 65 6e 74 6c 79 20 3d |come Cur|rently =|
|00002150| 7e 02 0a 00 2e 00 03 00 | 2d 00 00 d4 90 40 04 02 |~.......|-....@..|
|00002160| 15 00 2e 00 05 00 21 00 | 0d 00 28 69 6e 20 63 75 |......!.|..(in cu|
|00002170| 72 72 65 6e 63 79 29 04 | 02 24 00 2f 00 01 00 1c |rrency).|.$./....|
|00002180| 00 1c 00 49 6e 74 65 72 | 65 73 74 20 45 78 70 65 |...Inter|est Expe|
|00002190| 6e 73 65 20 43 75 72 72 | 65 6e 74 6c 79 20 3d 7e |nse Curr|ently =~|
|000021a0| 02 0a 00 2f 00 03 00 2d | 00 01 09 b5 40 04 02 15 |.../...-|....@...|
|000021b0| 00 2f 00 05 00 21 00 0d | 00 28 69 6e 20 63 75 72 |./...!..|.(in cur|
|000021c0| 72 65 6e 63 79 29 04 02 | 1c 00 30 00 01 00 1c 00 |rency)..|..0.....|
|000021d0| 14 00 42 6f 6f 6b 20 56 | 61 6c 75 65 20 6f 66 20 |..Book V|alue of |
|000021e0| 44 65 62 74 20 3d 7e 02 | 0a 00 30 00 03 00 2d 00 |Debt =~.|..0...-.|
|000021f0| 00 c0 82 40 04 02 15 00 | 30 00 05 00 21 00 0d 00 |...@....|0...!...|
|00002200| 28 69 6e 20 63 75 72 72 | 65 6e 63 79 29 04 02 1e |(in curr|ency)...|
|00002210| 00 31 00 01 00 1c 00 16 | 00 42 6f 6f 6b 20 56 61 |.1......|.Book Va|
|00002220| 6c 75 65 20 6f 66 20 45 | 71 75 69 74 79 20 3d 7e |lue of E|quity =~|
|00002230| 02 0a 00 31 00 03 00 2d | 00 00 45 b5 40 04 02 15 |...1...-|..E.@...|
|00002240| 00 31 00 05 00 21 00 0d | 00 28 69 6e 20 63 75 72 |.1...!..|.(in cur|
|00002250| 72 65 6e 63 79 29 04 02 | 1b 00 32 00 01 00 1c 00 |rency)..|..2.....|
|00002260| 13 00 54 61 78 20 52 61 | 74 65 20 6f 6e 20 49 6e |..Tax Ra|te on In|
|00002270| 63 6f 6d 65 3d 7e 02 0a | 00 32 00 03 00 2c 00 01 |come=~..|.2...,..|
|00002280| 00 42 40 04 02 14 00 32 | 00 05 00 21 00 0c 00 28 |.B@....2|...!...(|
|00002290| 69 6e 20 70 65 72 63 65 | 6e 74 29 04 02 4f 00 33 |in perce|nt)..O.3|
|000022a0| 00 01 00 20 00 47 00 54 | 68 65 20 66 6f 6c 6c 6f |... .G.T|he follo|
|000022b0| 77 69 6e 67 20 77 69 6c | 6c 20 62 65 20 74 68 65 |wing wil|l be the|
|000022c0| 20 69 6e 70 75 74 73 20 | 74 6f 20 74 68 65 20 66 | inputs |to the f|
|000022d0| 75 6e 64 61 6d 65 6e 74 | 61 6c 20 67 72 6f 77 74 |undament|al growt|
|000022e0| 68 20 66 6f 72 6d 75 6c | 61 74 69 6f 6e 3a 01 02 |h formul|ation:..|
|000022f0| 06 00 33 00 05 00 21 00 | 04 02 0d 00 34 00 01 00 |..3...!.|....4...|
|00002300| 1c 00 05 00 52 4f 43 20 | 3d 06 00 35 00 34 00 02 |....ROC |=..5.4..|
|00002310| 00 28 00 11 4f 95 83 e3 | 88 c7 3f 00 00 34 00 04 |.(..O...|..?..4..|
|00002320| ff 1f 00 44 2e c0 03 44 | 2f c0 03 1e 01 00 44 32 |...D...D|/.....D2|
|00002330| c0 03 04 15 05 03 15 44 | 30 c0 03 44 31 c0 03 03 |.......D|0..D1...|
|00002340| 15 06 04 02 0d 00 34 00 | 03 00 1c 00 05 00 44 2f |......4.|......D/|
|00002350| 45 20 3d 06 00 1f 00 34 | 00 04 00 28 00 f0 04 2b |E =....4|...(...+|
|00002360| 09 99 35 bc 3f 00 00 35 | 00 02 ff 09 00 44 30 c0 |..5.?..5|.....D0.|
|00002370| 03 44 31 c0 03 06 04 02 | 14 00 34 00 05 00 21 00 |.D1.....|..4...!.|
|00002380| 0c 00 28 69 6e 20 70 65 | 72 63 65 6e 74 29 04 02 |..(in pe|rcent)..|
|00002390| 13 00 35 00 01 00 1c 00 | 0b 00 52 65 74 65 6e 74 |..5.....|..Retent|
|000023a0| 69 6f 6e 20 3d 06 00 23 | 00 35 00 02 00 28 00 00 |ion =..#|.5...(..|
|000023b0| 00 00 00 00 00 ee 3f 00 | 00 35 00 04 ff 0d 00 1e |......?.|.5......|
|000023c0| 01 00 44 15 c0 03 44 14 | c0 03 06 04 04 02 16 00 |..D...D.|........|
|000023d0| 35 00 03 00 1c 00 0e 00 | 49 6e 74 65 72 65 73 74 |5.......|Interest|
|000023e0| 20 52 61 74 65 3d 06 00 | 1f 00 35 00 04 00 28 00 | Rate=..|..5...(.|
|000023f0| 60 e5 d0 22 db f9 b6 3f | 00 00 38 00 02 ff 09 00 |`.."...?|..8.....|
|00002400| 44 2f c0 03 44 30 c0 03 | 06 04 02 14 00 35 00 05 |D/..D0..|.....5..|
|00002410| 00 21 00 0c 00 28 69 6e | 20 70 65 72 63 65 6e 74 |.!...(in| percent|
|00002420| 29 04 02 4d 00 36 00 01 | 00 1c 00 45 00 44 6f 20 |)..M.6..|...E.Do |
|00002430| 79 6f 75 20 77 61 6e 74 | 20 74 6f 20 63 68 61 6e |you want| to chan|
|00002440| 67 65 20 61 6e 79 20 6f | 66 20 74 68 65 73 65 20 |ge any o|f these |
|00002450| 69 6e 70 75 74 73 20 66 | 6f 72 20 74 68 65 20 68 |inputs f|or the h|
|00002460| 69 67 68 20 67 72 6f 77 | 74 68 20 70 65 72 69 6f |igh grow|th perio|
|00002470| 64 3f 04 02 0a 00 36 00 | 05 00 2b 00 02 00 4e 6f |d?....6.|..+...No|
|00002480| 04 02 13 00 36 00 06 00 | 21 00 0b 00 28 59 65 73 |....6...|!...(Yes|
|00002490| 20 6f 72 20 4e 6f 29 04 | 02 50 00 37 00 01 00 20 | or No).|.P.7... |
|000024a0| 00 48 00 49 66 20 79 65 | 73 2c 20 73 70 65 63 69 |.H.If ye|s, speci|
|000024b0| 66 79 20 74 68 65 20 76 | 61 6c 75 65 73 20 66 6f |fy the v|alues fo|
|000024c0| 72 20 74 68 65 73 65 20 | 69 6e 70 75 74 73 20 28 |r these |inputs (|
|000024d0| 50 6c 65 61 73 65 20 65 | 6e 74 65 72 20 61 6c 6c |Please e|nter all|
|000024e0| 20 76 61 72 69 61 62 6c | 65 73 29 01 02 06 00 37 | variabl|es)....7|
|000024f0| 00 05 00 21 00 04 02 0d | 00 38 00 01 00 1c 00 05 |...!....|.8......|
|00002500| 00 52 4f 43 20 3d 06 00 | 1a 00 38 00 02 00 28 00 |.ROC =..|..8...(.|
|00002510| 11 4f 95 83 e3 88 c7 3f | 00 00 38 00 04 ff 04 00 |.O.....?|..8.....|
|00002520| 44 34 c0 02 04 02 0d 00 | 38 00 03 00 1c 00 05 00 |D4......|8.......|
|00002530| 44 2f 45 20 3d 06 00 1a | 00 38 00 04 00 28 00 f0 |D/E =...|.8...(..|
|00002540| 04 2b 09 99 35 bc 3f 00 | 00 39 00 02 ff 04 00 44 |.+..5.?.|.9.....D|
|00002550| 34 c0 04 04 02 14 00 38 | 00 05 00 21 00 0c 00 28 |4......8|...!...(|
|00002560| 69 6e 20 70 65 72 63 65 | 6e 74 29 04 02 13 00 39 |in perce|nt)....9|
|00002570| 00 01 00 1c 00 0b 00 52 | 65 74 65 6e 74 69 6f 6e |.......R|etention|
|00002580| 20 3d 06 00 1a 00 39 00 | 02 00 28 00 00 00 00 00 | =....9.|..(.....|
|00002590| 00 00 ee 3f 00 00 39 00 | 04 ff 04 00 44 35 c0 02 |...?..9.|....D5..|
|000025a0| 04 02 16 00 39 00 03 00 | 1c 00 0e 00 49 6e 74 65 |....9...|....Inte|
|000025b0| 72 65 73 74 20 52 61 74 | 65 3d 06 00 1a 00 39 00 |rest Rat|e=....9.|
|000025c0| 04 00 28 00 60 e5 d0 22 | db f9 b6 3f 00 00 3e 00 |..(.`.."|...?..>.|
|000025d0| 04 ff 04 00 44 35 c0 04 | 04 02 14 00 39 00 05 00 |....D5..|....9...|
|000025e0| 21 00 0c 00 28 69 6e 20 | 70 65 72 63 65 6e 74 29 |!...(in |percent)|
|000025f0| be 00 0a 00 3a 00 04 00 | 21 00 21 00 05 00 04 02 |....:...|!.!.....|
|00002600| 45 00 3b 00 01 00 20 00 | 3d 00 53 70 65 63 69 66 |E.;... .|=.Specif|
|00002610| 79 20 77 65 69 67 68 74 | 73 20 74 6f 20 62 65 20 |y weight|s to be |
|00002620| 61 73 73 69 67 6e 65 64 | 20 74 6f 20 65 61 63 68 |assigned| to each|
|00002630| 20 6f 66 20 74 68 65 73 | 65 20 67 72 6f 77 74 68 | of thes|e growth|
|00002640| 20 72 61 74 65 73 3a be | 00 0a 00 3b 00 04 00 21 | rates:.|...;...!|
|00002650| 00 21 00 05 00 04 02 21 | 00 3c 00 01 00 1c 00 19 |.!.....!|.<......|
|00002660| 00 48 69 73 74 6f 72 69 | 63 61 6c 20 47 72 6f 77 |.Histori|cal Grow|
|00002670| 74 68 20 52 61 74 65 20 | 20 3d 7e 02 0a 00 3c 00 |th Rate | =~...<.|
|00002680| 04 00 28 00 01 00 24 40 | 04 02 14 00 3c 00 05 00 |..(...$@|....<...|
|00002690| 21 00 0c 00 28 69 6e 20 | 70 65 72 63 65 6e 74 29 |!...(in |percent)|
|000026a0| 04 02 26 00 3d 00 01 00 | 1c 00 1e 00 4f 75 74 73 |..&.=...|....Outs|
|000026b0| 69 64 65 20 50 72 65 64 | 69 63 74 69 6f 6e 20 6f |ide Pred|iction o|
|000026c0| 66 20 47 72 6f 77 74 68 | 20 3d 7e 02 0a 00 3d 00 |f Growth| =~...=.|
|000026d0| 04 00 28 00 01 00 44 40 | 04 02 14 00 3d 00 05 00 |..(...D@|....=...|
|000026e0| 21 00 0c 00 28 69 6e 20 | 70 65 72 63 65 6e 74 29 |!...(in |percent)|
|000026f0| 04 02 28 00 3e 00 01 00 | 1c 00 20 00 46 75 6e 64 |..(.>...|.. .Fund|
|00002700| 61 6d 65 6e 74 61 6c 20 | 45 73 74 69 6d 61 74 65 |amental |Estimate|
|00002710| 20 6f 66 20 47 72 6f 77 | 74 68 20 3d 06 00 23 00 | of Grow|th =..#.|
|00002720| 3e 00 04 00 28 00 00 00 | 00 00 00 00 e0 3f 00 00 |>...(...|.....?..|
|00002730| 5b 00 01 ff 0d 00 1e 01 | 00 44 3c c0 04 04 44 3d |[.......|.D<...D=|
|00002740| c0 04 04 04 02 14 00 3e | 00 05 00 21 00 0c 00 28 |.......>|...!...(|
|00002750| 69 6e 20 70 65 72 63 65 | 6e 74 29 d7 00 44 00 15 |in perce|nt)..D..|
|00002760| 0c 00 00 6c 02 43 00 37 | 00 4a 00 49 00 10 00 25 |...l.C.7|.J.I...%|
|00002770| 00 60 00 5a 00 0a 00 5d | 00 55 00 0a 00 6d 00 39 |.`.Z...]|.U...m.9|
|00002780| 00 49 00 4f 00 47 00 49 | 00 45 00 5d 00 96 00 93 |.I.O.G.I|.E.]....|
|00002790| 00 76 00 5e 00 76 00 85 | 00 0e 00 57 00 4b 00 50 |.v.^.v..|...W.K.P|
|000027a0| 00 6b 00 08 02 10 00 40 | 00 01 00 07 00 90 01 00 |.k.....@|........|
|000027b0| 00 09 00 c0 01 1c 00 08 | 02 10 00 41 00 01 00 07 |........|...A....|
|000027c0| 00 90 01 00 00 e0 3c c0 | 01 1c 00 08 02 10 00 42 |......<.|.......B|
|000027d0| 00 01 00 07 00 90 01 00 | 00 00 00 c0 01 1c 00 08 |........|........|
|000027e0| 02 10 00 43 00 01 00 07 | 00 90 01 00 00 01 00 c0 |...C....|........|
|000027f0| 01 1c c0 08 02 10 00 44 | 00 01 00 07 00 90 01 00 |.......D|........|
|00002800| 00 00 00 c0 01 1c 00 08 | 02 10 00 45 00 01 00 07 |........|...E....|
|00002810| 00 90 01 00 00 00 00 c0 | 01 1c 00 08 02 10 00 46 |........|.......F|
|00002820| 00 01 00 07 00 90 01 00 | 00 00 00 c0 01 1e 00 08 |........|........|
|00002830| 02 10 00 47 00 01 00 07 | 00 90 01 00 00 04 1d c0 |...G....|........|
|00002840| 01 1c c0 08 02 10 00 48 | 00 01 00 07 00 90 01 00 |.......H|........|
|00002850| 00 60 3d c0 01 1c 00 08 | 02 10 00 49 00 01 00 07 |.`=.....|...I....|
|00002860| 00 90 01 00 00 70 3d c0 | 01 1c c0 08 02 10 00 4a |.....p=.|.......J|
|00002870| 00 01 00 07 00 90 01 00 | 00 00 00 c0 01 1c 00 08 |........|........|
|00002880| 02 10 00 4b 00 01 00 07 | 00 90 01 00 00 80 3d c0 |...K....|......=.|
|00002890| 01 1c 00 08 02 10 00 4c | 00 01 00 07 00 90 01 00 |.......L|........|
|000028a0| 00 a0 3d c0 01 1c 80 08 | 02 10 00 4d 00 01 00 07 |..=.....|...M....|
|000028b0| 00 90 01 00 00 b0 3d c0 | 01 1c 80 08 02 10 00 4e |......=.|.......N|
|000028c0| 00 01 00 07 00 90 01 00 | 00 c0 3d c0 01 1c 00 08 |........|..=.....|
|000028d0| 02 10 00 4f 00 01 00 07 | 00 90 01 00 00 c0 3d c0 |...O....|......=.|
|000028e0| 01 1c 40 08 02 10 00 50 | 00 00 00 09 00 90 01 00 |..@....P|........|
|000028f0| 00 cf 01 c0 01 1c 00 08 | 02 10 00 51 00 00 00 09 |........|...Q....|
|00002900| 00 90 01 00 00 00 3e c0 | 01 1c 00 08 02 10 00 52 |......>.|.......R|
|00002910| 00 00 00 09 00 90 01 00 | 00 f0 3d c0 01 1c 80 08 |........|..=.....|
|00002920| 02 10 00 53 00 00 00 09 | 00 90 01 00 00 00 3e c0 |...S....|......>.|
|00002930| 01 1c 40 08 02 10 00 54 | 00 00 00 09 00 90 01 00 |..@....T|........|
|00002940| 00 ac 4a c0 01 1c 00 08 | 02 10 00 55 00 00 00 09 |..J.....|...U....|
|00002950| 00 90 01 00 00 04 00 c0 | 01 1c 00 08 02 10 00 56 |........|.......V|
|00002960| 00 00 00 09 00 90 01 00 | 00 98 c2 c0 01 1c 00 08 |........|........|
|00002970| 02 10 00 57 00 00 00 09 | 00 90 01 00 00 60 3e c0 |...W....|.....`>.|
|00002980| 01 1c 40 08 02 10 00 58 | 00 00 00 09 00 90 01 00 |..@....X|........|
|00002990| 00 50 3e c0 01 1c 80 08 | 02 10 00 59 00 00 00 09 |.P>.....|...Y....|
|000029a0| 00 90 01 00 00 c0 25 c0 | 01 1c 00 08 02 10 00 5a |......%.|.......Z|
|000029b0| 00 00 00 09 00 90 01 00 | 00 00 00 c0 01 1c 00 08 |........|........|
|000029c0| 02 10 00 5b 00 00 00 09 | 00 90 01 00 00 a0 3e c0 |...[....|......>.|
|000029d0| 01 1c 00 08 02 10 00 5c | 00 00 00 09 00 90 01 00 |.......\|........|
|000029e0| 00 a0 3e c0 01 1c 40 08 | 02 10 00 5d 00 00 00 09 |..>...@.|...]....|
|000029f0| 00 90 01 00 00 a0 3e c0 | 01 1c 40 08 02 10 00 5e |......>.|..@....^|
|00002a00| 00 00 00 09 00 90 01 00 | 00 f0 93 c0 01 1c 80 08 |........|........|
|00002a10| 02 10 00 5f 00 00 00 09 | 00 90 01 00 00 98 45 c0 |..._....|......E.|
|00002a20| 01 1c 00 04 02 32 00 40 | 00 01 00 1c 00 2a 00 45 |.....2.@|.....*.E|
|00002a30| 6e 74 65 72 20 67 72 6f | 77 74 68 20 72 61 74 65 |nter gro|wth rate|
|00002a40| 20 69 6e 20 73 74 61 62 | 6c 65 20 67 72 6f 77 74 | in stab|le growt|
|00002a50| 68 20 70 65 72 69 6f 64 | 3f 7e 02 0a 00 40 00 04 |h period|?~...@..|
|00002a60| 00 28 00 01 00 18 40 04 | 02 14 00 40 00 05 00 21 |.(....@.|...@...!|
|00002a70| 00 0c 00 28 69 6e 20 70 | 65 72 63 65 6e 74 29 be |...(in p|ercent).|
|00002a80| 00 0a 00 41 00 04 00 2a | 00 21 00 05 00 04 02 0c |...A...*|.!......|
|00002a90| 00 42 00 01 00 1e 00 04 | 00 42 65 74 61 be 00 0a |.B......|.Beta...|
|00002aa0| 00 42 00 04 00 2e 00 21 | 00 05 00 04 02 35 00 43 |.B.....!|.....5.C|
|00002ab0| 00 01 00 1c 00 2d 00 57 | 69 6c 6c 20 74 68 65 20 |.....-.W|ill the |
|00002ac0| 62 65 74 61 20 74 6f 20 | 63 68 61 6e 67 65 20 69 |beta to |change i|
|00002ad0| 6e 20 74 68 65 20 73 74 | 61 62 6c 65 20 70 65 72 |n the st|able per|
|00002ae0| 69 6f 64 3f 04 02 0b 00 | 43 00 04 00 2b 00 03 00 |iod?....|C...+...|
|00002af0| 59 65 73 04 02 13 00 43 | 00 05 00 21 00 0b 00 28 |Yes....C|...!...(|
|00002b00| 59 65 73 20 6f 72 20 4e | 6f 29 04 02 32 00 44 00 |Yes or N|o)..2.D.|
|00002b10| 01 00 1c 00 2a 00 49 66 | 20 79 65 73 2c 20 65 6e |....*.If| yes, en|
|00002b20| 74 65 72 20 74 68 65 20 | 62 65 74 61 20 66 6f 72 |ter the |beta for|
|00002b30| 20 73 74 61 62 6c 65 20 | 70 65 72 69 6f 64 20 3d | stable |period =|
|00002b40| 7e 02 0a 00 44 00 04 00 | 2b 00 01 80 5b 40 01 02 |~...D...|+...[@..|
|00002b50| 06 00 44 00 05 00 21 00 | be 00 0a 00 45 00 04 00 |..D...!.|....E...|
|00002b60| 21 00 21 00 05 00 04 02 | 38 00 46 00 01 00 1e 00 |!.!.....|8.F.....|
|00002b70| 30 00 43 61 70 69 74 61 | 6c 20 53 70 65 6e 64 69 |0.Capita|l Spendi|
|00002b80| 6e 67 2c 20 44 65 70 72 | 65 63 69 61 74 69 6f 6e |ng, Depr|eciation|
|00002b90| 20 26 20 57 6f 72 6b 69 | 6e 67 20 43 61 70 69 74 | & Worki|ng Capit|
|00002ba0| 61 6c be 00 0a 00 46 00 | 04 00 2f 00 2f 00 05 00 |al....F.|.././...|
|00002bb0| 04 02 4a 00 47 00 01 00 | 1c 00 42 00 44 6f 20 79 |..J.G...|..B.Do y|
|00002bc0| 6f 75 20 77 61 6e 74 20 | 61 6c 6c 20 74 68 65 73 |ou want |all thes|
|00002bd0| 65 20 69 74 65 6d 73 20 | 74 6f 20 67 72 6f 77 20 |e items |to grow |
|00002be0| 61 74 20 74 68 65 20 73 | 61 6d 65 20 72 61 74 65 |at the s|ame rate|
|00002bf0| 20 61 73 20 65 61 72 6e | 69 6e 67 73 20 3f 01 02 | as earn|ings ?..|
|00002c00| 06 00 47 00 04 00 21 00 | 04 02 0a 00 47 00 05 00 |..G...!.|....G...|
|00002c10| 2b 00 02 00 4e 6f 04 02 | 13 00 47 00 06 00 21 00 |+...No..|..G...!.|
|00002c20| 0b 00 28 59 65 73 20 6f | 72 20 4e 6f 29 04 02 47 |..(Yes o|r No)..G|
|00002c30| 00 48 00 01 00 1c 00 3f | 00 49 66 20 6e 6f 74 2c |.H.....?|.If not,|
|00002c40| 20 65 6e 74 65 72 20 74 | 68 65 20 67 72 6f 77 74 | enter t|he growt|
|00002c50| 68 20 72 61 74 65 73 20 | 66 6f 72 20 65 61 63 68 |h rates |for each|
|00002c60| 20 6f 66 20 74 68 65 20 | 66 6f 6c 6c 6f 77 69 6e | of the |followin|
|00002c70| 67 20 69 74 65 6d 73 3a | be 00 0a 00 48 00 04 00 |g items:|....H...|
|00002c80| 21 00 21 00 05 00 04 02 | 18 00 49 00 02 00 21 00 |!.!.....|..I...!.|
|00002c90| 10 00 43 61 70 69 74 61 | 6c 20 53 70 65 6e 64 69 |..Capita|l Spendi|
|00002ca0| 6e 67 04 02 14 00 49 00 | 03 00 21 00 0c 00 44 65 |ng....I.|..!...De|
|00002cb0| 70 72 65 63 69 61 74 69 | 6f 6e 04 02 10 00 49 00 |preciati|on....I.|
|00002cc0| 04 00 21 00 08 00 52 65 | 76 65 6e 75 65 73 01 02 |..!...Re|venues..|
|00002cd0| 06 00 49 00 05 00 21 00 | 04 02 13 00 4a 00 01 00 |..I...!.|....J...|
|00002ce0| 1c 00 0b 00 48 69 67 68 | 20 47 72 6f 77 74 68 bd |....High| Growth.|
|00002cf0| 00 18 00 4a 00 02 00 1f | 00 01 00 34 40 1f 00 01 |...J....|...4@...|
|00002d00| 00 34 40 1f 00 01 00 32 | 40 04 00 04 02 14 00 4a |.4@....2|@......J|
|00002d10| 00 05 00 21 00 0c 00 28 | 69 6e 20 70 65 72 63 65 |...!...(|in perce|
|00002d20| 6e 74 29 04 02 15 00 4b | 00 01 00 1c 00 0d 00 53 |nt)....K|.......S|
|00002d30| 74 61 62 6c 65 20 47 72 | 6f 77 74 68 04 02 14 00 |table Gr|owth....|
|00002d40| 4b 00 02 00 1f 00 0c 00 | 44 6f 20 6e 6f 74 20 65 |K.......|Do not e|
|00002d50| 6e 74 65 72 04 02 14 00 | 4b 00 03 00 1f 00 0c 00 |nter....|K.......|
|00002d60| 44 6f 20 6e 6f 74 20 65 | 6e 74 65 72 7e 02 0a 00 |Do not e|nter~...|
|00002d70| 4b 00 04 00 1f 00 01 00 | 18 40 04 02 14 00 4b 00 |K.......|.@....K.|
|00002d80| 05 00 21 00 0c 00 28 69 | 6e 20 70 65 72 63 65 6e |..!...(i|n percen|
|00002d90| 74 29 be 00 0a 00 4c 00 | 04 00 21 00 21 00 05 00 |t)....L.|..!.!...|
|00002da0| 04 02 50 00 4d 00 01 00 | 1c 00 48 00 44 6f 20 79 |..P.M...|..H.Do y|
|00002db0| 6f 75 20 77 61 6e 74 20 | 74 6f 20 6b 65 65 70 20 |ou want |to keep |
|00002dc0| 74 68 65 20 63 75 72 72 | 65 6e 74 20 66 72 61 63 |the curr|ent frac|
|00002dd0| 74 69 6f 6e 20 6f 66 20 | 77 6f 72 6b 69 6e 67 20 |tion of |working |
|00002de0| 63 61 70 69 74 61 6c 20 | 74 6f 20 72 65 76 65 6e |capital |to reven|
|00002df0| 75 65 73 3f 01 02 06 00 | 4d 00 04 00 21 00 04 02 |ues?....|M...!...|
|00002e00| 0b 00 4d 00 05 00 2b 00 | 03 00 59 65 73 04 02 13 |..M...+.|..Yes...|
|00002e10| 00 4d 00 06 00 21 00 0b | 00 28 59 65 73 20 6f 72 |.M...!..|.(Yes or|
|00002e20| 20 4e 6f 29 04 02 39 00 | 4e 00 01 00 1c 00 31 00 | No)..9.|N.....1.|
|00002e30| 53 70 65 63 69 66 79 20 | 77 6f 72 6b 69 6e 67 20 |Specify |working |
|00002e40| 63 61 70 69 74 61 6c 20 | 61 73 20 61 20 70 65 72 |capital |as a per|
|00002e50| 63 65 6e 74 20 6f 66 20 | 72 65 76 65 6e 75 65 73 |cent of |revenues|
|00002e60| 3a 7e 02 0a 00 4e 00 04 | 00 1f 00 01 00 44 40 04 |:~...N..|.....D@.|
|00002e70| 02 14 00 4e 00 05 00 21 | 00 0c 00 28 69 6e 20 70 |...N...!|...(in p|
|00002e80| 65 72 63 65 6e 74 29 be | 00 0a 00 4f 00 04 00 21 |ercent).|...O...!|
|00002e90| 00 21 00 05 00 04 02 46 | 00 50 00 01 00 1c 00 3e |.!.....F|.P.....>|
|00002ea0| 00 44 6f 20 79 6f 75 20 | 77 61 6e 74 20 74 6f 20 |.Do you |want to |
|00002eb0| 75 73 65 20 74 68 65 20 | 63 75 72 72 65 6e 74 20 |use the |current |
|00002ec0| 64 65 62 74 20 72 61 74 | 69 6f 20 61 73 20 79 6f |debt rat|io as yo|
|00002ed0| 75 72 20 64 65 73 69 72 | 65 64 20 6d 69 78 3f 01 |ur desir|ed mix?.|
|00002ee0| 02 06 00 50 00 04 00 21 | 00 04 02 0b 00 50 00 05 |...P...!|.....P..|
|00002ef0| 00 2b 00 03 00 59 65 73 | 04 02 13 00 50 00 06 00 |.+...Yes|....P...|
|00002f00| 21 00 0b 00 28 59 65 73 | 20 6f 72 20 4e 6f 29 04 |!...(Yes| or No).|
|00002f10| 02 3c 00 51 00 01 00 20 | 00 34 00 49 66 20 6e 6f |.<.Q... |.4.If no|
|00002f20| 2c 20 65 6e 74 65 72 20 | 74 68 65 20 66 6f 6c 6c |, enter |the foll|
|00002f30| 6f 77 69 6e 67 20 69 6e | 70 75 74 73 20 66 6f 72 |owing in|puts for|
|00002f40| 20 66 69 6e 61 6e 63 69 | 6e 67 20 6d 69 78 2c be | financi|ng mix,.|
|00002f50| 00 0c 00 51 00 04 00 21 | 00 21 00 21 00 06 00 04 |...Q...!|.!.!....|
|00002f60| 02 3c 00 52 00 01 00 1c | 00 34 00 44 65 73 69 72 |.<.R....|.4.Desir|
|00002f70| 65 64 20 64 65 62 74 20 | 66 69 6e 61 6e 63 69 6e |ed debt |financin|
|00002f80| 67 20 70 72 6f 70 6f 72 | 74 69 6f 6e 20 2d 20 43 |g propor|tion - C|
|00002f90| 61 70 69 74 61 6c 20 53 | 70 65 6e 64 69 6e 67 01 |apital S|pending.|
|00002fa0| 02 06 00 52 00 04 00 2b | 00 04 02 14 00 52 00 05 |...R...+|.....R..|
|00002fb0| 00 21 00 0c 00 28 69 6e | 20 70 65 72 63 65 6e 74 |.!...(in| percent|
|00002fc0| 29 04 02 3c 00 53 00 01 | 00 1c 00 34 00 44 65 73 |)..<.S..|...4.Des|
|00002fd0| 69 72 65 64 20 64 65 62 | 74 20 66 69 6e 61 6e 63 |ired deb|t financ|
|00002fe0| 69 6e 67 20 70 72 6f 70 | 6f 72 74 69 6f 6e 20 2d |ing prop|ortion -|
|00002ff0| 20 57 6f 72 6b 69 6e 67 | 20 43 61 70 69 74 61 6c | Working| Capital|
|00003000| 20 01 02 06 00 53 00 04 | 00 30 00 04 02 14 00 53 | ....S..|.0.....S|
|00003010| 00 05 00 21 00 0c 00 28 | 69 6e 20 70 65 72 63 65 |...!...(|in perce|
|00003020| 6e 74 29 be 00 0a 00 54 | 00 04 00 2e 00 21 00 05 |nt)....T|.....!..|
|00003030| 00 04 02 3e 00 55 00 01 | 00 20 00 36 00 43 61 70 |...>.U..|. .6.Cap|
|00003040| 69 74 61 6c 20 73 70 65 | 6e 64 69 6e 67 20 61 6e |ital spe|nding an|
|00003050| 64 20 44 65 70 72 65 63 | 69 61 74 69 6f 6e 20 64 |d Deprec|iation d|
|00003060| 75 72 69 6e 67 20 53 74 | 61 62 6c 65 20 47 72 6f |uring St|able Gro|
|00003070| 77 74 68 be 00 0a 00 55 | 00 04 00 2e 00 21 00 05 |wth....U|.....!..|
|00003080| 00 04 02 4a 00 56 00 01 | 00 1c 00 42 00 49 73 20 |...J.V..|...B.Is |
|00003090| 63 61 70 69 74 61 6c 20 | 73 70 65 6e 64 69 6e 67 |capital |spending|
|000030a0| 20 74 6f 20 62 65 20 6f | 66 66 73 65 74 20 62 79 | to be o|ffset by|
|000030b0| 20 64 65 70 72 65 63 69 | 61 74 69 6f 6e 20 69 6e | depreci|ation in|
|000030c0| 20 73 74 61 62 6c 65 20 | 70 65 72 69 6f 64 3f 01 | stable |period?.|
|000030d0| 02 06 00 56 00 04 00 2e | 00 04 02 0a 00 56 00 05 |...V....|.....V..|
|000030e0| 00 2b 00 02 00 4e 6f 04 | 02 13 00 56 00 06 00 21 |.+...No.|...V...!|
|000030f0| 00 0b 00 28 59 65 73 20 | 6f 72 20 4e 6f 29 04 02 |...(Yes |or No)..|
|00003100| 4f 00 57 00 01 00 1c 00 | 47 00 49 66 20 6e 6f 2c |O.W.....|G.If no,|
|00003110| 20 65 6e 74 65 72 20 63 | 61 70 69 74 61 6c 20 65 | enter c|apital e|
|00003120| 78 70 65 6e 64 69 74 75 | 72 65 73 20 61 73 20 25 |xpenditu|res as %|
|00003130| 20 6f 66 20 64 65 70 72 | 65 63 69 61 74 69 6f 6e | of depr|eciation|
|00003140| 20 69 6e 20 73 74 61 62 | 6c 65 20 67 72 6f 77 74 | in stab|le growt|
|00003150| 68 01 02 06 00 57 00 04 | 00 2e 00 7e 02 0a 00 57 |h....W..|...~...W|
|00003160| 00 05 00 1f 00 00 00 f8 | 3f 04 02 14 00 57 00 06 |........|?....W..|
|00003170| 00 21 00 0c 00 28 69 6e | 20 70 65 72 63 65 6e 74 |.!...(in| percent|
|00003180| 29 be 00 0c 00 58 00 04 | 00 2e 00 2e 00 21 00 06 |)....X..|.....!..|
|00003190| 00 04 02 5a 00 59 00 01 | 00 20 00 52 00 42 65 66 |...Z.Y..|. .R.Bef|
|000031a0| 6f 72 65 20 72 65 76 69 | 65 77 69 6e 67 20 74 68 |ore revi|ewing th|
|000031b0| 65 20 6f 75 74 70 75 74 | 2c 20 63 68 65 63 6b 20 |e output|, check |
|000031c0| 74 6f 20 73 65 65 20 69 | 66 20 61 6e 79 20 77 61 |to see i|f any wa|
|000031d0| 72 6e 69 6e 67 73 20 61 | 70 70 65 61 72 20 6f 6e |rnings a|ppear on|
|000031e0| 20 74 68 65 20 6e 65 78 | 74 20 70 61 67 65 2e be | the nex|t page..|
|000031f0| 00 0a 00 59 00 04 00 21 | 00 21 00 05 00 01 02 06 |...Y...!|.!......|
|00003200| 00 5a 00 00 00 1d 00 04 | 02 10 00 5a 00 01 00 31 |.Z......|...Z...1|
|00003210| 00 08 00 57 61 72 6e 69 | 6e 67 73 be 00 14 00 5a |...Warni|ngs....Z|
|00003220| 00 02 00 1d 00 1d 00 1d | 00 1d 00 1d 00 1d 00 1d |........|........|
|00003230| 00 08 00 06 00 78 00 5b | 00 01 00 20 00 00 00 14 |.....x.[|... ....|
|00003240| 4e ad 05 ff ff 00 00 5c | 00 01 ff 62 00 44 14 c0 |N......\|...b.D..|
|00003250| 03 1e 00 00 09 19 02 47 | 00 17 41 59 6f 75 20 68 |.......G|..AYou h|
|00003260| 61 76 65 20 65 6e 74 65 | 72 65 64 20 61 20 6e 65 |ave ente|red a ne|
|00003270| 67 61 74 69 76 65 20 63 | 75 72 72 65 6e 74 20 45 |gative c|urrent E|
|00003280| 50 53 2e 20 54 68 69 73 | 20 6d 6f 64 65 6c 20 77 |PS. This| model w|
|00003290| 69 6c 6c 20 6e 6f 74 20 | 77 6f 72 6b 19 08 0e 00 |ill not |work....|
|000032a0| 19 40 00 01 17 01 20 19 | 08 03 00 42 03 01 00 07 |.@.... .|...B....|
|000032b0| 02 03 00 01 00 20 be 00 | 0a 00 5b 00 04 00 21 00 |..... ..|..[...!.|
|000032c0| 21 00 05 00 06 00 83 00 | 5c 00 01 00 20 00 00 00 |!.......|\... ...|
|000032d0| 18 4e ad 05 ff ff 00 00 | 5e 00 01 ff 6d 00 44 27 |.N......|^...m.D'|
|000032e0| c0 04 1e 00 00 09 19 02 | 56 00 17 50 48 69 73 74 |........|V..PHist|
|000032f0| 6f 72 69 63 61 6c 20 47 | 72 6f 77 74 68 20 52 61 |orical G|rowth Ra|
|00003300| 74 65 20 63 61 6e 6e 6f | 74 20 62 65 20 63 61 6c |te canno|t be cal|
|00003310| 63 75 6c 61 74 65 64 20 | 77 69 74 68 20 6e 65 67 |culated |with neg|
|00003320| 61 74 69 76 65 20 45 50 | 53 2e 20 57 65 69 67 68 |ative EP|S. Weigh|
|00003330| 74 20 69 74 20 61 74 20 | 7a 65 72 6f 19 08 0a 00 |t it at |zero....|
|00003340| 17 01 20 19 08 03 00 42 | 03 01 00 07 02 03 00 01 |.. ....B|........|
|00003350| 00 20 be 00 0a 00 5c 00 | 04 00 21 00 21 00 05 00 |. ....\.|..!.!...|
|00003360| 06 00 9b 00 5d 00 01 00 | 20 00 00 00 dc 4e ad 05 |....]...| ....N..|
|00003370| ff ff 00 00 77 00 03 fe | 85 00 44 38 c0 02 44 39 |....w...|..D8..D9|
|00003380| c0 04 09 19 02 69 00 19 | 40 00 01 17 5f 54 68 65 |.....i..|@..._The|
|00003390| 20 52 4f 43 20 66 6f 72 | 20 74 68 65 20 68 69 67 | ROC for| the hig|
|000033a0| 68 20 67 72 6f 77 74 68 | 20 70 65 72 69 6f 64 20 |h growth| period |
|000033b0| 69 73 20 76 65 72 79 20 | 6c 6f 77 2e 20 59 6f 75 |is very |low. You|
|000033c0| 20 77 69 6c 6c 20 67 65 | 74 20 61 20 76 65 72 79 | will ge|t a very|
|000033d0| 20 6c 6f 77 20 66 75 6e | 64 61 6d 65 6e 74 61 6c | low fun|damental|
|000033e0| 20 67 72 6f 77 74 68 20 | 72 61 74 65 19 08 0e 00 | growth |rate....|
|000033f0| 19 40 00 01 17 01 20 19 | 08 03 00 42 03 01 00 07 |.@.... .|...B....|
|00003400| 02 03 00 01 00 20 be 00 | 0a 00 5d 00 04 00 21 00 |..... ..|..]...!.|
|00003410| 21 00 05 00 06 00 7b 00 | 5e 00 01 00 20 00 00 00 |!.....{.|^... ...|
|00003420| 68 34 ad 05 ff ff 00 00 | 5f 00 01 ff 65 00 44 16 |h4......|_...e.D.|
|00003430| c0 03 1f 00 00 00 00 00 | 00 f8 3f 44 17 c0 03 05 |........|..?D....|
|00003440| 0d 19 02 43 00 17 3d 43 | 61 70 69 74 61 6c 20 53 |...C..=C|apital S|
|00003450| 70 65 6e 64 69 6e 67 20 | 65 78 63 65 65 64 73 20 |pending |exceeds |
|00003460| 64 65 70 72 65 63 69 61 | 74 69 6f 6e 20 62 79 20 |deprecia|tion by |
|00003470| 61 20 73 69 67 6e 69 66 | 69 63 61 6e 74 20 66 61 |a signif|icant fa|
|00003480| 63 74 6f 72 19 08 0a 00 | 17 01 20 19 08 03 00 42 |ctor....|.. ....B|
|00003490| 03 01 00 07 02 3f 00 3d | 00 43 61 70 69 74 61 6c |.....?.=|.Capital|
|000034a0| 20 53 70 65 6e 64 69 6e | 67 20 65 78 63 65 65 64 | Spendin|g exceed|
|000034b0| 73 20 64 65 70 72 65 63 | 69 61 74 69 6f 6e 20 62 |s deprec|iation b|
|000034c0| 79 20 61 20 73 69 67 6e | 69 66 69 63 61 6e 74 20 |y a sign|ificant |
|000034d0| 66 61 63 74 6f 72 be 00 | 0a 00 5e 00 04 00 21 00 |factor..|..^...!.|
|000034e0| 21 00 05 00 06 00 72 00 | 5f 00 01 00 20 00 00 00 |!.....r.|_... ...|
|000034f0| e0 4e ad 05 ff ff 00 00 | 60 00 01 ff 5c 00 44 3c |.N......|`...\.D<|
|00003500| c0 04 44 3d c0 04 03 44 | 3e c0 04 03 1e 01 00 0b |..D=...D|>.......|
|00003510| 19 02 07 00 17 01 20 19 | 08 3e 00 17 35 59 6f 75 |...... .|.>..5You|
|00003520| 72 20 77 65 69 67 68 74 | 73 20 6f 6e 20 74 68 65 |r weight|s on the|
|00003530| 20 67 72 6f 77 74 68 20 | 72 61 74 65 73 20 64 6f | growth |rates do|
|00003540| 20 6e 6f 74 20 61 64 64 | 20 75 70 20 74 6f 20 6f | not add| up to o|
|00003550| 6e 65 19 08 03 00 42 03 | 01 00 07 02 03 00 01 00 |ne....B.|........|
|00003560| 20 be 00 0a 00 5f 00 04 | 00 21 00 21 00 05 00 d7 | ...._..|.!.!....|
|00003570| 00 44 00 cc 0d 00 00 6c | 02 5c 00 0e 00 1e 00 5f |.D.....l|.\....._|
|00003580| 00 4e 00 0e 00 4a 00 7d | 00 59 00 52 00 4b 00 6f |.N...J.}|.Y.R.K.o|
|00003590| 00 0e 00 84 00 63 00 0e | 00 7a 00 50 00 62 00 62 |.....c..|.z.P.b.b|
|000035a0| 00 0e 00 50 00 7d 00 83 | 00 10 00 6c 00 36 00 91 |...P.}..|...l.6..|
|000035b0| 00 9c 00 b4 00 d0 00 08 | 02 10 00 60 00 00 00 09 |........|...`....|
|000035c0| 00 90 01 00 00 09 00 c0 | 01 1c 00 08 02 10 00 61 |........|.......a|
|000035d0| 00 00 00 09 00 90 01 00 | 00 e0 3c c0 01 1c 00 08 |........|..<.....|
|000035e0| 02 10 00 62 00 00 00 09 | 00 90 01 00 00 00 00 c0 |...b....|........|
|000035f0| 01 1c 00 08 02 10 00 63 | 00 00 00 09 00 90 01 00 |.......c|........|
|00003600| 00 01 00 c0 01 1c c0 08 | 02 10 00 64 00 00 00 09 |........|...d....|
|00003610| 00 90 01 00 00 00 00 c0 | 01 1c 00 08 02 10 00 65 |........|.......e|
|00003620| 00 00 00 09 00 90 01 00 | 00 00 00 c0 01 1c 00 08 |........|........|
|00003630| 02 10 00 66 00 00 00 09 | 00 90 01 00 00 00 00 c0 |...f....|........|
|00003640| 01 1c 00 08 02 10 00 67 | 00 00 00 09 00 90 01 00 |.......g|........|
|00003650| 00 04 1d c0 01 1c c0 08 | 02 10 00 68 00 00 00 09 |........|...h....|
|00003660| 00 90 01 00 00 60 3d c0 | 01 1c 00 08 02 10 00 69 |.....`=.|.......i|
|00003670| 00 00 00 09 00 90 01 00 | 00 70 3d c0 01 1c c0 08 |........|.p=.....|
|00003680| 02 10 00 6a 00 00 00 09 | 00 90 01 00 00 00 00 c0 |...j....|........|
|00003690| 01 1c 00 08 02 10 00 6b | 00 00 00 09 00 90 01 00 |.......k|........|
|000036a0| 00 80 3d c0 01 1c 00 08 | 02 10 00 6c 00 00 00 09 |..=.....|...l....|
|000036b0| 00 90 01 00 00 a0 3d c0 | 01 1c 80 08 02 10 00 6d |......=.|.......m|
|000036c0| 00 00 00 09 00 90 01 00 | 00 b0 3d c0 01 1c 80 08 |........|..=.....|
|000036d0| 02 10 00 6e 00 00 00 09 | 00 90 01 00 00 c0 3d c0 |...n....|......=.|
|000036e0| 01 20 00 08 02 10 00 6f | 00 00 00 09 00 90 01 00 |. .....o|........|
|000036f0| 00 c0 3d c0 01 1c 40 08 | 02 10 00 70 00 01 00 0e |..=...@.|...p....|
|00003700| 00 90 01 00 00 cf 01 c0 | 01 1c 00 08 02 10 00 71 |........|.......q|
|00003710| 00 01 00 0e 00 90 01 00 | 00 00 3e c0 01 1c 00 08 |........|..>.....|
|00003720| 02 10 00 72 00 01 00 0e | 00 90 01 00 00 f0 3d c0 |...r....|......=.|
|00003730| 01 20 80 08 02 10 00 73 | 00 01 00 0e 00 90 01 00 |. .....s|........|
|00003740| 00 00 3e c0 01 20 40 08 | 02 10 00 74 00 01 00 0e |..>.. @.|...t....|
|00003750| 00 90 01 00 00 ac 4a c0 | 01 20 00 08 02 10 00 75 |......J.|. .....u|
|00003760| 00 01 00 0e 00 90 01 00 | 00 04 00 c0 01 20 00 08 |........|..... ..|
|00003770| 02 10 00 76 00 01 00 0e | 00 90 01 00 00 98 c2 c0 |...v....|........|
|00003780| 01 20 00 08 02 10 00 77 | 00 01 00 0e 00 90 01 00 |. .....w|........|
|00003790| 00 60 3e c0 01 20 40 08 | 02 10 00 78 00 01 00 0e |.`>.. @.|...x....|
|000037a0| 00 90 01 00 00 50 3e c0 | 01 1c 80 08 02 10 00 79 |.....P>.|.......y|
|000037b0| 00 01 00 0e 00 90 01 00 | 00 c0 25 c0 01 1c 00 08 |........|..%.....|
|000037c0| 02 10 00 7a 00 01 00 0e | 00 90 01 00 00 00 00 c0 |...z....|........|
|000037d0| 01 1c 00 08 02 10 00 7b | 00 01 00 0e 00 90 01 00 |.......{|........|
|000037e0| 00 a0 3e c0 01 1c 00 08 | 02 10 00 7c 00 01 00 0e |..>.....|...|....|
|000037f0| 00 90 01 00 00 a0 3e c0 | 01 1c 40 08 02 10 00 7d |......>.|..@....}|
|00003800| 00 01 00 0e 00 90 01 00 | 00 a0 3e c0 01 1c 40 08 |........|..>...@.|
|00003810| 02 10 00 7e 00 01 00 0e | 00 90 01 00 00 f0 93 c0 |...~....|........|
|00003820| 01 1c 80 08 02 10 00 7f | 00 01 00 0e 00 90 01 00 |........|........|
|00003830| 00 98 45 c0 01 1c 00 06 | 00 66 00 60 00 01 00 20 |..E.....|.f.`... |
|00003840| 00 00 00 a8 34 ad 05 ff | ff 00 00 63 00 03 ff 50 |....4...|...c...P|
|00003850| 00 44 40 c0 04 1e 0a 00 | 14 0d 19 02 34 00 17 2e |.D@.....|....4...|
|00003860| 54 68 69 73 20 69 73 20 | 61 20 68 69 67 68 20 67 |This is |a high g|
|00003870| 72 6f 77 74 68 20 72 61 | 74 65 20 66 6f 72 20 61 |rowth ra|te for a|
|00003880| 20 73 74 61 62 6c 65 20 | 70 65 72 69 6f 64 19 08 | stable |period..|
|00003890| 0e 00 19 40 00 01 17 01 | 20 19 08 03 00 42 03 01 |...@....| ....B..|
|000038a0| 00 07 02 03 00 01 00 20 | be 00 0a 00 60 00 04 00 |....... |....`...|
|000038b0| 21 00 21 00 05 00 01 02 | 06 00 61 00 01 00 20 00 |!.!.....|..a... .|
|000038c0| be 00 0a 00 61 00 04 00 | 21 00 21 00 05 00 01 02 |....a...|!.!.....|
|000038d0| 06 00 62 00 00 00 1d 00 | 04 02 1f 00 62 00 01 00 |..b.....|....b...|
|000038e0| 24 00 17 00 4f 75 74 70 | 75 74 20 66 72 6f 6d 20 |$...Outp|ut from |
|000038f0| 74 68 65 20 70 72 6f 67 | 72 61 6d be 00 14 00 62 |the prog|ram....b|
|00003900| 00 02 00 1d 00 1d 00 1d | 00 1d 00 1d 00 1d 00 1d |........|........|
|00003910| 00 08 00 04 02 18 00 63 | 00 01 00 1c 00 10 00 43 |.......c|.......C|
|00003920| 6f 73 74 20 6f 66 20 45 | 71 75 69 74 79 20 3d 06 |ost of E|quity =.|
|00003930| 00 42 00 63 00 03 00 28 | 00 ea 26 31 08 ac 1c c2 |.B.c...(|..&1....|
|00003940| 3f 00 00 65 00 04 ff 2c | 00 44 1e c0 04 17 03 59 |?..e...,|.D.....Y|
|00003950| 65 73 0b 19 02 08 00 24 | 1f c0 04 19 08 15 00 44 |es.....$|.......D|
|00003960| 22 c0 03 44 21 c0 03 44 | 23 c0 03 05 03 19 08 03 |"..D!..D|#.......|
|00003970| 00 42 03 01 00 be 00 0a | 00 63 00 04 00 21 00 21 |.B......|.c...!.!|
|00003980| 00 05 00 be 00 0a 00 64 | 00 04 00 21 00 21 00 05 |.......d|...!.!..|
|00003990| 00 04 02 32 00 65 00 01 | 00 1c 00 2a 00 50 72 6f |...2.e..|...*.Pro|
|000039a0| 70 6f 72 74 69 6f 6e 20 | 6f 66 20 44 65 62 74 3a |portion |of Debt:|
|000039b0| 20 43 61 70 69 74 61 6c | 20 53 70 65 6e 64 69 6e | Capital| Spendin|
|000039c0| 67 20 28 44 52 29 3d 06 | 00 42 00 65 00 04 00 28 |g (DR)=.|.B.e...(|
|000039d0| 00 7d 54 79 5b d0 68 b9 | 3f 00 00 66 00 04 ff 2c |.}Ty[.h.|?..f...,|
|000039e0| 00 44 50 c0 05 17 03 59 | 65 73 0b 19 02 12 00 44 |.DP....Y|es.....D|
|000039f0| 38 c0 04 1e 01 00 44 38 | c0 04 03 15 06 19 08 0b |8.....D8|........|
|00003a00| 00 24 52 c0 04 19 08 03 | 00 42 03 01 00 01 02 06 |.$R.....|.B......|
|00003a10| 00 65 00 05 00 21 00 04 | 02 31 00 66 00 01 00 1c |.e...!..|.1.f....|
|00003a20| 00 29 00 50 72 6f 70 6f | 72 74 69 6f 6e 20 6f 66 |.).Propo|rtion of|
|00003a30| 20 44 65 62 74 3a 20 57 | 6f 72 6b 69 6e 67 20 43 | Debt: W|orking C|
|00003a40| 61 70 69 74 61 6c 20 28 | 44 52 29 3d 06 00 42 00 |apital (|DR)=..B.|
|00003a50| 66 00 04 00 28 00 7d 54 | 79 5b d0 68 b9 3f 00 00 |f...(.}T|y[.h.?..|
|00003a60| 68 00 04 ff 2c 00 44 50 | c0 05 17 03 59 65 73 0b |h...,.DP|....Yes.|
|00003a70| 19 02 12 00 44 38 c0 04 | 1e 01 00 44 38 c0 04 03 |....D8..|...D8...|
|00003a80| 15 06 19 08 0b 00 24 53 | c0 04 19 08 03 00 42 03 |......$S|......B.|
|00003a90| 01 00 01 02 06 00 66 00 | 05 00 21 00 be 00 0a 00 |......f.|..!.....|
|00003aa0| 67 00 04 00 21 00 21 00 | 05 00 04 02 23 00 68 00 |g...!.!.|....#.h.|
|00003ab0| 01 00 1c 00 1b 00 43 75 | 72 72 65 6e 74 20 45 61 |......Cu|rrent Ea|
|00003ac0| 72 6e 69 6e 67 73 20 70 | 65 72 20 73 68 61 72 65 |rnings p|er share|
|00003ad0| 3d 06 00 1a 00 68 00 04 | 00 2d 00 00 00 00 00 00 |=....h..|.-......|
|00003ae0| 00 10 40 00 00 69 00 04 | ff 04 00 44 14 c0 03 be |..@..i..|...D....|
|00003af0| 00 0a 00 68 00 05 00 21 | 00 21 00 06 00 04 02 30 |...h...!|.!.....0|
|00003b00| 00 69 00 01 00 1c 00 28 | 00 28 43 61 70 69 74 61 |.i.....(|.(Capita|
|00003b10| 6c 20 53 70 65 6e 64 69 | 6e 67 20 2d 20 44 65 70 |l Spendi|ng - Dep|
|00003b20| 72 65 63 69 61 74 69 6f | 6e 29 2a 28 31 2d 44 52 |reciatio|n)*(1-DR|
|00003b30| 29 01 02 06 00 69 00 03 | 00 23 00 06 00 2a 00 69 |)....i..|.#...*.i|
|00003b40| 00 04 00 25 00 70 d5 90 | f4 e5 d2 fc 3f 00 00 6a |...%.p..|....?..j|
|00003b50| 00 04 ff 14 00 44 16 c0 | 03 44 17 c0 03 04 15 1e |.....D..|.D......|
|00003b60| 01 00 44 65 c0 04 04 15 | 05 01 02 06 00 69 00 05 |..De....|.....i..|
|00003b70| 00 21 00 04 02 2a 00 6a | 00 01 00 1c 00 22 00 43 |.!...*.j|.....".C|
|00003b80| 68 61 6e 67 65 20 69 6e | 20 57 6f 72 6b 69 6e 67 |hange in| Working|
|00003b90| 20 43 61 70 69 74 61 6c | 20 2a 20 28 31 2d 44 52 | Capital| * (1-DR|
|00003ba0| 29 01 02 06 00 6a 00 03 | 00 23 00 06 00 24 00 6a |)....j..|.#...$.j|
|00003bb0| 00 04 00 25 00 70 d5 90 | f4 e5 d2 ec 3f 00 00 6b |...%.p..|....?..k|
|00003bc0| 00 04 ff 0e 00 44 1a c0 | 03 1e 01 00 44 66 c0 04 |.....D..|....Df..|
|00003bd0| 04 15 05 01 02 06 00 6a | 00 05 00 21 00 04 02 14 |.......j|...!....|
|00003be0| 00 6b 00 01 00 1c 00 0c | 00 43 75 72 72 65 6e 74 |.k......|.Current|
|00003bf0| 20 46 43 46 45 01 02 06 | 00 6b 00 03 00 23 00 06 | FCFE...|.k...#..|
|00003c00| 00 24 00 6b 00 04 00 32 | 00 d8 bf 26 11 a7 c3 f4 |.$.k...2|...&....|
|00003c10| 3f 00 00 6f 00 03 ff 0e | 00 44 68 c0 04 44 69 c0 |?..o....|.Dh..Di.|
|00003c20| 04 04 44 6a c0 04 04 01 | 02 06 00 6b 00 05 00 21 |..Dj....|...k...!|
|00003c30| 00 be 00 0a 00 6c 00 04 | 00 21 00 21 00 05 00 04 |.....l..|.!.!....|
|00003c40| 02 29 00 6d 00 01 00 1c | 00 21 00 47 72 6f 77 74 |.).m....|.!.Growt|
|00003c50| 68 20 52 61 74 65 20 69 | 6e 20 45 61 72 6e 69 6e |h Rate i|n Earnin|
|00003c60| 67 73 20 70 65 72 20 73 | 68 61 72 65 be 00 0a 00 |gs per s|hare....|
|00003c70| 6d 00 04 00 21 00 21 00 | 05 00 04 02 13 00 6e 00 |m...!.!.|......n.|
|00003c80| 03 00 20 00 0b 00 47 72 | 6f 77 74 68 20 52 61 74 |.. ...Gr|owth Rat|
|00003c90| 65 04 02 0e 00 6e 00 04 | 00 33 00 06 00 57 65 69 |e....n..|.3...Wei|
|00003ca0| 67 68 74 01 02 06 00 6e | 00 05 00 33 00 04 02 1b |ght....n|...3....|
|00003cb0| 00 6f 00 01 00 1c 00 13 | 00 48 69 73 74 6f 72 69 |.o......|.Histori|
|00003cc0| 63 61 6c 20 47 72 6f 77 | 74 68 20 3d 06 00 2f 00 |cal Grow|th =../.|
|00003cd0| 6f 00 03 00 28 00 68 c8 | da a1 05 b3 e0 3f 00 00 |o...(.h.|.....?..|
|00003ce0| 6f 00 04 ff 19 00 44 14 | c0 03 44 27 c0 04 06 15 |o.....D.|..D'....|
|00003cf0| 1f 9a 99 99 99 99 99 c9 | 3f 15 07 1e 01 00 04 06 |........|?.......|
|00003d00| 00 1a 00 6f 00 04 00 28 | 00 9a 99 99 99 99 99 b9 |...o...(|........|
|00003d10| 3f 00 00 70 00 03 ff 04 | 00 44 3c c0 04 01 02 06 |?..p....|.D<.....|
|00003d20| 00 6f 00 05 00 21 00 04 | 02 1b 00 70 00 01 00 1c |.o...!..|...p....|
|00003d30| 00 13 00 4f 75 74 73 69 | 64 65 20 45 73 74 69 6d |...Outsi|de Estim|
|00003d40| 61 74 65 73 20 3d 06 00 | 1a 00 70 00 03 00 28 00 |ates =..|..p...(.|
|00003d50| 52 b8 1e 85 eb 51 c8 3f | 00 00 70 00 04 ff 04 00 |R....Q.?|..p.....|
|00003d60| 44 2a c0 04 06 00 1a 00 | 70 00 04 00 28 00 9a 99 |D*......|p...(...|
|00003d70| 99 99 99 99 d9 3f 00 00 | 71 00 03 ff 04 00 44 3d |.....?..|q.....D=|
|00003d80| c0 04 01 02 06 00 70 00 | 05 00 21 00 04 02 1c 00 |......p.|..!.....|
|00003d90| 71 00 01 00 1c 00 14 00 | 46 75 6e 64 61 6d 65 6e |q.......|Fundamen|
|00003da0| 74 61 6c 20 47 72 6f 77 | 74 68 20 3d 06 00 77 00 |tal Grow|th =..w.|
|00003db0| 71 00 03 00 28 00 8e 65 | 50 2a 4c bc c7 3f 00 00 |q...(..e|P*L..?..|
|00003dc0| 71 00 04 ff 61 00 44 36 | c0 05 17 02 4e 6f 0b 19 |q...a.D6|....No..|
|00003dd0| 02 28 00 44 35 c0 02 44 | 34 c0 02 44 34 c0 04 44 |.(.D5..D|4..D4..D|
|00003de0| 34 c0 02 44 35 c0 04 1e | 01 00 44 32 c0 03 04 15 |4..D5...|..D2....|
|00003df0| 05 04 15 05 03 15 05 19 | 08 2b 00 44 39 c0 02 44 |........|.+.D9..D|
|00003e00| 38 c0 02 44 38 c0 04 44 | 38 c0 02 44 39 c0 04 1e |8..D8..D|8..D9...|
|00003e10| 01 00 44 32 c0 03 04 15 | 05 04 15 05 03 15 05 19 |..D2....|........|
|00003e20| 08 03 00 42 03 01 00 06 | 00 1a 00 71 00 04 00 28 |...B....|...q...(|
|00003e30| 00 00 00 00 00 00 00 e0 | 3f 00 00 72 00 03 ff 04 |........|?..r....|
|00003e40| 00 44 3e c0 04 01 02 06 | 00 71 00 05 00 21 00 04 |.D>.....|.q...!..|
|00003e50| 02 18 00 72 00 01 00 20 | 00 10 00 57 65 69 67 68 |...r... |...Weigh|
|00003e60| 74 65 64 20 41 76 65 72 | 61 67 65 06 00 33 00 72 |ted Aver|age..3.r|
|00003e70| 00 03 00 34 00 78 99 25 | 8b 86 46 cc 3f 00 00 76 |...4.x.%|..F.?..v|
|00003e80| 00 03 ff 1d 00 44 6f c0 | 03 44 6f c0 04 05 44 70 |.....Do.|.Do...Dp|
|00003e90| c0 03 44 70 c0 04 05 03 | 44 71 c0 03 44 71 c0 04 |..Dp....|Dq..Dq..|
|00003ea0| 05 03 be 00 0a 00 72 00 | 04 00 33 00 33 00 05 00 |......r.|..3.3...|
|00003eb0| be 00 0c 00 73 00 03 00 | 35 00 33 00 33 00 05 00 |....s...|5.3.3...|
|00003ec0| 04 02 49 00 74 00 01 00 | 1c 00 41 00 47 72 6f 77 |..I.t...|..A.Grow|
|00003ed0| 74 68 20 52 61 74 65 20 | 69 6e 20 63 61 70 69 74 |th Rate |in capit|
|00003ee0| 61 6c 20 73 70 65 6e 64 | 69 6e 67 2c 20 64 65 70 |al spend|ing, dep|
|00003ef0| 72 65 63 69 61 74 69 6f | 6e 20 61 6e 64 20 77 6f |reciatio|n and wo|
|00003f00| 72 6b 69 6e 67 20 63 61 | 70 69 74 61 6c be 00 0c |rking ca|pital...|
|00003f10| 00 74 00 03 00 35 00 33 | 00 33 00 05 00 01 02 06 |.t...5.3|.3......|
|00003f20| 00 75 00 01 00 1c 00 04 | 02 13 00 75 00 03 00 35 |.u......|...u...5|
|00003f30| 00 0b 00 48 69 67 68 20 | 47 72 6f 77 74 68 04 02 |...High |Growth..|
|00003f40| 15 00 75 00 04 00 33 00 | 0d 00 53 74 61 62 6c 65 |..u...3.|..Stable|
|00003f50| 20 47 72 6f 77 74 68 01 | 02 06 00 75 00 05 00 33 | Growth.|...u...3|
|00003f60| 00 04 02 29 00 76 00 01 | 00 1c 00 21 00 47 72 6f |...).v..|...!.Gro|
|00003f70| 77 74 68 20 72 61 74 65 | 20 69 6e 20 63 61 70 69 |wth rate| in capi|
|00003f80| 74 61 6c 20 73 70 65 6e | 64 69 6e 67 20 3d 06 00 |tal spen|ding =..|
|00003f90| 38 00 76 00 03 00 28 00 | 9a 99 99 99 99 99 c9 3f |8.v...(.|.......?|
|00003fa0| 00 00 76 00 04 ff 22 00 | 44 47 c0 05 17 03 59 65 |..v...".|DG....Ye|
|00003fb0| 73 0b 19 02 08 00 24 72 | c0 03 19 08 0b 00 24 4a |s.....$r|......$J|
|00003fc0| c0 02 19 08 03 00 42 03 | 01 00 06 00 38 00 76 00 |......B.|....8.v.|
|00003fd0| 04 00 28 00 00 00 ac 34 | ad 05 ff ff 00 00 77 00 |..(....4|......w.|
|00003fe0| 04 ff 22 00 44 47 c0 05 | 17 03 59 65 73 0b 19 02 |..".DG..|..Yes...|
|00003ff0| 08 00 24 83 c0 04 19 08 | 0b 00 24 4b c0 02 19 08 |..$.....|..$K....|
|00004000| 03 00 42 03 01 00 07 02 | 0e 00 0c 00 44 6f 20 6e |..B.....|....Do n|
|00004010| 6f 74 20 65 6e 74 65 72 | 01 02 06 00 76 00 05 00 |ot enter|....v...|
|00004020| 33 00 04 02 25 00 77 00 | 01 00 1c 00 1d 00 47 72 |3...%.w.|......Gr|
|00004030| 6f 77 74 68 20 72 61 74 | 65 20 69 6e 20 64 65 70 |owth rat|e in dep|
|00004040| 72 65 63 69 61 74 69 6f | 6e 20 3d 06 00 38 00 77 |reciatio|n =..8.w|
|00004050| 00 03 00 28 00 9a 99 99 | 99 99 99 c9 3f 00 00 7e |...(....|....?..~|
|00004060| 00 0d ff 22 00 44 47 c0 | 05 17 03 59 65 73 0b 19 |...".DG.|...Yes..|
|00004070| 02 08 00 24 72 c0 03 19 | 08 0b 00 24 4a c0 03 19 |...$r...|...$J...|
|00004080| 08 03 00 42 03 01 00 06 | 00 38 00 77 00 04 00 28 |...B....|.8.w...(|
|00004090| 00 00 00 70 33 ad 05 ff | ff 00 00 78 00 03 ff 22 |...p3...|...x..."|
|000040a0| 00 44 47 c0 05 17 03 59 | 65 73 0b 19 02 08 00 24 |.DG....Y|es.....$|
|000040b0| 83 c0 04 19 08 0b 00 24 | 4b c0 03 19 08 03 00 42 |.......$|K......B|
|000040c0| 03 01 00 07 02 0e 00 0c | 00 44 6f 20 6e 6f 74 20 |........|.Do not |
|000040d0| 65 6e 74 65 72 01 02 06 | 00 77 00 05 00 33 00 04 |enter...|.w...3..|
|000040e0| 02 21 00 78 00 01 00 1c | 00 19 00 47 72 6f 77 74 |.!.x....|...Growt|
|000040f0| 68 20 72 61 74 65 20 69 | 6e 20 72 65 76 65 6e 75 |h rate i|n revenu|
|00004100| 65 73 20 3d 06 00 38 00 | 78 00 03 00 36 00 0a d7 |es =..8.|x...6...|
|00004110| a3 70 3d 0a c7 3f 00 00 | 78 00 04 ff 22 00 44 47 |.p=..?..|x...".DG|
|00004120| c0 05 17 03 59 65 73 0b | 19 02 08 00 24 72 c0 03 |....Yes.|....$r..|
|00004130| 19 08 0b 00 24 4a c0 04 | 19 08 03 00 42 03 01 00 |....$J..|....B...|
|00004140| 06 00 38 00 78 00 04 00 | 28 00 b8 1e 85 eb 51 b8 |..8.x...|(.....Q.|
|00004150| ae 3f 00 00 7a 00 04 ff | 22 00 44 47 c0 05 17 03 |.?..z...|".DG....|
|00004160| 59 65 73 0b 19 02 08 00 | 24 83 c0 04 19 08 0b 00 |Yes.....|$.......|
|00004170| 24 4b c0 04 19 08 03 00 | 42 03 01 00 01 02 06 00 |$K......|B.......|
|00004180| 78 00 05 00 21 00 be 00 | 0c 00 79 00 03 00 37 00 |x...!...|..y...7.|
|00004190| 2a 00 21 00 05 00 04 02 | 30 00 7a 00 01 00 1c 00 |*.!.....|0.z.....|
|000041a0| 28 00 57 6f 72 6b 69 6e | 67 20 43 61 70 69 74 61 |(.Workin|g Capita|
|000041b0| 6c 20 61 73 20 70 65 72 | 63 65 6e 74 20 6f 66 20 |l as per|cent of |
|000041c0| 72 65 76 65 6e 75 65 73 | 20 3d 01 02 06 00 7a 00 |revenues| =....z.|
|000041d0| 03 00 37 00 06 00 5e 00 | 7a 00 04 00 28 00 9a 99 |..7...^.|z...(...|
|000041e0| 99 99 99 99 d9 3f 00 00 | 7c 00 03 ff 48 00 44 4d |.....?..||...H.DM|
|000041f0| c0 05 17 03 59 65 73 0b | 19 02 2e 00 44 19 c0 03 |....Yes.|....D...|
|00004200| 44 18 c0 03 06 1e 00 00 | 09 19 02 07 00 1e 00 00 |D.......|........|
|00004210| 19 08 10 00 44 19 c0 03 | 44 18 c0 03 06 19 08 03 |....D...|D.......|
|00004220| 00 22 03 01 00 15 19 08 | 0b 00 24 4e c0 04 19 08 |."......|..$N....|
|00004230| 03 00 42 03 01 00 04 02 | 15 00 7a 00 05 00 21 00 |..B.....|..z...!.|
|00004240| 0d 00 20 28 69 6e 20 70 | 65 72 63 65 6e 74 29 04 |.. (in p|ercent).|
|00004250| 02 49 00 7b 00 01 00 20 | 00 41 00 54 68 65 20 46 |.I.{... |.A.The F|
|00004260| 43 46 45 20 66 6f 72 20 | 74 68 65 20 68 69 67 68 |CFE for |the high|
|00004270| 20 67 72 6f 77 74 68 20 | 70 68 61 73 65 20 61 72 | growth |phase ar|
|00004280| 65 20 73 68 6f 77 6e 20 | 62 65 6c 6f 77 20 28 75 |e shown |below (u|
|00004290| 70 74 6f 20 36 20 79 65 | 61 72 73 29 be 00 0a 00 |pto 6 ye|ars)....|
|000042a0| 7b 00 04 00 2a 00 21 00 | 05 00 be 00 0a 00 7c 00 |{...*.!.|......|.|
|000042b0| 01 00 21 00 21 00 02 00 | 06 00 34 00 7c 00 03 00 |..!.!...|..4.|...|
|000042c0| 21 00 00 00 00 00 00 00 | f0 3f 00 00 7c 00 04 ff |!.......|.?..|...|
|000042d0| 1e 00 44 1c c0 04 1e 00 | 00 0b 19 02 07 00 17 01 |..D.....|........|
|000042e0| 20 19 08 0a 00 1e 01 00 | 19 08 03 00 42 03 01 00 | .......|....B...|
|000042f0| 06 00 34 00 7c 00 04 00 | 21 00 00 00 00 00 00 00 |..4.|...|!.......|
|00004300| 00 40 00 00 7c 00 05 ff | 1e 00 44 1c c0 04 1e 01 |.@..|...|..D.....|
|00004310| 00 0b 19 02 07 00 17 01 | 20 19 08 0a 00 1e 02 00 |........| .......|
|00004320| 19 08 03 00 42 03 01 00 | 06 00 34 00 7c 00 05 00 |....B...|..4.|...|
|00004330| 38 00 00 00 00 00 00 00 | 08 40 00 00 7c 00 06 ff |8.......|.@..|...|
|00004340| 1e 00 44 1c c0 04 1e 03 | 00 09 19 02 07 00 17 01 |..D.....|........|
|00004350| 20 19 08 0a 00 1e 03 00 | 19 08 03 00 42 03 01 00 | .......|....B...|
|00004360| 06 00 34 00 7c 00 06 00 | 21 00 00 00 00 00 00 00 |..4.|...|!.......|
|00004370| 10 40 00 00 7c 00 07 ff | 1e 00 44 1c c0 04 1e 04 |.@..|...|..D.....|
|00004380| 00 09 19 02 07 00 17 01 | 20 19 08 0a 00 1e 04 00 |........| .......|
|00004390| 19 08 03 00 42 03 01 00 | 06 00 34 00 7c 00 07 00 |....B...|..4.|...|
|000043a0| 21 00 00 00 00 00 00 00 | 14 40 00 00 7c 00 08 ff |!.......|.@..|...|
|000043b0| 1e 00 44 1c c0 04 1e 05 | 00 09 19 02 07 00 17 01 |..D.....|........|
|000043c0| 20 19 08 0a 00 1e 05 00 | 19 08 03 00 42 03 01 00 | .......|....B...|
|000043d0| 06 00 34 00 7c 00 08 00 | 21 00 00 00 bc 34 ad 05 |..4.|...|!....4..|
|000043e0| ff ff 00 00 7c 00 09 ff | 1e 00 44 1c 00 04 1e 06 |....|...|..D.....|
|000043f0| 00 09 19 02 07 00 17 01 | 20 19 08 0a 00 1e 06 00 |........| .......|
|00004400| 19 08 03 00 42 03 01 00 | 07 02 03 00 01 00 20 06 |....B...|...... .|
|00004410| 00 34 00 7c 00 09 00 21 | 00 00 00 c0 34 ad 05 ff |.4.|...!|....4...|
|00004420| ff 00 00 7c 00 0a ff 1e | 00 44 1c 00 04 1e 07 00 |...|....|.D......|
|00004430| 09 19 02 07 00 17 01 20 | 19 08 0a 00 1e 07 00 19 |....... |........|
|00004440| 08 03 00 42 03 01 00 07 | 02 03 00 01 00 20 06 00 |...B....|..... ..|
|00004450| 34 00 7c 00 0a 00 21 00 | 00 00 80 33 ad 05 ff ff |4.|...!.|...3....|
|00004460| 00 00 7c 00 0b ff 1e 00 | 44 1c 00 04 1e 08 00 09 |..|.....|D.......|
|00004470| 19 02 07 00 17 01 20 19 | 08 0a 00 1e 08 00 19 08 |...... .|........|
|00004480| 03 00 42 03 01 00 07 02 | 03 00 01 00 20 06 00 34 |..B.....|.... ..4|
|00004490| 00 7c 00 0b 00 21 00 00 | 00 84 33 ad 05 ff ff 00 |.|...!..|..3.....|
|000044a0| 00 7c 00 0c ff 1e 00 44 | 1c 00 04 1e 09 00 09 19 |.|.....D|........|
|000044b0| 02 07 00 17 01 20 19 08 | 0a 00 1e 09 00 19 08 03 |..... ..|........|
|000044c0| 00 42 03 01 00 07 02 03 | 00 01 00 20 06 00 34 00 |.B......|... ..4.|
|000044d0| 7c 00 0c 00 21 00 00 00 | e4 4e ad 05 ff ff 00 00 ||...!...|.N......|
|000044e0| 7d 00 03 ff 1e 00 44 1c | 00 04 1e 0a 00 09 19 02 |}.....D.|........|
|000044f0| 07 00 17 01 20 19 08 0a | 00 1e 0a 00 19 08 03 00 |.... ...|........|
|00004500| 42 03 01 00 07 02 03 00 | 01 00 20 04 02 15 00 7c |B.......|.. ....||
|00004510| 00 0d 00 1c 00 0d 00 54 | 65 72 6d 69 6e 61 6c 20 |.......T|erminal |
|00004520| 59 65 61 72 04 02 10 00 | 7d 00 01 00 39 00 08 00 |Year....|}...9...|
|00004530| 45 61 72 6e 69 6e 67 73 | 01 02 06 00 7d 00 02 00 |Earnings|....}...|
|00004540| 21 00 06 00 3f 00 7d 00 | 03 00 22 00 2f b3 64 d1 |!...?.}.|.."./.d.|
|00004550| d0 88 13 40 00 00 7d 00 | 04 ff 29 00 44 1c 00 04 |...@..}.|..).D...|
|00004560| 1e 01 00 09 19 02 07 00 | 17 01 20 19 08 15 00 44 |........|.. ....D|
|00004570| 68 00 04 1e 01 00 44 72 | c0 03 03 15 05 19 08 03 |h.....Dr|........|
|00004580| 00 42 03 01 00 06 00 1b | 00 7d 00 04 00 22 00 64 |.B......|.}...".d|
|00004590| 28 dc d9 81 d9 17 40 08 | 00 7d 00 05 ff 05 00 01 |(.....@.|.}......|
|000045a0| 7d 00 04 00 bc 04 34 00 | 7d 00 7d 00 04 0c 00 09 |}.....4.|}.}.....|
|000045b0| 2a 00 44 1c 00 04 4c ff | ff 00 09 19 02 07 00 17 |*.D...L.|........|
|000045c0| 01 20 19 08 15 00 4c 00 | c0 ff 1e 01 00 44 72 00 |. ....L.|.....Dr.|
|000045d0| 03 03 15 05 19 08 03 00 | 42 03 01 00 06 00 1b 00 |........|B.......|
|000045e0| 7d 00 05 00 22 00 2d 9a | 28 46 3a 1e 1d 40 08 00 |}...".-.|(F:..@..|
|000045f0| 7d 00 06 ff 05 00 01 7d | 00 04 00 06 00 1b 00 7d |}......}|.......}|
|00004600| 00 06 00 22 00 3e 1e 56 | 14 71 c6 21 40 08 00 7d |...".>.V|.q.!@..}|
|00004610| 00 07 ff 05 00 01 7d 00 | 04 00 06 00 1b 00 7d 00 |......}.|......}.|
|00004620| 07 00 22 00 b7 2c b1 05 | a5 b3 25 40 08 00 7d 00 |.."..,..|..%@..}.|
|00004630| 08 ff 05 00 01 7d 00 04 | 00 06 00 1b 00 7d 00 08 |.....}..|.....}..|
|00004640| 00 22 00 00 00 e8 4e ad | 05 ff ff 08 00 7d 00 09 |."....N.|.....}..|
|00004650| ff 05 00 01 7d 00 04 00 | 07 02 03 00 01 00 20 06 |....}...|...... .|
|00004660| 00 1b 00 7d 00 09 00 22 | 00 00 00 c4 35 ad 05 ff |...}..."|....5...|
|00004670| ff 08 00 7d 00 0a ff 05 | 00 01 7d 00 04 00 07 02 |...}....|..}.....|
|00004680| 03 00 01 00 20 06 00 1b | 00 7d 00 0a 00 22 00 00 |.... ...|.}..."..|
|00004690| 00 c8 35 ad 05 ff ff 08 | 00 7d 00 0b ff 05 00 01 |..5.....|.}......|
|000046a0| 7d 00 04 00 07 02 03 00 | 01 00 20 06 00 1b 00 7d |}.......|.. ....}|
|000046b0| 00 0b 00 22 00 00 00 cc | 35 ad 05 ff ff 08 00 7d |..."....|5......}|
|000046c0| 00 0c ff 05 00 01 7d 00 | 04 00 07 02 03 00 01 00 |......}.|........|
|000046d0| 20 06 00 1b 00 7d 00 0c | 00 22 00 00 00 d0 35 ad | ....}..|."....5.|
|000046e0| 05 ff ff 08 00 7e 00 03 | ff 05 00 01 7d 00 04 00 |.....~..|....}...|
|000046f0| 07 02 03 00 01 00 20 06 | 00 33 00 7d 00 0d 00 22 |...... .|.3.}..."|
|00004700| 00 1e ce 3b b9 fb 00 27 | 40 00 00 19 00 03 ff 1d |...;...'|@.......|
|00004710| 00 44 68 c0 04 1e 01 00 | 44 72 c0 03 03 15 44 1c |.Dh.....|Dr....D.|
|00004720| c0 04 07 05 1e 01 00 44 | 83 c0 04 03 15 05 04 02 |.......D|........|
|00004730| 26 00 7e 00 01 00 39 00 | 1e 00 20 2d 20 28 43 61 |&.~...9.|.. - (Ca|
|00004740| 70 45 78 2d 44 65 70 72 | 65 63 69 61 74 69 6f 6e |pEx-Depr|eciation|
|00004750| 29 2a 28 31 2d 44 52 29 | 01 02 06 00 7e 00 02 00 |)*(1-DR)|....~...|
|00004760| 2f 00 06 00 1b 00 7e 00 | 03 00 22 00 11 80 f0 c5 |/.....~.|..".....|
|00004770| 56 4b 01 40 08 00 7e 00 | 04 ff 05 00 01 7e 00 03 |VK.@..~.|.....~..|
|00004780| 00 bc 04 58 00 7e 00 7e | 00 03 0c 00 0a 4e 00 44 |...X.~.~|.....N.D|
|00004790| 1c 00 04 4c fe ff 00 09 | 19 02 07 00 17 01 20 19 |...L....|...... .|
|000047a0| 08 39 00 44 16 00 03 1e | 01 00 44 76 00 03 03 15 |.9.D....|..Dv....|
|000047b0| 4c fe ff 00 07 05 44 17 | 00 03 1e 01 00 44 77 00 |L.....D.|.....Dw.|
|000047c0| 03 03 15 4c fe ff 00 07 | 05 04 15 1e 01 00 44 65 |...L....|......De|
|000047d0| 00 04 04 15 05 19 08 03 | 00 42 03 01 00 06 00 1b |........|.B......|
|000047e0| 00 7e 00 04 00 22 00 ad | 99 20 87 ce c0 04 40 08 |.~..."..|. ....@.|
|000047f0| 00 7e 00 05 ff 05 00 01 | 7e 00 03 00 06 00 1b 00 |.~......|~.......|
|00004800| 7e 00 05 00 22 00 6a b8 | c0 3b 5e e7 08 40 08 00 |~...".j.|.;^..@..|
|00004810| 7e 00 06 ff 05 00 01 7e | 00 03 00 06 00 1b 00 7e |~......~|.......~|
|00004820| 00 06 00 22 00 4a dd 80 | 14 71 e2 0d 40 08 00 7e |...".J..|.q..@..~|
|00004830| 00 07 ff 05 00 01 7e 00 | 03 00 06 00 1b 00 7e 00 |......~.|......~.|
|00004840| 07 00 22 00 62 1e 1a d9 | 43 ee 11 40 08 00 7e 00 |..".b...|C..@..~.|
|00004850| 08 ff 05 00 01 7e 00 03 | 00 06 00 1b 00 7e 00 08 |.....~..|.....~..|
|00004860| 00 22 00 00 00 d4 35 ad | 05 ff ff 08 00 7e 00 09 |."....5.|.....~..|
|00004870| ff 05 00 01 7e 00 03 00 | 07 02 03 00 01 00 20 06 |....~...|...... .|
|00004880| 00 1b 00 7e 00 09 00 22 | 00 00 00 d8 35 ad 05 ff |...~..."|....5...|
|00004890| ff 08 00 7e 00 0a ff 05 | 00 01 7e 00 03 00 07 02 |...~....|..~.....|
|000048a0| 03 00 01 00 20 06 00 1b | 00 7e 00 0a 00 22 00 00 |.... ...|.~..."..|
|000048b0| 00 dc 35 ad 05 ff ff 08 | 00 7e 00 0b ff 05 00 01 |..5.....|.~......|
|000048c0| 7e 00 03 00 07 02 03 00 | 01 00 20 06 00 1b 00 7e |~.......|.. ....~|
|000048d0| 00 0b 00 22 00 00 00 e0 | 35 ad 05 ff ff 08 00 7e |..."....|5......~|
|000048e0| 00 0c ff 05 00 01 7e 00 | 03 00 07 02 03 00 01 00 |......~.|........|
|000048f0| 20 06 00 1b 00 7e 00 0c | 00 22 00 00 00 e4 35 ad | ....~..|."....5.|
|00004900| 05 ff ff 08 00 7f 00 03 | ff 05 00 01 7e 00 03 00 |........|....~...|
|00004910| 07 02 03 00 01 00 20 06 | 00 64 00 7e 00 0d 00 22 |...... .|.d.~..."|
|00004920| 00 72 09 cd 2b d4 27 00 | 40 00 00 80 00 0d ff 4e |.r..+.'.|@......N|
|00004930| 00 44 56 c0 05 17 03 59 | 65 73 0b 19 02 07 00 1e |.DV....Y|es......|
|00004940| 00 00 19 08 38 00 44 57 | c0 05 1e 01 00 04 15 44 |....8.DW|.......D|
|00004950| 17 c0 03 05 1e 01 00 44 | 77 c0 03 03 15 44 1c c0 |.......D|w....D..|
|00004960| 04 07 05 1e 01 00 44 83 | c0 04 03 15 05 1e 01 00 |......D.|........|
|00004970| 44 65 c0 04 04 15 05 19 | 08 03 00 42 03 01 00 04 |De......|...B....|
|00004980| 02 25 00 7f 00 01 00 39 | 00 1d 00 20 2d 43 68 67 |.%.....9|... -Chg|
|00004990| 2e 20 57 6f 72 6b 69 6e | 67 20 43 61 70 69 74 61 |. Workin|g Capita|
|000049a0| 6c 2a 28 31 2d 44 52 29 | 01 02 06 00 7f 00 02 00 |l*(1-DR)|........|
|000049b0| 3a 00 06 00 1b 00 7f 00 | 03 00 22 00 ab 99 20 87 |:.......|.."... .|
|000049c0| ce c0 f4 3f 08 00 7f 00 | 04 ff 05 00 01 7f 00 03 |...?....|........|
|000049d0| 00 bc 04 5e 00 7f 00 7f | 00 03 0c 00 0a 54 00 44 |...^....|.....T.D|
|000049e0| 1c 00 04 4c fd ff 00 09 | 19 02 07 00 17 01 20 19 |...L....|...... .|
|000049f0| 08 3f 00 44 18 00 03 44 | 7a 00 04 05 1e 01 00 44 |.?.D...D|z......D|
|00004a00| 78 00 03 03 15 4c fd ff | 00 07 1e 01 00 44 78 00 |x....L..|.....Dx.|
|00004a10| 03 03 15 4c fd ff 00 1e | 01 00 04 15 07 04 15 05 |...L....|........|
|00004a20| 15 1e 01 00 44 65 00 04 | 04 15 05 19 08 03 00 42 |....De..|.......B|
|00004a30| 03 01 00 06 00 1b 00 7f | 00 04 00 22 00 54 b5 b0 |........|...".T..|
|00004a40| a9 1c 7d f8 3f 08 00 7f | 00 05 ff 05 00 01 7f 00 |..}.?...|........|
|00004a50| 03 00 06 00 1b 00 7f 00 | 05 00 22 00 22 32 98 57 |........|.."."2.W|
|00004a60| 8d e5 fc 3f 08 00 7f 00 | 06 ff 05 00 01 7f 00 03 |...?....|........|
|00004a70| 00 06 00 1b 00 7f 00 06 | 00 22 00 a5 cb 99 45 8e |........|."....E.|
|00004a80| 0c 01 40 08 00 7f 00 07 | ff 05 00 01 7f 00 03 00 |..@.....|........|
|00004a90| 06 00 1b 00 7f 00 07 00 | 22 00 89 7a 35 00 2d 1e |........|"..z5.-.|
|00004aa0| 04 40 08 00 7f 00 08 ff | 05 00 01 7f 00 03 00 06 |.@......|........|
|00004ab0| 00 1b 00 7f 00 08 00 22 | 00 00 00 08 36 ad 05 ff |......."|....6...|
|00004ac0| ff 08 00 7f 00 09 ff 05 | 00 01 7f 00 03 00 07 02 |........|........|
|00004ad0| 03 00 01 00 20 06 00 1b | 00 7f 00 09 00 22 00 00 |.... ...|....."..|
|00004ae0| 00 0c 36 ad 05 ff ff 08 | 00 7f 00 0a ff 05 00 01 |..6.....|........|
|00004af0| 7f 00 03 00 07 02 03 00 | 01 00 20 06 00 1b 00 7f |........|.. .....|
|00004b00| 00 0a 00 22 00 00 00 58 | 48 ad 05 ff ff 08 00 7f |..."...X|H.......|
|00004b10| 00 0b ff 05 00 01 7f 00 | 03 00 07 02 03 00 01 00 |........|........|
|00004b20| 20 06 00 1b 00 7f 00 0b | 00 22 00 00 00 5c 48 ad | .......|."...\H.|
|00004b30| 05 ff ff 08 00 7f 00 0c | ff 05 00 01 7f 00 03 00 |........|........|
|00004b40| 07 02 03 00 01 00 20 06 | 00 1b 00 7f 00 0c 00 22 |...... .|......."|
|00004b50| 00 00 00 60 48 ad 05 ff | ff 08 00 80 00 03 ff 05 |...`H...|........|
|00004b60| 00 01 7f 00 03 00 07 02 | 03 00 01 00 20 06 00 57 |........|.... ..W|
|00004b70| 00 7f 00 0d 00 22 00 53 | 9b cb 77 f1 a6 ef 3f 00 |.....".S|..w...?.|
|00004b80| 00 7d 00 0d ff 41 00 44 | 18 c0 03 1e 01 00 44 78 |.}...A.D|......Dx|
|00004b90| c0 03 03 15 44 1c c0 04 | 07 05 1e 01 00 44 78 c0 |....D...|.....Dx.|
|00004ba0| 04 03 15 05 44 18 c0 03 | 1e 01 00 44 78 c0 03 03 |....D...|...Dx...|
|00004bb0| 15 44 1c c0 04 07 05 04 | 15 44 7a c0 04 05 1e 01 |.D......|.Dz.....|
|00004bc0| 00 44 66 c0 04 04 15 05 | d7 00 44 00 11 16 00 00 |.Df.....|..D.....|
|00004bd0| 6c 02 7f 00 18 00 45 00 | 70 00 0e 00 86 00 85 00 |l.....E.|p.......|
|00004be0| 0e 00 53 00 76 00 6a 00 | 54 00 0e 00 3b 00 33 00 |..S.v.j.|T...;.3.|
|00004bf0| 7a 00 65 00 c3 00 61 00 | 10 00 5d 00 44 00 c1 00 |z.e...a.|..].D...|
|00004c00| bd 00 a7 00 10 00 b9 00 | 5b 00 7a 02 0a 02 51 02 |........|[.z...Q.|
|00004c10| 08 02 10 00 80 00 01 00 | 0e 00 90 01 00 00 09 00 |........|........|
|00004c20| c0 01 1c 00 08 02 10 00 | 81 00 01 00 0e 00 90 01 |........|........|
|00004c30| 00 00 e0 3c c0 01 1c 00 | 08 02 10 00 82 00 01 00 |...<....|........|
|00004c40| 0e 00 90 01 00 00 00 00 | c0 01 1c 00 08 02 10 00 |........|........|
|00004c50| 83 00 01 00 0e 00 90 01 | 00 00 01 00 c0 01 1c c0 |........|........|
|00004c60| 08 02 10 00 84 00 01 00 | 0e 00 90 01 00 00 00 00 |........|........|
|00004c70| c0 01 1c 00 08 02 10 00 | 85 00 01 00 0e 00 90 01 |........|........|
|00004c80| 00 00 00 00 c0 01 1c 00 | 08 02 10 00 86 00 01 00 |........|........|
|00004c90| 0e 00 90 01 00 00 00 00 | c0 01 1e 00 08 02 10 00 |........|........|
|00004ca0| 87 00 01 00 0e 00 90 01 | 00 00 04 1d c0 01 1c c0 |........|........|
|00004cb0| 08 02 10 00 88 00 01 00 | 0e 00 90 01 00 00 60 3d |........|......`=|
|00004cc0| c0 01 1c 00 08 02 10 00 | 89 00 01 00 0e 00 90 01 |........|........|
|00004cd0| 00 00 70 3d c0 01 1c c0 | 08 02 10 00 8a 00 01 00 |..p=....|........|
|00004ce0| 0e 00 90 01 00 00 00 00 | c0 01 1c 00 08 02 10 00 |........|........|
|00004cf0| 8b 00 01 00 0e 00 90 01 | 00 00 80 3d c0 01 1c 00 |........|...=....|
|00004d00| 08 02 10 00 8c 00 01 00 | 0e 00 90 01 00 00 a0 3d |........|.......=|
|00004d10| c0 01 1c 80 08 02 10 00 | 8d 00 01 00 0e 00 90 01 |........|........|
|00004d20| 00 00 b0 3d c0 01 1c 80 | 08 02 10 00 8e 00 01 00 |...=....|........|
|00004d30| 0e 00 90 01 00 00 c0 3d | c0 01 1c 00 08 02 10 00 |.......=|........|
|00004d40| 8f 00 01 00 0e 00 90 01 | 00 00 c0 3d c0 01 1c 40 |........|...=...@|
|00004d50| 08 02 10 00 90 00 01 00 | 06 00 90 01 00 00 cf 01 |........|........|
|00004d60| c0 01 1c 00 08 02 10 00 | 91 00 01 00 06 00 90 01 |........|........|
|00004d70| 00 00 00 3e c0 01 1c 00 | 04 02 1f 00 80 00 01 00 |...>....|........|
|00004d80| 39 00 17 00 46 72 65 65 | 20 43 61 73 68 66 6c 6f |9...Free| Cashflo|
|00004d90| 77 20 74 6f 20 45 71 75 | 69 74 79 01 02 06 00 80 |w to Equ|ity.....|
|00004da0| 00 02 00 3a 00 06 00 1b | 00 80 00 03 00 22 00 ef |...:....|....."..|
|00004db0| 32 91 32 c7 cb f6 3f 08 | 00 80 00 04 ff 05 00 01 |2.2...?.|........|
|00004dc0| 80 00 03 00 bc 04 34 00 | 80 00 80 00 03 0c 00 0a |......4.|........|
|00004dd0| 2a 00 44 1c 00 04 4c fc | ff 00 09 19 02 07 00 17 |*.D...L.|........|
|00004de0| 01 20 19 08 15 00 4c fd | ff 00 4c fe ff 00 04 4c |. ....L.|..L....L|
|00004df0| ff ff 00 04 19 08 03 00 | 42 03 01 00 06 00 1b 00 |........|B.......|
|00004e00| 80 00 04 00 22 00 e2 b8 | 7e af 4d 67 fd 3f 08 00 |...."...|~.Mg.?..|
|00004e10| 80 00 05 ff 05 00 01 80 | 00 03 00 06 00 1b 00 80 |........|........|
|00004e20| 00 05 00 22 00 df 62 c4 | a4 4f e2 02 40 08 00 80 |..."..b.|.O..@...|
|00004e30| 00 06 ff 05 00 01 80 00 | 03 00 06 00 1b 00 80 00 |........|........|
|00004e40| 06 00 22 00 09 d0 3d f7 | c4 2a 08 40 08 00 80 00 |.."...=.|.*.@....|
|00004e50| 07 ff 05 00 01 80 00 03 | 00 06 00 1b 00 80 00 07 |........|........|
|00004e60| 00 22 00 8f fb 5a 64 df | d3 0e 40 08 00 80 00 08 |."...Zd.|..@.....|
|00004e70| ff 05 00 01 80 00 03 00 | 06 00 1b 00 80 00 08 00 |........|........|
|00004e80| 22 00 00 00 84 48 ad 05 | ff ff 08 00 80 00 09 ff |"....H..|........|
|00004e90| 05 00 01 80 00 03 00 07 | 02 03 00 01 00 20 06 00 |........|..... ..|
|00004ea0| 1b 00 80 00 09 00 22 00 | 00 00 c4 34 ad 05 ff ff |......".|...4....|
|00004eb0| 08 00 80 00 0a ff 05 00 | 01 80 00 03 00 07 02 03 |........|........|
|00004ec0| 00 01 00 20 06 00 1b 00 | 80 00 0a 00 22 00 00 00 |... ....|...."...|
|00004ed0| c8 34 ad 05 ff ff 08 00 | 80 00 0b ff 05 00 01 80 |.4......|........|
|00004ee0| 00 03 00 07 02 03 00 01 | 00 20 06 00 1b 00 80 00 |........|. ......|
|00004ef0| 0b 00 22 00 00 00 cc 34 | ad 05 ff ff 08 00 80 00 |.."....4|........|
|00004f00| 0c ff 05 00 01 80 00 03 | 00 07 02 03 00 01 00 20 |........|....... |
|00004f10| 06 00 1b 00 80 00 0c 00 | 22 00 00 00 d0 34 ad 05 |........|"....4..|
|00004f20| ff ff 08 00 81 00 03 ff | 05 00 01 80 00 03 00 07 |........|........|
|00004f30| 02 03 00 01 00 20 06 00 | 24 00 80 00 0d 00 23 00 |..... ..|$.....#.|
|00004f40| 0d d2 cb 96 97 fc 20 40 | 00 00 84 00 04 ff 0e 00 |...... @|........|
|00004f50| 44 7d c0 0d 44 7e c0 0d | 04 44 7f c0 0d 04 04 02 |D}..D~..|.D......|
|00004f60| 15 00 81 00 01 00 21 00 | 0d 00 50 72 65 73 65 6e |......!.|..Presen|
|00004f70| 74 20 56 61 6c 75 65 01 | 02 06 00 81 00 02 00 3a |t Value.|.......:|
|00004f80| 00 06 00 1b 00 81 00 03 | 00 3a 00 c2 b5 db 75 60 |........|.:....u`|
|00004f90| f8 f3 3f 08 00 81 00 04 | ff 05 00 01 81 00 03 00 |..?.....|........|
|00004fa0| bc 04 39 00 81 00 81 00 | 03 0c 00 0a 2f 00 44 1c |..9.....|..../.D.|
|00004fb0| 00 04 4c fb ff 00 09 19 | 02 07 00 17 01 20 19 08 |..L.....|..... ..|
|00004fc0| 1a 00 4c ff ff 00 1e 01 | 00 44 63 00 03 03 15 4c |..L.....|.Dc....L|
|00004fd0| fb ff 00 07 06 19 08 03 | 00 42 03 01 00 06 00 1b |........|.B......|
|00004fe0| 00 81 00 04 00 3a 00 44 | b8 66 b0 cd 90 f6 3f 08 |.....:.D|.f....?.|
|00004ff0| 00 81 00 05 ff 05 00 01 | 81 00 03 00 06 00 1b 00 |........|........|
|00005000| 81 00 05 00 3a 00 31 18 | 57 fe 59 64 f9 3f 08 00 |....:.1.|W.Yd.?..|
|00005010| 81 00 06 ff 05 00 01 81 | 00 03 00 06 00 1b 00 81 |........|........|
|00005020| 00 06 00 3a 00 c5 ea 3c | 3b b2 77 fc 3f 08 00 81 |...:...<|;.w.?...|
|00005030| 00 07 ff 05 00 01 81 00 | 03 00 06 00 1b 00 81 00 |........|........|
|00005040| 07 00 3a 00 5f 84 af 0b | dd cf ff 3f 08 00 81 00 |..:._...|...?....|
|00005050| 08 ff 05 00 01 81 00 03 | 00 06 00 1b 00 81 00 08 |........|........|
|00005060| 00 3a 00 00 00 d4 34 ad | 05 ff ff 08 00 81 00 09 |.:....4.|........|
|00005070| ff 05 00 01 81 00 03 00 | 07 02 03 00 01 00 20 06 |........|...... .|
|00005080| 00 1b 00 81 00 09 00 3a | 00 00 00 d8 34 ad 05 ff |.......:|....4...|
|00005090| ff 08 00 81 00 0a ff 05 | 00 01 81 00 03 00 07 02 |........|........|
|000050a0| 03 00 01 00 20 06 00 1b | 00 81 00 0a 00 3a 00 00 |.... ...|.....:..|
|000050b0| 00 dc 34 ad 05 ff ff 08 | 00 81 00 0b ff 05 00 01 |..4.....|........|
|000050c0| 81 00 03 00 07 02 03 00 | 01 00 20 06 00 1b 00 81 |........|.. .....|
|000050d0| 00 0b 00 3a 00 00 00 e0 | 34 ad 05 ff ff 08 00 81 |...:....|4.......|
|000050e0| 00 0c ff 05 00 01 81 00 | 03 00 07 02 03 00 01 00 |........|........|
|000050f0| 20 06 00 1b 00 81 00 0c | 00 3a 00 00 00 b0 48 ad | .......|.:....H.|
|00005100| 05 ff ff 08 00 83 00 04 | ff 05 00 01 81 00 03 00 |........|........|
|00005110| 07 02 03 00 01 00 20 be | 00 0a 00 82 00 04 00 21 |...... .|.......!|
|00005120| 00 21 00 05 00 04 02 25 | 00 83 00 01 00 1c 00 1d |.!.....%|........|
|00005130| 00 47 72 6f 77 74 68 20 | 52 61 74 65 20 69 6e 20 |.Growth |Rate in |
|00005140| 53 74 61 62 6c 65 20 50 | 68 61 73 65 20 3d 06 00 |Stable P|hase =..|
|00005150| 1a 00 83 00 04 00 28 00 | b8 1e 85 eb 51 b8 ae 3f |......(.|....Q..?|
|00005160| 00 00 85 00 04 ff 04 00 | 44 40 c0 04 01 02 06 00 |........|D@......|
|00005170| 83 00 05 00 21 00 04 02 | 1e 00 84 00 01 00 1c 00 |....!...|........|
|00005180| 16 00 46 43 46 45 20 69 | 6e 20 53 74 61 62 6c 65 |..FCFE i|n Stable|
|00005190| 20 50 68 61 73 65 20 3d | 06 00 1a 00 84 00 04 00 | Phase =|........|
|000051a0| 25 00 0d d2 cb 96 97 fc | 20 40 00 00 7f 00 0d ff |%.......| @......|
|000051b0| 04 00 44 80 c0 0d 01 02 | 06 00 84 00 05 00 21 00 |..D.....|......!.|
|000051c0| 04 02 28 00 85 00 01 00 | 1c 00 20 00 43 6f 73 74 |..(.....|.. .Cost|
|000051d0| 20 6f 66 20 45 71 75 69 | 74 79 20 69 6e 20 53 74 | of Equi|ty in St|
|000051e0| 61 62 6c 65 20 50 68 61 | 73 65 20 3d 06 00 4b 00 |able Pha|se =..K.|
|000051f0| 85 00 04 00 28 00 4e 62 | 10 58 39 b4 c0 3f 00 00 |....(.Nb|.X9..?..|
|00005200| 86 00 04 ff 35 00 44 43 | c0 04 17 02 4e 6f 0b 19 |....5.DC|....No..|
|00005210| 02 12 00 44 22 c0 03 44 | 21 c0 03 44 23 c0 03 05 |...D"..D|!..D#...|
|00005220| 03 19 08 15 00 44 22 c0 | 03 44 44 c0 04 44 23 c0 |.....D".|.DD..D#.|
|00005230| 03 05 03 19 08 03 00 42 | 03 01 00 01 02 06 00 85 |.......B|........|
|00005240| 00 05 00 21 00 04 02 2a | 00 86 00 01 00 1e 00 22 |...!...*|......."|
|00005250| 00 50 72 69 63 65 20 61 | 74 20 74 68 65 20 65 6e |.Price a|t the en|
|00005260| 64 20 6f 66 20 67 72 6f | 77 74 68 20 70 68 61 73 |d of gro|wth phas|
|00005270| 65 20 3d 06 00 25 00 86 | 00 04 00 3b 00 33 14 00 |e =..%..|...;.3..|
|00005280| 0f 45 1e 5e 40 00 00 88 | 00 05 ff 0f 00 44 84 c0 |.E.^@...|.....D..|
|00005290| 04 44 85 c0 04 44 83 c0 | 04 04 15 06 01 02 06 00 |.D...D..|........|
|000052a0| 86 00 05 00 2f 00 be 00 | 0a 00 87 00 04 00 21 00 |..../...|......!.|
|000052b0| 21 00 05 00 04 02 34 00 | 88 00 01 00 1e 00 2c 00 |!.....4.|......,.|
|000052c0| 50 72 65 73 65 6e 74 20 | 56 61 6c 75 65 20 6f 66 |Present |Value of|
|000052d0| 20 46 43 46 45 20 69 6e | 20 68 69 67 68 20 67 72 | FCFE in| high gr|
|000052e0| 6f 77 74 68 20 70 68 61 | 73 65 20 3d be 00 0c 00 |owth pha|se =....|
|000052f0| 88 00 02 00 1e 00 1e 00 | 2f 00 04 00 06 00 21 00 |........|/.....!.|
|00005300| 88 00 05 00 3b 00 ab be | 70 ed a2 06 20 40 00 00 |....;...|p... @..|
|00005310| 89 00 05 ff 0b 00 25 81 | c0 81 c0 03 0c 19 10 4a |......%.|.......J|
|00005320| 75 04 02 29 00 89 00 01 | 00 1e 00 21 00 50 72 65 |u..)....|...!.Pre|
|00005330| 73 65 6e 74 20 56 61 6c | 75 65 20 6f 66 20 54 65 |sent Val|ue of Te|
|00005340| 72 6d 69 6e 61 6c 20 50 | 72 69 63 65 20 3d be 00 |rminal P|rice =..|
|00005350| 0c 00 89 00 02 00 1e 00 | 1e 00 2f 00 04 00 06 00 |........|../.....|
|00005360| 29 00 89 00 05 00 3b 00 | 85 29 96 41 76 14 4f 40 |).....;.|.).Av.O@|
|00005370| 00 00 8a 00 05 ff 13 00 | 44 86 c0 04 1e 01 00 44 |........|D......D|
|00005380| 63 c0 03 03 15 44 1c c0 | 04 07 06 04 02 1c 00 8a |c....D..|........|
|00005390| 00 01 00 1e 00 14 00 56 | 61 6c 75 65 20 6f 66 20 |.......V|alue of |
|000053a0| 74 68 65 20 73 74 6f 63 | 6b 20 3d be 00 0c 00 8a |the stoc|k =.....|
|000053b0| 00 02 00 1e 00 1e 00 2f | 00 04 00 06 00 1f 00 8a |......./|........|
|000053c0| 00 05 00 3b 00 98 2c 79 | 7e 0f 8b 51 40 00 00 8e |...;..,y|~..Q@...|
|000053d0| 00 04 ff 09 00 44 88 c0 | 05 44 89 c0 05 03 be 00 |.....D..|.D......|
|000053e0| 0a 00 8b 00 04 00 21 00 | 21 00 05 00 be 00 0a 00 |......!.|!.......|
|000053f0| 8c 00 04 00 21 00 21 00 | 05 00 04 02 26 00 8d 00 |....!.!.|....&...|
|00005400| 01 00 1e 00 1e 00 45 73 | 74 69 6d 61 74 69 6e 67 |......Es|timating|
|00005410| 20 74 68 65 20 76 61 6c | 75 65 20 6f 66 20 67 72 | the val|ue of gr|
|00005420| 6f 77 74 68 be 00 0a 00 | 8d 00 04 00 21 00 21 00 |owth....|....!.!.|
|00005430| 05 00 04 02 22 00 8e 00 | 01 00 1c 00 1a 00 56 61 |...."...|......Va|
|00005440| 6c 75 65 20 6f 66 20 61 | 73 73 65 74 73 20 69 6e |lue of a|ssets in|
|00005450| 20 70 6c 61 63 65 20 3d | 06 00 1f 00 8e 00 04 00 | place =|........|
|00005460| 25 00 3f 38 86 0b 9f e3 | 23 40 00 00 8f 00 04 ff |%.?8....|#@......|
|00005470| 09 00 44 6b c0 04 44 85 | c0 04 06 01 02 06 00 8e |..Dk..D.|........|
|00005480| 00 05 00 21 00 04 02 20 | 00 8f 00 01 00 1c 00 18 |...!... |........|
|00005490| 00 56 61 6c 75 65 20 6f | 66 20 73 74 61 62 6c 65 |.Value o|f stable|
|000054a0| 20 67 72 6f 77 74 68 20 | 3d 06 00 34 00 8f 00 04 | growth |=..4....|
|000054b0| 00 25 00 59 d7 dd 26 ca | 22 23 40 00 00 90 00 04 |.%.Y..&.|"#@.....|
|000054c0| ff 1e 00 44 6b c0 04 1e | 01 00 44 83 c0 04 03 15 |...Dk...|..D.....|
|000054d0| 05 44 85 c0 04 44 83 c0 | 04 04 15 06 44 8e c0 04 |.D...D..|....D...|
|000054e0| 04 01 02 06 00 8f 00 05 | 00 21 00 04 02 27 00 90 |........|.!...'..|
|000054f0| 00 01 00 1c 00 1f 00 56 | 61 6c 75 65 20 6f 66 20 |.......V|alue of |
|00005500| 65 78 74 72 61 6f 72 64 | 69 6e 61 72 79 20 67 72 |extraord|inary gr|
|00005510| 6f 77 74 68 20 3d 06 00 | 24 00 90 00 04 00 25 00 |owth =..|$.....%.|
|00005520| 4a 55 59 b0 84 54 49 40 | 00 00 91 00 04 ff 0e 00 |JUY..TI@|........|
|00005530| 44 8a c0 05 44 8f c0 04 | 04 44 8e c0 04 04 01 02 |D...D...|.D......|
|00005540| 06 00 90 00 05 00 21 00 | 04 02 1c 00 91 00 01 00 |......!.|........|
|00005550| 1c 00 14 00 56 61 6c 75 | 65 20 6f 66 20 74 68 65 |....Valu|e of the|
|00005560| 20 73 74 6f 63 6b 20 3d | 06 00 21 00 91 00 04 00 | stock =|..!.....|
|00005570| 25 00 98 2c 79 7e 0f 8b | 51 40 00 00 74 20 65 fd |%..,y~..|Q@..t e.|
|00005580| 0b 00 25 8e c0 90 c0 04 | 04 19 10 c2 3f 01 02 06 |..%.....|....?...|
|00005590| 00 91 00 05 00 21 00 d7 | 00 28 00 87 09 00 00 54 |.....!..|.(.....T|
|000055a0| 01 e6 01 b9 01 0e 00 51 | 00 4a 00 85 00 61 00 0e |.......Q|.J...a..|
|000055b0| 00 6d 00 6a 00 53 00 0e | 00 0e 00 38 00 53 00 66 |.m.j.S..|...8.S.f|
|000055c0| 00 5d 00 3d 00 12 00 ec | ff ec ff c4 31 68 1f 38 |.].=....|....1h.8|
|000055d0| 00 00 00 00 00 01 00 58 | 02 3e 02 0a 00 b4 06 54 |.......X|.>.....T|
|000055e0| 00 00 00 00 00 00 00 1d | 00 0f 00 03 07 00 05 00 |........|........|
|000055f0| 00 00 01 00 07 00 07 00 | 05 05 ab 00 22 00 20 00 |........|....". .|
|00005600| 00 ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005610| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005620| 0a 00 00 00 30 30 2d 30 | 30 30 30 2d 43 30 30 30 |....00-0|000-C000|
|00005630| 2d 30 30 30 30 30 30 30 | 30 30 30 34 36 7d 00 00 |-0000000|00046}..|
|00005640| 00 01 00 00 00 00 00 07 | 00 03 00 08 00 04 56 65 |........|......Ve|
|00005650| 72 73 69 6f 6e 00 38 2e | 30 00 00 00 00 5e 00 0b |rsion.8.|0....^..|
|00005660| 00 10 00 00 00 5e 00 26 | 00 01 00 00 00 00 00 26 |.....^.&|.......&|
|00005670| 00 00 7b 30 30 30 32 30 | 39 31 33 2d 30 30 30 30 |..{00020|913-0000|
|00005680| 2d 30 30 30 30 2d 43 30 | 30 30 2d 30 30 30 30 30 |-0000-C0|00-00000|
|00005690| 30 30 30 30 30 34 36 7d | 00 00 00 01 00 00 00 00 |0000046}|........|
|000056a0| 00 00 00 0f 00 00 00 10 | 54 61 62 6c 65 4f 66 43 |........|TableOfC|
|000056b0| 6f 6e 74 65 6e 74 73 00 | 00 00 00 5c 00 0b 00 11 |ontents.|...\....|
|000056c0| 00 00 00 5c 00 0e 00 01 | 00 00 00 00 00 0e 00 00 |...\....|........|
|000056d0| 50 72 6f 78 79 53 74 75 | 62 43 6c 73 69 64 00 00 |ProxyStu|bClsid..|
|000056e0| 00 01 00 00 00 00 00 00 | 00 26 00 00 00 26 7b 30 |........|.&...&{0|
|000056f0| 30 30 32 30 34 32 34 2d | 30 30 30 30 2d 30 30 30 |0020424-|0000-000|
|00005700| 30 2d 43 30 30 30 2d 30 | 30 30 30 30 30 30 30 30 |0-C000-0|00000000|
|00005710| 30 34 36 7d 00 00 00 72 | 00 0b 00 12 00 00 00 72 |046}...r|.......r|
|00005720| 00 07 00 02 00 00 00 00 | 00 08 00 00 54 79 70 65 |........|....Type|
|00005730| 4c 69 62 00 00 00 00 01 | 00 00 00 00 00 00 00 26 |Lib.....|.......&|
|00005740| 00 00 00 26 7b 30 30 30 | 32 30 39 30 35 2d 30 30 |...&{000|20905-00|
|00005750| 30 30 2d 30 30 30 30 2d | 43 30 30 30 2d 30 30 30 |00-0000-|C000-000|
|00005760| 30 30 30 30 30 30 30 34 | 36 7d 00 00 00 01 00 00 |00000004|6}......|
|00005770| 00 00 00 07 00 03 00 08 | 00 04 56 65 72 73 69 6f |........|..Versio|
|00005780| 6e 00 38 2e 30 00 00 00 | 00 62 00 0b 00 13 00 00 |n.8.0...|.b......|
|00005790| 00 62 00 26 00 01 00 00 | 00 00 00 26 00 00 7b 30 |.b.&....|...&..{0|
|000057a0| 30 30 32 30 39 31 32 2d | 30 30 30 30 2d 30 30 30 |0020912-|0000-000|
|000057b0| 30 2d 43 30 30 30 2d 30 | 30 30 30 30 30 30 30 30 |0-C000-0|00000000|
|000057c0| 30 34 36 7d 00 00 00 01 | 00 00 00 00 00 00 00 13 |046}....|........|
|000057d0| 00 00 00 14 54 61 62 6c | 65 73 4f 66 41 75 74 68 |....Tabl|esOfAuth|
|000057e0| 6f 72 69 74 69 65 73 00 | 00 00 00 5c 00 0b 00 14 |orities.|...\....|
|000057f0| 00 00 00 5c 00 0e 00 01 | 00 00 00 00 00 0e 00 00 |...\....|........|
|00005800| 01 00 00 00 02 00 00 00 | 03 00 00 00 04 00 00 00 |........|........|
|00005810| 05 00 00 00 06 00 00 00 | 07 00 00 00 08 00 00 00 |........|........|
|00005820| 09 00 00 00 0a 00 00 00 | 0b 00 00 00 0c 00 00 00 |........|........|
|00005830| 0d 00 00 00 0e 00 00 00 | 0f 00 00 00 10 00 00 00 |........|........|
|00005840| 11 00 00 00 12 00 00 00 | 13 00 00 00 14 00 00 00 |........|........|
|00005850| 15 00 00 00 16 00 00 00 | 17 00 00 00 18 00 00 00 |........|........|
|00005860| 19 00 00 00 1a 00 00 00 | 1b 00 00 00 fe ff ff ff |........|........|
|00005870| 1d 00 00 00 1e 00 00 00 | fe ff ff ff 20 00 00 00 |........|.... ...|
|00005880| fe ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005890| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000058a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000058b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000058c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000058d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000058e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000058f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005900| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005910| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005920| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005930| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005940| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005950| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005960| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005970| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005980| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005990| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000059a0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000059b0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000059c0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000059d0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000059e0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000059f0| ff ff ff ff ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00005a00| fe ff 00 00 03 0a 01 00 | 00 00 00 00 00 00 00 00 |........|........|
|00005a10| 00 00 00 00 00 00 00 00 | 01 00 00 00 e0 85 9f f2 |........|........|
|00005a20| f9 4f 68 10 ab 91 08 00 | 2b 27 b3 d9 30 00 00 00 |.Oh.....|+'..0...|
|00005a30| b8 06 00 00 06 00 00 00 | 01 00 00 00 38 00 00 00 |........|....8...|
|00005a40| 04 00 00 00 40 00 00 00 | 08 00 00 00 5c 00 00 00 |....@...|....\...|
|00005a50| 0c 00 00 00 78 00 00 00 | 13 00 00 00 84 00 00 00 |....x...|........|
|00005a60| 11 00 00 00 8c 00 00 00 | 02 00 00 00 10 27 00 00 |........|.....'..|
|00005a70| 1e 00 00 00 11 00 00 00 | 41 73 77 61 74 68 20 44 |........|Aswath D|
|00005a80| 61 6d 6f 64 61 72 61 6e | 00 36 00 37 1e 00 00 00 |amodaran|.6.7....|
|00005a90| 11 00 00 00 41 73 77 61 | 74 68 20 44 61 6d 6f 64 |....Aswa|th Damod|
|00005aa0| 61 72 61 6e 00 36 00 37 | 40 00 00 00 00 37 01 51 |aran.6.7|@....7.Q|
|00005ab0| 76 a5 bd 01 03 00 00 00 | 00 00 00 00 47 00 00 00 |v.......|....G...|
|00005ac0| 22 06 00 00 fe ff ff ff | 50 49 43 54 06 1a 00 00 |".......|PICT....|
|00005ad0| 00 00 00 d6 01 3c 00 11 | 02 ff 0c 00 ff fe 00 00 |.....<..|........|
|00005ae0| 00 48 00 00 00 48 00 00 | 00 00 00 00 00 d6 01 3c |.H...H..|.......<|
|00005af0| 00 00 00 00 00 1a 88 88 | 88 88 88 88 00 1b 88 88 |........|........|
|00005b00| 88 88 88 88 00 01 00 0a | 00 01 00 01 00 d6 01 3c |........|.......<|
|00005b10| 00 20 00 01 00 1d 00 d5 | 00 1d 00 22 00 21 00 01 |. ......|...".!..|
|00005b20| 1c 00 00 22 00 35 00 01 | 1c 00 00 22 00 49 00 01 |...".5..|...".I..|
|00005b30| 1c 00 00 22 00 5d 00 01 | 1c 00 00 22 00 71 00 01 |...".]..|...".q..|
|00005b40| 1c 00 00 22 00 85 00 01 | 1c 00 00 22 00 99 00 01 |..."....|..."....|
|00005b50| 1c 00 00 22 00 ad 00 01 | 1c 00 00 22 00 c1 00 01 |..."....|..."....|
|00005b60| 1c 00 00 22 00 d5 00 01 | 1c 00 00 20 00 0d 00 01 |..."....|... ....|
|00005b70| 00 0d 01 3b 00 22 00 01 | 00 30 00 0c 00 22 00 01 |...;."..|.0..."..|
|00005b80| 00 89 00 0c 00 22 00 01 | 00 e2 00 0c 00 22 00 01 |....."..|....."..|
|00005b90| 01 3b 00 0c 00 1a cc cc | cc cc cc cc 00 1b cc cc |.;......|........|
|00005ba0| cc cc cc cc 00 31 00 02 | 00 02 00 0e 00 1e 00 1a |.....1..|........|
|00005bb0| ff ff ff ff ff ff 00 1b | ff ff ff ff ff ff 00 22 |........|......."|
|00005bc0| 00 01 00 01 1c 00 00 22 | 00 02 00 01 00 0b 00 1a |......."|........|
|00005bd0| 88 88 88 88 88 88 00 1b | 88 88 88 88 88 88 00 23 |........|.......#|
|00005be0| 1c 00 00 22 00 01 00 1d | 00 0b 00 1a 00 00 00 00 |..."....|........|
|00005bf0| 00 00 00 1b cc cc cc cc | cc cc 00 2c 00 09 00 03 |........|...,....|
|00005c00| 06 47 65 6e 65 76 61 00 | 00 03 00 03 00 0d 00 0a |.Geneva.|........|
|00005c10| 00 2e 00 04 00 00 00 00 | 00 2b 0c 1d 01 31 00 1a |........|.+...1..|
|00005c20| ff ff ff ff ff ff 00 1b | ff ff ff ff ff ff 00 22 |........|......."|
|00005c30| 00 0e 00 01 1b 00 00 1a | 00 00 00 00 00 00 00 1b |........|........|
|00005c40| cc cc cc cc cc cc 00 2a | 13 01 32 00 00 1a ff ff |.......*|..2.....|
|00005c50| ff ff ff ff 00 1b ff ff | ff ff ff ff 00 22 00 22 |........|....."."|
|00005c60| 00 01 1b 00 00 1a 00 00 | 00 00 00 00 00 1b cc cc |........|........|
|00005c70| cc cc cc cc 00 2a 16 01 | 33 00 00 1a ff ff ff ff |.....*..|3.......|
|00005c80| ff ff 00 1b ff ff ff ff | ff ff 00 22 00 36 00 01 |........|...".6..|
|00005c90| 1b 00 00 1a 00 00 00 00 | 00 00 00 1b cc cc cc cc |........|........|
|00005ca0| cc cc 00 2a 13 01 34 00 | 00 1a ff ff ff ff ff ff |...*..4.|........|
|00005cb0| 00 1b ff ff ff ff ff ff | 00 22 00 4a 00 01 1b 00 |........|.".J....|
|00005cc0| 00 1a 00 00 00 00 00 00 | 00 1b cc cc cc cc cc cc |........|........|
|00005cd0| 00 2a 16 01 35 00 00 1a | ff ff ff ff ff ff 00 1b |.*..5...|........|
|00005ce0| ff ff ff ff ff ff 00 22 | 00 5e 00 01 1b 00 00 1a |......."|.^......|
|00005cf0| 00 00 00 00 00 00 00 1b | cc cc cc cc cc cc 00 2a |........|.......*|
|00005d00| 14 01 36 00 00 1a ff ff | ff ff ff ff 00 1b ff ff |..6.....|........|
|00005d10| ff ff ff ff 00 22 00 72 | 00 01 1b 00 00 1a 00 00 |.....".r|........|
|00005d20| 00 00 00 00 00 1b cc cc | cc cc cc cc 00 2a 14 01 |........|.....*..|
|00005d30| 37 00 00 1a ff ff ff ff | ff ff 00 1b ff ff ff ff |7.......|........|
|00005d40| ff ff 00 22 00 86 00 01 | 1b 00 00 1a 00 00 00 00 |..."....|........|
|00005d50| 00 00 00 1b cc cc cc cc | cc cc 00 2a 14 01 38 00 |........|...*..8.|
|00005d60| 00 1a ff ff ff ff ff ff | 00 1b ff ff ff ff ff ff |........|........|
|00005d70| 00 22 00 9a 00 01 1b 00 | 00 1a 00 00 00 00 00 00 |."......|........|
|00005d80| 00 1b cc cc cc cc cc cc | 00 2a 14 01 39 00 00 1a |........|.*..9...|
|00005d90| ff ff ff ff ff ff 00 1b | ff ff ff ff ff ff 00 22 |........|......."|
|00005da0| 00 ae 00 01 1b 00 00 1a | 00 00 00 00 00 00 00 1b |........|........|
|00005db0| cc cc cc cc cc cc 00 28 | 00 d3 00 08 02 31 30 00 |.......(|.....10.|
|00005dc0| 00 1a ff ff ff ff ff ff | 00 1b ff ff ff ff ff ff |........|........|
|00005dd0| 00 22 00 c2 00 01 1b 00 | 00 1a 00 00 00 00 00 00 |."......|........|
|00005de0| 00 1b cc cc cc cc cc cc | 00 28 00 0b 00 24 01 41 |........|.(...$.A|
|00005df0| 00 1a ff ff ff ff ff ff | 00 1b ff ff ff ff ff ff |........|........|
|00005e00| 00 22 00 01 00 1e 00 0b | 00 1a 00 00 00 00 00 00 |."......|........|
|00005e10| 00 1b cc cc cc cc cc cc | 00 29 36 01 42 00 00 1a |........|.)6.B...|
|00005e20| ff ff ff ff ff ff 00 1b | ff ff ff ff ff ff 00 22 |........|......."|
|00005e30| 00 01 00 31 00 0b 00 1a | 00 00 00 00 00 00 00 1b |...1....|........|
|00005e40| cc cc cc cc cc cc 00 29 | 59 01 43 00 00 1a ff ff |.......)|Y.C.....|
|00005e50| ff ff ff ff 00 1b ff ff | ff ff ff ff 00 22 00 01 |........|....."..|
|00005e60| 00 8a 00 0b 00 1a 00 00 | 00 00 00 00 00 1b cc cc |........|........|
|00005e70| cc cc cc cc 00 29 59 01 | 44 00 00 1a ff ff ff ff |.....)Y.|D.......|
|00005e80| ff ff 00 1b ff ff ff ff | ff ff 00 22 00 01 00 e3 |........|..."....|
|00005e90| 00 0b 00 1a 00 00 00 00 | 00 00 00 01 00 0a 00 0e |........|........|
|00005ea0| 00 1e 00 d6 01 3c 00 2c | 00 08 00 14 05 54 69 6d |.....<.,|.....Tim|
|00005eb0| 65 73 00 03 00 14 00 0d | 00 12 00 2b 05 12 1d 54 |es......|...+...T|
|00005ec0| 77 6f 2d 53 74 61 67 65 | 20 46 43 46 45 20 44 69 |wo-Stage| FCFE Di|
|00005ed0| 73 63 6f 75 6e 74 20 4d | 6f 64 65 6c 00 0d 00 0e |scount M|odel....|
|00005ee0| 00 28 00 46 00 90 5b 54 | 68 69 73 20 6d 6f 64 65 |.(.F..[T|his mode|
|00005ef0| 6c 20 69 73 20 64 65 73 | 69 67 6e 65 64 20 74 6f |l is des|igned to|
|00005f00| 20 76 61 6c 75 65 20 74 | 68 65 20 65 71 75 69 74 | value t|he equit|
|00005f10| 79 20 69 6e 20 61 20 66 | 69 72 6d 2c 20 77 69 74 |y in a f|irm, wit|
|00005f20| 68 20 74 77 6f 20 73 74 | 61 67 65 73 20 6f 66 20 |h two st|ages of |
|00005f30| 67 72 6f 77 74 68 2c 20 | 61 6e 20 69 6e 69 74 69 |growth, |an initi|
|00005f40| 61 6c 00 2b 40 13 41 70 | 65 72 69 6f 64 20 6f 66 |al.+@.Ap|eriod of|
|00005f50| 20 68 69 67 68 65 72 20 | 67 72 6f 77 74 68 20 61 | higher |growth a|
|00005f60| 6e 64 20 61 20 73 75 62 | 73 65 71 75 65 6e 74 20 |nd a sub|sequent |
|00005f70| 70 65 72 69 6f 64 20 6f | 66 20 73 74 61 62 6c 65 |period o|f stable|
|00005f80| 20 67 72 6f 77 74 68 2e | 00 04 01 00 00 0d 00 0a | growth.|........|
|00005f90| 00 28 00 83 00 33 0b 41 | 73 73 75 6d 70 74 69 6f |.(...3.A|ssumptio|
|00005fa0| 6e 73 00 04 00 00 00 2a | 14 4c 31 2e 20 54 68 65 |ns.....*|.L1. The|
|00005fb0| 20 66 69 72 6d 20 69 73 | 20 65 78 70 65 63 74 65 | firm is| expecte|
|00005fc0| 64 20 74 6f 20 67 72 6f | 77 20 61 74 20 61 20 68 |d to gro|w at a h|
|00005fd0| 69 67 68 65 72 20 67 72 | 6f 77 74 68 20 72 61 74 |igher gr|owth rat|
|00005fe0| 65 20 69 6e 20 74 68 65 | 20 66 69 72 73 74 20 70 |e in the| first p|
|00005ff0| 65 72 69 6f 64 2e 00 2a | 14 56 32 2e 20 54 68 65 |eriod..*|.V2. The|
|00006000| 20 67 72 6f 77 74 68 20 | 72 61 74 65 20 77 69 6c | growth |rate wil|
|00006010| 6c 20 64 72 6f 70 20 61 | 74 20 74 68 65 20 65 6e |l drop a|t the en|
|00006020| 64 20 6f 66 20 74 68 65 | 20 66 69 72 73 74 20 70 |d of the| first p|
|00006030| 65 72 69 6f 64 20 74 6f | 20 74 68 65 20 73 74 61 |eriod to| the sta|
|00006040| 62 6c 65 20 67 72 6f 77 | 74 68 20 72 61 74 65 2e |ble grow|th rate.|
|00006050| 00 2a 14 5c 33 2e 20 54 | 68 65 20 66 72 65 65 20 |.*.\3. T|he free |
|00006060| 63 61 73 68 66 6c 6f 77 | 20 74 6f 20 65 71 75 69 |cashflow| to equi|
|00006070| 74 79 20 69 73 20 74 68 | 65 20 63 6f 72 72 65 63 |ty is th|e correc|
|00006080| 74 20 6d 65 61 73 75 72 | 65 20 6f 66 20 65 78 70 |t measur|e of exp|
|00006090| 65 63 74 65 64 20 63 61 | 73 68 66 6c 6f 77 73 20 |ected ca|shflows |
|000060a0| 74 6f 20 73 74 6f 63 6b | 68 6f 6c 64 65 72 73 2e |to stock|holders.|
|000060b0| 00 01 00 0a 00 00 00 00 | 00 d6 01 3c 00 31 00 34 |........|...<.1.4|
|000060c0| 00 89 00 36 01 3d 00 31 | 00 5c 00 89 00 5e 01 3d |...6.=.1|.\...^.=|
|000060d0| 00 20 00 00 00 00 00 00 | 01 3b 00 20 00 00 00 00 |. ......|.;. ....|
|000060e0| 00 d5 00 00 00 ff 00 47 | 30 30 32 30 39 37 35 2d |.......G|0020975-|
|000060f0| 30 30 30 30 2d 30 30 30 | 30 2d 43 30 30 30 2d 30 |0000-000|0-C000-0|
|00006100| fe ff 00 00 03 0a 01 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006110| 00 00 00 00 00 00 00 00 | 01 00 00 00 02 d5 cd d5 |........|........|
|00006120| 9c 2e 1b 10 93 97 08 00 | 2b 2c f9 ae 30 00 00 00 |........|+,..0...|
|00006130| 88 00 00 00 05 00 00 00 | 01 00 00 00 30 00 00 00 |........|....0...|
|00006140| 0b 00 00 00 38 00 00 00 | 10 00 00 00 40 00 00 00 |....8...|....@...|
|00006150| 0d 00 00 00 48 00 00 00 | 0c 00 00 00 62 00 00 00 |....H...|....b...|
|00006160| 02 00 00 00 10 27 00 00 | 0b 00 00 00 00 00 00 00 |.....'..|........|
|00006170| 0b 00 00 00 00 00 00 00 | 1e 10 00 00 01 00 00 00 |........|........|
|00006180| 0e 00 00 00 4e 65 77 46 | 43 46 45 32 53 74 61 67 |....NewF|CFE2Stag|
|00006190| 65 00 0c 10 00 00 02 00 | 00 00 1e 00 00 00 0b 00 |e.......|........|
|000061a0| 00 00 57 6f 72 6b 73 68 | 65 65 74 73 00 03 00 00 |..Worksh|eets....|
|000061b0| 00 01 00 00 00 00 00 00 | 39 30 35 2d 30 30 30 30 |........|905-0000|
|000061c0| 01 00 fe ff 02 00 01 00 | ff ff ff ff 10 08 02 00 |........|........|
|000061d0| 00 00 00 00 c0 00 00 00 | 00 00 00 46 1a 00 00 00 |........|...F....|
|000061e0| 4d 69 63 72 6f 73 6f 66 | 74 20 45 78 63 65 6c 20 |Microsof|t Excel |
|000061f0| 57 6f 72 6b 73 68 65 65 | 74 00 fe ff ff ff 38 46 |Workshee|t.....8F|
|00006200| 01 00 43 00 6f 00 6d 00 | 70 00 4f 00 62 00 6a 00 |..C.o.m.|p.O.b.j.|
|00006210| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006220| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006230| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006240| 12 00 02 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00006250| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006260| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006270| 00 00 00 00 1f 00 00 00 | 58 00 00 00 00 00 00 00 |........|X.......|
|00006280| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006290| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000062a0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000062b0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000062c0| 00 00 00 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000062d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000062e0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000062f0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006300| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006310| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006320| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006330| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006340| 00 00 00 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|00006350| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006360| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006370| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006380| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|00006390| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000063a0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000063b0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000063c0| 00 00 00 00 ff ff ff ff | ff ff ff ff ff ff ff ff |........|........|
|000063d0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000063e0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
|000063f0| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 00 |........|........|
+--------+-------------------------+-------------------------+--------+--------+
Only 25.0 KB of data is shown above.