MCKAYVALUATIONBYFREECASHFLOWANDABNORMALEARNINGSMETHODSFILEMCK_1XLS
A123456789101112131415161718192021222324252627282930313233343536373839404142434445464748495051
BCDEFTABLE1HISTORICALINCOMESTATEMENTS619761754128940001935222320589372000468427232496112115000810732995274713011800101082350032051501450934120
G
H
IJKLMTABLE5FORECASTEDINCOMESTATEMENTS01598653882873110010420700811262690662153203710010426600104162376826914369399001172820011017248467762041043700123314001221915924483194514730013334000133208
N
O
P
Q
R
S
T
I
comestateme
tReve
uesOperati
gexpe
sesDepreciatio
Operati
gi
comeI
teresti
comeI
terestexpe
seEar
i
gsbeforetaxesRevaluatio
ofdeferredi
cometaxesI
cometaxesNeti
come
1418938361771760741142
6999789974915080014336500143223
71070996385305410015238900152237
811361102255655710016041000160250
911936107425975960016842900167261
1012294110656256050017343200168263
1112663113976406260017545100176275
1213043117396456590017848100188294
505446742641160610121
3360
2444
3869
4266
5070
6181
0714
Stateme
tofretai
edear
i
gsBegi
i
gretai
edear
i
gsNeti
comeCommo
divide
dsE
di
gretai
edear
i
gsdirectforecast
6
5
4
3
2
1
0
1
2
3
4
5
6
7
8
9
10
11
12
625
6254432637
6376948658
6586638686
6867058698
6988139740
7401429725
72512600851
851162001014
1014172001186
1186191671310
1310208971421
14212231211523
15232371471613
16132501751689
16892612031748
17482632431768
17682752551787
17872942331848
TABLE2HISTORICALBALANCESHEETS6Operati
gcashExcessmarketablesecuritiesTradereceivablesOtherreceivablesI
ve
toriesPrepaidexpe
sesCurre
tassetsGrosspropertypla
ta
dequipme
tAccumulateddepreciatio
Netpropertypla
t40109179151943r