One Click 21

home *** CD-ROM | disk | FTP | other *** search
/ One Click 21 / ONCK021.iso / Modelos / fcff2st.xlt < prev next >
Microsoft Compound Document | 2004-04-07 | 32.5 KB
open in:
MacOS 8.1 extracted |
Win98 extracted |
DOS extracted
browse contents |
view JSON data |
view as text

This file was processed as: Microsoft Compound Document (archive/msCompound).
Confidence	Program	Detection	Match Type	Support
`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, Security: 0	default
`99%`	file	OLE 2 Compound Document, v3.62, SecID 0x1, Mini FAT start sector 0x39 : 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 39 00 00 00 |........|....9...|
|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 3e 00 00 00 | 03 00 00 00 04 00 00 00 |....>...|........|
|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 | 2b 00 00 00 2c 00 00 00 |)...*...|+...,...|
|000002b0| 2d 00 00 00 2e 00 00 00 | 2f 00 00 00 30 00 00 00 |-.......|/...0...|
|000002c0| 31 00 00 00 32 00 00 00 | 33 00 00 00 34 00 00 00 |1...2...|3...4...|
|000002d0| 35 00 00 00 36 00 00 00 | 37 00 00 00 38 00 00 00 |5...6...|7...8...|
|000002e0| fe ff ff ff fe ff ff ff | 3b 00 00 00 3c 00 00 00 |........|;...<...|
|000002f0| 3d 00 00 00 3f 00 00 00 | fe ff ff ff fe 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 20 9c fc 6e |........|.... ..n|
|00000470| e4 ec be 01 3a 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 | d1 6c 00 00 00 00 00 00 |........|.l......|
|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 | 00 07 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 f0 00 3c 41 8c 28 |....=...|....<A.(|
|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 ff |........|........|
|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 | ff 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 ff 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 ff 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 ff 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 ff 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 ff 07 | 54 6d 73 20 52 6d 6e 31 |........|Tms Rmn1|
|000007a0| 00 16 00 f0 00 00 00 ff | 7f 90 01 00 00 00 00 00 |........|........|
|000007b0| ff 07 54 6d 73 20 52 6d | 6e 31 00 16 00 c8 00 00 |..Tms Rm|n1......|
|000007c0| 00 ff 7f 90 01 00 00 00 | 00 00 ff 07 54 6d 73 20 |........|....Tms |
|000007d0| 52 6d 6e 31 00 16 00 c8 | 00 03 00 ff 7f bc 02 00 |Rmn1....|........|
|000007e0| 00 00 00 00 ff 07 54 6d | 73 20 52 6d 6e 31 00 16 |......Tm|s Rmn1..|
|000007f0| 00 c8 00 01 00 ff 7f bc | 02 00 00 00 00 00 ff 07 |........|........|
|00000800| 54 6d 73 20 52 6d 6e 31 | 00 16 00 c8 00 02 00 ff |Tms Rmn1|........|
|00000810| 7f 90 01 00 00 00 00 00 | ff 07 54 6d 73 20 52 6d |........|..Tms Rm|
|00000820| 6e 31 00 15 00 b4 00 00 | 00 51 00 90 01 00 00 00 |n1......|.Q......|
|00000830| 00 00 ff 06 47 65 6e 65 | 76 61 31 00 16 00 18 01 |....Gene|va1.....|
|00000840| 01 00 ff 7f bc 02 00 00 | 00 00 00 ff 07 54 6d 73 |........|.....Tms|
|00000850| 20 52 6d 6e 1e 04 1a 00 | 05 00 17 22 24 22 23 2c | Rmn....|..."$"#,|
|00000860| 23 23 30 5f 29 3b 5c 28 | 22 24 22 23 2c 23 23 30 |##0_);\(|"$"#,##0|
|00000870| 5c 29 1e 04 1f 00 06 00 | 1c 22 24 22 23 2c 23 23 |\)......|."$"#,##|
|00000880| 30 5f 29 3b 5b 52 65 64 | 5d 5c 28 22 24 22 23 2c |0_);[Red|]\("$"#,|
|00000890| 23 23 30 5c 29 1e 04 20 | 00 07 00 1d 22 24 22 23 |##0\).. |...."$"#|
|000008a0| 2c 23 23 30 2e 30 30 5f | 29 3b 5c 28 22 24 22 23 |,##0.00_|);\("$"#|
|000008b0| 2c 23 23 30 2e 30 30 5c | 29 1e 04 25 00 08 00 22 |,##0.00\|)..%..."|
|000008c0| 22 24 22 23 2c 23 23 30 | 2e 30 30 5f 29 3b 5b 52 |"$"#,##0|.00_);[R|
|000008d0| 65 64 5d 5c 28 22 24 22 | 23 2c 23 23 30 2e 30 30 |ed]\("$"|#,##0.00|
|000008e0| 5c 29 1e 04 35 00 2a 00 | 32 5f 28 22 24 22 2a 20 |\)..5.*.|2_("$"* |
|000008f0| 23 2c 23 23 30 5f 29 3b | 5f 28 22 24 22 2a 20 5c |#,##0_);|_("$"* \|
|00000900| 28 23 2c 23 23 30 5c 29 | 3b 5f 28 22 24 22 2a 20 |(#,##0\)|;_("$"* |
|00000910| 22 2d 22 5f 29 3b 5f 28 | 40 5f 29 1e 04 2c 00 29 |"-"_);_(|@_)..,.)|
|00000920| 00 29 5f 28 2a 20 23 2c | 23 23 30 5f 29 3b 5f 28 |.)_(* #,|##0_);_(|
|00000930| 2a 20 5c 28 23 2c 23 23 | 30 5c 29 3b 5f 28 2a 20 |* \(#,##|0\);_(* |
|00000940| 22 2d 22 5f 29 3b 5f 28 | 40 5f 29 1e 04 3d 00 2c |"-"_);_(|@_)..=.,|
|00000950| 00 3a 5f 28 22 24 22 2a | 20 23 2c 23 23 30 2e 30 |.:_("$"*| #,##0.0|
|00000960| 30 5f 29 3b 5f 28 22 24 | 22 2a 20 5c 28 23 2c 23 |0_);_("$|"* \(#,#|
|00000970| 23 30 2e 30 30 5c 29 3b | 5f 28 22 24 22 2a 20 22 |#0.00\);|_("$"* "|
|00000980| 2d 22 3f 3f 5f 29 3b 5f | 28 40 5f 29 1e 04 34 00 |-"??_);_|(@_)..4.|
|00000990| 2b 00 31 5f 28 2a 20 23 | 2c 23 23 30 2e 30 30 5f |+.1_(* #|,##0.00_|
|000009a0| 29 3b 5f 28 2a 20 5c 28 | 23 2c 23 23 30 2e 30 30 |);_(* \(|#,##0.00|
|000009b0| 5c 29 3b 5f 28 2a 20 22 | 2d 22 3f 3f 5f 29 3b 5f |\);_(* "|-"??_);_|
|000009c0| 28 40 5f 29 1e 04 06 00 | a4 00 03 30 2e 30 e0 00 |(@_)....|...0.0..|
|000009d0| 10 00 00 00 00 00 f5 ff | 20 00 c0 20 00 00 00 00 |........| .. ....|
|000009e0| 00 00 e0 00 10 00 01 00 | 00 00 f5 ff 20 f4 c0 20 |........|.... .. |
|000009f0| 00 00 00 00 00 00 e0 00 | 10 00 01 00 00 00 f5 ff |........|........|
|00000a00| 20 f4 c0 20 00 00 00 00 | 00 00 e0 00 10 00 02 00 | .. ....|........|
|00000a10| 00 00 f5 ff 20 f4 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000a20| 10 00 02 00 00 00 f5 ff | 20 f4 c0 20 00 00 00 00 |........| .. ....|
|00000a30| 00 00 e0 00 10 00 00 00 | 00 00 f5 ff 20 f4 c0 20 |........|.... .. |
|00000a40| 00 00 00 00 00 00 e0 00 | 10 00 00 00 00 00 f5 ff |........|........|
|00000a50| 20 f4 c0 20 00 00 00 00 | 00 00 e0 00 10 00 00 00 | .. ....|........|
|00000a60| 00 00 f5 ff 20 f4 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000a70| 10 00 00 00 00 00 f5 ff | 20 f4 c0 20 00 00 00 00 |........| .. ....|
|00000a80| 00 00 e0 00 10 00 00 00 | 00 00 f5 ff 20 f4 c0 20 |........|.... .. |
|00000a90| 00 00 00 00 00 00 e0 00 | 10 00 00 00 00 00 f5 ff |........|........|
|00000aa0| 20 f4 c0 20 00 00 00 00 | 00 00 e0 00 10 00 00 00 | .. ....|........|
|00000ab0| 00 00 f5 ff 20 f4 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000ac0| 10 00 00 00 00 00 f5 ff | 20 f4 c0 20 00 00 00 00 |........| .. ....|
|00000ad0| 00 00 e0 00 10 00 00 00 | 00 00 f5 ff 20 f4 c0 20 |........|.... .. |
|00000ae0| 00 00 00 00 00 00 e0 00 | 10 00 00 00 00 00 f5 ff |........|........|
|00000af0| 20 f4 c0 20 00 00 00 00 | 00 00 e0 00 10 00 00 00 | .. ....|........|
|00000b00| 00 00 01 00 20 00 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000b10| 10 00 05 00 04 00 f5 ff | 20 f8 c0 20 00 00 00 00 |........| .. ....|
|00000b20| 00 00 e0 00 10 00 05 00 | 08 00 f5 ff 20 f8 c0 20 |........|.... .. |
|00000b30| 00 00 00 00 00 00 e0 00 | 10 00 05 00 09 00 f5 ff |........|........|
|00000b40| 20 f8 c0 20 00 00 00 00 | 00 00 e0 00 10 00 06 00 | .. ....|........|
|00000b50| 00 00 01 00 26 18 c0 20 | 00 00 00 00 00 00 e0 00 |....&.. |........|
|00000b60| 10 00 00 00 00 00 01 00 | 26 10 c0 20 00 00 00 00 |........|&.. ....|
|00000b70| 00 00 e0 00 10 00 07 00 | 00 00 01 00 26 18 c0 20 |........|....&.. |
|00000b80| 00 00 00 00 00 00 e0 00 | 10 00 00 00 00 00 01 00 |........|........|
|00000b90| 26 30 c0 20 00 00 12 80 | 40 00 e0 00 10 00 00 00 |&0. ....|@.......|
|00000ba0| 00 00 01 00 26 30 c0 20 | 00 00 02 80 00 00 e0 00 |....&0. |........|
|00000bb0| 10 00 00 00 00 00 01 00 | 26 30 c0 20 00 00 82 80 |........|&0. ....|
|00000bc0| 00 20 e0 00 10 00 00 00 | 00 00 01 00 26 30 c0 20 |. ......|....&0. |
|00000bd0| 80 80 10 00 40 00 e0 00 | 10 00 00 00 00 00 01 00 |....@...|........|
|00000be0| 26 30 c0 20 80 80 00 00 | 00 00 e0 00 10 00 00 00 |&0. ....|........|
|00000bf0| 00 00 01 00 26 30 c0 20 | 80 80 80 00 00 20 e0 00 |....&0. |..... ..|
|00000c00| 10 00 08 00 00 00 01 00 | 20 08 c0 20 00 00 00 00 |........| .. ....|
|00000c10| 00 00 e0 00 10 00 08 00 | 00 00 01 00 22 18 c0 20 |........|....".. |
|00000c20| 00 00 00 00 00 00 e0 00 | 10 00 09 00 00 00 01 00 |........|........|
|00000c30| 20 08 c0 20 00 00 00 00 | 00 00 e0 00 10 00 09 00 | .. ....|........|
|00000c40| 00 00 01 00 26 18 c0 20 | 00 00 00 00 00 00 e0 00 |....&.. |........|
|00000c50| 10 00 0a 00 00 00 01 00 | 20 08 c0 20 00 00 00 00 |........| .. ....|
|00000c60| 00 00 e0 00 10 00 0b 00 | 00 00 01 00 20 08 c0 20 |........|.... .. |
|00000c70| 00 00 00 00 00 00 e0 00 | 10 00 09 00 09 00 01 00 |........|........|
|00000c80| 22 3c c0 20 40 80 49 80 | 40 20 e0 00 10 00 0c 00 |"<. @.I.|@ ......|
|00000c90| 00 00 01 00 20 08 c0 20 | 00 00 00 00 00 00 e0 00 |.... .. |........|
|00000ca0| 10 00 09 00 00 00 01 00 | 22 18 c0 20 00 00 00 00 |........|".. ....|
|00000cb0| 00 00 e0 00 10 00 09 00 | 08 00 11 01 22 18 c0 20 |........|....".. |
|00000cc0| 00 00 00 00 00 00 e0 00 | 10 00 09 00 08 00 01 00 |........|........|
|00000cd0| 22 1c c0 20 00 00 00 00 | 00 00 e0 00 10 00 0b 00 |".. ....|........|
|00000ce0| 00 00 01 00 26 18 c0 20 | 00 00 00 00 00 00 e0 00 |....&.. |........|
|00000cf0| 10 00 09 00 08 00 11 01 | 22 38 c0 20 40 80 49 80 |........|"8. @.I.|
|00000d00| 40 20 e0 00 10 00 09 00 | 0a 00 11 01 22 3c c0 20 |@ ......|...."<. |
|00000d10| 40 80 49 80 40 20 e0 00 | 10 00 0a 00 08 00 11 01 |@.I.@ ..|........|
|00000d20| 22 18 c0 20 00 00 00 00 | 00 00 e0 00 10 00 0a 00 |".. ....|........|
|00000d30| 00 00 01 00 22 18 c0 20 | 00 00 00 00 00 00 e0 00 |....".. |........|
|00000d40| 10 00 09 00 08 00 11 01 | 22 38 c0 20 00 00 00 00 |........|"8. ....|
|00000d50| 00 00 e0 00 10 00 09 00 | 02 00 11 01 22 3c c0 20 |........|...."<. |
|00000d60| 40 80 49 80 40 20 e0 00 | 10 00 09 00 00 00 01 00 |@.I.@ ..|........|
|00000d70| 20 28 c0 20 40 80 49 80 | 40 20 e0 00 10 00 09 00 | (. @.I.|@ ......|
|00000d80| 01 00 01 00 22 3c c0 20 | 40 80 49 80 40 20 e0 00 |...."<. |@.I.@ ..|
|00000d90| 10 00 09 00 01 00 01 00 | 22 1c c0 20 00 00 00 00 |........|".. ....|
|00000da0| 00 00 e0 00 10 00 09 00 | 00 00 01 00 22 38 c0 20 |........|...."8. |
|00000db0| 40 80 49 80 40 20 e0 00 | 10 00 09 00 00 00 01 00 |@.I.@ ..|........|
|00000dc0| 22 b8 c0 20 40 80 49 80 | 40 20 e0 00 10 00 09 00 |".. @.I.|@ ......|
|00000dd0| 0a 00 01 00 22 3c c0 20 | 40 80 49 80 40 20 e0 00 |...."<. |@.I.@ ..|
|00000de0| 10 00 09 00 00 00 01 00 | 22 3c c0 20 40 80 49 80 |........|"<. @.I.|
|00000df0| 40 20 e0 00 10 00 09 00 | 0a 00 01 00 22 1c c0 20 |@ ......|....".. |
|00000e00| 00 00 00 00 00 00 e0 00 | 10 00 09 00 0a 00 21 01 |........|......!.|
|00000e10| 22 3c c0 20 40 80 49 80 | 40 20 e0 00 10 00 09 00 |"<. @.I.|@ ......|
|00000e20| 0a 00 01 00 22 3c c0 20 | 00 00 00 00 00 00 e0 00 |...."<. |........|
|00000e30| 10 00 09 00 00 00 01 00 | 22 38 c0 20 00 00 00 00 |........|"8. ....|
|00000e40| 00 00 e0 00 10 00 0b 00 | 00 00 01 00 22 18 c0 20 |........|....".. |
|00000e50| 00 00 00 00 00 00 e0 00 | 10 00 0a 00 00 00 01 00 |........|........|
|00000e60| 26 18 c0 20 00 00 00 00 | 00 00 e0 00 10 00 09 00 |&.. ....|........|
|00000e70| 0a 00 01 00 22 3c c0 20 | 40 80 48 00 40 20 e0 00 |...."<. |@.H.@ ..|
|00000e80| 10 00 09 00 00 00 01 00 | 20 28 c0 20 00 00 00 00 |........| (. ....|
|00000e90| 00 00 e0 00 10 00 09 00 | 08 00 01 00 22 3c c0 20 |........|...."<. |
|00000ea0| 40 80 49 80 40 20 e0 00 | 10 00 09 00 08 00 11 01 |@.I.@ ..|........|
|00000eb0| 22 38 c0 20 40 80 48 00 | 40 20 e0 00 10 00 0c 00 |"8. @.H.|@ ......|
|00000ec0| 00 00 01 00 22 18 c0 20 | 00 00 00 00 00 00 e0 00 |....".. |........|
|00000ed0| 10 00 0c 00 0a 00 01 00 | 22 3c c0 20 40 80 49 80 |........|"<. @.I.|
|00000ee0| 40 20 e0 00 10 00 0c 00 | 0a 00 01 00 22 1c c0 20 |@ ......|....".. |
|00000ef0| 00 00 00 00 00 00 e0 00 | 10 00 09 00 00 00 01 00 |........|........|
|00000f00| 22 1c c0 20 00 00 00 00 | 00 00 e0 00 10 00 09 00 |".. ....|........|
|00000f10| 00 00 01 00 21 18 c0 20 | 00 00 00 00 00 00 e0 00 |....!.. |........|
|00000f20| 10 00 0b 00 08 00 11 01 | 22 18 c0 20 00 00 00 00 |........|".. ....|
|00000f30| 00 00 e0 00 10 00 0b 00 | 08 00 11 01 22 38 c0 20 |........|...."8. |
|00000f40| 40 80 49 80 40 20 e0 00 | 10 00 0b 00 08 00 11 01 |@.I.@ ..|........|
|00000f50| 22 38 c0 20 40 80 48 00 | 40 20 e0 00 10 00 0e 00 |"8. @.H.|@ ......|
|00000f60| 00 00 01 00 26 18 c0 20 | 00 00 00 00 00 00 e0 00 |....&.. |........|
|00000f70| 10 00 07 00 00 00 01 00 | 20 08 c0 20 00 00 00 00 |........| .. ....|
|00000f80| 00 00 e0 00 10 00 09 00 | 02 00 01 00 22 3c c0 20 |........|...."<. |
|00000f90| 40 80 49 80 40 20 93 02 | 04 00 10 80 03 ff 93 02 |@.I.@ ..|........|
|00000fa0| 04 00 11 90 04 ff 93 02 | 04 00 00 90 00 ff 93 02 |........|........|
|00000fb0| 04 00 12 80 05 ff 92 00 | e2 00 38 00 00 00 00 00 |........|..8.....|
|00000fc0| ff ff ff 00 dd 08 06 00 | 1f b7 14 00 00 00 d4 00 |........|........|
|00000fd0| fc f3 05 00 f2 08 84 00 | 00 ab ea 00 90 00 00 00 |........|........|
|00000fe0| 00 64 11 00 00 00 90 00 | 90 71 3a 00 46 00 a5 00 |.d......|.q:.F...|
|00000ff0| 00 80 80 00 c0 c0 c0 00 | 80 80 80 00 80 80 ff 00 |........|........|
|00001000| 80 20 60 00 ff ff c0 00 | a0 e0 e0 00 60 00 80 00 |. `.....|....`...|
|00001010| ff 80 80 00 00 80 c0 00 | c0 c0 ff 00 00 00 80 00 |........|........|
|00001020| ff 00 ff 00 ff ff 00 00 | 00 ff ff 00 80 00 80 00 |........|........|
|00001030| 80 00 00 00 00 80 80 00 | 00 00 ff 00 00 cc ff 00 |........|........|
|00001040| 69 ff ff 00 cc ff cc 00 | ff ff 99 00 a6 ca f0 00 |i.......|........|
|00001050| cc 9c cc 00 cc 99 ff 00 | e3 e3 e3 00 33 66 ff 00 |........|....3f..|
|00001060| 33 cc cc 00 33 99 33 00 | 99 99 33 00 99 66 33 00 |3...3.3.|..3..f3.|
|00001070| 99 66 66 00 66 66 99 00 | 96 96 96 00 33 33 cc 00 |.ff.ff..|....33..|
|00001080| 33 66 66 00 00 33 00 00 | 33 33 00 00 66 33 00 00 |3ff..3..|33..f3..|
|00001090| 99 33 66 00 33 33 99 00 | 42 42 42 00 85 00 14 00 |.3f.33..|BBB.....|
|000010a0| b8 0a 00 00 00 00 0d 4e | 65 77 46 43 46 46 32 53 |.......N|ewFCFF2S|
|000010b0| 74 61 67 65 0a 00 00 00 | 09 08 08 00 00 06 10 00 |tage....|........|
|000010c0| ee 17 cc 07 0b 02 20 00 | 00 00 00 00 00 00 a0 00 |...... .|........|
|000010d0| 35 0c 00 00 79 16 00 00 | 46 21 00 00 f1 2c 00 00 |5...y...|F!...,..|
|000010e0| f4 3a 00 00 e2 53 00 00 | 0d 00 02 00 01 00 0c 00 |.:...S..|........|
|000010f0| 02 00 64 00 0f 00 02 00 | 01 00 11 00 02 00 00 00 |..d.....|........|
|00001100| 10 00 08 00 fc a9 f1 d2 | 4d 62 50 3f 5f 00 02 00 |........|MbP?_...|
|00001110| 01 00 2a 00 02 00 00 00 | 2b 00 02 00 00 00 82 00 |..*.....|+.......|
|00001120| 02 00 00 00 80 00 08 00 | 00 00 00 00 00 00 00 00 |........|........|
|00001130| 25 02 04 00 00 00 04 01 | 8c 00 04 00 01 00 01 00 |%.......|........|
|00001140| 81 00 02 00 c1 04 1b 00 | 0a 00 04 00 13 00 68 00 |........|......h.|
|00001150| 6d 00 70 00 14 00 21 00 | 20 26 43 20 54 77 6f 2d |m.p...!.| &C Two-|
|00001160| 53 74 61 67 65 20 46 43 | 46 46 20 44 69 73 63 6f |Stage FC|FF Disco|
|00001170| 75 6e 74 20 4d 6f 64 65 | 6c 15 00 08 00 07 50 61 |unt Mode|l.....Pa|
|00001180| 67 65 20 26 70 83 00 02 | 00 00 00 84 00 02 00 00 |ge &p...|........|
|00001190| 00 4d 00 7a 00 01 00 00 | 03 00 00 01 2c 01 2c 00 |.M.z....|....,.,.|
|000011a0| 00 00 00 0f d6 0b fc ff | 53 ff 5a 10 83 0c a2 03 |........|S.Z.....|
|000011b0| 67 05 28 03 fc 00 02 00 | 00 01 2c 01 2c 00 00 00 |g.(.....|..,.,...|
|000011c0| 00 0f d6 0b fc 00 01 00 | 00 00 4b 00 00 00 01 00 |........|..K.....|
|000011d0| 01 01 01 00 00 00 01 27 | 0f 00 01 00 01 00 00 00 |.......'|........|
|000011e0| 00 00 00 00 00 00 00 00 | 00 00 02 00 19 01 90 00 |........|........|
|000011f0| 00 00 00 00 40 00 00 00 | 00 00 00 00 00 00 01 00 |....@...|........|
|00001200| 00 00 00 00 00 00 00 00 | 00 00 00 00 00 00 00 a1 |........|........|
|00001210| 00 22 00 01 00 64 00 01 | 00 01 00 01 00 02 00 fc |."...d..|........|
|00001220| ff fc ff 00 00 00 00 00 | 00 e0 3f 00 00 00 00 00 |........|..?.....|
|00001230| 00 e0 3f 01 00 55 00 02 | 00 0a 00 7d 00 0c 00 00 |..?..U..|...}....|
|00001240| 00 00 00 b6 02 0f 00 00 | 00 00 02 7d 00 0c 00 01 |........|...}....|
|00001250| 00 07 00 b6 0c 0f 00 00 | 00 02 00 00 02 0a 00 00 |........|........|
|00001260| 00 a0 00 00 00 0e 00 00 | 00 08 02 10 00 00 00 01 |........|........|
|00001270| 00 09 00 90 01 00 00 60 | ba 40 01 66 ca 08 02 10 |.......`|.@.f....|
|00001280| 00 01 00 01 00 09 00 90 | 01 00 00 70 d9 40 01 04 |........|...p.@..|
|00001290| 24 08 02 10 00 02 00 01 | 00 09 00 90 01 00 00 68 |$.......|.......h|
|000012a0| e3 40 01 b8 c5 08 02 10 | 00 03 00 01 00 09 00 90 |.@......|........|
|000012b0| 01 00 00 e0 de 40 01 88 | 24 08 02 10 00 04 00 01 |.....@..|$.......|
|000012c0| 00 09 00 90 01 00 00 70 | da 40 01 48 c3 08 02 10 |.......p|.@.H....|
|000012d0| 00 05 00 01 00 09 00 90 | 01 00 00 bd 01 c0 01 1e |........|........|
|000012e0| 00 08 02 10 00 06 00 01 | 00 09 00 90 01 00 00 c0 |........|........|
|000012f0| d9 c0 01 1e 00 08 02 10 | 00 07 00 01 00 09 00 90 |........|........|
|00001300| 01 00 00 00 01 c0 01 1e | c0 08 02 10 00 08 00 01 |........|........|
|00001310| 00 09 00 90 01 00 00 e0 | d9 c0 01 1e 00 08 02 10 |........|........|
|00001320| 00 09 00 01 00 09 00 90 | 01 00 00 e0 d9 c0 01 1e |........|........|
|00001330| c0 08 02 10 00 0a 00 01 | 00 09 00 90 01 00 00 70 |........|.......p|
|00001340| da c0 01 1e c0 08 02 10 | 00 0b 00 01 00 09 00 90 |........|........|
|00001350| 01 00 00 09 da c0 01 1e | 00 08 02 10 00 0c 00 01 |........|........|
|00001360| 00 09 00 90 01 00 00 e6 | 01 c0 01 1e 00 08 02 10 |........|........|
|00001370| 00 0d 00 01 00 09 00 90 | 01 00 00 40 da c0 01 1e |........|...@....|
|00001380| 00 08 02 10 00 0e 00 01 | 00 09 00 90 01 00 00 48 |........|.......H|
|00001390| 4c c0 01 1e c0 08 02 10 | 00 0f 00 01 00 09 00 90 |L.......|........|
|000013a0| 01 00 00 e8 4b c0 01 1e | 40 08 02 10 00 10 00 00 |....K...|@.......|
|000013b0| 00 09 00 90 01 00 00 d8 | 4b c0 01 1e 40 08 02 10 |........|K...@...|
|000013c0| 00 11 00 00 00 09 00 90 | 01 00 00 00 00 c0 01 1e |........|........|
|000013d0| c0 08 02 10 00 12 00 00 | 00 09 00 90 01 00 00 a8 |........|........|
|000013e0| 4c c0 01 1e 00 08 02 10 | 00 13 00 00 00 09 00 90 |L.......|........|
|000013f0| 01 00 00 80 da c0 01 1e | 00 08 02 10 00 14 00 00 |........|........|
|00001400| 00 09 00 90 01 00 00 00 | 00 c0 01 1e c0 08 02 10 |........|........|
|00001410| 00 15 00 00 00 09 00 90 | 01 00 00 28 dd c0 01 1e |........|...(....|
|00001420| c0 08 02 10 00 16 00 00 | 00 09 00 90 01 00 00 00 |........|........|
|00001430| db c0 01 1e 00 08 02 10 | 00 17 00 00 00 09 00 90 |........|........|
|00001440| 01 00 00 c0 da c0 01 1e | 00 08 02 10 00 18 00 00 |........|........|
|00001450| 00 09 00 90 01 00 00 00 | 00 c0 01 1e 80 08 02 10 |........|........|
|00001460| 00 19 00 00 00 09 00 90 | 01 00 00 00 db c0 01 1e |........|........|
|00001470| c0 08 02 10 00 1a 00 00 | 00 09 00 90 01 00 00 82 |........|........|
|00001480| 58 c0 01 1e 00 08 02 10 | 00 1b 00 00 00 09 00 90 |X.......|........|
|00001490| 01 00 00 00 db c0 01 1e | 00 08 02 10 00 1c 00 00 |........|........|
|000014a0| 00 09 00 90 01 00 00 00 | 00 c0 01 1e 40 08 02 10 |........|....@...|
|000014b0| 00 1d 00 00 00 09 00 90 | 01 00 00 00 00 c0 01 1e |........|........|
|000014c0| c0 08 02 10 00 1e 00 00 | 00 09 00 90 01 00 00 a8 |........|........|
|000014d0| 4c c0 01 20 00 08 02 10 | 00 1f 00 00 00 09 00 90 |L.. ....|........|
|000014e0| 01 00 00 40 dc c0 01 1e | 00 04 02 25 00 00 00 01 |...@....|...%....|
|000014f0| 00 13 00 1d 00 54 77 6f | 2d 53 74 61 67 65 20 46 |.....Two|-Stage F|
|00001500| 43 46 46 20 44 69 73 63 | 6f 75 6e 74 20 4d 6f 64 |CFF Disc|ount Mod|
|00001510| 65 6c be 00 14 00 00 00 | 02 00 14 00 14 00 14 00 |el......|........|
|00001520| 14 00 14 00 14 00 14 00 | 08 00 be 00 16 00 01 00 |........|........|
|00001530| 01 00 13 00 14 00 14 00 | 14 00 14 00 14 00 14 00 |........|........|
|00001540| 14 00 08 00 04 02 55 00 | 02 00 01 00 15 00 4d 00 |......U.|......M.|
|00001550| 54 68 69 73 20 6d 6f 64 | 65 6c 20 69 73 20 64 65 |This mod|el is de|
|00001560| 73 69 67 6e 65 64 20 74 | 6f 20 76 61 6c 75 65 20 |signed t|o value |
|00001570| 61 20 66 69 72 6d 2c 20 | 77 69 74 68 20 74 77 6f |a firm, |with two|
|00001580| 20 73 74 61 67 65 73 20 | 6f 66 20 67 72 6f 77 74 | stages |of growt|
|00001590| 68 2c 20 61 6e 20 69 6e | 69 74 69 61 6c be 00 14 |h, an in|itial...|
|000015a0| 00 02 00 02 00 16 00 17 | 00 17 00 17 00 17 00 18 |........|........|
|000015b0| 00 14 00 08 00 04 02 49 | 00 03 00 01 00 15 00 41 |.......I|.......A|
|000015c0| 00 70 65 72 69 6f 64 20 | 6f 66 20 68 69 67 68 65 |.period |of highe|
|000015d0| 72 20 67 72 6f 77 74 68 | 20 61 6e 64 20 61 20 73 |r growth| and a s|
|000015e0| 75 62 73 65 71 75 65 6e | 74 20 70 65 72 69 6f 64 |ubsequen|t period|
|000015f0| 20 6f 66 20 73 74 61 62 | 6c 65 20 67 72 6f 77 74 | of stab|le growt|
|00001600| 68 2e be 00 14 00 03 00 | 02 00 19 00 1a 00 1a 00 |h.......|........|
|00001610| 1a 00 1a 00 1b 00 14 00 | 08 00 04 02 13 00 05 00 |........|........|
|00001620| 01 00 21 00 0b 00 41 73 | 73 75 6d 70 74 69 6f 6e |..!...As|sumption|
|00001630| 73 04 02 54 00 06 00 01 | 00 1e 00 4c 00 31 2e 20 |s..T....|...L.1. |
|00001640| 54 68 65 20 66 69 72 6d | 20 69 73 20 65 78 70 65 |The firm| is expe|
|00001650| 63 74 65 64 20 74 6f 20 | 67 72 6f 77 20 61 74 20 |cted to |grow at |
|00001660| 61 20 68 69 67 68 65 72 | 20 67 72 6f 77 74 68 20 |a higher| growth |
|00001670| 72 61 74 65 20 69 6e 20 | 74 68 65 20 66 69 72 73 |rate in |the firs|
|00001680| 74 20 70 65 72 69 6f 64 | 2e 04 02 5e 00 07 00 01 |t period|...^....|
|00001690| 00 1e 00 56 00 32 2e 20 | 54 68 65 20 67 72 6f 77 |...V.2. |The grow|
|000016a0| 74 68 20 72 61 74 65 20 | 77 69 6c 6c 20 64 72 6f |th rate |will dro|
|000016b0| 70 20 61 74 20 74 68 65 | 20 65 6e 64 20 6f 66 20 |p at the| end of |
|000016c0| 74 68 65 20 66 69 72 73 | 74 20 70 65 72 69 6f 64 |the firs|t period|
|000016d0| 20 74 6f 20 74 68 65 20 | 73 74 61 62 6c 65 20 67 | to the |stable g|
|000016e0| 72 6f 77 74 68 20 72 61 | 74 65 2e 04 02 34 00 09 |rowth ra|te...4..|
|000016f0| 00 01 00 21 00 2c 00 54 | 68 65 20 75 73 65 72 20 |...!.,.T|he user |
|00001700| 68 61 73 20 74 6f 20 64 | 65 66 69 6e 65 20 74 68 |has to d|efine th|
|00001710| 65 20 66 6f 6c 6c 6f 77 | 69 6e 67 20 69 6e 70 75 |e follow|ing inpu|
|00001720| 74 73 3a 04 02 27 00 0a | 00 01 00 1e 00 1f 00 31 |ts:..'..|.......1|
|00001730| 2e 20 4c 65 6e 67 74 68 | 20 6f 66 20 68 69 67 68 |. Length| of high|
|00001740| 20 67 72 6f 77 74 68 20 | 70 65 72 69 6f 64 04 02 | growth |period..|
|00001750| 4a 00 0b 00 01 00 1e 00 | 42 00 32 2e 20 45 78 70 |J.......|B.2. Exp|
|00001760| 65 63 74 65 64 20 67 72 | 6f 77 74 68 20 72 61 74 |ected gr|owth rat|
|00001770| 65 20 69 6e 20 65 61 72 | 6e 69 6e 67 73 20 64 75 |e in ear|nings du|
|00001780| 72 69 6e 67 20 74 68 65 | 20 68 69 67 68 20 67 72 |ring the| high gr|
|00001790| 6f 77 74 68 20 70 65 72 | 69 6f 64 2e 04 02 62 00 |owth per|iod...b.|
|000017a0| 0c 00 01 00 1e 00 5a 00 | 33 2e 20 43 61 70 69 74 |......Z.|3. Capit|
|000017b0| 61 6c 20 53 70 65 6e 64 | 69 6e 67 2c 20 44 65 70 |al Spend|ing, Dep|
|000017c0| 72 65 63 69 61 74 69 6f | 6e 20 61 6e 64 20 57 6f |reciatio|n and Wo|
|000017d0| 72 6b 69 6e 67 20 43 61 | 70 69 74 61 6c 20 6e 65 |rking Ca|pital ne|
|000017e0| 65 64 73 20 64 75 72 69 | 6e 67 20 74 68 65 20 68 |eds duri|ng the h|
|000017f0| 69 67 68 20 67 72 6f 77 | 74 68 20 70 65 72 69 6f |igh grow|th perio|
|00001800| 64 2e 04 02 4c 00 0d 00 | 01 00 1e 00 44 00 34 2e |d...L...|....D.4.|
|00001810| 20 45 78 70 65 63 74 65 | 64 20 67 72 6f 77 74 68 | Expecte|d growth|
|00001820| 20 72 61 74 65 20 69 6e | 20 65 61 72 6e 69 6e 67 | rate in| earning|
|00001830| 73 20 64 75 72 69 6e 67 | 20 74 68 65 20 73 74 61 |s during| the sta|
|00001840| 62 6c 65 20 67 72 6f 77 | 74 68 20 70 65 72 69 6f |ble grow|th perio|
|00001850| 64 2e 04 02 65 00 0e 00 | 01 00 1e 00 5d 00 35 2e |d...e...|....].5.|
|00001860| 20 49 6e 70 75 74 73 20 | 66 6f 72 20 74 68 65 20 | Inputs |for the |
|00001870| 63 6f 73 74 20 6f 66 20 | 63 61 70 69 74 61 6c 2e |cost of |capital.|
|00001880| 20 28 43 6f 73 74 20 6f | 66 20 65 71 75 69 74 79 | (Cost o|f equity|
|00001890| 2c 20 43 6f 73 74 20 6f | 66 20 64 65 62 74 2c 20 |, Cost o|f debt, |
|000018a0| 57 65 69 67 68 74 73 20 | 6f 6e 20 64 65 62 74 20 |Weights |on debt |
|000018b0| 61 6e 64 20 65 71 75 69 | 74 79 29 01 02 06 00 12 |and equi|ty).....|
|000018c0| 00 00 00 1f 00 04 02 1b | 00 12 00 01 00 27 00 13 |........|.....'..|
|000018d0| 00 49 6e 70 75 74 73 20 | 74 6f 20 74 68 65 20 6d |.Inputs |to the m|
|000018e0| 6f 64 65 6c be 00 14 00 | 12 00 02 00 1f 00 1f 00 |odel....|........|
|000018f0| 1f 00 1f 00 1f 00 1f 00 | 1f 00 08 00 04 02 16 00 |........|........|
|00001900| 13 00 01 00 1e 00 0e 00 | 43 75 72 72 65 6e 74 20 |........|Current |
|00001910| 45 42 49 54 20 3d 7e 02 | 0a 00 13 00 03 00 28 00 |EBIT =~.|......(.|
|00001920| 00 42 b4 40 04 02 15 00 | 13 00 04 00 24 00 0d 00 |.B.@....|....$...|
|00001930| 28 69 6e 20 63 75 72 72 | 65 6e 63 79 29 04 02 22 |(in curr|ency).."|
|00001940| 00 14 00 01 00 1e 00 1a | 00 43 75 72 72 65 6e 74 |........|.Current|
|00001950| 20 49 6e 74 65 72 65 73 | 74 20 45 78 70 65 6e 73 | Interes|t Expens|
|00001960| 65 20 3d 7e 02 0a 00 14 | 00 03 00 28 00 00 80 5d |e =~....|...(...]|
|00001970| 40 04 02 15 00 14 00 04 | 00 24 00 0d 00 28 69 6e |@.......|.$...(in|
|00001980| 20 63 75 72 72 65 6e 63 | 79 29 04 02 20 00 15 00 | currenc|y).. ...|
|00001990| 01 00 1e 00 18 00 43 75 | 72 72 65 6e 74 20 43 61 |......Cu|rrent Ca|
|000019a0| 70 69 74 61 6c 20 53 70 | 65 6e 64 69 6e 67 7e 02 |pital Sp|ending~.|
|000019b0| 0a 00 15 00 03 00 28 00 | 00 d0 a0 40 04 02 15 00 |......(.|...@....|
|000019c0| 15 00 04 00 24 00 0d 00 | 28 69 6e 20 63 75 72 72 |....$...|(in curr|
|000019d0| 65 6e 63 79 29 04 02 28 | 00 16 00 01 00 1e 00 20 |ency)..(|....... |
|000019e0| 00 43 75 72 72 65 6e 74 | 20 44 65 70 72 65 63 69 |.Current| Depreci|
|000019f0| 61 74 69 6f 6e 20 26 20 | 41 6d 6f 72 74 27 6e 20 |ation & |Amort'n |
|00001a00| 3d 7e 02 0a 00 16 00 03 | 00 28 00 00 30 93 40 04 |=~......|.(..0.@.|
|00001a10| 02 15 00 16 00 04 00 24 | 00 0d 00 28 69 6e 20 63 |.......$|...(in c|
|00001a20| 75 72 72 65 6e 63 79 29 | 04 02 1c 00 17 00 01 00 |urrency)|........|
|00001a30| 1e 00 14 00 54 61 78 20 | 52 61 74 65 20 6f 6e 20 |....Tax |Rate on |
|00001a40| 49 6e 63 6f 6d 65 20 3d | 03 02 0e 00 17 00 03 00 |Income =|........|
|00001a50| 29 00 79 58 a8 35 cd 3b | d2 3f 04 02 14 00 17 00 |).yX.5.;|.?......|
|00001a60| 04 00 24 00 0c 00 28 69 | 6e 20 70 65 72 63 65 6e |..$...(i|n percen|
|00001a70| 74 29 04 02 1a 00 18 00 | 01 00 1e 00 12 00 43 75 |t)......|......Cu|
|00001a80| 72 72 65 6e 74 20 52 65 | 76 65 6e 75 65 73 20 3d |rrent Re|venues =|
|00001a90| 7e 02 0a 00 18 00 03 00 | 28 00 40 4f d0 40 04 02 |~.......|(.@O.@..|
|00001aa0| 16 00 18 00 04 00 24 00 | 0e 00 28 20 69 6e 20 63 |......$.|..( in c|
|00001ab0| 75 72 72 65 6e 63 79 29 | 04 02 2a 00 19 00 01 00 |urrency)|..*.....|
|00001ac0| 1e 00 22 00 43 75 72 72 | 65 6e 74 20 4e 6f 6e 2d |..".Curr|ent Non-|
|00001ad0| 63 61 73 68 20 57 6f 72 | 6b 69 6e 67 20 43 61 70 |cash Wor|king Cap|
|00001ae0| 69 74 61 6c 20 3d 7e 02 | 0a 00 19 00 03 00 28 00 |ital =~.|......(.|
|00001af0| 00 56 ad 40 04 02 15 00 | 19 00 04 00 24 00 0d 00 |.V.@....|....$...|
|00001b00| 28 69 6e 20 63 75 72 72 | 65 6e 63 79 29 04 02 1e |(in curr|ency)...|
|00001b10| 00 1a 00 01 00 1e 00 16 | 00 43 68 67 2e 20 57 6f |........|.Chg. Wo|
|00001b20| 72 6b 69 6e 67 20 43 61 | 70 69 74 61 6c 20 3d 7e |rking Ca|pital =~|
|00001b30| 02 0a 00 1a 00 03 00 28 | 00 00 30 7f 40 04 02 15 |.......(|..0.@...|
|00001b40| 00 1a 00 04 00 24 00 0d | 00 28 69 6e 20 63 75 72 |.....$..|.(in cur|
|00001b50| 72 65 6e 63 79 29 04 02 | 1c 00 1b 00 01 00 1e 00 |rency)..|........|
|00001b60| 14 00 42 6f 6f 6b 20 56 | 61 6c 75 65 20 6f 66 20 |..Book V|alue of |
|00001b70| 44 65 62 74 20 3d 7e 02 | 0a 00 1b 00 03 00 28 00 |Debt =~.|......(.|
|00001b80| 00 1c 97 40 04 02 16 00 | 1b 00 04 00 24 00 0e 00 |...@....|....$...|
|00001b90| 28 20 69 6e 20 63 75 72 | 72 65 6e 63 79 29 04 02 |( in cur|rency)..|
|00001ba0| 1e 00 1c 00 01 00 1e 00 | 16 00 42 6f 6f 6b 20 56 |........|..Book V|
|00001bb0| 61 6c 75 65 20 6f 66 20 | 45 71 75 69 74 79 20 3d |alue of |Equity =|
|00001bc0| 7e 02 0a 00 1c 00 03 00 | 28 00 80 46 c9 40 04 02 |~.......|(..F.@..|
|00001bd0| 15 00 1c 00 04 00 24 00 | 0d 00 28 69 6e 20 63 75 |......$.|..(in cu|
|00001be0| 72 72 65 6e 63 79 29 be | 00 0a 00 1d 00 03 00 25 |rrency).|.......%|
|00001bf0| 00 24 00 04 00 04 02 22 | 00 1e 00 01 00 20 00 1a |.$....."|..... ..|
|00001c00| 00 57 65 69 67 68 74 73 | 20 6f 6e 20 44 65 62 74 |.Weights| on Debt|
|00001c10| 20 61 6e 64 20 45 71 75 | 69 74 79 be 00 0a 00 1e | and Equ|ity.....|
|00001c20| 00 03 00 2a 00 2b 00 04 | 00 04 02 25 00 1f 00 01 |...*.+..|...%....|
|00001c30| 00 1e 00 1d 00 49 73 20 | 74 68 65 20 66 69 72 6d |.....Is |the firm|
|00001c40| 20 70 75 62 6c 69 63 6c | 79 20 74 72 61 64 65 64 | publicl|y traded|
|00001c50| 20 3f 04 02 0b 00 1f 00 | 05 00 28 00 03 00 59 65 | ?......|..(...Ye|
|00001c60| 73 04 02 14 00 1f 00 06 | 00 24 00 0c 00 28 20 59 |s.......|.$...( Y|
|00001c70| 65 73 20 6f 72 20 4e 6f | 29 d7 00 44 00 10 0a 00 |es or No|)..D....|
|00001c80| 00 6c 02 41 00 1a 00 71 | 00 65 00 00 00 17 00 58 |.l.A...q|.e.....X|
|00001c90| 00 62 00 00 00 38 00 2b | 00 4e 00 66 00 50 00 69 |.b...8.+|.N.f.P.i|
|00001ca0| 00 00 00 00 00 00 00 41 | 00 41 00 4d 00 4b 00 53 |.......A|.A.M.K.S|
|00001cb0| 00 4a 00 46 00 55 00 49 | 00 48 00 49 00 0e 00 34 |.J.F.U.I|.H.I...4|
|00001cc0| 00 08 02 10 00 20 00 01 | 00 07 00 90 01 00 00 60 |..... ..|.......`|
|00001cd0| ba c0 01 1e c0 08 02 10 | 00 21 00 01 00 07 00 90 |........|.!......|
|00001ce0| 01 00 00 70 d9 c0 01 1e | 00 08 02 10 00 22 00 01 |...p....|....."..|
|00001cf0| 00 07 00 90 01 00 00 68 | e3 c0 01 1e c0 08 02 10 |.......h|........|
|00001d00| 00 23 00 01 00 07 00 90 | 01 00 00 e0 de c0 01 1e |.#......|........|
|00001d10| 00 08 02 10 00 24 00 01 | 00 07 00 90 01 00 00 70 |.....$..|.......p|
|00001d20| da c0 01 1e c0 08 02 10 | 00 25 00 01 00 07 00 90 |........|.%......|
|00001d30| 01 00 00 bd 01 c0 01 1e | 00 08 02 10 00 26 00 01 |........|.....&..|
|00001d40| 00 07 00 90 01 00 00 c0 | d9 c0 01 1e 00 08 02 10 |........|........|
|00001d50| 00 27 00 01 00 07 00 90 | 01 00 00 00 01 c0 01 1e |.'......|........|
|00001d60| c0 08 02 10 00 28 00 01 | 00 07 00 90 01 00 00 e0 |.....(..|........|
|00001d70| d9 c0 01 1e 00 08 02 10 | 00 29 00 01 00 07 00 90 |........|.)......|
|00001d80| 01 00 00 e0 d9 c0 01 1e | c0 08 02 10 00 2a 00 01 |........|.....*..|
|00001d90| 00 07 00 90 01 00 00 70 | da c0 01 1e c0 08 02 10 |.......p|........|
|00001da0| 00 2b 00 01 00 07 00 90 | 01 00 00 09 da c0 01 1e |.+......|........|
|00001db0| 00 08 02 10 00 2c 00 01 | 00 07 00 90 01 00 00 e6 |.....,..|........|
|00001dc0| 01 c0 01 1e 00 08 02 10 | 00 2d 00 01 00 07 00 90 |........|.-......|
|00001dd0| 01 00 00 40 da c0 01 1e | 00 08 02 10 00 2e 00 01 |...@....|........|
|00001de0| 00 07 00 90 01 00 00 48 | 4c c0 01 1e c0 08 02 10 |.......H|L.......|
|00001df0| 00 2f 00 01 00 07 00 90 | 01 00 00 e8 4b c0 01 1e |./......|....K...|
|00001e00| 40 08 02 10 00 30 00 01 | 00 07 00 90 01 00 00 d8 |@....0..|........|
|00001e10| 4b c0 01 1e 40 08 02 10 | 00 31 00 01 00 07 00 90 |K...@...|.1......|
|00001e20| 01 00 00 00 00 c0 01 1e | c0 08 02 10 00 32 00 01 |........|.....2..|
|00001e30| 00 07 00 90 01 00 00 a8 | 4c c0 01 1e 00 08 02 10 |........|L.......|
|00001e40| 00 33 00 01 00 07 00 90 | 01 00 00 80 da c0 01 1e |.3......|........|
|00001e50| 00 08 02 10 00 34 00 01 | 00 07 00 90 01 00 00 00 |.....4..|........|
|00001e60| 00 c0 01 1e c0 08 02 10 | 00 35 00 01 00 07 00 90 |........|.5......|
|00001e70| 01 00 00 28 dd c0 01 1e | c0 08 02 10 00 36 00 01 |...(....|.....6..|
|00001e80| 00 07 00 90 01 00 00 00 | db c0 01 1e 00 08 02 10 |........|........|
|00001e90| 00 37 00 01 00 07 00 90 | 01 00 00 c0 da c0 01 1e |.7......|........|
|00001ea0| 00 08 02 10 00 38 00 01 | 00 07 00 90 01 00 00 00 |.....8..|........|
|00001eb0| 00 c0 01 1e 80 08 02 10 | 00 39 00 01 00 07 00 90 |........|.9......|
|00001ec0| 01 00 00 00 db c0 01 1e | c0 08 02 10 00 3a 00 01 |........|.....:..|
|00001ed0| 00 07 00 90 01 00 00 82 | 58 c0 01 1e 00 08 02 10 |........|X.......|
|00001ee0| 00 3b 00 01 00 07 00 90 | 01 00 00 00 db c0 01 1e |.;......|........|
|00001ef0| 00 08 02 10 00 3c 00 01 | 00 07 00 90 01 00 00 00 |.....<..|........|
|00001f00| 00 c0 01 1e 40 08 02 10 | 00 3d 00 01 00 07 00 90 |....@...|.=......|
|00001f10| 01 00 00 00 00 c0 01 1e | c0 08 02 10 00 3e 00 01 |........|.....>..|
|00001f20| 00 07 00 90 01 00 00 a8 | 4c c0 01 1e 00 08 02 10 |........|L.......|
|00001f30| 00 3f 00 01 00 07 00 90 | 01 00 00 40 dc c0 01 1e |.?......|...@....|
|00001f40| 00 be 00 0a 00 20 00 05 | 00 2c 00 24 00 06 00 04 |..... ..|.,.$....|
|00001f50| 02 32 00 21 00 01 00 1e | 00 2a 00 49 66 20 79 65 |.2.!....|.*.If ye|
|00001f60| 73 2c 20 65 6e 74 65 72 | 20 74 68 65 20 6d 61 72 |s, enter| the mar|
|00001f70| 6b 65 74 20 70 72 69 63 | 65 20 70 65 72 20 73 68 |ket pric|e per sh|
|00001f80| 61 72 65 20 3d 7e 02 0a | 00 21 00 05 00 28 00 00 |are =~..|.!...(..|
|00001f90| 60 5f 40 04 02 15 00 21 | 00 06 00 24 00 0d 00 28 |`_@....!|...$...(|
|00001fa0| 69 6e 20 63 75 72 72 65 | 6e 63 79 29 04 02 2f 00 |in curre|ncy)../.|
|00001fb0| 22 00 01 00 1e 00 27 00 | 20 20 20 20 20 20 26 20 |".....'.|      & |
|00001fc0| 4e 75 6d 62 65 72 20 6f | 66 20 73 68 61 72 65 73 |Number o|f shares|
|00001fd0| 20 6f 75 74 73 74 61 6e | 64 69 6e 67 20 20 3d 7e | outstan|ding  =~|
|00001fe0| 02 0a 00 22 00 05 00 2d | 00 d1 41 f8 40 04 02 0e |..."...-|..A.@...|
|00001ff0| 00 22 00 06 00 24 00 06 | 00 28 69 6e 20 23 29 04 |."...$..|.(in #).|
|00002000| 02 26 00 23 00 01 00 1e | 00 1e 00 20 20 20 20 20 |.&.#....|...     |
|00002010| 20 26 20 4d 61 72 6b 65 | 74 20 56 61 6c 75 65 20 | & Marke|t Value |
|00002020| 6f 66 20 44 65 62 74 20 | 3d 7e 02 0a 00 23 00 05 |of Debt |=~...#..|
|00002030| 00 28 00 00 78 9c 40 04 | 02 16 00 23 00 06 00 24 |.(..x.@.|...#...$|
|00002040| 00 0e 00 28 20 69 6e 20 | 63 75 72 72 65 6e 63 79 |...( in |currency|
|00002050| 29 be 00 0a 00 24 00 03 | 00 25 00 24 00 04 00 04 |)....$..|.%.$....|
|00002060| 02 3d 00 25 00 01 00 1e | 00 35 00 49 66 20 6e 6f |.=.%....|.5.If no|
|00002070| 2c 20 64 6f 20 79 6f 75 | 20 77 61 6e 74 20 74 6f |, do you| want to|
|00002080| 20 75 73 65 20 74 68 65 | 20 62 6f 6f 6b 20 76 61 | use the| book va|
|00002090| 6c 75 65 20 64 65 62 74 | 20 72 61 74 69 6f 20 3f |lue debt| ratio ?|
|000020a0| be 00 0c 00 25 00 03 00 | 25 00 24 00 2e 00 05 00 |....%...|%.$.....|
|000020b0| 04 02 13 00 25 00 06 00 | 24 00 0b 00 28 59 65 73 |....%...|$...(Yes|
|000020c0| 20 6f 72 20 4e 6f 29 04 | 02 3b 00 26 00 01 00 1e | or No).|.;.&....|
|000020d0| 00 33 00 49 66 20 6e 6f | 2c 20 65 6e 74 65 72 20 |.3.If no|, enter |
|000020e0| 74 68 65 20 64 65 62 74 | 20 74 6f 20 63 61 70 69 |the debt| to capi|
|000020f0| 74 61 6c 20 72 61 74 69 | 6f 20 74 6f 20 62 65 20 |tal rati|o to be |
|00002100| 75 73 65 64 20 3d be 00 | 0c 00 26 00 03 00 25 00 |used =..|..&...%.|
|00002110| 24 00 2e 00 05 00 04 02 | 14 00 26 00 06 00 24 00 |$.......|..&...$.|
|00002120| 0c 00 28 69 6e 20 70 65 | 72 63 65 6e 74 29 be 00 |..(in pe|rcent)..|
|00002130| 0a 00 27 00 03 00 25 00 | 24 00 04 00 04 02 35 00 |..'...%.|$.....5.|
|00002140| 28 00 01 00 1e 00 2d 00 | 45 6e 74 65 72 20 6c 65 |(.....-.|Enter le|
|00002150| 6e 67 74 68 20 6f 66 20 | 65 78 74 72 61 6f 72 64 |ngth of |extraord|
|00002160| 69 6e 61 72 79 20 67 72 | 6f 77 74 68 20 70 65 72 |inary gr|owth per|
|00002170| 69 6f 64 20 3d 7e 02 0a | 00 28 00 04 00 2f 00 00 |iod =~..|.(.../..|
|00002180| 00 14 40 04 02 12 00 28 | 00 05 00 24 00 0a 00 28 |..@....(|...$...(|
|00002190| 69 6e 20 79 65 61 72 73 | 29 be 00 0a 00 29 00 04 |in years|)....)..|
|000021a0| 00 30 00 24 00 05 00 04 | 02 49 00 2a 00 01 00 1e |.0.$....|.I.*....|
|000021b0| 00 41 00 44 6f 20 79 6f | 75 20 77 61 6e 74 20 74 |.A.Do yo|u want t|
|000021c0| 6f 20 63 68 61 6e 67 65 | 20 74 68 65 20 64 65 62 |o change| the deb|
|000021d0| 74 20 72 61 74 69 6f 20 | 69 6e 20 74 68 65 20 73 |t ratio |in the s|
|000021e0| 74 61 62 6c 65 20 67 72 | 6f 77 74 68 20 70 65 72 |table gr|owth per|
|000021f0| 69 6f 64 3f 01 02 06 00 | 2a 00 04 00 30 00 04 02 |iod?....|*...0...|
|00002200| 0a 00 2a 00 05 00 31 00 | 02 00 4e 6f 04 02 43 00 |..*...1.|..No..C.|
|00002210| 2b 00 01 00 1e 00 3b 00 | 49 66 20 79 65 73 2c 20 |+.....;.|If yes, |
|00002220| 65 6e 74 65 72 20 74 68 | 65 20 64 65 62 74 20 72 |enter th|e debt r|
|00002230| 61 74 69 6f 20 66 6f 72 | 20 74 68 65 20 73 74 61 |atio for| the sta|
|00002240| 62 6c 65 20 67 72 6f 77 | 74 68 20 70 65 72 69 6f |ble grow|th perio|
|00002250| 64 20 3d be 00 0a 00 2b | 00 04 00 30 00 22 00 05 |d =....+|...0."..|
|00002260| 00 04 02 1b 00 2d 00 01 | 00 20 00 13 00 43 6f 73 |.....-..|. ...Cos|
|00002270| 74 73 20 6f 66 20 43 6f | 6d 70 6f 6e 65 6e 74 73 |ts of Co|mponents|
|00002280| 04 02 35 00 2e 00 01 00 | 1e 00 2d 00 44 6f 20 79 |..5.....|..-.Do y|
|00002290| 6f 75 20 77 61 6e 74 20 | 74 6f 20 65 6e 74 65 72 |ou want |to enter|
|000022a0| 20 63 6f 73 74 20 6f 66 | 20 65 71 75 69 74 79 20 | cost of| equity |
|000022b0| 64 69 72 65 63 74 6c 79 | 3f 04 02 0a 00 2e 00 04 |directly|?.......|
|000022c0| 00 32 00 02 00 4e 6f 04 | 02 13 00 2e 00 05 00 24 |.2...No.|.......$|
|000022d0| 00 0b 00 28 59 65 73 20 | 6f 72 20 4e 6f 29 04 02 |...(Yes |or No)..|
|000022e0| 2a 00 2f 00 01 00 1e 00 | 22 00 49 66 20 79 65 73 |*./.....|".If yes|
|000022f0| 2c 20 65 6e 74 65 72 20 | 74 68 65 20 63 6f 73 74 |, enter |the cost|
|00002300| 20 6f 66 20 65 71 75 69 | 74 79 20 3d 01 02 06 00 | of equi|ty =....|
|00002310| 2f 00 04 00 33 00 04 02 | 14 00 2f 00 05 00 24 00 |/...3...|../...$.|
|00002320| 0c 00 28 69 6e 20 70 65 | 72 63 65 6e 74 29 04 02 |..(in pe|rcent)..|
|00002330| 35 00 30 00 01 00 23 00 | 2d 00 49 66 20 6e 6f 2c |5.0...#.|-.If no,|
|00002340| 20 65 6e 74 65 72 20 74 | 68 65 20 69 6e 70 75 74 | enter t|he input|
|00002350| 73 20 74 6f 20 74 68 65 | 20 63 6f 73 74 20 6f 66 |s to the| cost of|
|00002360| 20 65 71 75 69 74 79 01 | 02 06 00 30 00 05 00 24 | equity.|...0...$|
|00002370| 00 04 02 1b 00 31 00 01 | 00 1e 00 13 00 42 65 74 |.....1..|.....Bet|
|00002380| 61 20 6f 66 20 74 68 65 | 20 73 74 6f 63 6b 20 3d |a of the| stock =|
|00002390| 7e 02 0a 00 31 00 03 00 | 34 00 01 00 54 40 01 02 |~...1...|4...T@..|
|000023a0| 06 00 31 00 05 00 24 00 | 04 02 16 00 32 00 01 00 |..1...$.|....2...|
|000023b0| 1e 00 0e 00 52 69 73 6b | 66 72 65 65 20 72 61 74 |....Risk|free rat|
|000023c0| 65 3d 03 02 0e 00 32 00 | 03 00 33 00 89 41 60 e5 |e=....2.|..3..A`.|
|000023d0| d0 22 ab 3f 04 02 14 00 | 32 00 04 00 24 00 0c 00 |.".?....|2...$...|
|000023e0| 28 69 6e 20 70 65 72 63 | 65 6e 74 29 01 02 06 00 |(in perc|ent)....|
|000023f0| 32 00 05 00 24 00 04 02 | 15 00 33 00 01 00 1e 00 |2...$...|..3.....|
|00002400| 0d 00 52 69 73 6b 20 50 | 72 65 6d 69 75 6d 3d 7e |..Risk P|remium=~|
|00002410| 02 0a 00 33 00 03 00 33 | 00 01 00 16 40 04 02 14 |...3...3|....@...|
|00002420| 00 33 00 04 00 24 00 0c | 00 28 69 6e 20 70 65 72 |.3...$..|.(in per|
|00002430| 63 65 6e 74 29 01 02 06 | 00 33 00 05 00 24 00 be |cent)...|.3...$..|
|00002440| 00 0c 00 34 00 03 00 35 | 00 24 00 24 00 05 00 04 |...4...5|.$.$....|
|00002450| 02 3e 00 35 00 01 00 1e | 00 36 00 45 6e 74 65 72 |.>.5....|.6.Enter|
|00002460| 20 74 68 65 20 63 6f 73 | 74 20 6f 66 20 64 65 62 | the cos|t of deb|
|00002470| 74 20 66 6f 72 20 63 6f | 73 74 20 6f 66 20 63 61 |t for co|st of ca|
|00002480| 70 69 74 61 6c 20 63 61 | 6c 63 75 6c 61 74 69 6f |pital ca|lculatio|
|00002490| 6e 01 02 06 00 35 00 03 | 00 35 00 7e 02 0a 00 35 |n....5..|.5.~...5|
|000024a0| 00 04 00 33 00 01 00 16 | 40 04 02 15 00 35 00 05 |...3....|@....5..|
|000024b0| 00 24 00 0d 00 28 20 69 | 6e 20 70 65 72 63 65 6e |.$...( i|n percen|
|000024c0| 74 29 be 00 0c 00 36 00 | 03 00 35 00 24 00 24 00 |t)....6.|..5.$.$.|
|000024d0| 05 00 04 02 17 00 37 00 | 01 00 20 00 0f 00 45 61 |......7.|.. ...Ea|
|000024e0| 72 6e 69 6e 67 73 20 49 | 6e 70 75 74 73 be 00 0a |rnings I|nputs...|
|000024f0| 00 37 00 05 00 24 00 0f | 00 06 00 04 02 36 00 38 |.7...$..|.....6.8|
|00002500| 00 01 00 1e 00 2e 00 44 | 6f 20 79 6f 75 20 77 61 |.......D|o you wa|
|00002510| 6e 74 20 74 6f 20 75 73 | 65 20 74 68 65 20 68 69 |nt to us|e the hi|
|00002520| 73 74 6f 72 69 63 61 6c | 20 67 72 6f 77 74 68 20 |storical| growth |
|00002530| 72 61 74 65 3f 04 02 0a | 00 38 00 04 00 31 00 02 |rate?...|.8...1..|
|00002540| 00 4e 6f 04 02 13 00 38 | 00 05 00 24 00 0b 00 28 |.No....8|...$...(|
|00002550| 59 65 73 20 6f 72 20 4e | 6f 29 04 02 31 00 39 00 |Yes or N|o)..1.9.|
|00002560| 01 00 1e 00 29 00 49 66 | 20 79 65 73 2c 20 65 6e |....).If| yes, en|
|00002570| 74 65 72 20 45 42 49 54 | 20 20 66 72 6f 6d 20 66 |ter EBIT|  from f|
|00002580| 69 76 65 20 79 65 61 72 | 73 20 61 67 6f 20 3d 7e |ive year|s ago =~|
|00002590| 02 0a 00 39 00 04 00 28 | 00 00 00 89 40 04 02 15 |...9...(|....@...|
|000025a0| 00 39 00 05 00 24 00 0d | 00 28 69 6e 20 63 75 72 |.9...$..|.(in cur|
|000025b0| 72 65 6e 63 79 29 01 02 | 06 00 3a 00 05 00 24 00 |rency)..|..:...$.|
|000025c0| 04 02 33 00 3b 00 01 00 | 1e 00 2b 00 44 6f 20 79 |..3.;...|..+.Do y|
|000025d0| 6f 75 20 68 61 76 65 20 | 61 6e 20 6f 75 74 73 69 |ou have |an outsi|
|000025e0| 64 65 20 65 73 74 69 6d | 61 74 65 20 6f 66 20 67 |de estim|ate of g|
|000025f0| 72 6f 77 74 68 20 3f 04 | 02 0b 00 3b 00 04 00 31 |rowth ?.|...;...1|
|00002600| 00 03 00 59 65 73 04 02 | 13 00 3b 00 05 00 24 00 |...Yes..|..;...$.|
|00002610| 0b 00 28 59 65 73 20 6f | 72 20 4e 6f 29 04 02 2b |..(Yes o|r No)..+|
|00002620| 00 3c 00 01 00 1e 00 23 | 00 49 66 20 79 65 73 2c |.<.....#|.If yes,|
|00002630| 20 65 6e 74 65 72 20 74 | 68 65 20 65 73 74 69 6d | enter t|he estim|
|00002640| 61 74 65 64 20 67 72 6f | 77 74 68 3a 7e 02 0a 00 |ated gro|wth:~...|
|00002650| 3c 00 04 00 36 00 00 00 | c0 3f 04 02 14 00 3c 00 |<...6...|.?....<.|
|00002660| 05 00 24 00 0c 00 28 69 | 6e 20 70 65 72 63 65 6e |..$...(i|n percen|
|00002670| 74 29 01 02 06 00 3d 00 | 05 00 24 00 04 02 43 00 |t)....=.|..$...C.|
|00002680| 3e 00 01 00 1e 00 3b 00 | 44 6f 20 79 6f 75 20 77 |>.....;.|Do you w|
|00002690| 61 6e 74 20 74 6f 20 63 | 61 6c 63 75 6c 61 74 65 |ant to c|alculate|
|000026a0| 20 74 68 65 20 67 72 6f | 77 74 68 20 72 61 74 65 | the gro|wth rate|
|000026b0| 20 66 72 6f 6d 20 66 75 | 6e 64 61 6d 65 6e 74 61 | from fu|ndamenta|
|000026c0| 6c 73 3f 04 02 0b 00 3e | 00 05 00 31 00 03 00 59 |ls?....>|...1...Y|
|000026d0| 65 73 04 02 13 00 3e 00 | 06 00 24 00 0b 00 28 59 |es....>.|..$...(Y|
|000026e0| 65 73 20 6f 72 20 4e 6f | 29 04 02 4f 00 3f 00 01 |es or No|)..O.?..|
|000026f0| 00 23 00 47 00 54 68 65 | 20 66 6f 6c 6c 6f 77 69 |.#.G.The| followi|
|00002700| 6e 67 20 77 69 6c 6c 20 | 62 65 20 74 68 65 20 69 |ng will |be the i|
|00002710| 6e 70 75 74 73 20 74 6f | 20 74 68 65 20 66 75 6e |nputs to| the fun|
|00002720| 64 61 6d 65 6e 74 61 6c | 20 67 72 6f 77 74 68 20 |damental| growth |
|00002730| 66 6f 72 6d 75 6c 61 74 | 69 6f 6e 3a 01 02 06 00 |formulat|ion:....|
|00002740| 3f 00 05 00 24 00 d7 00 | 44 00 85 0a 00 00 6c 02 |?...$...|D.....l.|
|00002750| 0e 00 5d 00 53 00 52 00 | 0e 00 68 00 67 00 0e 00 |..].S.R.|..h.g...|
|00002760| 5d 00 0e 00 65 00 55 00 | 00 00 1f 00 5e 00 50 00 |]...e.U.|....^.P.|
|00002770| 43 00 37 00 4e 00 49 00 | 10 00 73 00 10 00 29 00 |C.7.N.I.|..s...).|
|00002780| 5f 00 5c 00 0a 00 5d 00 | 55 00 0a 00 6d 00 08 02 |_.\...].|U...m...|
|00002790| 10 00 40 00 01 00 07 00 | 90 01 00 00 60 ba c0 01 |..@.....|....`...|
|000027a0| 1e c0 08 02 10 00 41 00 | 01 00 07 00 90 01 00 00 |......A.|........|
|000027b0| 70 d9 c0 01 1e 00 08 02 | 10 00 42 00 01 00 07 00 |p.......|..B.....|
|000027c0| 90 01 00 00 68 e3 c0 01 | 1e c0 08 02 10 00 43 00 |....h...|......C.|
|000027d0| 01 00 07 00 90 01 00 00 | e0 de c0 01 1e 00 08 02 |........|........|
|000027e0| 10 00 44 00 01 00 07 00 | 90 01 00 00 70 da c0 01 |..D.....|....p...|
|000027f0| 1e c0 08 02 10 00 45 00 | 01 00 07 00 90 01 00 00 |......E.|........|
|00002800| bd 01 c0 01 1e 00 08 02 | 10 00 46 00 01 00 07 00 |........|..F.....|
|00002810| 90 01 00 00 c0 d9 c0 01 | 1e 00 08 02 10 00 47 00 |........|......G.|
|00002820| 01 00 07 00 90 01 00 00 | 00 01 c0 01 1e c0 08 02 |........|........|
|00002830| 10 00 48 00 01 00 07 00 | 90 01 00 00 e0 d9 c0 01 |..H.....|........|
|00002840| 1e 00 08 02 10 00 49 00 | 01 00 07 00 90 01 00 00 |......I.|........|
|00002850| e0 d9 c0 01 1e c0 08 02 | 10 00 4a 00 01 00 07 00 |........|..J.....|
|00002860| 90 01 00 00 70 da c0 01 | 1e c0 08 02 10 00 4b 00 |....p...|......K.|
|00002870| 01 00 07 00 90 01 00 00 | 09 da c0 01 1e 00 08 02 |........|........|
|00002880| 10 00 4c 00 01 00 07 00 | 90 01 00 00 e6 01 c0 01 |..L.....|........|
|00002890| 1e 00 08 02 10 00 4d 00 | 01 00 07 00 90 01 00 00 |......M.|........|
|000028a0| 40 da c0 01 1e 00 08 02 | 10 00 4e 00 01 00 07 00 |@.......|..N.....|
|000028b0| 90 01 00 00 48 4c c0 01 | 1e c0 08 02 10 00 4f 00 |....HL..|......O.|
|000028c0| 01 00 07 00 90 01 00 00 | e8 4b c0 01 1e 40 08 02 |........|.K...@..|
|000028d0| 10 00 50 00 01 00 07 00 | 90 01 00 00 d8 4b c0 01 |..P.....|.....K..|
|000028e0| 1e 40 08 02 10 00 51 00 | 01 00 07 00 90 01 00 00 |.@....Q.|........|
|000028f0| 00 00 c0 01 1e c0 08 02 | 10 00 52 00 01 00 07 00 |........|..R.....|
|00002900| 90 01 00 00 a8 4c c0 01 | 1e 00 08 02 10 00 53 00 |.....L..|......S.|
|00002910| 01 00 07 00 90 01 00 00 | 80 da c0 01 1e 00 08 02 |........|........|
|00002920| 10 00 54 00 01 00 07 00 | 90 01 00 00 00 00 c0 01 |..T.....|........|
|00002930| 1e c0 08 02 10 00 55 00 | 01 00 07 00 90 01 00 00 |......U.|........|
|00002940| 28 dd c0 01 21 c0 08 02 | 10 00 56 00 01 00 07 00 |(...!...|..V.....|
|00002950| 90 01 00 00 00 db c0 01 | 1e 00 08 02 10 00 57 00 |........|......W.|
|00002960| 01 00 07 00 90 01 00 00 | c0 da c0 01 1e 00 08 02 |........|........|
|00002970| 10 00 58 00 01 00 07 00 | 90 01 00 00 00 00 c0 01 |..X.....|........|
|00002980| 1e 80 08 02 10 00 59 00 | 01 00 07 00 90 01 00 00 |......Y.|........|
|00002990| 00 db c0 01 1e c0 08 02 | 10 00 5a 00 01 00 07 00 |........|..Z.....|
|000029a0| 90 01 00 00 82 58 c0 01 | 1e 00 08 02 10 00 5b 00 |.....X..|......[.|
|000029b0| 01 00 07 00 90 01 00 00 | 00 db c0 01 1e 00 08 02 |........|........|
|000029c0| 10 00 5c 00 01 00 07 00 | 90 01 00 00 00 00 c0 01 |..\.....|........|
|000029d0| 1e 40 08 02 10 00 5d 00 | 01 00 07 00 90 01 00 00 |.@....].|........|
|000029e0| 00 00 c0 01 1e c0 08 02 | 10 00 5e 00 01 00 07 00 |........|..^.....|
|000029f0| 90 01 00 00 a8 4c c0 01 | 1e 00 08 02 10 00 5f 00 |.....L..|......_.|
|00002a00| 01 00 07 00 90 01 00 00 | 40 dc c0 01 1e 00 04 02 |........|@.......|
|00002a10| 0d 00 40 00 01 00 1e 00 | 05 00 52 4f 43 20 3d 06 |..@.....|..ROC =.|
|00002a20| 00 30 00 40 00 02 00 33 | 00 12 9e d2 3f 9b 75 d0 |.0.@...3|....?.u.|
|00002a30| 3f 00 00 5a 00 04 ff 1a | 00 44 13 c0 03 1e 01 00 |?..Z....|.D......|
|00002a40| 44 17 c0 03 04 15 05 15 | 44 1b c0 03 44 1c c0 03 |D.......|D...D...|
|00002a50| 03 15 06 be 00 0a 00 40 | 00 04 00 37 00 24 00 05 |.......@|...7.$..|
|00002a60| 00 04 02 15 00 41 00 01 | 00 1e 00 0d 00 52 65 69 |.....A..|.....Rei|
|00002a70| 6e 76 2e 20 52 61 74 65 | 20 3d 06 00 35 00 41 00 |nv. Rate| =..5.A.|
|00002a80| 02 00 33 00 6e 67 5d 9f | bd 8e d8 3f 00 00 84 00 |..3.ng].|...?....|
|00002a90| 03 ff 1f 00 44 15 c0 03 | 44 16 c0 03 04 44 1a c0 |....D...|D....D..|
|00002aa0| 03 03 15 44 13 c0 03 1e | 01 00 44 17 c0 03 04 15 |...D....|..D.....|
|00002ab0| 05 15 06 be 00 0a 00 41 | 00 04 00 37 00 24 00 05 |.......A|...7.$..|
|00002ac0| 00 04 02 4d 00 42 00 01 | 00 1e 00 45 00 44 6f 20 |...M.B..|...E.Do |
|00002ad0| 79 6f 75 20 77 61 6e 74 | 20 74 6f 20 63 68 61 6e |you want| to chan|
|00002ae0| 67 65 20 61 6e 79 20 6f | 66 20 74 68 65 73 65 20 |ge any o|f these |
|00002af0| 69 6e 70 75 74 73 20 66 | 6f 72 20 74 68 65 20 68 |inputs f|or the h|
|00002b00| 69 67 68 20 67 72 6f 77 | 74 68 20 70 65 72 69 6f |igh grow|th perio|
|00002b10| 64 3f 04 02 0a 00 42 00 | 05 00 31 00 02 00 4e 6f |d?....B.|..1...No|
|00002b20| 04 02 13 00 42 00 06 00 | 24 00 0b 00 28 59 65 73 |....B...|$...(Yes|
|00002b30| 20 6f 72 20 4e 6f 29 04 | 02 50 00 43 00 01 00 23 | or No).|.P.C...#|
|00002b40| 00 48 00 49 66 20 79 65 | 73 2c 20 73 70 65 63 69 |.H.If ye|s, speci|
|00002b50| 66 79 20 74 68 65 20 76 | 61 6c 75 65 73 20 66 6f |fy the v|alues fo|
|00002b60| 72 20 74 68 65 73 65 20 | 69 6e 70 75 74 73 20 28 |r these |inputs (|
|00002b70| 50 6c 65 61 73 65 20 65 | 6e 74 65 72 20 61 6c 6c |Please e|nter all|
|00002b80| 20 76 61 72 69 61 62 6c | 65 73 29 01 02 06 00 43 | variabl|es)....C|
|00002b90| 00 05 00 24 00 04 02 0d | 00 44 00 01 00 1e 00 05 |...$....|.D......|
|00002ba0| 00 52 4f 43 20 3d 7e 02 | 0a 00 44 00 02 00 33 00 |.ROC =~.|..D...3.|
|00002bb0| 01 00 24 40 be 00 0a 00 | 44 00 04 00 37 00 24 00 |..$@....|D...7.$.|
|00002bc0| 05 00 04 02 15 00 45 00 | 01 00 1e 00 0d 00 52 65 |......E.|......Re|
|00002bd0| 69 6e 76 2e 20 52 61 74 | 65 20 3d 7e 02 0a 00 45 |inv. Rat|e =~...E|
|00002be0| 00 02 00 33 00 00 00 f0 | 3f be 00 0a 00 45 00 04 |...3....|?....E..|
|00002bf0| 00 37 00 24 00 05 00 be | 00 0a 00 46 00 04 00 24 |.7.$....|...F...$|
|00002c00| 00 24 00 05 00 04 02 45 | 00 47 00 01 00 23 00 3d |.$.....E|.G...#.=|
|00002c10| 00 53 70 65 63 69 66 79 | 20 77 65 69 67 68 74 73 |.Specify| weights|
|00002c20| 20 74 6f 20 62 65 20 61 | 73 73 69 67 6e 65 64 20 | to be a|ssigned |
|00002c30| 74 6f 20 65 61 63 68 20 | 6f 66 20 74 68 65 73 65 |to each |of these|
|00002c40| 20 67 72 6f 77 74 68 20 | 72 61 74 65 73 3a be 00 | growth |rates:..|
|00002c50| 0a 00 47 00 04 00 24 00 | 24 00 05 00 04 02 21 00 |..G...$.|$.....!.|
|00002c60| 48 00 01 00 1e 00 19 00 | 48 69 73 74 6f 72 69 63 |H.......|Historic|
|00002c70| 61 6c 20 47 72 6f 77 74 | 68 20 52 61 74 65 20 20 |al Growt|h Rate  |
|00002c80| 3d 7e 02 0a 00 48 00 04 | 00 33 00 00 00 00 00 04 |=~...H..|.3......|
|00002c90| 02 14 00 48 00 05 00 24 | 00 0c 00 28 69 6e 20 70 |...H...$|...(in p|
|00002ca0| 65 72 63 65 6e 74 29 04 | 02 26 00 49 00 01 00 1e |ercent).|.&.I....|
|00002cb0| 00 1e 00 4f 75 74 73 69 | 64 65 20 50 72 65 64 69 |...Outsi|de Predi|
|00002cc0| 63 74 69 6f 6e 20 6f 66 | 20 47 72 6f 77 74 68 20 |ction of| Growth |
|00002cd0| 3d 7e 02 0a 00 49 00 04 | 00 33 00 00 00 00 00 04 |=~...I..|.3......|
|00002ce0| 02 14 00 49 00 05 00 24 | 00 0c 00 28 69 6e 20 70 |...I...$|...(in p|
|00002cf0| 65 72 63 65 6e 74 29 04 | 02 28 00 4a 00 01 00 1e |ercent).|.(.J....|
|00002d00| 00 20 00 46 75 6e 64 61 | 6d 65 6e 74 61 6c 20 45 |. .Funda|mental E|
|00002d10| 73 74 69 6d 61 74 65 20 | 6f 66 20 47 72 6f 77 74 |stimate |of Growt|
|00002d20| 68 20 3d 06 00 23 00 4a | 00 04 00 33 00 00 00 00 |h =..#.J|...3....|
|00002d30| 00 00 00 f0 3f 00 00 7e | 00 04 ff 0d 00 1e 01 00 |....?..~|........|
|00002d40| 44 48 c0 04 04 44 49 c0 | 04 04 04 02 14 00 4a 00 |DH...DI.|......J.|
|00002d50| 05 00 24 00 0c 00 28 69 | 6e 20 70 65 72 63 65 6e |..$...(i|n percen|
|00002d60| 74 29 04 02 32 00 4c 00 | 01 00 1e 00 2a 00 45 6e |t)..2.L.|....*.En|
|00002d70| 74 65 72 20 67 72 6f 77 | 74 68 20 72 61 74 65 20 |ter grow|th rate |
|00002d80| 69 6e 20 73 74 61 62 6c | 65 20 67 72 6f 77 74 68 |in stabl|e growth|
|00002d90| 20 70 65 72 69 6f 64 3f | 7e 02 0a 00 4c 00 04 00 | period?|~...L...|
|00002da0| 33 00 01 00 18 40 04 02 | 14 00 4c 00 05 00 24 00 |3....@..|..L...$.|
|00002db0| 0c 00 28 69 6e 20 70 65 | 72 63 65 6e 74 29 be 00 |..(in pe|rcent)..|
|00002dc0| 0a 00 4d 00 04 00 35 00 | 24 00 05 00 04 02 0c 00 |..M...5.|$.......|
|00002dd0| 4e 00 01 00 21 00 04 00 | 42 65 74 61 be 00 0a 00 |N...!...|Beta....|
|00002de0| 4e 00 04 00 38 00 24 00 | 05 00 04 02 35 00 4f 00 |N...8.$.|....5.O.|
|00002df0| 01 00 1e 00 2d 00 57 69 | 6c 6c 20 74 68 65 20 62 |....-.Wi|ll the b|
|00002e00| 65 74 61 20 74 6f 20 63 | 68 61 6e 67 65 20 69 6e |eta to c|hange in|
|00002e10| 20 74 68 65 20 73 74 61 | 62 6c 65 20 70 65 72 69 | the sta|ble peri|
|00002e20| 6f 64 3f 04 02 0a 00 4f | 00 04 00 31 00 02 00 4e |od?....O|...1...N|
|00002e30| 6f 04 02 13 00 4f 00 05 | 00 24 00 0b 00 28 59 65 |o....O..|.$...(Ye|
|00002e40| 73 20 6f 72 20 4e 6f 29 | 04 02 32 00 50 00 01 00 |s or No)|..2.P...|
|00002e50| 1e 00 2a 00 49 66 20 79 | 65 73 2c 20 65 6e 74 65 |..*.If y|es, ente|
|00002e60| 72 20 74 68 65 20 62 65 | 74 61 20 66 6f 72 20 73 |r the be|ta for s|
|00002e70| 74 61 62 6c 65 20 70 65 | 72 69 6f 64 20 3d 7e 02 |table pe|riod =~.|
|00002e80| 0a 00 50 00 04 00 49 00 | 00 00 f0 3f 01 02 06 00 |..P...I.|...?....|
|00002e90| 50 00 05 00 24 00 be 00 | 0a 00 51 00 04 00 24 00 |P...$...|..Q...$.|
|00002ea0| 24 00 05 00 04 02 3a 00 | 52 00 01 00 1e 00 32 00 |$.....:.|R.....2.|
|00002eb0| 57 69 6c 6c 20 74 68 65 | 20 63 6f 73 74 20 6f 66 |Will the| cost of|
|00002ec0| 20 64 65 62 74 20 63 68 | 61 6e 67 65 20 69 6e 20 | debt ch|ange in |
|00002ed0| 74 68 65 20 73 74 61 62 | 6c 65 20 70 65 72 69 6f |the stab|le perio|
|00002ee0| 64 3f 04 02 0a 00 52 00 | 04 00 31 00 02 00 4e 6f |d?....R.|..1...No|
|00002ef0| 04 02 13 00 52 00 05 00 | 24 00 0b 00 28 59 65 73 |....R...|$...(Yes|
|00002f00| 20 6f 72 20 4e 6f 29 04 | 02 2d 00 53 00 01 00 1e | or No).|.-.S....|
|00002f10| 00 25 00 49 66 20 79 65 | 73 2c 20 65 6e 74 65 72 |.%.If ye|s, enter|
|00002f20| 20 74 68 65 20 6e 65 77 | 20 63 6f 73 74 20 6f 66 | the new| cost of|
|00002f30| 20 64 65 62 74 20 20 3d | 01 02 06 00 53 00 04 00 | debt  =|....S...|
|00002f40| 33 00 04 02 15 00 53 00 | 05 00 24 00 0d 00 28 20 |3.....S.|..$...( |
|00002f50| 69 6e 20 70 65 72 63 65 | 6e 74 29 be 00 0a 00 54 |in perce|nt)....T|
|00002f60| 00 04 00 24 00 24 00 05 | 00 04 02 38 00 55 00 01 |...$.$..|...8.U..|
|00002f70| 00 21 00 30 00 43 61 70 | 69 74 61 6c 20 53 70 65 |.!.0.Cap|ital Spe|
|00002f80| 6e 64 69 6e 67 2c 20 44 | 65 70 72 65 63 69 61 74 |nding, D|epreciat|
|00002f90| 69 6f 6e 20 26 20 57 6f | 72 6b 69 6e 67 20 43 61 |ion & Wo|rking Ca|
|00002fa0| 70 69 74 61 6c be 00 0a | 00 55 00 04 00 39 00 39 |pital...|.U...9.9|
|00002fb0| 00 05 00 04 02 4a 00 56 | 00 01 00 1e 00 42 00 44 |.....J.V|.....B.D|
|00002fc0| 6f 20 79 6f 75 20 77 61 | 6e 74 20 61 6c 6c 20 74 |o you wa|nt all t|
|00002fd0| 68 65 73 65 20 69 74 65 | 6d 73 20 74 6f 20 67 72 |hese ite|ms to gr|
|00002fe0| 6f 77 20 61 74 20 74 68 | 65 20 73 61 6d 65 20 72 |ow at th|e same r|
|00002ff0| 61 74 65 20 61 73 20 65 | 61 72 6e 69 6e 67 73 20 |ate as e|arnings |
|00003000| 3f 01 02 06 00 56 00 04 | 00 24 00 04 02 0b 00 56 |?....V..|.$.....V|
|00003010| 00 05 00 31 00 03 00 59 | 65 73 04 02 13 00 56 00 |...1...Y|es....V.|
|00003020| 06 00 24 00 0b 00 28 59 | 65 73 20 6f 72 20 4e 6f |..$...(Y|es or No|
|00003030| 29 04 02 47 00 57 00 01 | 00 1e 00 3f 00 49 66 20 |)..G.W..|...?.If |
|00003040| 6e 6f 74 2c 20 65 6e 74 | 65 72 20 74 68 65 20 67 |not, ent|er the g|
|00003050| 72 6f 77 74 68 20 72 61 | 74 65 73 20 66 6f 72 20 |rowth ra|tes for |
|00003060| 65 61 63 68 20 6f 66 20 | 74 68 65 20 66 6f 6c 6c |each of |the foll|
|00003070| 6f 77 69 6e 67 20 69 74 | 65 6d 73 3a be 00 0a 00 |owing it|ems:....|
|00003080| 57 00 04 00 24 00 24 00 | 05 00 04 02 18 00 58 00 |W...$.$.|......X.|
|00003090| 02 00 24 00 10 00 43 61 | 70 69 74 61 6c 20 53 70 |..$...Ca|pital Sp|
|000030a0| 65 6e 64 69 6e 67 04 02 | 14 00 58 00 03 00 24 00 |ending..|..X...$.|
|000030b0| 0c 00 44 65 70 72 65 63 | 69 61 74 69 6f 6e 04 02 |..Deprec|iation..|
|000030c0| 10 00 58 00 04 00 24 00 | 08 00 52 65 76 65 6e 75 |..X...$.|..Revenu|
|000030d0| 65 73 01 02 06 00 58 00 | 05 00 24 00 04 02 13 00 |es....X.|..$.....|
|000030e0| 59 00 01 00 1e 00 0b 00 | 48 69 67 68 20 47 72 6f |Y.......|High Gro|
|000030f0| 77 74 68 bd 00 18 00 59 | 00 02 00 22 00 01 00 18 |wth....Y|..."....|
|00003100| 40 22 00 01 00 18 40 22 | 00 01 00 18 40 04 00 04 |@"....@"|....@...|
|00003110| 02 14 00 59 00 05 00 24 | 00 0c 00 28 69 6e 20 70 |...Y...$|...(in p|
|00003120| 65 72 63 65 6e 74 29 04 | 02 15 00 5a 00 01 00 1e |ercent).|...Z....|
|00003130| 00 0d 00 53 74 61 62 6c | 65 20 47 72 6f 77 74 68 |...Stabl|e Growth|
|00003140| 04 02 14 00 5a 00 02 00 | 22 00 0c 00 44 6f 20 6e |....Z...|"...Do n|
|00003150| 6f 74 20 65 6e 74 65 72 | 04 02 14 00 5a 00 03 00 |ot enter|....Z...|
|00003160| 22 00 0c 00 44 6f 20 6e | 6f 74 20 65 6e 74 65 72 |"...Do n|ot enter|
|00003170| 06 00 1a 00 5a 00 04 00 | 22 00 b8 1e 85 eb 51 b8 |....Z...|".....Q.|
|00003180| ae 3f 00 00 41 00 02 ff | 04 00 44 4c c0 04 04 02 |.?..A...|..DL....|
|00003190| 14 00 5a 00 05 00 24 00 | 0c 00 28 69 6e 20 70 65 |..Z...$.|..(in pe|
|000031a0| 72 63 65 6e 74 29 be 00 | 0a 00 5b 00 04 00 24 00 |rcent)..|..[...$.|
|000031b0| 24 00 05 00 04 02 50 00 | 5c 00 01 00 1e 00 48 00 |$.....P.|\.....H.|
|000031c0| 44 6f 20 79 6f 75 20 77 | 61 6e 74 20 74 6f 20 6b |Do you w|ant to k|
|000031d0| 65 65 70 20 74 68 65 20 | 63 75 72 72 65 6e 74 20 |eep the |current |
|000031e0| 66 72 61 63 74 69 6f 6e | 20 6f 66 20 77 6f 72 6b |fraction| of work|
|000031f0| 69 6e 67 20 63 61 70 69 | 74 61 6c 20 74 6f 20 72 |ing capi|tal to r|
|00003200| 65 76 65 6e 75 65 73 3f | 01 02 06 00 5c 00 04 00 |evenues?|....\...|
|00003210| 24 00 04 02 0b 00 5c 00 | 05 00 31 00 03 00 59 65 |$.....\.|..1...Ye|
|00003220| 73 04 02 13 00 5c 00 06 | 00 24 00 0b 00 28 59 65 |s....\..|.$...(Ye|
|00003230| 73 20 6f 72 20 4e 6f 29 | 04 02 39 00 5d 00 01 00 |s or No)|..9.]...|
|00003240| 1e 00 31 00 53 70 65 63 | 69 66 79 20 77 6f 72 6b |..1.Spec|ify work|
|00003250| 69 6e 67 20 63 61 70 69 | 74 61 6c 20 61 73 20 61 |ing capi|tal as a|
|00003260| 20 70 65 72 63 65 6e 74 | 20 6f 66 20 72 65 76 65 | percent| of reve|
|00003270| 6e 75 65 73 3a 01 02 06 | 00 5d 00 04 00 22 00 04 |nues:...|.]..."..|
|00003280| 02 14 00 5d 00 05 00 24 | 00 0c 00 28 69 6e 20 70 |...]...$|...(in p|
|00003290| 65 72 63 65 6e 74 29 be | 00 0a 00 5e 00 04 00 24 |ercent).|...^...$|
|000032a0| 00 24 00 05 00 04 02 3a | 00 5f 00 01 00 23 00 32 |.$.....:|._...#.2|
|000032b0| 00 43 61 70 69 74 61 6c | 20 53 70 65 6e 64 69 6e |.Capital| Spendin|
|000032c0| 67 20 61 6e 64 20 44 65 | 70 72 65 63 69 61 74 69 |g and De|preciati|
|000032d0| 6f 6e 20 69 6e 20 53 74 | 61 62 6c 65 20 47 72 6f |on in St|able Gro|
|000032e0| 77 74 68 be 00 0a 00 5f | 00 04 00 24 00 24 00 05 |wth...._|...$.$..|
|000032f0| 00 d7 00 44 00 63 0b 00 | 00 6c 02 53 00 60 00 76 |...D.c..|.l.S.`.v|
|00003300| 00 5e 00 2d 00 35 00 0e | 00 57 00 4b 00 50 00 6b |.^.-.5..|.W.K.P.k|
|00003310| 00 00 00 5c 00 0e 00 1e | 00 5e 00 4e 00 0e 00 63 |...\....|.^.N...c|
|00003320| 00 54 00 0e 00 4a 00 7e | 00 59 00 52 00 4b 00 7f |.T...J.~|.Y.R.K..|
|00003330| 00 0e 00 84 00 5f 00 0e | 00 08 02 10 00 60 00 00 |....._..|.....`..|
|00003340| 00 09 00 90 01 00 00 60 | ba c0 01 1e c0 08 02 10 |.......`|........|
|00003350| 00 61 00 00 00 09 00 90 | 01 00 00 70 d9 c0 01 1e |.a......|...p....|
|00003360| 00 08 02 10 00 62 00 00 | 00 09 00 90 01 00 00 68 |.....b..|.......h|
|00003370| e3 c0 01 1e c0 08 02 10 | 00 63 00 00 00 09 00 90 |........|.c......|
|00003380| 01 00 00 e0 de c0 01 1e | 00 08 02 10 00 64 00 00 |........|.....d..|
|00003390| 00 09 00 90 01 00 00 70 | da c0 01 1e c0 08 02 10 |.......p|........|
|000033a0| 00 65 00 00 00 09 00 90 | 01 00 00 bd 01 c0 01 1e |.e......|........|
|000033b0| 00 08 02 10 00 66 00 00 | 00 09 00 90 01 00 00 c0 |.....f..|........|
|000033c0| d9 c0 01 1e 00 08 02 10 | 00 67 00 00 00 09 00 90 |........|.g......|
|000033d0| 01 00 00 00 01 c0 01 1e | c0 08 02 10 00 68 00 00 |........|.....h..|
|000033e0| 00 09 00 90 01 00 00 e0 | d9 c0 01 1e 00 08 02 10 |........|........|
|000033f0| 00 69 00 00 00 09 00 90 | 01 00 00 e0 d9 c0 01 1e |.i......|........|
|00003400| c0 08 02 10 00 6a 00 00 | 00 09 00 90 01 00 00 70 |.....j..|.......p|
|00003410| da c0 01 1e c0 08 02 10 | 00 6b 00 00 00 09 00 90 |........|.k......|
|00003420| 01 00 00 09 da c0 01 1e | 00 08 02 10 00 6c 00 00 |........|.....l..|
|00003430| 00 09 00 90 01 00 00 e6 | 01 c0 01 1e 00 08 02 10 |........|........|
|00003440| 00 6d 00 00 00 09 00 90 | 01 00 00 40 da c0 01 48 |.m......|...@...H|
|00003450| 00 08 02 10 00 6e 00 00 | 00 09 00 90 01 00 00 48 |.....n..|.......H|
|00003460| 4c c0 01 1e c0 08 02 10 | 00 6f 00 00 00 09 00 90 |L.......|.o......|
|00003470| 01 00 00 e8 4b c0 01 1e | 40 08 02 10 00 70 00 01 |....K...|@....p..|
|00003480| 00 07 00 90 01 00 00 d8 | 4b c0 01 1e 40 08 02 10 |........|K...@...|
|00003490| 00 71 00 01 00 07 00 90 | 01 00 00 00 00 c0 01 1e |.q......|........|
|000034a0| c0 08 02 10 00 72 00 01 | 00 07 00 90 01 00 00 a8 |.....r..|........|
|000034b0| 4c c0 01 1e 00 08 02 10 | 00 73 00 01 00 07 00 90 |L.......|.s......|
|000034c0| 01 00 00 80 da c0 01 1e | 00 08 02 10 00 74 00 01 |........|.....t..|
|000034d0| 00 07 00 90 01 00 00 00 | 00 c0 01 1e c0 08 02 10 |........|........|
|000034e0| 00 75 00 01 00 07 00 90 | 01 00 00 28 dd c0 01 1e |.u......|...(....|
|000034f0| c0 08 02 10 00 76 00 01 | 00 07 00 90 01 00 00 00 |.....v..|........|
|00003500| db c0 01 1e 00 08 02 10 | 00 77 00 01 00 07 00 90 |........|.w......|
|00003510| 01 00 00 c0 da c0 01 1e | 00 08 02 10 00 78 00 01 |........|.....x..|
|00003520| 00 07 00 90 01 00 00 00 | 00 c0 01 1e 80 08 02 10 |........|........|
|00003530| 00 79 00 01 00 07 00 90 | 01 00 00 00 db c0 01 1e |.y......|........|
|00003540| c0 08 02 10 00 7a 00 01 | 00 07 00 90 01 00 00 82 |.....z..|........|
|00003550| 58 c0 01 1e 00 08 02 10 | 00 7b 00 01 00 07 00 90 |X.......|.{......|
|00003560| 01 00 00 00 db c0 01 23 | 00 08 02 10 00 7c 00 01 |.......#|.....|..|
|00003570| 00 07 00 90 01 00 00 00 | 00 c0 01 1e 40 08 02 10 |........|....@...|
|00003580| 00 7d 00 01 00 07 00 90 | 01 00 00 00 00 c0 01 1e |.}......|........|
|00003590| c0 08 02 10 00 7e 00 01 | 00 07 00 90 01 00 00 a8 |.....~..|........|
|000035a0| 4c c0 01 1e 00 08 02 10 | 00 7f 00 01 00 07 00 90 |L.......|........|
|000035b0| 01 00 00 40 dc c0 01 23 | 00 04 02 4a 00 60 00 01 |...@...#|...J.`..|
|000035c0| 00 1e 00 42 00 49 73 20 | 63 61 70 69 74 61 6c 20 |...B.Is |capital |
|000035d0| 73 70 65 6e 64 69 6e 67 | 20 74 6f 20 62 65 20 6f |spending| to be o|
|000035e0| 66 66 73 65 74 20 62 79 | 20 64 65 70 72 65 63 69 |ffset by| depreci|
|000035f0| 61 74 69 6f 6e 20 69 6e | 20 73 74 61 62 6c 65 20 |ation in| stable |
|00003600| 70 65 72 69 6f 64 3f 01 | 02 06 00 60 00 04 00 38 |period?.|...`...8|
|00003610| 00 04 02 0a 00 60 00 05 | 00 31 00 02 00 4e 6f 04 |.....`..|.1...No.|
|00003620| 02 13 00 60 00 06 00 24 | 00 0b 00 28 59 65 73 20 |...`...$|...(Yes |
|00003630| 6f 72 20 4e 6f 29 04 02 | 4c 00 61 00 01 00 1e 00 |or No)..|L.a.....|
|00003640| 44 00 49 66 20 6e 6f 2c | 20 64 6f 20 79 6f 75 20 |D.If no,| do you |
|00003650| 77 61 6e 74 20 74 6f 20 | 65 6e 74 65 72 20 63 61 |want to |enter ca|
|00003660| 70 69 74 61 6c 20 65 78 | 70 65 6e 64 69 74 75 72 |pital ex|penditur|
|00003670| 65 20 61 73 20 25 20 6f | 66 20 64 65 70 72 65 63 |e as % o|f deprec|
|00003680| 69 61 74 69 6f 6e 01 02 | 06 00 61 00 04 00 38 00 |iation..|..a...8.|
|00003690| 7e 02 0a 00 61 00 05 00 | 22 00 01 00 5e 40 04 02 |~...a...|"...^@..|
|000036a0| 14 00 61 00 06 00 24 00 | 0c 00 28 69 6e 20 70 65 |..a...$.|..(in pe|
|000036b0| 72 63 65 6e 74 29 be 00 | 0c 00 62 00 04 00 38 00 |rcent)..|..b...8.|
|000036c0| 38 00 24 00 06 00 be 00 | 0c 00 63 00 04 00 38 00 |8.$.....|..c...8.|
|000036d0| 38 00 24 00 06 00 04 02 | 5a 00 64 00 01 00 23 00 |8.$.....|Z.d...#.|
|000036e0| 52 00 42 65 66 6f 72 65 | 20 72 65 76 69 65 77 69 |R.Before| reviewi|
|000036f0| 6e 67 20 74 68 65 20 6f | 75 74 70 75 74 2c 20 63 |ng the o|utput, c|
|00003700| 68 65 63 6b 20 74 6f 20 | 73 65 65 20 69 66 20 61 |heck to |see if a|
|00003710| 6e 79 20 77 61 72 6e 69 | 6e 67 73 20 61 70 70 65 |ny warni|ngs appe|
|00003720| 61 72 20 6f 6e 20 74 68 | 65 20 6e 65 78 74 20 70 |ar on th|e next p|
|00003730| 61 67 65 2e be 00 0a 00 | 64 00 04 00 24 00 24 00 |age.....|d...$.$.|
|00003740| 05 00 01 02 06 00 65 00 | 00 00 1f 00 04 02 10 00 |......e.|........|
|00003750| 65 00 01 00 3a 00 08 00 | 57 61 72 6e 69 6e 67 73 |e...:...|Warnings|
|00003760| be 00 14 00 65 00 02 00 | 1f 00 1f 00 1f 00 1f 00 |....e...|........|
|00003770| 1f 00 1f 00 1f 00 08 00 | 06 00 78 00 66 00 01 00 |........|..x.f...|
|00003780| 23 00 00 00 44 77 c5 03 | ff ff 00 00 67 00 01 ff |#...Dw..|....g...|
|00003790| 62 00 44 13 c0 03 1e 00 | 00 09 19 02 47 00 17 41 |b.D.....|....G..A|
|000037a0| 59 6f 75 20 68 61 76 65 | 20 65 6e 74 65 72 65 64 |You have| entered|
|000037b0| 20 61 20 6e 65 67 61 74 | 69 76 65 20 63 75 72 72 | a negat|ive curr|
|000037c0| 65 6e 74 20 45 50 53 2e | 20 54 68 69 73 20 6d 6f |ent EPS.| This mo|
|000037d0| 64 65 6c 20 77 69 6c 6c | 20 6e 6f 74 20 77 6f 72 |del will| not wor|
|000037e0| 6b 19 08 0e 00 19 40 00 | 01 17 01 20 19 08 03 00 |k.....@.|... ....|
|000037f0| 42 03 01 00 07 02 03 00 | 01 00 20 be 00 0a 00 66 |B.......|.. ....f|
|00003800| 00 04 00 24 00 24 00 05 | 00 06 00 83 00 67 00 01 |...$.$..|.....g..|
|00003810| 00 23 00 00 00 48 77 c5 | 03 ff ff 00 00 69 00 01 |.#...Hw.|.....i..|
|00003820| ff 6d 00 44 39 c0 04 1e | 00 00 09 19 02 56 00 17 |.m.D9...|.....V..|
|00003830| 50 48 69 73 74 6f 72 69 | 63 61 6c 20 47 72 6f 77 |PHistori|cal Grow|
|00003840| 74 68 20 52 61 74 65 20 | 63 61 6e 6e 6f 74 20 62 |th Rate |cannot b|
|00003850| 65 20 63 61 6c 63 75 6c | 61 74 65 64 20 77 69 74 |e calcul|ated wit|
|00003860| 68 20 6e 65 67 61 74 69 | 76 65 20 45 50 53 2e 20 |h negati|ve EPS. |
|00003870| 57 65 69 67 68 74 20 69 | 74 20 61 74 20 7a 65 72 |Weight i|t at zer|
|00003880| 6f 19 08 0a 00 17 01 20 | 19 08 03 00 42 03 01 00 |o...... |....B...|
|00003890| 07 02 03 00 01 00 20 be | 00 0a 00 67 00 04 00 24 |...... .|...g...$|
|000038a0| 00 24 00 05 00 01 02 06 | 00 68 00 01 00 23 00 be |.$......|.h...#..|
|000038b0| 00 0a 00 68 00 04 00 24 | 00 24 00 05 00 06 00 7b |...h...$|.$.....{|
|000038c0| 00 69 00 01 00 23 00 00 | 00 80 77 c5 03 ff ff 00 |.i...#..|..w.....|
|000038d0| 00 6a 00 01 ff 65 00 44 | 15 c0 03 1f 00 00 00 00 |.j...e.D|........|
|000038e0| 00 00 f8 3f 44 16 c0 03 | 05 0d 19 02 43 00 17 3d |...?D...|....C..=|
|000038f0| 43 61 70 69 74 61 6c 20 | 53 70 65 6e 64 69 6e 67 |Capital |Spending|
|00003900| 20 65 78 63 65 65 64 73 | 20 64 65 70 72 65 63 69 | exceeds| depreci|
|00003910| 61 74 69 6f 6e 20 62 79 | 20 61 20 73 69 67 6e 69 |ation by| a signi|
|00003920| 66 69 63 61 6e 74 20 66 | 61 63 74 6f 72 19 08 0a |ficant f|actor...|
|00003930| 00 17 01 20 19 08 03 00 | 42 03 01 00 07 02 3f 00 |... ....|B.....?.|
|00003940| 3d 00 43 61 70 69 74 61 | 6c 20 53 70 65 6e 64 69 |=.Capita|l Spendi|
|00003950| 6e 67 20 65 78 63 65 65 | 64 73 20 64 65 70 72 65 |ng excee|ds depre|
|00003960| 63 69 61 74 69 6f 6e 20 | 62 79 20 61 20 73 69 67 |ciation |by a sig|
|00003970| 6e 69 66 69 63 61 6e 74 | 20 66 61 63 74 6f 72 be |nificant| factor.|
|00003980| 00 0a 00 69 00 04 00 24 | 00 24 00 05 00 06 00 72 |...i...$|.$.....r|
|00003990| 00 6a 00 01 00 23 00 00 | 00 4c 77 c5 03 ff ff 00 |.j...#..|.Lw.....|
|000039a0| 00 6b 00 01 ff 5c 00 44 | 48 c0 04 44 49 c0 04 03 |.k...\.D|H..DI...|
|000039b0| 44 4a c0 04 03 1e 01 00 | 0b 19 02 07 00 17 01 20 |DJ......|....... |
|000039c0| 19 08 3e 00 17 35 59 6f | 75 72 20 77 65 69 67 68 |..>..5Yo|ur weigh|
|000039d0| 74 73 20 6f 6e 20 74 68 | 65 20 67 72 6f 77 74 68 |ts on th|e growth|
|000039e0| 20 72 61 74 65 73 20 64 | 6f 20 6e 6f 74 20 61 64 | rates d|o not ad|
|000039f0| 64 20 75 70 20 74 6f 20 | 6f 6e 65 19 08 03 00 42 |d up to |one....B|
|00003a00| 03 01 00 07 02 03 00 01 | 00 20 be 00 0a 00 6a 00 |........|. ....j.|
|00003a10| 04 00 24 00 24 00 05 00 | 06 00 66 00 6b 00 01 00 |..$.$...|..f.k...|
|00003a20| 23 00 00 00 50 77 c5 03 | ff ff 00 00 6e 00 03 ff |#...Pw..|....n...|
|00003a30| 50 00 44 4c c0 04 1e 0a | 00 14 0d 19 02 34 00 17 |P.DL....|.....4..|
|00003a40| 2e 54 68 69 73 20 69 73 | 20 61 20 68 69 67 68 20 |.This is| a high |
|00003a50| 67 72 6f 77 74 68 20 72 | 61 74 65 20 66 6f 72 20 |growth r|ate for |
|00003a60| 61 20 73 74 61 62 6c 65 | 20 70 65 72 69 6f 64 19 |a stable| period.|
|00003a70| 08 0e 00 19 40 00 01 17 | 01 20 19 08 03 00 42 03 |....@...|. ....B.|
|00003a80| 01 00 07 02 03 00 01 00 | 20 be 00 0a 00 6b 00 04 |........| ....k..|
|00003a90| 00 24 00 24 00 05 00 01 | 02 06 00 6c 00 01 00 23 |.$.$....|...l...#|
|00003aa0| 00 be 00 0a 00 6c 00 04 | 00 24 00 24 00 05 00 01 |.....l..|.$.$....|
|00003ab0| 02 06 00 6d 00 00 00 15 | 00 04 02 1f 00 6d 00 01 |...m....|.....m..|
|00003ac0| 00 47 00 17 00 4f 75 74 | 70 75 74 20 66 72 6f 6d |.G...Out|put from|
|00003ad0| 20 74 68 65 20 70 72 6f | 67 72 61 6d be 00 14 00 | the pro|gram....|
|00003ae0| 6d 00 02 00 15 00 15 00 | 15 00 15 00 15 00 15 00 |m.......|........|
|00003af0| 15 00 08 00 04 02 18 00 | 6e 00 01 00 1e 00 10 00 |........|n.......|
|00003b00| 43 6f 73 74 20 6f 66 20 | 45 71 75 69 74 79 20 3d |Cost of |Equity =|
|00003b10| 06 00 42 00 6e 00 03 00 | 33 00 a2 45 b6 f3 fd d4 |..B.n...|3..E....|
|00003b20| b8 3f 00 00 70 00 03 ff | 2c 00 44 2e c0 04 17 03 |.?..p...|,.D.....|
|00003b30| 59 65 73 0b 19 02 08 00 | 24 2f c0 04 19 08 15 00 |Yes.....|$/......|
|00003b40| 44 32 c0 03 44 31 c0 03 | 44 33 c0 03 05 03 19 08 |D2..D1..|D3......|
|00003b50| 03 00 42 03 01 00 be 00 | 0a 00 6e 00 04 00 24 00 |..B.....|..n...$.|
|00003b60| 24 00 05 00 04 02 1f 00 | 6f 00 01 00 1e 00 17 00 |$.......|o.......|
|00003b70| 45 71 75 69 74 79 2f 28 | 44 65 62 74 2b 45 71 75 |Equity/(|Debt+Equ|
|00003b80| 69 74 79 20 29 20 3d 06 | 00 7a 00 6f 00 03 00 33 |ity ) =.|.z.o...3|
|00003b90| 00 c5 12 32 f8 05 8a ef | 3f 00 00 40 00 02 fe 64 |...2....|?..@...d|
|00003ba0| 00 44 1f c0 05 17 03 59 | 65 73 0b 19 02 1d 00 44 |.D.....Y|es.....D|
|00003bb0| 21 c0 05 44 22 c0 05 05 | 44 23 c0 05 44 21 c0 05 |!..D"...|D#..D!..|
|00003bc0| 44 22 c0 05 05 03 15 06 | 19 08 38 00 44 25 c0 05 |D"......|..8.D%..|
|00003bd0| 17 03 59 65 73 0b 19 02 | 13 00 44 1c c0 03 44 1b |..Yes...|..D...D.|
|00003be0| c0 03 44 1c c0 03 03 15 | 06 19 08 0f 00 1e 01 00 |..D.....|........|
|00003bf0| 44 26 c0 05 04 19 08 03 | 00 22 03 01 00 19 08 03 |D&......|."......|
|00003c00| 00 42 03 01 00 be 00 0a | 00 6f 00 04 00 24 00 24 |.B......|.o...$.$|
|00003c10| 00 05 00 04 02 20 00 70 | 00 01 00 1e 00 18 00 41 |..... .p|.......A|
|00003c20| 66 74 65 72 2d 74 61 78 | 20 43 6f 73 74 20 6f 66 |fter-tax| Cost of|
|00003c30| 20 64 65 62 74 20 3d 06 | 00 24 00 70 00 03 00 33 | debt =.|.$.p...3|
|00003c40| 00 ea 7c 78 96 20 23 a4 | 3f 00 00 71 00 03 ff 0e |..|x. #.|?..q....|
|00003c50| 00 44 35 c0 04 1e 01 00 | 44 17 c0 03 04 15 05 be |.D5.....|D.......|
|00003c60| 00 0a 00 70 00 04 00 24 | 00 24 00 05 00 04 02 1d |...p...$|.$......|
|00003c70| 00 71 00 01 00 1e 00 15 | 00 44 65 62 74 2f 28 44 |.q......|.Debt/(D|
|00003c80| 65 62 74 20 2b 45 71 75 | 69 74 79 29 20 3d 06 00 |ebt +Equ|ity) =..|
|00003c90| 1e 00 71 00 03 00 3b 00 | c0 4e 7b f3 81 7e 8d 3f |..q...;.|.N{..~.?|
|00003ca0| 00 00 72 00 03 ff 08 00 | 1e 01 00 44 6f c0 03 04 |..r.....|...Do...|
|00003cb0| be 00 0a 00 71 00 04 00 | 24 00 24 00 05 00 04 02 |....q...|$.$.....|
|00003cc0| 19 00 72 00 01 00 1e 00 | 11 00 43 6f 73 74 20 6f |..r.....|..Cost o|
|00003cd0| 66 20 43 61 70 69 74 61 | 6c 20 3d 06 00 29 00 72 |f Capita|l =..).r|
|00003ce0| 00 03 00 33 00 d8 d1 63 | 10 90 9e b8 3f 00 00 76 |...3...c|....?..v|
|00003cf0| 00 04 ff 13 00 44 6e c0 | 03 44 6f c0 03 05 44 70 |.....Dn.|.Do...Dp|
|00003d00| c0 03 44 71 c0 03 05 03 | be 00 0a 00 72 00 04 00 |..Dq....|....r...|
|00003d10| 24 00 24 00 05 00 be 00 | 0c 00 73 00 03 00 3c 00 |$.$.....|..s...<.|
|00003d20| 24 00 24 00 05 00 be 00 | 0a 00 74 00 04 00 24 00 |$.$.....|..t...$.|
|00003d30| 24 00 05 00 04 02 27 00 | 75 00 01 00 1e 00 1f 00 |$.....'.|u.......|
|00003d40| 43 75 72 72 65 6e 74 20 | 45 42 49 54 20 2a 20 28 |Current |EBIT * (|
|00003d50| 31 20 2d 20 74 61 78 20 | 72 61 74 65 29 20 3d 06 |1 - tax |rate) =.|
|00003d60| 00 24 00 75 00 04 00 3d | 00 7f 1d 38 67 04 f9 ac |.$.u...=|...8g...|
|00003d70| 40 00 00 8a 00 0d ff 0e | 00 44 13 c0 03 1e 01 00 |@.......|.D......|
|00003d80| 44 17 c0 03 04 15 05 be | 00 0a 00 75 00 05 00 24 |D.......|...u...$|
|00003d90| 00 24 00 06 00 04 02 2c | 00 76 00 01 00 1e 00 24 |.$.....,|.v.....$|
|00003da0| 00 20 2d 20 28 43 61 70 | 69 74 61 6c 20 53 70 65 |. - (Cap|ital Spe|
|00003db0| 6e 64 69 6e 67 20 2d 20 | 44 65 70 72 65 63 69 61 |nding - |Deprecia|
|00003dc0| 74 69 6f 6e 29 01 02 06 | 00 76 00 03 00 26 00 06 |tion)...|.v...&..|
|00003dd0| 00 20 00 76 00 04 00 28 | 00 00 00 00 00 00 e0 8c |. .v...(|........|
|00003de0| 40 00 00 77 00 04 ff 0a | 00 44 15 c0 03 44 16 c0 |@..w....|.D...D..|
|00003df0| 03 04 15 01 02 06 00 76 | 00 05 00 24 00 04 02 24 |.......v|...$...$|
|00003e00| 00 77 00 01 00 1e 00 1c | 00 20 2d 20 43 68 61 6e |.w......|. - Chan|
|00003e10| 67 65 20 69 6e 20 57 6f | 72 6b 69 6e 67 20 43 61 |ge in Wo|rking Ca|
|00003e20| 70 69 74 61 6c 01 02 06 | 00 77 00 03 00 26 00 06 |pital...|.w...&..|
|00003e30| 00 1a 00 77 00 04 00 28 | 00 00 00 00 00 00 30 7f |...w...(|......0.|
|00003e40| 40 00 00 78 00 04 ff 04 | 00 44 1a c0 03 01 02 06 |@..x....|.D......|
|00003e50| 00 77 00 05 00 24 00 04 | 02 14 00 78 00 01 00 1e |.w...$..|...x....|
|00003e60| 00 0c 00 43 75 72 72 65 | 6e 74 20 46 43 46 46 01 |...Curre|nt FCFF.|
|00003e70| 02 06 00 78 00 03 00 26 | 00 06 00 24 00 78 00 04 |...x...&|...$.x..|
|00003e80| 00 3e 00 7f 1d 38 67 04 | db a1 40 00 00 83 00 03 |.>...8g.|..@.....|
|00003e90| ff 0e 00 44 75 c0 04 44 | 76 c0 04 04 44 77 c0 04 |...Du..D|v...Dw..|
|00003ea0| 04 01 02 06 00 78 00 05 | 00 24 00 be 00 0a 00 79 |.....x..|.$.....y|
|00003eb0| 00 04 00 24 00 24 00 05 | 00 04 02 29 00 7a 00 01 |...$.$..|...).z..|
|00003ec0| 00 23 00 21 00 47 72 6f | 77 74 68 20 52 61 74 65 |.#.!.Gro|wth Rate|
|00003ed0| 20 69 6e 20 45 61 72 6e | 69 6e 67 73 20 70 65 72 | in Earn|ings per|
|00003ee0| 20 73 68 61 72 65 be 00 | 0a 00 7a 00 04 00 24 00 | share..|..z...$.|
|00003ef0| 24 00 05 00 04 02 13 00 | 7b 00 03 00 23 00 0b 00 |$.......|{...#...|
|00003f00| 47 72 6f 77 74 68 20 52 | 61 74 65 04 02 0e 00 7b |Growth R|ate....{|
|00003f10| 00 04 00 3f 00 06 00 57 | 65 69 67 68 74 01 02 06 |...?...W|eight...|
|00003f20| 00 7b 00 05 00 3f 00 04 | 02 1b 00 7c 00 01 00 1e |.{...?..|...|....|
|00003f30| 00 13 00 48 69 73 74 6f | 72 69 63 61 6c 20 47 72 |...Histo|rical Gr|
|00003f40| 6f 77 74 68 20 3d 06 00 | 2f 00 7c 00 03 00 33 00 |owth =..|/.|...3.|
|00003f50| e8 e6 27 01 7f 02 dd 3f | 00 00 7c 00 04 ff 19 00 |..'....?|..|.....|
|00003f60| 44 13 c0 03 44 39 c0 04 | 06 15 1f 9a 99 99 99 99 |D...D9..|........|
|00003f70| 99 c9 3f 15 07 1e 01 00 | 04 06 00 1a 00 7c 00 04 |..?.....|.....|..|
|00003f80| 00 33 00 00 00 00 00 00 | 00 00 00 00 00 7d 00 03 |.3......|.....}..|
|00003f90| ff 04 00 44 48 c0 04 01 | 02 06 00 7c 00 05 00 24 |...DH...|...|...$|
|00003fa0| 00 04 02 1b 00 7d 00 01 | 00 1e 00 13 00 4f 75 74 |.....}..|.....Out|
|00003fb0| 73 69 64 65 20 45 73 74 | 69 6d 61 74 65 73 20 3d |side Est|imates =|
|00003fc0| 06 00 1a 00 7d 00 03 00 | 33 00 00 00 00 00 00 00 |....}...|3.......|
|00003fd0| c0 3f 00 00 7d 00 04 ff | 04 00 44 3c c0 04 06 00 |.?..}...|..D<....|
|00003fe0| 1a 00 7d 00 04 00 33 00 | 00 00 00 00 00 00 00 00 |..}...3.|........|
|00003ff0| 00 00 4a 00 04 ff 04 00 | 44 49 c0 04 01 02 06 00 |..J.....|DI......|
|00004000| 7d 00 05 00 24 00 04 02 | 1c 00 7e 00 01 00 1e 00 |}...$...|..~.....|
|00004010| 14 00 46 75 6e 64 61 6d | 65 6e 74 61 6c 20 47 72 |..Fundam|ental Gr|
|00004020| 6f 77 74 68 20 3d 06 00 | 41 00 7e 00 03 00 33 00 |owth =..|A.~...3.|
|00004030| 05 09 bd b2 3f 43 b9 3f | 00 00 7c 00 03 ff 2b 00 |....?C.?|..|...+.|
|00004040| 44 42 c0 05 17 02 4e 6f | 0b 19 02 0d 00 44 41 c0 |DB....No|.....DA.|
|00004050| 02 44 40 c0 02 05 19 08 | 10 00 44 45 c0 02 44 44 |.D@.....|..DE..DD|
|00004060| c0 02 05 19 08 03 00 42 | 03 01 00 06 00 1a 00 7e |.......B|.......~|
|00004070| 00 04 00 33 00 00 00 00 | 00 00 00 f0 3f 00 00 7f |...3....|....?...|
|00004080| 00 03 ff 04 00 44 4a c0 | 04 01 02 06 00 7e 00 05 |.....DJ.|.....~..|
|00004090| 00 24 00 04 02 18 00 7f | 00 01 00 23 00 10 00 57 |.$......|...#...W|
|000040a0| 65 69 67 68 74 65 64 20 | 41 76 65 72 61 67 65 06 |eighted |Average.|
|000040b0| 00 33 00 7f 00 03 00 40 | 00 05 09 bd b2 3f 43 b9 |.3.....@|.....?C.|
|000040c0| 3f 00 00 75 00 04 ff 1d | 00 44 7c c0 03 44 7c c0 |?..u....|.D|..D|.|
|000040d0| 04 05 44 7d c0 03 44 7d | c0 04 05 03 44 7e c0 03 |..D}..D}|....D~..|
|000040e0| 44 7e c0 04 05 03 be 00 | 0a 00 7f 00 04 00 3f 00 |D~......|......?.|
|000040f0| 3f 00 05 00 d7 00 44 00 | bb 0d 00 00 6c 02 7d 00 |?.....D.|....l.}.|
|00004100| 80 00 10 00 10 00 6c 00 | 36 00 91 00 9c 00 18 00 |......l.|6.......|
|00004110| d0 00 8b 00 7f 00 18 00 | 45 00 70 00 af 00 5a 00 |........|E.p...Z.|
|00004120| 51 00 58 00 10 00 0e 00 | 61 00 68 00 5a 00 54 00 |Q.X.....|a.h.Z.T.|
|00004130| 0e 00 3b 00 33 00 7a 00 | 65 00 8d 00 08 02 10 00 |..;.3.z.|e.......|
|00004140| 80 00 01 00 0e 00 90 01 | 00 00 60 ba c0 01 23 c0 |........|..`...#.|
|00004150| 08 02 10 00 81 00 01 00 | 0e 00 90 01 00 00 70 d9 |........|......p.|
|00004160| c0 01 23 00 08 02 10 00 | 82 00 01 00 0e 00 90 01 |..#.....|........|
|00004170| 00 00 68 e3 c0 01 23 c0 | 08 02 10 00 83 00 01 00 |..h...#.|........|
|00004180| 0e 00 90 01 00 00 e0 de | c0 01 23 00 08 02 10 00 |........|..#.....|
|00004190| 84 00 01 00 0e 00 90 01 | 00 00 70 da c0 01 23 c0 |........|..p...#.|
|000041a0| 08 02 10 00 85 00 01 00 | 0e 00 90 01 00 00 bd 01 |........|........|
|000041b0| c0 01 1e 00 08 02 10 00 | 86 00 01 00 0e 00 90 01 |........|........|
|000041c0| 00 00 c0 d9 c0 01 1e 00 | 08 02 10 00 87 00 01 00 |........|........|
|000041d0| 0e 00 90 01 00 00 00 01 | c0 01 1e c0 08 02 10 00 |........|........|
|000041e0| 88 00 01 00 0e 00 90 01 | 00 00 e0 d9 c0 01 1e 00 |........|........|
|000041f0| 08 02 10 00 89 00 01 00 | 0e 00 90 01 00 00 e0 d9 |........|........|
|00004200| c0 01 1e c0 08 02 10 00 | 8a 00 01 00 0e 00 90 01 |........|........|
|00004210| 00 00 70 da c0 01 1e c0 | 08 02 10 00 8b 00 01 00 |..p.....|........|
|00004220| 0e 00 90 01 00 00 09 da | c0 01 1e 00 08 02 10 00 |........|........|
|00004230| 8c 00 01 00 0e 00 90 01 | 00 00 e6 01 c0 01 1e 00 |........|........|
|00004240| 08 02 10 00 8d 00 01 00 | 0e 00 90 01 00 00 40 da |........|......@.|
|00004250| c0 01 1e 00 08 02 10 00 | 8e 00 01 00 0e 00 90 01 |........|........|
|00004260| 00 00 48 4c c0 01 1e c0 | 08 02 10 00 8f 00 01 00 |..HL....|........|
|00004270| 0e 00 90 01 00 00 e8 4b | c0 01 1e 40 08 02 10 00 |.......K|...@....|
|00004280| 90 00 01 00 07 00 90 01 | 00 00 d8 4b c0 01 1e 40 |........|...K...@|
|00004290| 08 02 10 00 91 00 01 00 | 07 00 90 01 00 00 00 00 |........|........|
|000042a0| c0 01 1e c0 08 02 10 00 | 92 00 01 00 07 00 90 01 |........|........|
|000042b0| 00 00 a8 4c c0 01 1e 00 | 08 02 10 00 93 00 01 00 |...L....|........|
|000042c0| 07 00 90 01 00 00 80 da | c0 01 1e 00 08 02 10 00 |........|........|
|000042d0| 94 00 01 00 07 00 90 01 | 00 00 00 00 c0 01 1e c0 |........|........|
|000042e0| 08 02 10 00 95 00 01 00 | 07 00 90 01 00 00 28 dd |........|......(.|
|000042f0| c0 01 1e c0 08 02 10 00 | 96 00 01 00 07 00 90 01 |........|........|
|00004300| 00 00 00 db c0 01 1e 00 | 08 02 10 00 97 00 01 00 |........|........|
|00004310| 07 00 90 01 00 00 c0 da | c0 01 21 00 08 02 10 00 |........|..!.....|
|00004320| 98 00 01 00 07 00 90 01 | 00 00 00 00 c0 01 1e 80 |........|........|
|00004330| 08 02 10 00 99 00 01 00 | 07 00 90 01 00 00 00 db |........|........|
|00004340| c0 01 1e c0 08 02 10 00 | 9a 00 01 00 07 00 90 01 |........|........|
|00004350| 00 00 82 58 c0 01 1e 00 | 08 02 10 00 9b 00 01 00 |...X....|........|
|00004360| 07 00 90 01 00 00 00 db | c0 01 1e 00 08 02 10 00 |........|........|
|00004370| 9c 00 01 00 07 00 90 01 | 00 00 00 00 c0 01 1e 40 |........|.......@|
|00004380| 08 02 10 00 9d 00 01 00 | 07 00 90 01 00 00 00 00 |........|........|
|00004390| c0 01 1e c0 08 02 10 00 | 9e 00 01 00 07 00 90 01 |........|........|
|000043a0| 00 00 a8 4c c0 01 1e 00 | 08 02 10 00 9f 00 01 00 |...L....|........|
|000043b0| 07 00 90 01 00 00 40 dc | 40 01 23 00 be 00 0c 00 |......@.|@.#.....|
|000043c0| 80 00 03 00 41 00 3f 00 | 3f 00 05 00 04 02 49 00 |....A.?.|?.....I.|
|000043d0| 81 00 01 00 23 00 41 00 | 47 72 6f 77 74 68 20 52 |....#.A.|Growth R|
|000043e0| 61 74 65 20 69 6e 20 63 | 61 70 69 74 61 6c 20 73 |ate in c|apital s|
|000043f0| 70 65 6e 64 69 6e 67 2c | 20 64 65 70 72 65 63 69 |pending,| depreci|
|00004400| 61 74 69 6f 6e 20 61 6e | 64 20 77 6f 72 6b 69 6e |ation an|d workin|
|00004410| 67 20 63 61 70 69 74 61 | 6c be 00 0c 00 81 00 03 |g capita|l.......|
|00004420| 00 41 00 3f 00 3f 00 05 | 00 01 02 06 00 82 00 01 |.A.?.?..|........|
|00004430| 00 1e 00 04 02 13 00 82 | 00 03 00 41 00 0b 00 48 |........|...A...H|
|00004440| 69 67 68 20 47 72 6f 77 | 74 68 04 02 15 00 82 00 |igh Grow|th......|
|00004450| 04 00 3f 00 0d 00 53 74 | 61 62 6c 65 20 47 72 6f |..?...St|able Gro|
|00004460| 77 74 68 01 02 06 00 82 | 00 05 00 3f 00 04 02 29 |wth.....|...?...)|
|00004470| 00 83 00 01 00 1e 00 21 | 00 47 72 6f 77 74 68 20 |.......!|.Growth |
|00004480| 72 61 74 65 20 69 6e 20 | 63 61 70 69 74 61 6c 20 |rate in |capital |
|00004490| 73 70 65 6e 64 69 6e 67 | 20 3d 06 00 38 00 83 00 |spending| =..8...|
|000044a0| 03 00 33 00 05 09 bd b2 | 3f 43 b9 3f 00 00 83 00 |..3.....|?C.?....|
|000044b0| 04 ff 22 00 44 56 c0 05 | 17 03 59 65 73 0b 19 02 |..".DV..|..Yes...|
|000044c0| 08 00 24 7f c0 03 19 08 | 0b 00 24 59 c0 02 19 08 |..$.....|..$Y....|
|000044d0| 03 00 42 03 01 00 06 00 | 38 00 83 00 04 00 33 00 |..B.....|8.....3.|
|000044e0| 00 00 54 96 c5 03 ff ff | 00 00 84 00 04 ff 22 00 |..T.....|......".|
|000044f0| 44 56 c0 06 17 03 59 65 | 73 0b 19 02 08 00 24 90 |DV....Ye|s.....$.|
|00004500| c0 04 19 08 0b 00 24 5a | c0 02 19 08 03 00 42 03 |......$Z|......B.|
|00004510| 01 00 07 02 0e 00 0c 00 | 44 6f 20 6e 6f 74 20 65 |........|Do not e|
|00004520| 6e 74 65 72 01 02 06 00 | 83 00 05 00 3f 00 04 02 |nter....|....?...|
|00004530| 25 00 84 00 01 00 1e 00 | 1d 00 47 72 6f 77 74 68 |%.......|..Growth|
|00004540| 20 72 61 74 65 20 69 6e | 20 64 65 70 72 65 63 69 | rate in| depreci|
|00004550| 61 74 69 6f 6e 20 3d 06 | 00 38 00 84 00 03 00 33 |ation =.|.8.....3|
|00004560| 00 05 09 bd b2 3f 43 b9 | 3f 00 00 90 00 04 ff 22 |.....?C.|?......"|
|00004570| 00 44 56 c0 05 17 03 59 | 65 73 0b 19 02 08 00 24 |.DV....Y|es.....$|
|00004580| 7f c0 03 19 08 0b 00 24 | 59 c0 03 19 08 03 00 42 |.......$|Y......B|
|00004590| 03 01 00 06 00 38 00 84 | 00 04 00 33 00 00 00 68 |.....8..|...3...h|
|000045a0| 8b c5 03 ff ff 00 00 89 | 00 03 ff 22 00 44 56 c0 |........|...".DV.|
|000045b0| 06 17 03 59 65 73 0b 19 | 02 08 00 24 90 c0 04 19 |...Yes..|...$....|
|000045c0| 08 0b 00 24 5a c0 03 19 | 08 03 00 42 03 01 00 07 |...$Z...|...B....|
|000045d0| 02 0e 00 0c 00 44 6f 20 | 6e 6f 74 20 65 6e 74 65 |.....Do |not ente|
|000045e0| 72 01 02 06 00 84 00 05 | 00 3f 00 04 02 21 00 85 |r.......|.?...!..|
|000045f0| 00 01 00 1e 00 19 00 47 | 72 6f 77 74 68 20 72 61 |.......G|rowth ra|
|00004600| 74 65 20 69 6e 20 72 65 | 76 65 6e 75 65 73 20 3d |te in re|venues =|
|00004610| 06 00 38 00 85 00 03 00 | 3b 00 05 09 bd b2 3f 43 |..8.....|;.....?C|
|00004620| b9 3f 00 00 85 00 04 ff | 22 00 44 56 c0 05 17 03 |.?......|".DV....|
|00004630| 59 65 73 0b 19 02 08 00 | 24 7f c0 03 19 08 0b 00 |Yes.....|$.......|
|00004640| 24 59 c0 04 19 08 03 00 | 42 03 01 00 06 00 38 00 |$Y......|B.....8.|
|00004650| 85 00 04 00 33 00 b8 1e | 85 eb 51 b8 ae 3f 00 00 |....3...|..Q..?..|
|00004660| 87 00 04 ff 22 00 44 56 | c0 06 17 03 59 65 73 0b |....".DV|....Yes.|
|00004670| 19 02 08 00 24 90 c0 04 | 19 08 0b 00 24 5a c0 04 |....$...|....$Z..|
|00004680| 19 08 03 00 42 03 01 00 | 01 02 06 00 85 00 05 00 |....B...|........|
|00004690| 24 00 be 00 0c 00 86 00 | 03 00 37 00 35 00 24 00 |$.......|..7.5.$.|
|000046a0| 05 00 04 02 30 00 87 00 | 01 00 1e 00 28 00 57 6f |....0...|....(.Wo|
|000046b0| 72 6b 69 6e 67 20 43 61 | 70 69 74 61 6c 20 61 73 |rking Ca|pital as|
|000046c0| 20 70 65 72 63 65 6e 74 | 20 6f 66 20 72 65 76 65 | percent| of reve|
|000046d0| 6e 75 65 73 20 3d 01 02 | 06 00 87 00 03 00 37 00 |nues =..|......7.|
|000046e0| 06 00 5e 00 87 00 04 00 | 33 00 34 d5 07 15 74 c7 |..^.....|3.4...t.|
|000046f0| cc 3f 00 00 8c 00 0d ff | 48 00 44 5c c0 05 17 03 |.?......|H.D\....|
|00004700| 59 65 73 0b 19 02 2e 00 | 44 19 c0 03 44 18 c0 03 |Yes.....|D...D...|
|00004710| 06 1e 00 00 09 19 02 07 | 00 1e 00 00 19 08 10 00 |........|........|
|00004720| 44 19 c0 03 44 18 c0 03 | 06 19 08 03 00 22 03 01 |D...D...|....."..|
|00004730| 00 15 19 08 0b 00 24 5d | c0 04 19 08 03 00 42 03 |......$]|......B.|
|00004740| 01 00 04 02 15 00 87 00 | 05 00 24 00 0d 00 20 28 |........|..$... (|
|00004750| 69 6e 20 70 65 72 63 65 | 6e 74 29 04 02 4a 00 88 |in perce|nt)..J..|
|00004760| 00 01 00 23 00 42 00 54 | 68 65 20 46 43 46 45 20 |...#.B.T|he FCFE |
|00004770| 66 6f 72 20 74 68 65 20 | 68 69 67 68 20 67 72 6f |for the |high gro|
|00004780| 77 74 68 20 70 68 61 73 | 65 20 61 72 65 20 73 68 |wth phas|e are sh|
|00004790| 6f 77 6e 20 62 65 6c 6f | 77 20 28 75 70 74 6f 20 |own belo|w (upto |
|000047a0| 31 30 20 79 65 61 72 73 | 29 be 00 0a 00 88 00 04 |10 years|).......|
|000047b0| 00 35 00 24 00 05 00 be | 00 0a 00 89 00 01 00 24 |.5.$....|.......$|
|000047c0| 00 24 00 02 00 06 00 34 | 00 89 00 03 00 24 00 00 |.$.....4|.....$..|
|000047d0| 00 00 00 00 00 f0 3f 00 | 00 89 00 04 ff 1e 00 44 |......?.|.......D|
|000047e0| 28 c0 04 1e 00 00 0b 19 | 02 07 00 17 01 20 19 08 |(.......|..... ..|
|000047f0| 0a 00 1e 01 00 19 08 03 | 00 42 03 01 00 06 00 34 |........|.B.....4|
|00004800| 00 89 00 04 00 24 00 00 | 00 00 00 00 00 00 40 00 |.....$..|......@.|
|00004810| 00 89 00 05 ff 1e 00 44 | 28 c0 04 1e 01 00 0b 19 |.......D|(.......|
|00004820| 02 07 00 17 01 20 19 08 | 0a 00 1e 02 00 19 08 03 |..... ..|........|
|00004830| 00 42 03 01 00 06 00 34 | 00 89 00 05 00 42 00 00 |.B.....4|.....B..|
|00004840| 00 00 00 00 00 08 40 00 | 00 89 00 06 ff 1e 00 44 |......@.|.......D|
|00004850| 28 c0 04 1e 03 00 09 19 | 02 07 00 17 01 20 19 08 |(.......|..... ..|
|00004860| 0a 00 1e 03 00 19 08 03 | 00 42 03 01 00 06 00 34 |........|.B.....4|
|00004870| 00 89 00 06 00 24 00 00 | 00 00 00 00 00 10 40 00 |.....$..|......@.|
|00004880| 00 89 00 07 ff 1e 00 44 | 28 c0 04 1e 04 00 09 19 |.......D|(.......|
|00004890| 02 07 00 17 01 20 19 08 | 0a 00 1e 04 00 19 08 03 |..... ..|........|
|000048a0| 00 42 03 01 00 06 00 34 | 00 89 00 07 00 24 00 00 |.B.....4|.....$..|
|000048b0| 00 00 00 00 00 14 40 00 | 00 89 00 08 ff 1e 00 44 |......@.|.......D|
|000048c0| 28 c0 04 1e 05 00 09 19 | 02 07 00 17 01 20 19 08 |(.......|..... ..|
|000048d0| 0a 00 1e 05 00 19 08 03 | 00 42 03 01 00 06 00 34 |........|.B.....4|
|000048e0| 00 89 00 08 00 24 00 00 | 00 00 79 c5 03 ff ff 00 |.....$..|..y.....|
|000048f0| 00 89 00 09 ff 1e 00 44 | 28 00 04 1e 06 00 09 19 |.......D|(.......|
|00004900| 02 07 00 17 01 20 19 08 | 0a 00 1e 06 00 19 08 03 |..... ..|........|
|00004910| 00 42 03 01 00 07 02 03 | 00 01 00 20 06 00 34 00 |.B......|... ..4.|
|00004920| 89 00 09 00 24 00 00 00 | 7c 77 c5 03 ff ff 00 00 |....$...||w......|
|00004930| 89 00 0a ff 1e 00 44 28 | 00 04 1e 07 00 09 19 02 |......D(|........|
|00004940| 07 00 17 01 20 19 08 0a | 00 1e 07 00 19 08 03 00 |.... ...|........|
|00004950| 42 03 01 00 07 02 03 00 | 01 00 20 06 00 34 00 89 |B.......|.. ..4..|
|00004960| 00 0a 00 24 00 00 00 64 | 96 c5 03 ff ff 00 00 89 |...$...d|........|
|00004970| 00 0b ff 1e 00 44 28 00 | 04 1e 08 00 09 19 02 07 |.....D(.|........|
|00004980| 00 17 01 20 19 08 0a 00 | 1e 08 00 19 08 03 00 42 |... ....|.......B|
|00004990| 03 01 00 07 02 03 00 01 | 00 20 06 00 34 00 89 00 |........|. ..4...|
|000049a0| 0b 00 24 00 00 00 68 96 | c5 03 ff ff 00 00 89 00 |..$...h.|........|
|000049b0| 0c ff 1e 00 44 28 00 04 | 1e 09 00 09 19 02 07 00 |....D(..|........|
|000049c0| 17 01 20 19 08 0a 00 1e | 09 00 19 08 03 00 42 03 |.. .....|......B.|
|000049d0| 01 00 07 02 03 00 01 00 | 20 06 00 34 00 89 00 0c |........| ..4....|
|000049e0| 00 24 00 00 00 6c 96 c5 | 03 ff ff 00 00 8a 00 03 |.$...l..|........|
|000049f0| ff 1e 00 44 28 00 04 1e | 0a 00 09 19 02 07 00 17 |...D(...|........|
|00004a00| 01 20 19 08 0a 00 1e 0a | 00 19 08 03 00 42 03 01 |. ......|.....B..|
|00004a10| 00 07 02 03 00 01 00 20 | 04 02 15 00 89 00 0d 00 |....... |........|
|00004a20| 1e 00 0d 00 54 65 72 6d | 69 6e 61 6c 20 59 65 61 |....Term|inal Yea|
|00004a30| 72 04 02 1d 00 8a 00 01 | 00 43 00 15 00 45 42 49 |r.......|.C...EBI|
|00004a40| 54 20 2a 20 28 31 20 2d | 20 74 61 78 20 72 61 74 |T * (1 -| tax rat|
|00004a50| 65 29 01 02 06 00 8a 00 | 02 00 24 00 06 00 40 00 |e)......|..$...@.|
|00004a60| 8a 00 03 00 25 00 64 3b | f6 36 f2 d4 af 40 00 00 |....%.d;|.6...@..|
|00004a70| 8a 00 04 ff 2a 00 44 28 | 00 04 44 89 c0 03 09 19 |....*.D(|..D.....|
|00004a80| 02 07 00 17 01 20 19 08 | 15 00 44 75 00 04 1e 01 |..... ..|..Du....|
|00004a90| 00 44 7f 00 03 03 15 05 | 19 08 03 00 42 03 01 00 |.D......|....B...|
|00004aa0| 06 00 1b 00 8a 00 04 00 | 25 00 74 eb ac 42 8d 7c |........|%.t..B.||
|00004ab0| b1 40 08 00 8a 00 05 ff | 05 00 01 8a 00 04 00 bc |.@......|........|
|00004ac0| 04 34 00 8a 00 8a 00 04 | 0c 00 09 2a 00 44 28 00 |.4......|...*.D(.|
|00004ad0| 04 4c ff ff 00 09 19 02 | 07 00 17 01 20 19 08 15 |.L......|.... ...|
|00004ae0| 00 4c 00 c0 ff 1e 01 00 | 44 7f 00 03 03 15 05 19 |.L......|D.......|
|00004af0| 08 03 00 42 03 01 00 06 | 00 1b 00 8a 00 05 00 25 |...B....|.......%|
|00004b00| 00 e7 88 04 01 4f 36 b3 | 40 08 00 8a 00 06 ff 05 |.....O6.|@.......|
|00004b10| 00 01 8a 00 04 00 06 00 | 1b 00 8a 00 06 00 25 00 |........|......%.|
|00004b20| 69 a2 92 b6 a8 1b b5 40 | 08 00 8a 00 07 ff 05 00 |i......@|........|
|00004b30| 01 8a 00 04 00 06 00 1b | 00 8a 00 07 00 25 00 0c |........|.....%..|
|00004b40| 13 1a ae e7 30 b7 40 08 | 00 8a 00 08 ff 05 00 01 |....0.@.|........|
|00004b50| 8a 00 04 00 06 00 1b 00 | 8a 00 08 00 25 00 00 00 |........|....%...|
|00004b60| e8 95 c5 03 ff ff 08 00 | 8a 00 09 ff 05 00 01 8a |........|........|
|00004b70| 00 04 00 07 02 03 00 01 | 00 20 06 00 1b 00 8a 00 |........|. ......|
|00004b80| 09 00 25 00 00 00 ec 95 | c5 03 ff ff 08 00 8a 00 |..%.....|........|
|00004b90| 0a ff 05 00 01 8a 00 04 | 00 07 02 03 00 01 00 20 |........|....... |
|00004ba0| 06 00 1b 00 8a 00 0a 00 | 25 00 00 00 f0 95 c5 03 |........|%.......|
|00004bb0| ff ff 08 00 8a 00 0b ff | 05 00 01 8a 00 04 00 07 |........|........|
|00004bc0| 02 03 00 01 00 20 06 00 | 1b 00 8a 00 0b 00 25 00 |..... ..|......%.|
|00004bd0| 00 00 10 97 c5 03 ff ff | 08 00 8a 00 0c ff 05 00 |........|........|
|00004be0| 01 8a 00 04 00 07 02 03 | 00 01 00 20 06 00 1b 00 |........|... ....|
|00004bf0| 8a 00 0c 00 25 00 00 00 | b8 8b c5 03 ff ff 08 00 |....%...|........|
|00004c00| 8b 00 03 ff 05 00 01 8a | 00 04 00 07 02 03 00 01 |........|........|
|00004c10| 00 20 06 00 33 00 8a 00 | 0d 00 25 00 84 cc 77 8a |. ..3...|..%...w.|
|00004c20| 1e 95 b8 40 00 00 85 00 | 03 ff 1d 00 44 75 c0 04 |...@....|....Du..|
|00004c30| 1e 01 00 44 7f c0 03 03 | 15 44 28 c0 04 07 05 1e |...D....|.D(.....|
|00004c40| 01 00 44 90 c0 04 03 15 | 05 04 02 1f 00 8b 00 01 |..D.....|........|
|00004c50| 00 43 00 17 00 20 2d 20 | 28 43 61 70 45 78 2d 44 |.C... - |(CapEx-D|
|00004c60| 65 70 72 65 63 69 61 74 | 69 6f 6e 29 01 02 06 00 |epreciat|ion)....|
|00004c70| 8b 00 02 00 39 00 06 00 | 1b 00 8b 00 03 00 25 00 |....9...|......%.|
|00004c80| 62 12 49 cf 75 b9 8f 40 | 08 00 8b 00 04 ff 05 00 |b.I.u..@|........|
|00004c90| 01 8b 00 03 00 bc 04 4e | 00 8b 00 8b 00 03 0c 00 |.......N|........|
|00004ca0| 0a 44 00 44 28 00 04 4c | fe ff 00 09 19 02 07 00 |.D.D(..L|........|
|00004cb0| 17 01 20 19 08 2f 00 44 | 15 00 03 1e 01 00 44 83 |.. ../.D|......D.|
|00004cc0| 00 03 03 15 4c fe ff 00 | 07 05 44 16 00 03 1e 01 |....L...|..D.....|
|00004cd0| 00 44 84 00 03 03 15 4c | fe ff 00 07 05 04 15 19 |.D.....L|........|
|00004ce0| 08 03 00 42 03 01 00 06 | 00 1b 00 8b 00 04 00 25 |...B....|.......%|
|00004cf0| 00 23 6a 93 df 73 6d 91 | 40 08 00 8b 00 05 ff 05 |.#j..sm.|@.......|
|00004d00| 00 01 8b 00 03 00 06 00 | 1b 00 8b 00 05 00 25 00 |........|......%.|
|00004d10| 18 d0 d6 2b b8 25 93 40 | 08 00 8b 00 06 ff 05 00 |...+.%.@|........|
|00004d20| 01 8b 00 03 00 06 00 1b | 00 8b 00 06 00 25 00 01 |........|.....%..|
|00004d30| f4 f8 ca 6e 09 95 40 08 | 00 8b 00 07 ff 05 00 01 |...n..@.|........|
|00004d40| 8b 00 03 00 06 00 1b 00 | 8b 00 07 00 25 00 ad be |........|....%...|
|00004d50| cc 50 e1 1c 97 40 08 00 | 8b 00 08 ff 05 00 01 8b |.P...@..|........|
|00004d60| 00 03 00 06 00 1b 00 8b | 00 08 00 25 00 00 00 bc |........|...%....|
|00004d70| 8b c5 03 ff ff 08 00 8b | 00 09 ff 05 00 01 8b 00 |........|........|
|00004d80| 03 00 07 02 03 00 01 00 | 20 06 00 1b 00 8b 00 09 |........| .......|
|00004d90| 00 25 00 00 00 c0 8b c5 | 03 ff ff 08 00 8b 00 0a |.%......|........|
|00004da0| ff 05 00 01 8b 00 03 00 | 07 02 03 00 01 00 20 06 |........|...... .|
|00004db0| 00 1b 00 8b 00 0a 00 25 | 00 00 00 c4 8b c5 03 ff |.......%|........|
|00004dc0| ff 08 00 8b 00 0b ff 05 | 00 01 8b 00 03 00 07 02 |........|........|
|00004dd0| 03 00 01 00 20 06 00 1b | 00 8b 00 0b 00 25 00 00 |.... ...|.....%..|
|00004de0| 00 c8 8b c5 03 ff ff 08 | 00 8b 00 0c ff 05 00 01 |........|........|
|00004df0| 8b 00 03 00 07 02 03 00 | 01 00 20 06 00 1b 00 8b |........|.. .....|
|00004e00| 00 0c 00 25 00 00 00 cc | 8b c5 03 ff ff 08 00 8c |...%....|........|
|00004e10| 00 03 ff 05 00 01 8b 00 | 03 00 07 02 03 00 01 00 |........|........|
|00004e20| 20 06 00 5e 00 8b 00 0d | 00 25 00 62 a8 8f 5d 4c | ..^....|.%.b..]L|
|00004e30| 0c 7a 40 00 00 7e 00 03 | ff 48 00 44 60 c0 05 17 |.z@..~..|.H.D`...|
|00004e40| 03 59 65 73 0b 19 02 07 | 00 1e 00 00 19 08 32 00 |.Yes....|......2.|
|00004e50| 44 61 c0 05 1e 01 00 04 | 19 40 02 01 15 44 16 c0 |Da......|.@...D..|
|00004e60| 03 05 1e 01 00 44 84 c0 | 03 03 15 44 28 c0 04 07 |.....D..|...D(...|
|00004e70| 05 1e 01 00 44 90 c0 04 | 03 15 05 19 08 03 00 42 |....D...|.......B|
|00004e80| 03 01 00 04 02 1e 00 8c | 00 01 00 43 00 16 00 20 |........|...C... |
|00004e90| 2d 43 68 67 2e 20 57 6f | 72 6b 69 6e 67 20 43 61 |-Chg. Wo|rking Ca|
|00004ea0| 70 69 74 61 6c 01 02 06 | 00 8c 00 02 00 44 00 06 |pital...|.....D..|
|00004eb0| 00 1b 00 8c 00 03 00 25 | 00 30 ac 2b 75 d6 28 77 |.......%|.0.+u.(w|
|00004ec0| 40 08 00 8c 00 04 ff 05 | 00 01 8c 00 03 00 bc 04 |@.......|........|
|00004ed0| 54 00 8c 00 8c 00 03 0c | 00 0a 4a 00 44 28 00 04 |T.......|..J.D(..|
|00004ee0| 4c fd ff 00 09 19 02 07 | 00 17 01 20 19 08 35 00 |L.......|... ..5.|
|00004ef0| 44 18 00 03 44 87 00 04 | 05 1e 01 00 44 85 00 03 |D...D...|....D...|
|00004f00| 03 15 4c fd ff 00 07 1e | 01 00 44 85 00 03 03 15 |..L.....|..D.....|
|00004f10| 4c fd ff 00 1e 01 00 04 | 15 07 04 15 05 15 19 08 |L.......|........|
|00004f20| 03 00 42 03 01 00 06 00 | 1b 00 8c 00 04 00 25 00 |..B.....|......%.|
|00004f30| 5e e0 f5 d9 e8 71 79 40 | 08 00 8c 00 05 ff 05 00 |^....qy@|........|
|00004f40| 01 8c 00 03 00 06 00 1b | 00 8c 00 05 00 25 00 2a |........|.....%.*|
|00004f50| 3a fc bb b7 f4 7b 40 08 | 00 8c 00 06 ff 05 00 01 |:....{@.|........|
|00004f60| 8c 00 03 00 06 00 1b 00 | 8c 00 06 00 25 00 83 12 |........|....%...|
|00004f70| 2c ae f5 b6 7e 40 08 00 | 8c 00 07 ff 05 00 01 8c |,...~@..|........|
|00004f80| 00 03 00 06 00 1b 00 8c | 00 07 00 25 00 57 a8 79 |........|...%.W.y|
|00004f90| 99 72 df 80 40 08 00 8c | 00 08 ff 05 00 01 8c 00 |.r..@...|........|
|00004fa0| 03 00 06 00 1b 00 8c 00 | 08 00 25 00 00 00 f0 8b |........|..%.....|
|00004fb0| c5 03 ff ff 08 00 8c 00 | 09 ff 05 00 01 8c 00 03 |........|........|
|00004fc0| 00 07 02 03 00 01 00 20 | 06 00 1b 00 8c 00 09 00 |....... |........|
|00004fd0| 25 00 00 00 3c c0 c5 03 | ff ff 08 00 8c 00 0a ff |%...<...|........|
|00004fe0| 05 00 01 8c 00 03 00 07 | 02 03 00 01 00 20 06 00 |........|..... ..|
|00004ff0| 1b 00 8c 00 0a 00 25 00 | 00 00 40 c0 c5 03 ff ff |......%.|..@.....|
|00005000| 08 00 8c 00 0b ff 05 00 | 01 8c 00 03 00 07 02 03 |........|........|
|00005010| 00 01 00 20 06 00 1b 00 | 8c 00 0b 00 25 00 00 00 |... ....|....%...|
|00005020| 44 c0 c5 03 ff ff 08 00 | 8c 00 0c ff 05 00 01 8c |D.......|........|
|00005030| 00 03 00 07 02 03 00 01 | 00 20 06 00 1b 00 8c 00 |........|. ......|
|00005040| 0c 00 25 00 00 00 48 c0 | c5 03 ff ff 08 00 8d 00 |..%...H.|........|
|00005050| 03 ff 05 00 01 8c 00 03 | 00 07 02 03 00 01 00 20 |........|....... |
|00005060| 06 00 4d 00 8c 00 0d 00 | 25 00 9a 59 4b 13 e1 8a |..M.....|%..YK...|
|00005070| 76 40 00 00 8d 00 0d ff | 37 00 44 18 c0 03 1e 01 |v@......|7.D.....|
|00005080| 00 44 85 c0 03 03 15 44 | 28 c0 04 07 05 1e 01 00 |.D.....D|(.......|
|00005090| 44 85 c0 04 03 15 05 44 | 18 c0 03 1e 01 00 44 85 |D......D|......D.|
|000050a0| c0 03 03 15 44 28 c0 04 | 07 05 04 15 44 87 c0 04 |....D(..|....D...|
|000050b0| 05 04 02 1d 00 8d 00 01 | 00 43 00 15 00 46 72 65 |........|.C...Fre|
|000050c0| 65 20 43 61 73 68 66 6c | 6f 77 20 74 6f 20 46 69 |e Cashfl|ow to Fi|
|000050d0| 72 6d 01 02 06 00 8d 00 | 02 00 44 00 06 00 1b 00 |rm......|..D.....|
|000050e0| 8d 00 03 00 25 00 46 81 | 7e f4 79 01 a5 40 08 00 |....%.F.|~.y..@..|
|000050f0| 8d 00 04 ff 05 00 01 8d | 00 03 00 bc 04 34 00 8d |........|.....4..|
|00005100| 00 8d 00 03 0c 00 0a 2a | 00 44 28 00 04 4c fc ff |.......*|.D(..L..|
|00005110| 00 09 19 02 07 00 17 01 | 20 19 08 15 00 4c fd ff |........| ....L..|
|00005120| 00 4c fe ff 00 04 4c ff | ff 00 04 19 08 03 00 42 |.L....L.|.......B|
|00005130| 03 01 00 06 00 1b 00 8d | 00 04 00 25 00 ca 65 51 |........|...%..eQ|
|00005140| 7a 23 14 a7 40 08 00 8d | 00 05 ff 05 00 01 8d 00 |z#..@...|........|
|00005150| 03 00 06 00 1b 00 8d 00 | 05 00 25 00 7d 22 9e f4 |........|..%.}"..|
|00005160| 2a 5b a9 40 08 00 8d 00 | 06 ff 05 00 01 8d 00 03 |*[.@....|........|
|00005170| 00 06 00 1b 00 8d 00 06 | 00 25 00 82 48 e3 51 bb |........|.%..H.Q.|
|00005180| db ab 40 08 00 8d 00 07 | ff 05 00 01 8d 00 03 00 |..@.....|........|
|00005190| 06 00 1b 00 8d 00 07 00 | 25 00 ac 5c 6f 0d 82 9b |........|%..\o...|
|000051a0| ae 40 08 00 8d 00 08 ff | 05 00 01 8d 00 03 00 06 |.@......|........|
|000051b0| 00 1b 00 8d 00 08 00 25 | 00 00 00 4c c0 c5 03 ff |.......%|...L....|
|000051c0| ff 08 00 8d 00 09 ff 05 | 00 01 8d 00 03 00 07 02 |........|........|
|000051d0| 03 00 01 00 20 06 00 1b | 00 8d 00 09 00 25 00 00 |.... ...|.....%..|
|000051e0| 00 50 c0 c5 03 ff ff 08 | 00 8d 00 0a ff 05 00 01 |.P......|........|
|000051f0| 8d 00 03 00 07 02 03 00 | 01 00 20 06 00 1b 00 8d |........|.. .....|
|00005200| 00 0a 00 25 00 00 00 54 | c0 c5 03 ff ff 08 00 8d |...%...T|........|
|00005210| 00 0b ff 05 00 01 8d 00 | 03 00 07 02 03 00 01 00 |........|........|
|00005220| 20 06 00 1b 00 8d 00 0b | 00 25 00 00 00 58 c0 c5 | .......|.%...X..|
|00005230| 03 ff ff 08 00 8d 00 0c | ff 05 00 01 8d 00 03 00 |........|........|
|00005240| 07 02 03 00 01 00 20 06 | 00 1b 00 8d 00 0c 00 25 |...... .|.......%|
|00005250| 00 00 00 5c c0 c5 03 ff | ff 08 00 8e 00 03 ff 05 |...\....|........|
|00005260| 00 01 8d 00 03 00 07 02 | 03 00 01 00 20 06 00 24 |........|.... ..$|
|00005270| 00 8d 00 0d 00 26 00 64 | 1c 6a b3 ab 8b b5 40 00 |.....&.d|.j....@.|
|00005280| 00 91 00 04 ff 0e 00 44 | 8a c0 0d 44 8b c0 0d 04 |.......D|...D....|
|00005290| 44 8c c0 0d 04 04 02 15 | 00 8e 00 01 00 24 00 0d |D.......|.....$..|
|000052a0| 00 50 72 65 73 65 6e 74 | 20 56 61 6c 75 65 01 02 |.Present| Value..|
|000052b0| 06 00 8e 00 02 00 44 00 | 06 00 1b 00 8e 00 03 00 |......D.|........|
|000052c0| 44 00 29 1c 1d af b2 29 | a3 40 08 00 8e 00 04 ff |D.)....)|.@......|
|000052d0| 05 00 01 8e 00 03 00 bc | 04 39 00 8e 00 8e 00 03 |........|.9......|
|000052e0| 0c 00 0a 2f 00 44 28 00 | 04 4c fb ff 00 09 19 02 |.../.D(.|.L......|
|000052f0| 07 00 17 01 20 19 08 1a | 00 4c ff ff 00 1e 01 00 |.... ...|.L......|
|00005300| 44 72 00 03 03 15 4c fb | ff 00 07 06 19 08 03 00 |Dr....L.|........|
|00005310| 42 03 01 00 06 00 1b 00 | 8e 00 04 00 44 00 89 a2 |B.......|....D...|
|00005320| 4c ac f1 34 a3 40 08 00 | 8e 00 05 ff 05 00 01 8e |L..4.@..|........|
|00005330| 00 03 00 06 00 1b 00 8e | 00 05 00 44 00 55 15 11 |........|...D.U..|
|00005340| 43 37 40 a3 40 08 00 8e | 00 06 ff 05 00 01 8e 00 |C7@.@...|........|
|00005350| 03 00 06 00 1b 00 8e 00 | 06 00 44 00 8e 03 4a 77 |........|..D...Jw|
|00005360| 83 4b a3 40 08 00 8e 00 | 07 ff 05 00 01 8e 00 03 |.K.@....|........|
|00005370| 00 06 00 1b 00 8e 00 07 | 00 44 00 1f 42 d9 4c d6 |........|.D..B.L.|
|00005380| 56 a3 40 08 00 8e 00 08 | ff 05 00 01 8e 00 03 00 |V.@.....|........|
|00005390| 06 00 1b 00 8e 00 08 00 | 44 00 00 00 60 c0 c5 03 |........|D...`...|
|000053a0| ff ff 08 00 8e 00 09 ff | 05 00 01 8e 00 03 00 07 |........|........|
|000053b0| 02 03 00 01 00 20 06 00 | 1b 00 8e 00 09 00 44 00 |..... ..|......D.|
|000053c0| 00 00 64 c0 c5 03 ff ff | 08 00 8e 00 0a ff 05 00 |..d.....|........|
|000053d0| 01 8e 00 03 00 07 02 03 | 00 01 00 20 06 00 1b 00 |........|... ....|
|000053e0| 8e 00 0a 00 44 00 00 00 | 68 c0 c5 03 ff ff 08 00 |....D...|h.......|
|000053f0| 8e 00 0b ff 05 00 01 8e | 00 03 00 07 02 03 00 01 |........|........|
|00005400| 00 20 06 00 1b 00 8e 00 | 0b 00 44 00 00 00 6c c0 |. ......|..D...l.|
|00005410| c5 03 ff ff 08 00 8e 00 | 0c ff 05 00 01 8e 00 03 |........|........|
|00005420| 00 07 02 03 00 01 00 20 | 06 00 1b 00 8e 00 0c 00 |....... |........|
|00005430| 44 00 00 00 70 c0 c5 03 | ff ff 08 00 92 00 04 ff |D...p...|........|
|00005440| 05 00 01 8e 00 03 00 07 | 02 03 00 01 00 20 be 00 |........|..... ..|
|00005450| 0a 00 8f 00 04 00 24 00 | 24 00 05 00 04 02 25 00 |......$.|$.....%.|
|00005460| 90 00 01 00 1e 00 1d 00 | 47 72 6f 77 74 68 20 52 |........|Growth R|
|00005470| 61 74 65 20 69 6e 20 53 | 74 61 62 6c 65 20 50 68 |ate in S|table Ph|
|00005480| 61 73 65 20 3d 06 00 1a | 00 90 00 04 00 33 00 b8 |ase =...|.....3..|
|00005490| 1e 85 eb 51 b8 ae 3f 00 | 00 8b 00 0d ff 04 00 44 |...Q..?.|.......D|
|000054a0| 4c c0 04 01 02 06 00 90 | 00 05 00 24 00 04 02 1e |L.......|...$....|
|000054b0| 00 91 00 01 00 1e 00 16 | 00 46 43 46 46 20 69 6e |........|.FCFF in|
|000054c0| 20 53 74 61 62 6c 65 20 | 50 68 61 73 65 20 3d 06 | Stable |Phase =.|
|000054d0| 00 1a 00 91 00 04 00 28 | 00 64 1c 6a b3 ab 8b b5 |.......(|.d.j....|
|000054e0| 40 00 00 66 00 01 ff 04 | 00 44 8d c0 0d 01 02 06 |@..f....|.D......|
|000054f0| 00 91 00 05 00 24 00 04 | 02 28 00 92 00 01 00 1e |.....$..|.(......|
|00005500| 00 20 00 43 6f 73 74 20 | 6f 66 20 45 71 75 69 74 |. .Cost |of Equit|
|00005510| 79 20 69 6e 20 53 74 61 | 62 6c 65 20 50 68 61 73 |y in Sta|ble Phas|
|00005520| 65 20 3d 06 00 4b 00 92 | 00 04 00 33 00 a2 45 b6 |e =..K..|...3..E.|
|00005530| f3 fd d4 b8 3f 00 00 93 | 00 04 ff 35 00 44 4f c0 |....?...|...5.DO.|
|00005540| 04 17 02 4e 6f 0b 19 02 | 12 00 44 32 c0 03 44 31 |...No...|..D2..D1|
|00005550| c0 03 44 33 c0 03 05 03 | 19 08 15 00 44 32 c0 03 |..D3....|....D2..|
|00005560| 44 50 c0 04 44 33 c0 03 | 05 03 19 08 03 00 42 03 |DP..D3..|......B.|
|00005570| 01 00 01 02 06 00 92 00 | 05 00 24 00 04 02 21 00 |........|..$...!.|
|00005580| 93 00 01 00 1e 00 19 00 | 45 71 75 69 74 79 2f 20 |........|Equity/ |
|00005590| 28 45 71 75 69 74 79 20 | 2b 20 44 65 62 74 29 20 |(Equity |+ Debt) |
|000055a0| 3d 06 00 3c 00 93 00 04 | 00 33 00 c5 12 32 f8 05 |=..<....|.3...2..|
|000055b0| 8a ef 3f 00 00 94 00 04 | ff 26 00 44 2a c0 05 17 |..?.....|.&.D*...|
|000055c0| 03 59 65 73 0b 19 02 0c | 00 1e 01 00 44 2b c0 05 |.Yes....|....D+..|
|000055d0| 04 19 08 0b 00 24 6f c0 | 03 19 08 03 00 42 03 01 |.....$o.|.....B..|
|000055e0| 00 01 02 06 00 93 00 05 | 00 24 00 04 02 29 00 94 |........|.$...)..|
|000055f0| 00 01 00 1e 00 21 00 41 | 54 20 43 6f 73 74 20 6f |.....!.A|T Cost o|
|00005600| 66 20 44 65 62 74 20 69 | 6e 20 53 74 61 62 6c 65 |f Debt i|n Stable|
|00005610| 20 50 68 61 73 65 20 3d | 06 00 42 00 94 00 04 00 | Phase =|..B.....|
|00005620| 33 00 ea 7c 78 96 20 23 | a4 3f 00 00 95 00 04 ff |3..|x. #|.?......|
|00005630| 2c 00 44 52 c0 04 17 03 | 59 65 73 0b 19 02 12 00 |,.DR....|Yes.....|
|00005640| 44 53 c0 04 1e 01 00 44 | 17 c0 03 04 15 05 19 08 |DS.....D|........|
|00005650| 0b 00 24 70 c0 03 19 08 | 03 00 42 03 01 00 01 02 |..$p....|..B.....|
|00005660| 06 00 94 00 05 00 24 00 | 04 02 20 00 95 00 01 00 |......$.|.. .....|
|00005670| 1e 00 18 00 44 65 62 74 | 2f 20 28 45 71 75 69 74 |....Debt|/ (Equit|
|00005680| 79 20 2b 20 44 65 62 74 | 29 20 20 3d 06 00 1e 00 |y + Debt|)  =....|
|00005690| 95 00 04 00 33 00 c0 4e | 7b f3 81 7e 8d 3f 00 00 |....3..N|{..~.?..|
|000056a0| 96 00 04 ff 08 00 1e 01 | 00 44 93 c0 04 04 01 02 |........|.D......|
|000056b0| 06 00 95 00 05 00 24 00 | 04 02 29 00 96 00 01 00 |......$.|..).....|
|000056c0| 1e 00 21 00 43 6f 73 74 | 20 6f 66 20 43 61 70 69 |..!.Cost| of Capi|
|000056d0| 74 61 6c 20 69 6e 20 53 | 74 61 62 6c 65 20 50 68 |tal in S|table Ph|
|000056e0| 61 73 65 20 3d 06 00 29 | 00 96 00 04 00 33 00 d8 |ase =..)|.....3..|
|000056f0| d1 63 10 90 9e b8 3f 00 | 00 97 00 04 ff 13 00 44 |.c....?.|.......D|
|00005700| 92 c0 04 44 93 c0 04 05 | 44 94 c0 04 44 95 c0 04 |...D....|D...D...|
|00005710| 05 03 01 02 06 00 96 00 | 05 00 24 00 04 02 2a 00 |........|..$...*.|
|00005720| 97 00 01 00 21 00 22 00 | 56 61 6c 75 65 20 61 74 |....!.".|Value at|
|00005730| 20 74 68 65 20 65 6e 64 | 20 6f 66 20 67 72 6f 77 | the end| of grow|
|00005740| 74 68 20 70 68 61 73 65 | 20 3d 06 00 25 00 97 00 |th phase| =..%...|
|00005750| 04 00 45 00 49 30 d2 71 | 79 9d 02 41 00 00 99 00 |..E.I0.q|y..A....|
|00005760| 05 ff 0f 00 44 91 c0 04 | 44 96 c0 04 44 90 c0 04 |....D...|D...D...|
|00005770| 04 15 06 01 02 06 00 97 | 00 05 00 39 00 be 00 0a |........|...9....|
|00005780| 00 98 00 04 00 24 00 24 | 00 05 00 04 02 34 00 99 |.....$.$|.....4..|
|00005790| 00 01 00 21 00 2c 00 50 | 72 65 73 65 6e 74 20 56 |...!.,.P|resent V|
|000057a0| 61 6c 75 65 20 6f 66 20 | 46 43 46 46 20 69 6e 20 |alue of |FCFF in |
|000057b0| 68 69 67 68 20 67 72 6f | 77 74 68 20 70 68 61 73 |high gro|wth phas|
|000057c0| 65 20 3d be 00 0c 00 99 | 00 02 00 21 00 21 00 39 |e =.....|...!.!.9|
|000057d0| 00 04 00 06 00 21 00 99 | 00 05 00 45 00 6e 86 a7 |.....!..|...E.n..|
|000057e0| 58 4d 10 c8 40 00 00 9a | 00 05 ff 0b 00 25 8e c0 |XM..@...|.....%..|
|000057f0| 8e c0 03 0c 19 10 4a 75 | 04 02 31 00 9a 00 01 00 |......Ju|..1.....|
|00005800| 21 00 29 00 50 72 65 73 | 65 6e 74 20 56 61 6c 75 |!.).Pres|ent Valu|
|00005810| 65 20 6f 66 20 54 65 72 | 6d 69 6e 61 6c 20 56 61 |e of Ter|minal Va|
|00005820| 6c 75 65 20 6f 66 20 46 | 69 72 6d 20 3d be 00 0c |lue of F|irm =...|
|00005830| 00 9a 00 02 00 21 00 21 | 00 39 00 04 00 06 00 29 |.....!.!|.9.....)|
|00005840| 00 9a 00 05 00 45 00 84 | 73 b5 5c 18 86 f7 40 00 |.....E..|s.\...@.|
|00005850| 00 9b 00 05 ff 13 00 44 | 97 c0 04 1e 01 00 44 72 |.......D|......Dr|
|00005860| c0 03 03 15 44 28 c0 04 | 07 06 04 02 1b 00 9b 00 |....D(..|........|
|00005870| 01 00 21 00 13 00 56 61 | 6c 75 65 20 6f 66 20 74 |..!...Va|lue of t|
|00005880| 68 65 20 66 69 72 6d 20 | 3d be 00 0c 00 9b 00 02 |he firm |=.......|
|00005890| 00 21 00 21 00 39 00 04 | 00 06 00 1f 00 9b 00 05 |.!.!.9..|........|
|000058a0| 00 45 00 52 64 ca 07 22 | 88 fa 40 00 00 9c 00 05 |.E.Rd.."|..@.....|
|000058b0| ff 09 00 44 99 c0 05 44 | 9a c0 05 03 04 02 2a 00 |...D...D|......*.|
|000058c0| 9c 00 01 00 21 00 22 00 | 4d 61 72 6b 65 74 20 56 |....!.".|Market V|
|000058d0| 61 6c 75 65 20 6f 66 20 | 6f 75 74 73 74 61 6e 64 |alue of |outstand|
|000058e0| 69 6e 67 20 64 65 62 74 | 20 3d be 00 0c 00 9c 00 |ing debt| =......|
|000058f0| 02 00 21 00 21 00 39 00 | 04 00 06 00 1a 00 9c 00 |..!.!.9.|........|
|00005900| 05 00 45 00 00 00 00 00 | 00 78 9c 40 00 00 9d 00 |..E.....|.x.@....|
|00005910| 05 ff 04 00 44 23 c0 05 | 04 02 20 00 9d 00 01 00 |....D#..|.. .....|
|00005920| 21 00 18 00 4d 61 72 6b | 65 74 20 56 61 6c 75 65 |!...Mark|et Value|
|00005930| 20 6f 66 20 45 71 75 69 | 74 79 20 3d be 00 0c 00 | of Equi|ty =....|
|00005940| 9d 00 02 00 21 00 21 00 | 39 00 04 00 06 00 1f 00 |....!.!.|9.......|
|00005950| 9d 00 05 00 45 00 52 64 | ca 07 42 16 fa 40 00 00 |....E.Rd|..B..@..|
|00005960| 9e 00 05 ff 09 00 44 9b | c0 05 44 9c c0 05 04 04 |......D.|..D.....|
|00005970| 02 26 00 9e 00 01 00 21 | 00 1e 00 4d 61 72 6b 65 |.&.....!|...Marke|
|00005980| 74 20 56 61 6c 75 65 20 | 6f 66 20 45 71 75 69 74 |t Value |of Equit|
|00005990| 79 2f 73 68 61 72 65 20 | 3d be 00 0c 00 9e 00 02 |y/share |=.......|
|000059a0| 00 21 00 21 00 39 00 04 | 00 06 00 1f 00 9e 00 05 |.!.!.9..|........|
|000059b0| 00 46 00 f9 cc cb df ca | e2 5a 40 00 00 6c 61 65 |.F......|.Z@..lae|
|000059c0| fd 09 00 44 9d c0 05 44 | 22 c0 05 06 be 00 12 00 |...D...D|".......|
|000059d0| 9f 00 01 00 1c 00 1c 00 | 1c 00 1d 00 1d 00 1c 00 |........|........|
|000059e0| 06 00 d7 00 44 00 a6 18 | 00 00 6c 02 10 00 5d 00 |....D...|..l...].|
|000059f0| 44 00 c1 00 bd 00 a7 00 | 10 00 b9 00 5c 00 7a 02 |D.......|....\.z.|
|00005a00| 18 02 3a 02 2e 02 e4 01 | b9 01 0e 00 51 00 4a 00 |..:.....|....Q.J.|
|00005a10| 85 00 6f 00 7d 00 50 00 | 64 00 61 00 0e 00 6d 00 |..o.}.P.|d.a...m.|
|00005a20| 72 00 52 00 5c 00 57 00 | 5d 00 1c 00 7f 00 13 00 |r.R.\.W.|].......|
|00005a30| 03 00 79 00 41 73 77 61 | 74 68 20 44 61 6d 6f 64 |..y.Aswa|th Damod|
|00005a40| 61 72 61 6e 3a 0d 45 6e | 74 65 72 20 74 68 65 20 |aran:.En|ter the |
|00005a50| 63 75 72 72 65 6e 74 20 | 45 42 49 54 20 66 6f 72 |current |EBIT for|
|00005a60| 20 74 68 65 20 66 69 72 | 6d 2e 20 49 66 20 79 6f | the fir|m. If yo|
|00005a70| 75 72 20 63 75 72 72 65 | 6e 74 20 45 42 49 54 20 |ur curre|nt EBIT |
|00005a80| 69 73 20 6e 65 67 61 74 | 69 76 65 2c 20 79 6f 75 |is negat|ive, you|
|00005a90| 20 77 69 6c 6c 20 68 61 | 76 65 20 74 6f 20 6e 6f | will ha|ve to no|
|00005aa0| 72 6d 61 6c 69 7a 65 20 | 45 42 49 54 2e 1c 00 71 |rmalize |EBIT...q|
|00005ab0| 00 14 00 03 00 6b 00 41 | 73 77 61 74 68 20 44 61 |.....k.A|swath Da|
|00005ac0| 6d 6f 64 61 72 61 6e 3a | 0d 45 6e 74 65 72 20 74 |modaran:|.Enter t|
|00005ad0| 68 65 20 74 6f 74 61 6c | 20 69 6e 74 65 72 65 73 |he total| interes|
|00005ae0| 74 20 65 78 70 65 6e 73 | 65 73 2c 20 63 6f 72 72 |t expens|es, corr|
|00005af0| 65 73 70 6f 6e 64 69 6e | 67 20 74 6f 20 74 68 65 |espondin|g to the|
|00005b00| 20 64 6f 6c 6c 61 72 20 | 64 65 62 74 20 74 68 61 | dollar |debt tha|
|00005b10| 74 20 79 6f 75 20 65 6e | 74 65 72 20 62 65 6c 6f |t you en|ter belo|
|00005b20| 77 2e 1c 00 91 00 15 00 | 03 00 8b 00 41 73 77 61 |w.......|....Aswa|
|00005b30| 74 68 20 44 61 6d 6f 64 | 61 72 61 6e 3a 0d 45 6e |th Damod|aran:.En|
|00005b40| 74 65 72 20 74 68 65 20 | 63 75 72 72 65 6e 74 20 |ter the |current |
|00005b50| 63 61 70 69 74 61 6c 20 | 65 78 70 65 6e 64 69 74 |capital |expendit|
|00005b60| 75 72 65 73 2c 20 69 6e | 63 6c 75 64 69 6e 67 20 |ures, in|cluding |
|00005b70| 61 63 71 75 69 73 69 74 | 69 6f 6e 73 20 6d 61 64 |acquisit|ions mad|
|00005b80| 65 2e 20 59 6f 75 20 6d | 69 67 68 74 20 77 61 6e |e. You m|ight wan|
|00005b90| 74 20 74 6f 20 6e 6f 72 | 6d 61 6c 69 7a 65 20 74 |t to nor|malize t|
|00005ba0| 68 69 73 2c 20 69 66 20 | 69 74 20 69 73 20 76 6f |his, if |it is vo|
|00005bb0| 6c 61 74 69 6c 65 2e 1c | 00 5d 00 16 00 03 00 57 |latile..|.].....W|
|00005bc0| 00 41 73 77 61 74 68 20 | 44 61 6d 6f 64 61 72 61 |.Aswath |Damodara|
|00005bd0| 6e 3a 0d 45 6e 74 65 72 | 20 74 68 65 20 61 67 67 |n:.Enter| the agg|
|00005be0| 72 65 61 74 65 20 64 65 | 70 72 65 63 69 61 74 69 |reate de|preciati|
|00005bf0| 6f 6e 20 61 6e 64 20 61 | 6d 6f 72 74 69 7a 61 74 |on and a|mortizat|
|00005c00| 69 6f 6e 20 63 6c 61 69 | 6d 65 64 20 62 79 20 74 |ion clai|med by t|
|00005c10| 68 65 20 66 69 72 6d 2e | 1c 00 7a 00 17 00 03 00 |he firm.|..z.....|
|00005c20| 74 00 41 73 77 61 74 68 | 20 44 61 6d 6f 64 61 72 |t.Aswath| Damodar|
|00005c30| 61 6e 3a 0d 45 6e 74 65 | 72 20 74 68 65 20 65 66 |an:.Ente|r the ef|
|00005c40| 66 65 63 74 69 76 65 20 | 74 61 78 20 72 61 74 65 |fective |tax rate|
|00005c50| 20 69 66 20 69 74 20 69 | 73 20 67 72 65 61 74 65 | if it i|s greate|
|00005c60| 72 20 74 68 61 6e 20 33 | 35 25 2c 20 6f 72 20 33 |r than 3|5%, or 3|
|00005c70| 35 25 20 69 66 20 74 68 | 65 20 65 66 66 65 63 74 |5% if th|e effect|
|00005c80| 69 76 65 20 74 61 78 20 | 72 61 74 65 20 69 73 20 |ive tax |rate is |
|00005c90| 6c 6f 77 65 72 2e 1c 00 | 41 00 18 00 03 00 3b 00 |lower...|A.....;.|
|00005ca0| 41 73 77 61 74 68 20 44 | 61 6d 6f 64 61 72 61 6e |Aswath D|amodaran|
|00005cb0| 3a 0d 45 6e 74 65 72 20 | 61 67 67 72 65 67 61 74 |:.Enter |aggregat|
|00005cc0| 65 20 72 65 76 65 6e 75 | 65 73 20 64 75 72 69 6e |e revenu|es durin|
|00005cd0| 67 20 74 68 65 20 79 65 | 61 72 2e 1c 00 47 00 19 |g the ye|ar...G..|
|00005ce0| 00 03 00 41 00 41 73 77 | 61 74 68 20 44 61 6d 6f |...A.Asw|ath Damo|
|00005cf0| 64 61 72 61 6e 3a 0d 4e | 6f 6e 2d 63 61 73 68 20 |daran:.N|on-cash |
|00005d00| 57 43 20 3d 20 49 6e 76 | 65 6e 74 6f 72 79 20 2b |WC = Inv|entory +|
|00005d10| 20 41 63 63 20 52 65 63 | 20 2d 20 41 63 63 20 50 | Acc Rec| - Acc P|
|00005d20| 61 79 61 62 6c 65 1c 00 | 61 00 1a 00 03 00 5b 00 |ayable..|a.....[.|
|00005d30| 41 73 77 61 74 68 20 44 | 61 6d 6f 64 61 72 61 6e |Aswath D|amodaran|
|00005d40| 3a 0d 45 6e 74 65 72 20 | 74 68 65 20 63 68 61 6e |:.Enter |the chan|
|00005d50| 67 65 20 69 6e 20 6e 6f | 6e 2d 63 61 73 68 20 77 |ge in no|n-cash w|
|00005d60| 6f 72 6b 69 6e 67 20 63 | 61 70 69 74 61 6c 20 66 |orking c|apital f|
|00005d70| 72 6f 6d 20 6c 61 73 74 | 20 79 65 61 72 20 74 6f |rom last| year to|
|00005d80| 20 74 68 69 73 20 79 65 | 61 72 2e 1c 00 73 00 1b | this ye|ar...s..|
|00005d90| 00 03 00 6d 00 41 73 77 | 61 74 68 20 44 61 6d 6f |...m.Asw|ath Damo|
|00005da0| 64 61 72 61 6e 3a 0d 45 | 6e 74 65 72 20 74 6f 74 |daran:.E|nter tot|
|00005db0| 61 6c 20 69 6e 74 65 72 | 65 73 74 2d 62 65 61 72 |al inter|est-bear|
|00005dc0| 69 6e 67 20 64 65 62 74 | 2e 20 49 66 20 79 6f 75 |ing debt|. If you|
|00005dd0| 20 61 72 65 20 63 61 70 | 69 74 61 6c 69 7a 69 6e | are cap|italizin|
|00005de0| 67 20 6f 70 65 72 61 74 | 69 6e 67 20 6c 65 61 73 |g operat|ing leas|
|00005df0| 65 73 2c 20 61 64 64 20 | 74 68 65 6d 20 68 65 72 |es, add |them her|
|00005e00| 65 2e 1c 00 3c 00 1c 00 | 03 00 36 00 41 73 77 61 |e...<...|..6.Aswa|
|00005e10| 74 68 20 44 61 6d 6f 64 | 61 72 61 6e 3a 0d 45 6e |th Damod|aran:.En|
|00005e20| 74 65 72 20 74 68 65 20 | 74 6f 74 61 6c 20 73 68 |ter the |total sh|
|00005e30| 61 72 65 68 6f 6c 64 65 | 72 73 20 65 71 75 69 74 |areholde|rs equit|
|00005e40| 79 2e 1c 00 41 00 21 00 | 05 00 3b 00 41 73 77 61 |y...A.!.|..;.Aswa|
|00005e50| 74 68 20 44 61 6d 6f 64 | 61 72 61 6e 3a 0d 45 6e |th Damod|aran:.En|
|00005e60| 74 65 72 20 74 68 65 20 | 63 75 72 72 65 6e 74 20 |ter the |current |
|00005e70| 6d 61 72 6b 65 74 20 70 | 72 69 63 65 20 70 65 72 |market p|rice per|
|00005e80| 20 73 68 61 72 65 2e 1c | 00 51 00 22 00 05 00 4b | share..|.Q."...K|
|00005e90| 00 41 73 77 61 74 68 20 | 44 61 6d 6f 64 61 72 61 |.Aswath |Damodara|
|00005ea0| 6e 3a 0d 45 6e 74 65 72 | 20 6e 75 6d 62 65 72 20 |n:.Enter| number |
|00005eb0| 6f 66 20 73 68 61 72 65 | 73 20 69 6e 20 74 68 65 |of share|s in the|
|00005ec0| 20 73 61 6d 65 20 75 6e | 69 74 73 20 61 73 20 69 | same un|its as i|
|00005ed0| 6e 70 75 74 73 20 61 62 | 6f 76 65 2e 1c 00 89 00 |nputs ab|ove.....|
|00005ee0| 23 00 05 00 83 00 41 73 | 77 61 74 68 20 44 61 6d |#.....As|wath Dam|
|00005ef0| 6f 64 61 72 61 6e 3a 0d | 49 66 20 79 6f 75 20 63 |odaran:.|If you c|
|00005f00| 61 6e 20 65 73 74 69 6d | 61 74 65 20 74 68 65 20 |an estim|ate the |
|00005f10| 6d 61 72 6b 65 74 20 76 | 61 6c 75 65 20 6f 66 20 |market v|alue of |
|00005f20| 74 68 65 20 64 65 62 74 | 2c 20 65 6e 74 65 72 20 |the debt|, enter |
|00005f30| 74 68 61 74 20 68 65 72 | 65 2e 20 45 6c 73 65 2c |that her|e. Else,|
|00005f40| 20 65 6e 74 65 72 20 74 | 68 65 20 62 6f 6f 6b 20 | enter t|he book |
|00005f50| 76 61 6c 75 65 20 6f 66 | 20 64 65 62 74 20 66 72 |value of| debt fr|
|00005f60| 6f 6d 20 61 62 6f 76 65 | 2e 1c 00 8f 00 25 00 05 |om above|.....%..|
|00005f70| 00 89 00 41 73 77 61 74 | 68 20 44 61 6d 6f 64 61 |...Aswat|h Damoda|
|00005f80| 72 61 6e 3a 0d 59 6f 75 | 20 73 68 6f 75 6c 64 20 |ran:.You| should |
|00005f90| 61 6c 6d 6f 73 74 20 6e | 65 76 65 72 20 75 73 65 |almost n|ever use|
|00005fa0| 20 74 68 65 20 62 6f 6f | 6b 20 76 61 6c 75 65 20 | the boo|k value |
|00005fb0| 64 65 62 74 20 72 61 74 | 69 6f 2e 20 59 6f 75 20 |debt rat|io. You |
|00005fc0| 63 61 6e 20 74 72 79 20 | 74 68 69 73 2c 20 69 66 |can try |this, if|
|00005fd0| 20 79 6f 75 20 77 61 6e | 74 2c 20 74 6f 20 73 65 | you wan|t, to se|
|00005fe0| 65 20 68 6f 77 20 6d 75 | 63 68 20 76 61 6c 75 65 |e how mu|ch value|
|00005ff0| 20 77 69 6c 6c 20 73 68 | 69 66 74 2e 1c 00 7d 00 | will sh|ift...}.|
|00006000| 26 00 05 00 77 00 41 73 | 77 61 74 68 20 44 61 6d |&...w.As|wath Dam|
|00006010| 6f 64 61 72 61 6e 3a 0d | 49 6e 20 73 6f 6d 65 20 |odaran:.|In some |
|00006020| 63 61 73 65 73 2c 20 79 | 6f 75 20 6d 69 67 68 74 |cases, y|ou might|
|00006030| 20 77 61 6e 74 20 74 6f | 20 72 65 70 6c 61 63 65 | want to| replace|
|00006040| 20 74 68 65 20 63 75 72 | 72 65 6e 74 20 64 65 62 | the cur|rent deb|
|00006050| 74 20 72 61 74 69 6f 20 | 77 69 74 68 20 74 68 65 |t ratio |with the|
|00006060| 20 69 6e 64 75 73 74 72 | 79 20 61 76 65 72 61 67 | industr|y averag|
|00006070| 65 20 64 65 62 74 20 72 | 61 74 69 6f 2e 1c 00 5f |e debt r|atio..._|
|00006080| 00 28 00 04 00 59 00 41 | 73 77 61 74 68 20 44 61 |.(...Y.A|swath Da|
|00006090| 6d 6f 64 61 72 61 6e 3a | 0d 45 6e 74 65 72 20 74 |modaran:|.Enter t|
|000060a0| 68 65 20 6c 65 6e 67 74 | 68 20 6f 66 20 74 68 65 |he lengt|h of the|
|000060b0| 20 67 72 6f 77 74 68 20 | 70 65 72 69 6f 64 2e 20 | growth |period. |
|000060c0| 49 20 77 69 6c 6c 20 72 | 65 73 74 72 69 63 74 20 |I will r|estrict |
|000060d0| 79 6f 75 20 74 6f 20 31 | 30 20 79 65 61 72 73 2e |you to 1|0 years.|
|000060e0| 1c 00 77 00 2a 00 05 00 | 71 00 41 73 77 61 74 68 |..w.*...|q.Aswath|
|000060f0| 20 44 61 6d 6f 64 61 72 | 61 6e 3a 0d 49 66 20 79 | Damodar|an:.If y|
|00006100| 6f 75 72 20 66 69 72 6d | 20 68 61 73 20 6c 65 76 |our firm| has lev|
|00006110| 65 72 61 67 65 20 77 68 | 69 63 68 20 69 73 20 6f |erage wh|ich is o|
|00006120| 75 74 20 6f 66 20 74 68 | 65 20 69 6e 64 75 73 74 |ut of th|e indust|
|00006130| 72 79 20 6e 6f 72 6d 2c | 20 79 6f 75 20 73 68 6f |ry norm,| you sho|
|00006140| 75 6c 64 20 67 65 6e 65 | 72 61 6c 6c 79 20 73 61 |uld gene|rally sa|
|00006150| 79 20 79 65 73 20 68 65 | 72 65 2e 1c 00 7e 00 2b |y yes he|re...~.+|
|00006160| 00 05 00 78 00 41 73 77 | 61 74 68 20 44 61 6d 6f |...x.Asw|ath Damo|
|00006170| 64 61 72 61 6e 3a 0d 49 | 66 20 79 6f 75 20 73 61 |daran:.I|f you sa|
|00006180| 69 64 20 79 65 73 20 74 | 6f 20 74 68 65 20 70 72 |id yes t|o the pr|
|00006190| 65 76 69 6f 75 73 20 71 | 75 65 73 74 69 6f 6e 2c |evious q|uestion,|
|000061a0| 20 79 6f 75 20 73 68 6f | 75 6c 64 20 65 6e 74 65 | you sho|uld ente|
|000061b0| 72 20 74 68 65 20 69 6e | 64 75 73 74 72 79 2d 61 |r the in|dustry-a|
|000061c0| 76 65 72 61 67 65 20 6f | 72 20 6f 70 74 69 6d 61 |verage o|r optima|
|000061d0| 6c 20 64 65 62 74 20 72 | 61 74 69 6f 2e 1c 00 88 |l debt r|atio....|
|000061e0| 00 2e 00 04 00 82 00 41 | 73 77 61 74 68 20 44 61 |.......A|swath Da|
|000061f0| 6d 6f 64 61 72 61 6e 3a | 0d 47 65 6e 65 72 61 6c |modaran:|.General|
|00006200| 6c 79 2c 20 79 6f 75 20 | 73 68 6f 75 6c 64 20 74 |ly, you |should t|
|00006210| 72 79 20 74 6f 20 69 6e | 70 75 74 20 74 68 65 20 |ry to in|put the |
|00006220| 62 65 74 61 20 62 65 6c | 6f 77 2e 20 59 6f 75 20 |beta bel|ow. You |
|00006230| 63 61 6e 20 6f 76 65 72 | 72 69 64 65 20 74 68 69 |can over|ride thi|
|00006240| 73 20 62 79 20 69 6e 70 | 75 74 74 69 6e 67 20 61 |s by inp|utting a|
|00006250| 20 63 6f 73 74 20 6f 66 | 20 65 71 75 69 74 79 20 | cost of| equity |
|00006260| 64 69 72 65 63 74 6c 79 | 2e 1c 00 64 00 2f 00 04 |directly|...d./..|
|00006270| 00 5e 00 41 73 77 61 74 | 68 20 44 61 6d 6f 64 61 |.^.Aswat|h Damoda|
|00006280| 72 61 6e 3a 0d 45 6e 74 | 65 72 20 74 68 65 20 63 |ran:.Ent|er the c|
|00006290| 6f 73 74 20 6f 66 20 65 | 71 75 69 74 79 20 69 6e |ost of e|quity in|
|000062a0| 20 70 65 72 63 65 6e 74 | 20 74 65 72 6d 73 2c 20 | percent| terms, |
|000062b0| 69 66 20 79 6f 75 20 77 | 61 6e 74 20 74 6f 20 69 |if you w|ant to i|
|000062c0| 6e 70 75 74 20 69 74 20 | 64 69 72 65 63 74 6c 79 |nput it |directly|
|000062d0| 2e 1c 00 67 00 31 00 03 | 00 61 00 41 73 77 61 74 |...g.1..|.a.Aswat|
|000062e0| 68 20 44 61 6d 6f 64 61 | 72 61 6e 3a 0d 45 6e 74 |h Damoda|ran:.Ent|
|000062f0| 65 72 20 74 68 65 20 63 | 75 72 72 65 6e 74 20 62 |er the c|urrent b|
|00006300| 65 74 61 20 66 6f 72 20 | 74 68 65 20 66 69 72 6d |eta for |the firm|
|00006310| 2e 20 55 73 65 20 74 68 | 65 20 62 6f 74 74 6f 6d |. Use th|e bottom|
|00006320| 2d 75 70 20 62 65 74 61 | 2c 20 69 66 20 79 6f 75 |-up beta|, if you|
|00006330| 20 63 61 6e 20 67 65 74 | 20 69 74 2e 1c 00 49 00 | can get| it...I.|
|00006340| 32 00 03 00 43 00 41 73 | 77 61 74 68 20 44 61 6d |2...C.As|wath Dam|
|00006350| 6f 64 61 72 61 6e 3a 0d | 45 6e 74 65 72 20 74 68 |odaran:.|Enter th|
|00006360| 65 20 63 75 72 72 65 6e | 74 20 6c 6f 6e 67 20 74 |e curren|t long t|
|00006370| 65 72 6d 20 67 6f 76 65 | 72 6e 6d 65 6e 74 20 62 |erm gove|rnment b|
|00006380| 6f 6e 64 20 72 61 74 65 | 2e 1c 00 84 00 33 00 03 |ond rate|.....3..|
|00006390| 00 7e 00 41 73 77 61 74 | 68 20 44 61 6d 6f 64 61 |.~.Aswat|h Damoda|
|000063a0| 72 61 6e 3a 0d 45 6e 74 | 65 72 20 74 68 65 20 72 |ran:.Ent|er the r|
|000063b0| 69 73 6b 20 70 72 65 6d | 69 75 6d 20 66 6f 72 20 |isk prem|ium for |
|000063c0| 65 71 75 69 74 69 65 73 | 20 6f 76 65 72 20 72 69 |equities| over ri|
|000063d0| 73 6b 66 72 65 65 20 69 | 6e 76 65 73 74 6d 65 6e |skfree i|nvestmen|
|000063e0| 74 73 2e 20 59 6f 75 20 | 63 61 6e 20 75 73 65 20 |ts. You |can use |
|000063f0| 61 6e 20 69 6d 70 6c 69 | 65 64 20 6f 72 20 68 69 |an impli|ed or hi|
+--------+-------------------------+-------------------------+--------+--------+
Only 25.0 KB of data is shown above.