This document provides financial information for Kroger from 2008-2022. It includes historical and forecasted data on store counts, capital expenditures, property/equipment, depreciation expenses, and income statements. Some key points: - Kroger opened 107-150 new stores per year from 2008-2012 and forecasts 40 new stores annually through 2022. - Capital expenditures are forecasted to increase annually from $455.7 million in 2013 to $1.055 billion in 2021 to support new store growth. - Property/equipment is forecasted to increase from $15.3 billion in 2012 to over $33 billion in 2021 due to capital expenditures exceeding depreciation expenses. - Net earnings are

1. Firm: Kroger
Kroger
2008 2009 2010 2011 2012
Totals
Company-operated: 4,599 4,599 4,706 4,747 4,788
store growth
Total stores opened (150) - 107 41 41
store growth 1,900,000
capital expenditure
Capital Expenditures on New Stores:
2008 2009 2010 2011 2012
CAPEX: $ 396.8
PPE: $23,900.0 $25,673.0 $26,716.0 $28,071.0 $29,370.0
New Company-
operated Stores 4,599 4,706 4,747 4,788
Additional CAPEX Requirements: equirements:
(store refurbishments, and other)ts, and other)
Property, Plant and Equipment and Depreciation
Actual
2007 2008 2009 2010 2011 2012
PP&E: $23,900.0 $25,673.0 $26,716.0 $28,071.0 $29,370.0
Accum. Deprec. $10,739.0 $11,744.0 $12,569.0 $13,088.0 $14,051.0
PP&E - net $ 12,498.00 $13,161.0 $13,929.0 $14,147.0 $14,983.0 $15,319.0

2. CAPEX Forecasts from above:
Depreciation Expense: $ 1,355.00 $ 1,443.00 $ 1,525.00 $ 1,600.00 $ 1,638.00 $ 1,652.00
PP&E in place at end of 2012: $ 15,319.0
Remaining balance to be depreciated.
PP&E Purchases:
Capex 2012 455.7
Capex 2013 515.2
Capex 2014 572.3
Capex 2015 624.5
Capex 2016 681.4
Capex 2017 743.6
Capex 2018 811.5
Capex 2019 885.6
Capex 2020 966.6
Capex 2021 1055.1
Capex 2022 0.0
Total Depreciation Expense
2008 2009 2010 2011 2012
Depreciation methods:
Gross PPE $ 23,900 $ 25,673 $ 26,716 $ 28,071 $ 29,370
Depreciable PPE $ 5,365 $ 25,496 $ 26,484 $ 27,899 $ 29,060
Average Depreciable PPE $ 15,430 $ 25,990 $ 27,192 $ 28,479
Depreciation Expense $1,525.0 $1,600.0 $1,638.0 $1,652.0
Implied Average Useful Life in Years 10.1 16.2 16.6 17.2

3. Forecasts: Numbers of Stores
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
4,828 4,868 4,908 4,948 4,988 5,028 5,068 5,108 5,148 5,188
0.84% 0.83% 0.82% 0.81% 0.81% 0.80% 0.80% 0.79% 0.78% 0.78%
40 40 40 40 40 40 40 40 40 40
0.84% 0.83% 0.82% 0.81% 0.81% 0.80% 0.80% 0.79% 0.78% 0.78%
2,200,000 2,508,000 2,808,960 3,089,856 3,398,842 3,738,726 4,112,598 4,523,858 4,976,244 5,473,868
16% 14% 12% 10% 10% 10% 10% 10% 10% 10%
CAPEX Forecasts:
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
$455.7 $515.2 $572.3 $624.5 $681.4 $743.6 $811.5 $885.6 $966.6 $1,055.1
4,828 4,868 4,908 4,948 4,988 5,028 5,068 5,108 5,148 5,188
CAPEX Inflation Forecast:
3% 3% 3% 3% 3% 3% 3% 3% 3% 3%
*assume they refurbish each store every __ years and it costs 25% of original build-out
Property, Plant and Equipment and Depreciation Forecasts:
Forecast:
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
29825.7 30340.9 30913.2 31537.7 32219.1 32962.6 33774.1 34659.8 35626.4 36681.5 37782.0
12320.9 10560.9 8767.7 6938.3 -1731.3 -1939.7 -2195.1 -2502.0 -2864.9 -3289.0 -3387.7
42146.6 40901.8 39680.9 38476.0 30487.8 31023.0 31579.0 32157.8 32761.5 33392.5 0.0

4. 455.7 515.2 572.3 624.5 681.4 743.6 811.5 885.6 966.6 1055.1 0.0
1703.7 1703.7 1703.7 1703.7 8504.3 0.0 0.0 0.0 0.0 0.0 0.0
13615.3 11911.7 10208.0 8504.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0
26.4 26.4 26.4 26.4 26.4 26.4 26.4 26.4 26.4 26.4 26.4
29.9 29.9 29.9 29.9 29.9 29.9 29.9 29.9 29.9 29.9
33.2 33.2 33.2 33.2 33.2 33.2 33.2 33.2 33.2
36.2 36.2 36.2 36.2 36.2 36.2 36.2 36.2
39.5 39.5 39.5 39.5 39.5 39.5 39.5
43.1 43.1 43.1 43.1 43.1 43.1
47.1 47.1 47.1 47.1 47.1
51.4 51.4 51.4 51.4
56.1 56.1 56.1
61.2 61.2
0.0
1730.1 1760.0 1793.2 1829.4 8669.6 208.4 255.5 306.8 362.9 424.1 98.7
98.7
3%
(remove land and work in progress)

6. 15319.0
290.8
17.6 316.5
33.2 19.6 351.6
36.2 36.2 21.4 383.6
39.5 39.5 39.5 23.3 418.6
43.1 43.1 43.1 43.1 25.4 456.8
47.1 47.1 47.1 47.1 47.1 27.7 498.5
51.4 51.4 51.4 51.4 51.4 51.4 30.3 544.0
56.1 56.1 56.1 56.1 56.1 56.1 56.1 33.1 593.8
61.2 61.2 61.2 61.2 61.2 61.2 61.2 61.2 36.1 648.1
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
assumption for long run growth rate

7. Firm: Kroger
Kroger: Income Statement Forecasts
Actual Forecasts
(Thousands) 2012 2013 2014 2015 2016 2017
Total net revenues $ 96,751.00 $100,621.0 $104,645.9 $108,831.7 $112,096.7 $116,580.5
2011 Total net revenues $ 90,374.00 4% 4% 4.0% 3% 4%
implied growth 7.1%
Marchandise costs $ 76,858 79893 83193 86521 89117 92682
79.4% 79.4% 79.5% 79.5% 79.5% 79.5%
Gross Profit $19,893 $20,728 $21,452 $22,311 $22,980 $23,899
implied margins 20.6% 20.6% 20.5% 20.5% 20.5% 20.5%
Operating, General and Administrative $ 14,849 $ 15,395 $ 16,011 $ 16,651 $ 16,815 $ 17,487
15.3% 15.3% 15.3% 15.3% 15.0% 15.0%
Rent $ 628 $ 805 $ 837 $ 871 $ 897 $ 933
0.6% 0.8% 0.8% 0.8% 0.8% 0.8%
Depreciation and amortization expenses $ 1,652 $ 1,765 $ 1,784 $ 1,630 $ 1,653 $ 1,692
12% 12% 12% 12% 12%
Operating income $2,764.0 $2,762.6 $2,820.1 $3,158.5 $3,615.8 $3,786.9
implied margins 2.9% 2.7% 2.7% 2.9% 3.2% 3.2%
Interest expense ($462) ($521) ($525) ($524) ($519) ($548)
interest rate on financial liabilities 7.0% 7.0% 7.5% 7.5% 7.5%
Earnings before income taxes $2,302 $2,242 $2,295 $2,634 $3,097 $3,239
Income taxes $ 794 $ 785 $ 803 $ 922 $ 1,084 $ 1,134
effective tax rate assumption (10-K, p.26 mgt. provided) 35.0% 35.0% 35.0% 35.0% 35.0% 35.0%
Net earnings including noncontrolling interes $1,508 $1,457 $1,492 $1,712 $2,013 $2,105
Net earnings attributable to noncontrolling in $11 $11 $11 $11 $11 $11

8. Net earnings attributable to Kroger $1,497 $1,446 $1,481 $1,701 $2,002 $2,094

9. Kroger: Balance Sheet Forecasts
(Thousands)
Actual Forecasts
ASSETS 2012 2013 2014 2015 2016 2017
Current assets:
Cash and temporary cash investments $238.0 0.0 0.0 0.0 165.5 0.0
days sales in cash 1.7 1.7 1.7 1.7 1.7
Deposits in-transit 955.00 974.7 1032.2 1055.0 1033.4 1074.7
percentage of total assets 3.50 3.50 3.50 3.40 3.30
Receivables $1,051.0 1071.7 1135.9 1070.5 1140.7 1159.0
percentage of total assets 3.85 3.85 3.70 3.60 3.60
FIFO inventory $6,244.0 6437.0 6464.5 6654.9 6858.1 6876.0
turnover assumption (in days) 23.0 22.5 22.0 22.0 21.5
LIFO reserve ($1,098.0) -1029.9 -1099.0 -1197.9 -1234.5 -1237.7
turnover assumption (in days) 0.18 0.16 0.17 0.18 0.18 0.18
Prefunded employee benefits $0.0 0.0 0.0 0.0 0.0 0.0
percentage of total assets
Prepaid expenses and other current assets $569.0 539.4 520.4 518.7 550.9 564.1
percentage of total assets 2.2% 2.1% 2.1% 2.2% 2.2%
Total current assets $7,959.0 $7,992.9 $8,054.1 $8,101.2 $8,514.2 $8,436.1
Property, plant and equipment, net $14,875.0 14710.85 14869.07 14819.33 15024.98 15384.98
60.0% 60.0% 60.0% 60.0% 60.0%
Other assets $584.0 588.4 594.8 568.1 500.8 538.5
percentage of total assets 2.4% 2.4% 2.3% 2.0% 2.1%
Goodwill $1,234.0 1225.9 1263.9 1210.2 1001.7 1282.1
percentage of total assets 5.0% 5.1% 4.9% 4.0% 5.0%
TOTAL ASSETS $24,652.0 $24,518.1 $24,781.8 $24,698.9 $25,041.6 $25,641.6
LIABILITIES AND SHAREHOLDERS EQUITY
Current liabilities:

10. $2,734.0 $1,109.1 $986.9 $275.4 $0.0 $181.8
% of total debt 16.00% 16.00% 16.00% 16.00% 16.00%
Trade accounts payable $4,524.0 4607.7 4560.1 4751.3 4894.3 4825.4
Turnover assumption (in days) 21.00 20.00 20.00 20.00 19.00
Accrued salaries and wages $977.0 1003.4 1030.5 1057.3 1083.7 1109.7
% of total assets 2.70% 2.70% 2.6% 2.5% 2.4%
Deferred income taxes $284.0 291.1 295.5 298.4 299.9 301.4
grow with sales 2.5% 1.5% 1.0% 0.5% 0.5%
Other current liabilities $2,538.0 $2,558.3 $2,578.8 $2,599.4 $2,620.2 $2,641.2
grow with company stores 0.80% 0.80% 0.80% 0.80% 0.80%
Total current liabilities $11,057.0 $9,569.6 $9,451.7 $8,981.8 $8,898.1 $9,059.5
$6,141.0 6325 6515 6710 6912 7119
% of total equity 10961.3 11157.2 11427.1 11704.6 12014.1
$4.0 $4.0 $4.0 $4.0 $4.0 $4.0
Long-term debt including obligations under c $6,145.0 $6,329.2 $6,519.0 $6,714.4 $6,915.7 $7,123.1
Deferred income taxes $800.0 $832.0 $865.3 $899.9 $926.9 $964.0
grow with Sale 4.00% 4.00% 4.00% 3.00% 4.00%
Pension and postretirement benefit obligatio $1,291.0 $1,337.8 $1,392.5 $1,409.7 $1,464.5 $1,499.6
%of accrual salaries 75% 74% 75% 74% 74%
Other long-term liabilities $1,145.0 $1,154.2 $1,163.4 $1,172.7 $1,182.1 $1,191.5
% of store growth 0.80% 0.80% 0.80% 0.80% 0.80%
TOTAL LIABILITIES $20,438.0 $19,222.8 $19,391.8 $19,178.5 $19,387.2 $19,837.7
Preferred shares, $100 par per share, 5 share $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
$959.0 959.0 959.0 959.0 959.0 959.0
Current portion of long-term debt including
obligations under capital leases and
financing obligations
Face-value of long-term debt including
obligations under capital leases and
financing obligations
Adjustment related to fair-value of interest
rate hedges
Common shares, $1 par per share, 1,000
shares authorized; 959 shares issued in 2011
and 2010

11. Additional paid-in capital $3,451.0 3485.5 3485.5 3485.5 3485.5 3485.5
Accumulated other comprehensive loss ($753.0) ($783.1) ($814.4) ($847.0) ($880.9) ($916.1)
Accumulated earnings $9,787.0 10963.3 11182.5 11439.7 11702.9 11983.7
Common stock in treasury, at cost, 398 shares ($9,237.0) -9329.4 -9422.7 -9516.9 -9612.1 -9708.2
Total Shareowners’ Equity $4,207.0 5295.3 5389.9 5520.3 5654.4 5803.9
Noncontrolling interests $7.0 $7.0 $7.0 $7.0 $7.0 $7.0
Total equity $4,214.0 $5,295.3 $5,389.9 $5,520.3 $5,654.4 $5,803.9
TOTAL LIABILITIES AND SHAREHOLDERS EQUI $24,652.0 $24,518.1 $24,781.8 $24,698.9 $25,041.6 $25,641.6
implied debt/equity ratios 1.405 1.393 1.266 1.223 1.259
check: balance sheet balance? 0.0 0.0 0.0 0.0 0.0
Normal dividend payout forecast: 267.0 267.0 267.0 267.0 267.0
Plug: -10.0 -1001.3 -1184.1 -1479.0 -1553.5
Total implied dividends: 277.0 1268.3 1451.1 1746.0 1820.5

12. kroger: Implied Statement of Cash Flows Forecasts
Forecasts
Implied Cash Flows: 2012 2013 2014 2015 2016 2017
Operations:
Net earnings including noncontrolling interest 1508.00 1457.28 1491.57 1712.25 2013.12 2105.40
Depreciation and amortization 1652.00 1765.30 1784.29 1630.13 1652.75 1692.35
Goodwill impairment charge 0.00 0.00 0.00 0.00 0.00 0.00
Asset impairment charge 18.00 20.00 18.00 19.00 18.00 18.00
LIFO charge 55.00 111.85 116.47 121.13 124.76 129.75
Stock-based employee compensation 82.00 80.00 80.00 80.00 80.00 80.00
Expense for Company-sponsored pension pla 89.00 93.00 97.00 101.00 105.00 109.00
Deferred income taxes 176.00 -7.10 -4.37 -2.95 -1.49 -1.50
Other 17.00 23.17 29.34 35.51 41.68 47.85
Store deposits in-transit -169.00 -112.17 -177.17 -120.34 -185.34 -128.51
average 56.83 -65.00 56.83 -65.00 56.83
Inventories -78.00 -193.01 -27.53 -190.36 -203.22 -17.90
Receivables -126.00 -20.69 -64.22 65.36 -70.13 -18.31
Prepaid expenses -257.00 29.60 18.98 1.74 -32.24 -13.20
Trade accounts payable 58.00 -83.69 47.64 -191.26 -142.93 68.80
Accrued expenses 76.00 -26.38 -27.09 -26.79 -26.43 -26.01
Income taxes receivable and payable 164.00 -39.10 -37.65 -37.57 -28.49 -38.58
Contribution to Company-sponsored pension -71.00 -90.40 -109.80 -129.20 -148.60 -168.00
average -19.40 -19.40 -19.40 -19.40 -19.40
Other -361.00 -402.17 -443.34 -484.51 -525.68 -566.85
average -41.17 -41.17 -41.17 -41.17 -41.17
Adjustments to reconcile net earnings to net
cash provided by Operating activities:
Changes in operating assets and liabilities
net of effects from acquisitions of
businesses:

13. Net cash provided by operating activities
2833.00 2662.32 2727.12 2639.96 2605.76 3329.12

14. Terminal
Growth
Factor
1.02
Terminal
2018 2019 2020 2021 2022 2023
$114,248.9 $117,676.4 $116,499.6 $119,994.6 $118,794.7 $121,170.6
-2% 3% -1% 3% -1% 2%
90828 94141 93200 95996 95036 96936
79.5% 80.0% 80.0% 80.0% 80.0% 79.0%
$23,421 $23,535 $23,300 $23,999 $23,759 $24,234
20.5% 20.0% 20.0% 20.0% 20.0% 20.0%
$ 17,023 $ 17,298 $ 17,358 $ 17,639 $ 17,463 $ 17,812
14.9% 14.7% 14.9% 14.7% 14.7%
$ 914 $ 941 $ 932 960.0 950.4 969.4
0.8% 0.8% 0.8% 0.8% 0.8%
$ 1,703 $ 1,652 $ 1,652 $ 1,652 $ 1,652 $ 1,685
12% 12% 12% 12% 12%
$3,780.7 $3,643.4 $3,357.5 $3,747.8 $3,693.8 $3,767.6
3.3% 3.1% 2.9% 3.1% 3.1% 3.1%
($550) ($567) ($584) ($601) ($619) ($632)
7.5% 7.5% 7.5% 7.5% 7.5%
$3,230 $3,077 $2,774 $3,147 $3,074 $3,136
$ 1,163 $ 1,108 $ 971 $ 1,133 $ 1,107 $ 1,129
36.0% 36.0% 35.0% 36.0% 36.0%
$2,068 $1,969 $1,803 $2,014 $1,968 $2,007
$11 $11 $11 $11 $11 $11

15. $2,057 $1,958 $1,792 $2,003 $1,957 $1,996

16. Terminal
Growth
Factor
1.02
Terminal
2018 2019 2020 2021 2022 2023
340.2 263.0 629.1 629.3 827.6 844.1
1.7 1.7 1.7 1.7 1.7
1053.8 1138.5 1031.9 1072.1 1076.0 1097.5
3.40 3.40 3.40 3.20 3.30
1157.3 1228.5 1133.4 1299.3 1174.2 1197.7
3.70 3.70 3.70 3.70 3.80
6896.5 6966.8 7077.0 7059.4 7065.8 7207.1
22.0 21.5 22.0 21.5 21.7
-1241.4 -1254.0 -1273.9 -1270.7 -1271.8 -1297.3
0.18 0.18 0.18 0.18 0.18
0.0 0.0 0.0 0.0 0.0 0.0
567.7 577.2 585.6 598.7 604.3 616.3
2.2% 2.2% 2.2% 2.2% 2.2%
$8,774.1 $8,919.9 $9,183.1 $9,388.1 $9,476.0 $9,665.5
15483.69 15740.99 15970.63 16327.07 16479.93 16809.53
60.0% 60.0% 60.0% 60.0% 60.0%
516.1 524.7 532.4 544.2 549.3 560.3
2.0% 2.0% 2.0% 2.0% 2.0%
1032.2 1049.4 931.6 952.4 961.3 980.6
4.0% 4.0% 3.5% 3.5% 3.5%
$25,806.1 $26,235.0 $26,617.7 $27,211.8 $27,466.5 $28,015.9

17. $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
16.00% 16.00% 16.00% 16.00% 16.00%
4729.1 4646.0 4601.6 4733.2 4687.0 4780.8
19.00 18.00 18.00 18.00 18.00
1136.3 1163.6 1191.5 1214.2 1236.0 1260.7
2.4% 2.4% 2.4% 1.9% 1.8%
302.6 303.5 304.1 304.4 304.7 310.8
0.4% 0.3% 0.2% 0.1% 0.1%
$2,662.3 $2,683.6 $2,705.1 $2,726.7 $2,748.5 2803.5
0.80% 0.80% 0.80% 0.80% 0.80%
$8,830.3 $8,796.8 $8,802.3 $8,978.5 $8,976.3 $9,155.8
7333 7553 7779 8013 8253 8418.1
12332.6 12635.0 12867.7 13105.4 13077.9
$4.0 $4.0 $4.0 $4.0 $4.0 $4.08
$7,336.7 $7,556.7 $7,783.2 $8,016.6 $8,257.0 $8,422.1
$944.7 $973.0 $963.3 $992.2 $982.3 $1,001.9
-2.00% 3.00% -1.00% 3.00% -1.00%
$1,535.6 $1,594.0 $1,632.2 $1,663.3 $1,693.2 $1,727.1
74% 73% 73% 73% 73%
$1,201.1 $1,210.7 $1,220.4 $1,230.1 $1,240.0 $1,264.8
0.80% 0.80% 0.80% 0.80% 0.80%
$19,848.4 $20,131.1 $20,401.4 $20,880.7 $21,148.7 $21,571.7
$0.0 $0.0 $0.0 $0.0 $0.0 $0.0
959.0 959.0 959.0 959.0 959.0 978.2

18. 3485.5 3485.5 3485.5 3485.5 3485.510 3555.220
($952.8) ($990.9) ($1,030.5) ($1,071.8) ($1,114.6) -1136.9
12271.3 12553.6 12804.6 13060.7 13191.3 13455.2
-9805.3 -9903.3 -10002.3 -10102.4 -10203.4 -10407.462
5957.8 6103.9 6216.3 6331.1 6317.8 6444.2
$7.0 $7.0 $7.0 $7.0 $7.0 $7.0
$5,957.8 $6,103.9 $6,216.3 $6,331.1 $6,317.8 $6,444.2
$25,806.1 $26,235.0 $26,617.7 $27,211.8 $27,466.5 $28,015.9
1.231 1.238 1.252 1.266 1.307 1.307
0.0 0.0 0.0 0.0 0.0 0.0
267.0 267.0 267.0 267.0 267.0 267.0
-1508.9 -1415.8 -1280.9 -1486.7 -1566.1 -1472.2
1775.9 1682.8 1547.9 1753.7 1833.1 1739.2

19. Terminal
1.02
1.02
2018 2019 2020 2021 2022 2023
2067.51 1969.08 1802.93 2013.77 1967.67 2007.02
1703.21 1652.00 1652.00 1652.00 1652.00 1685.04
0.00 0.00 0.00 0.00 0.00 0.00
18.00 18.00 18.00 18.00 18.00 18.36
127.16 131.80 130.48 134.39 133.05 135.71
80.00 80.00 80.00 80.00 80.00 80.00
113.00 117.00 121.00 125.00 129.00 131.58
-1.21 -0.91 -0.61 -0.30 -0.30 -6.09
54.02 60.19 66.36 72.53 78.70 84.87
-193.51 -136.68 -201.68 -144.85 -209.85 -214.05
-65.00 56.83 -65.00 56.83 -65.00
-20.43 -70.35 -110.20 17.64 -6.46 -141.32
1.71 -71.19 95.05 -165.91 125.14 -23.48
-3.62 -9.43 -8.42 -13.07 -5.60 -12.09
96.36 83.05 44.46 -131.58 46.15 -93.74
-26.63 -27.27 -27.93 -22.64 -21.86 -24.72
18.07 -29.25 9.12 -29.20 9.62 -25.74
-187.40 -206.80 -226.20 -245.60 -265.00 -270.30
-19.40 -19.40 -19.40 -19.40 -19.40
-608.02 -649.19 -690.36 -731.53 -772.70 -788.15
-41.17 -41.17 -41.17 -41.17 -41.17

20. 3173.22 2966.87 2689.01 2685.47 2892.56 2542.90

21. 371377193.xlsx
Professor Matt Wieland
Valuation Models **Go to Tools, Options, Calculations tab, and click on "Iteration" to allow changes to flow through.
3/21/2013
Firm: Starbucks
Analyst: A517
(insert forecast assumptions in blue font cells.)
Valuation Parameter Assumptions:
WACC Computations: Forecasts:
2013 2014 2015 2016
Equity:
Risk-free rate 2.2% 0.73 finance.yahoo.com
Beta 0.65 0.6 value line
Market risk premium 4% 0.38 google
Equity cost of capital 4.93% 0.37 S&P
0.52
Shares Outstanding: 537.00 537.00 537.00 537.00 537.00
Market (Intrinsic) Value ps 23.46 24.62 25.83 27.10 28.44
Market Value total 12598.0 13219.1 13870.8 14554.6 15272.2
Debt: 35% 35% 35% 35% 35%
Total debt capital 8879.0 7438.3 7505.9 6989.9 6915.7
cost of debt 6.1% 6.1% 6.1% 6.1% 6.1%
1-Tax rate 65.0% 65.0% 65.0% 65.0% 65.0%
Cost of equity 4.93% 4.93% 4.93% 4.93% 4.93%
Total capital (d+e) 21477.0 20036.3 20103.9 19587.9 19513.8
Equity Weight 0.59 0.63 0.63 0.64 0.65
Debt Weight: 0.41 0.37 0.37 0.36 0.35
WACC 4.53% 4.57% 4.57% 4.59% 4.59%
WACC Discount Factors

22. 371377193.xlsx
Terminal Value Growth Assumption: 2.0%

23. 371377193.xlsx
Valuation: Residual Income 1 2 3 4
2013 2014 2015 2016
Net Earnings 1446.3 1480.6 1701.2 2002.1
Lagged Book Value Equity 4214.0 5295.3 5389.9 5520.3
Normal Earnings (Re * BVt-1) 207.8 261.1 265.7 272.2
Abnormal Earnings 1238.5 1219.5 1435.5 1730.0
Present Value Factors 0.953 0.908 0.866 0.825
PV Abnormal Earnings 1180.3 1107.6 1242.5 1427.1
Sum PV Abnormal Earnings thru Year +10 12,030.6 Sensitivity to growth
PV of Continuing Abnormal Earnings 35,532.1 98.80
Add: Beginning Book Value of Equity 4,214.0 0%
PV of Equity 51,776.7 1%
2%
Adjust to midyear 1.02 3%
Total PV Abnormal Earnings 53,053.01 4%
Shares Outstanding 537.00
Estimated Value per Share 99
Valuation: Dividends 1 2 3 4
2013 2014 2015 2016
Dividends 277.0 1268.3 1451.1 1746.0
(1+Re) 1.049 1.101 1.155 1.212
V0 264.0 1151.9 1256.0 1440.3
Sum of V0 11398.8
D t+1 1390.9 1404.3 1627.5 1931.8
Earnings 1446 1481 1701 2002
(1+g) 1.020 1.020 1.020 1.020
Earnings*(1+g) 1475.2 1510.2 1735.3 2042.2

24. 371377193.xlsx
BV t 4214.0 5295.3 5389.9 5520.3
BV t * (1+g) 4298.3 5401.2 5497.7 5630.7
(Re-g) 2.93% 2.93% 2.93% 2.93%
Vt
PV of Vt 40,278.69
V 51677.5 Sensitivity to growth
Midterm year 1.02 98
V 52711.06 0%
1% #REF!
Shares outstanding 537.00 2% #REF!
Value Per Share 98 3% #REF!

25. 371377193.xlsx
4% #REF!
Valuation:
Free Cash Flow for Common Equity
Ending Invested capital 14237.48
ROIC beyond horizon 15.80%
cost of equity 4.93%
growth 2.0%
Horizon value 67057.07
Present value of horizon 41442.68
PV of FCF 17580.63
Total PV 59023.31
Midterm Year 1.02
Value of operation 60203.78
Add non operating assets
Cash and temporary cash investments 238.00
Deposits in-transit 955.00
Value of enterprise 61396.78
Deduct debt
2734
6145
Noncontrolling interests 7
Total deduction 8886
Value of Common equity 52510.78
Shares outstanding 537.00
Current portion of long-term debt including obligations under
capital leases and financing obligations
Long-term debt including obligations under capital leases and
financing

26. 371377193.xlsx
Estimated Value per Share 98

27. 371377193.xlsx
2017 2018 2019 2020 2021 2022
finance.yahoo.com
537.00 537.00 537.00 537.00 537.00 537.00
29.84 31.31 32.86 34.48 36.18 37.96 Cost of Capital - Heinz 2,012
16025.1 16815.1 17644.1 18514.0 19426.7 20384.5 Share price at January 28, 2012 $23.46
Shares outstanding, January 2012 537.00
Market value of equity, in thousands 12,598
35% 35% 35% 35% 35% 35%
7304.9 7336.7 7556.7 7783.2 8016.6 8257.0 Portion of long-term debt due within one year 2,734
6.1% 6.1% 6.1% 6.1% 6.1% 6.1% long term debt 6,145
65.0% 65.0% 65.0% 65.0% 65.0% 65.0% Market value of debt 8,879
4.93% 4.93% 4.93% 4.93% 4.93% 4.93%
19902.9 19934.7 20154.7 20381.3 20614.6 20855.0
0.63 0.63 0.63 0.62 0.61 0.60 Total market value 21,477
0.37 0.37 0.37 0.38 0.39 0.40 Weight of equity 0.59
Weight of debt 0.41
4.58% 4.57% 4.57% 4.56% 4.55% 4.55%
Risk-free rate (recent 10-yr Treasury rate) 2.20%

28. 371377193.xlsx
Market risk premium (given) 3.0%

29. 371377193.xlsx
5 6 7 8 9 10 11
2017 2018 2019 2020 2021 2022 2023
2094.4 2056.5 1958.1 1791.9 2002.8 1956.7 1996.0
5654.4 5803.9 5957.8 6103.9 6216.3 6331.1 6317.8
278.8 286.1 293.7 300.9 306.5 312.1 311.5
1815.6 1770.4 1664.4 1491.0 1696.3 1644.5 1684.6
0.786 0.749 0.714 0.680 0.648 0.618 0.029 (Re - g)
1427.3 1326.4 1188.4 1014.6 1100.0 1016.4 57,493.3
Sensitivity to discount rate 0.618
98.80 35,532.1
3%
4%
5%
6%
7%
8%
5 6 7 8 9 10 11
2017 2018 2019 2020 2021 2022 2023
1820.5 1775.9 1682.8 1547.9 1753.7 1833.1 1739.2
1.272 1.335 1.401 1.470 1.542 1.618
1431.2 1330.5 1201.6 1053.3 1137.2 1132.9
2023.2 1981.6 1878.1 1705.7 1918.5 1869.2 1909.6
2094 2057 1958 1792 2003 1957 1996
1.020 1.020 1.020 1.020 1.020 1.020 1.020
2136.3 2097.6 1997.2 1827.8 2042.8 1995.8 2035.9

30. 371377193.xlsx
5654.4 5803.9 5957.8 6103.9 6216.3 6331.1 6317.8
5767.5 5920.0 6077.0 6225.9 6340.6 6457.7 6444.2
2.93% 2.93% 2.93% 2.93% 2.93% 2.93% 2.93%
65174
Sensitivity to discount rate
98
3.0%
4.0% #REF!
5.0% #REF!
6.0% #REF!

31. 371377193.xlsx
7.0% #REF!
8.0% #REF!

32. 371377193.xlsx
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
$23.46 $23.46 $23.46 $23.46 $23.46 $23.46 $23.46 $23.46 $23.46 $23.46
537.00 537.00 537.00 537.00 537.00 537.00 537.00 537.00 537.00 537.00
12,598 12,598 12,598 12,598 12,598 12,598 12,598 12,598 12,598 12,598
1,109 987 275 0 182 0 0 0 0 0
6,329 6,519 6,714 6,916 7,123 7,337 7,557 7,783 8,017 8,257
7,438 7,506 6,990 6,916 7,305 7,337 7,557 7,783 8,017 8,257
20,036 20,104 19,588 19,514 19,903 19,935 20,155 20,381 20,615 20,855
0.63 0.63 0.64 0.65 0.63 0.63 0.63 0.62 0.61 0.60
0.37 0.37 0.36 0.35 0.37 0.37 0.37 0.38 0.39 0.40

33. Firm: kroger
kroger: Income Statement Forecasts
Actual Forecasts
(Thousands) 2012 2013 2014 2015 2016
Total net revenues $ 96,751.00 $100,621.0 $104,645.9 $108,831.7 $112,096.7
2011 Total net revenues $ 90,374.00 4% 4% 4.0% 3%
implied growth 7.1%
Marchandise costs $ 76,858.00 79893.1 83193.5 86521.2 89116.9
79.4% 79.4% 79.5% 79.5% 79.5%
Gross Profit $19,893.0 $20,727.9 $21,452.4 $22,310.5 $22,979.8
implied margins 20.6% 20.6% 20.5% 20.5% 20.5%
Operating, General and Administrative $ 14,849.00 15395.0 16010.8 16651.3 16814.5
15.3% 15.3% 15.3% 15.3% 15.0%
Rent $ 628.00 805.0 837.2 870.7 896.8
0.6% 0.8% 0.8% 0.8% 0.8%
Depreciation and amortization expenses $ 1,652.00 $ 1,765.30 $ 1,784.29 $ 1,630.13 $ 1,652.75
12% 12% 12% 12%
Operating income $2,764.0 $2,762.6 $2,820.1 $3,158.5 $3,615.8
implied margins 2.9% 2.7% 2.7% 2.9% 3.2%
Interest expense ($462.0) ($520.7) ($525.4) ($524.2) ($518.7)
interest rate on financial liabilities 7.0% 7.0% 7.5% 7.5%
Earnings before income taxes $2,302.0 $2,242.0 $2,294.7 $2,634.2 $3,097.1
Income taxes 794.00 784.7 803.2 922.0 1084.0
effective tax rate assumption (10-K, p.26 mgt. provided) 35.0% 35.0% 35.0% 35.0% 35.0%
Net earnings including noncontrolling interests $1,508.0 $1,457.3 $1,491.6 $1,712.2 $2,013.1
Net earnings attributable to noncontrolling interests $11.0 $11.0 $11.0 $11.0 $11.0

34. Net earnings attributable to Kroger $1,497.0 $1,446.3 $1,480.6 $1,701.2 $2,002.1

35. Kroger: Balance Sheet Forecasts
(Thousands)
Actual Forecasts
ASSETS 2012 2013 2014 2015 2016
Current assets:
Cash and temporary cash investments $238.0 0.0 0.0 0.0 165.5
days sales in cash 1.7 1.7 1.7 1.7
Deposits in-transit 955.00 974.7 1032.2 1055.0 1033.4
percentage of total assets 3.50 3.50 3.50 3.40
Receivables $1,051.0 1071.7 1135.9 1070.5 1140.7
percentage of total assets 3.85 3.85 3.70 3.60
FIFO inventory $6,244.0 6437.0 6464.5 6654.9 6858.1
turnover assumption (in days) 23.0 22.5 22.0 22.0
LIFO reserve ($1,098.0) -1029.9 -1099.0 -1197.9 -1234.5
turnover assumption (in days) 0.18 0.16 0.17 0.18 0.18
Prefunded employee benefits $0.0 0.0 0.0 0.0 0.0
percentage of total assets
Prepaid expenses and other current assets $569.0 539.4 520.4 518.7 550.9
percentage of total assets 2.2% 2.1% 2.1% 2.2%
Total current assets $7,959.0 $7,992.9 $8,054.1 $8,101.2 $8,514.2
Property, plant and equipment, net $14,875.0 14710.85 14869.07 14819.33 15024.98
60.0% 60.0% 60.0% 60.0%
Other assets $584.0 588.4 594.8 568.1 500.8
percentage of total assets 2.4% 2.4% 2.3% 2.0%
Goodwill $1,234.0 1225.9 1263.9 1210.2 1001.7
percentage of total assets 5.0% 5.1% 4.9% 4.0%
TOTAL ASSETS $24,652.0 $24,518.1 $24,781.8 $24,698.9 $25,041.6
LIABILITIES AND SHAREHOLDERS EQUITY
Current liabilities:

36. $2,734.0 $1,109.1 $986.9 $275.4 $0.0
% of total debt 16.00% 16.00% 16.00% 16.00%
Trade accounts payable $4,524.0 4607.7 4560.1 4751.3 4894.3
Turnover assumption (in days) 21.00 20.00 20.00 20.00
Accrued salaries and wages $977.0 1003.4 1030.5 1057.3 1083.7
% of total assets 2.70% 2.70% 2.6% 2.5%
Deferred income taxes $284.0 291.1 295.5 298.4 299.9
grow with sales 2.5% 1.5% 1.0% 0.5%
Other current liabilities $2,538.0 $2,558.3 $2,578.8 $2,599.4 $2,620.2
grow with company stores 0.80% 0.80% 0.80% 0.80%
Total current liabilities $11,057.0 $9,569.6 $9,451.7 $8,981.8 $8,898.1
$6,141.0 6325 6515 6710 6912
% of total equity 10961.3 11157.2 11427.1 11704.6
Adjustment related to fair-value of interest rate hedges $4.0 $4.0 $4.0 $4.0 $4.0
Long-term debt including obligations under capital leas $6,145.0 $6,329.2 $6,519.0 $6,714.4 $6,915.7
Deferred income taxes $800.0 $832.0 $865.3 $899.9 $926.9
grow with Sale 4.00% 4.00% 4.00% 3.00%
Pension and postretirement benefit obligations $1,291.0 $1,337.8 $1,392.5 $1,409.7 $1,464.5
%of accrual salaries 75% 74% 75% 74%
Other long-term liabilities $1,145.0 $1,154.2 $1,163.4 $1,172.7 $1,182.1
% of store growth 0.80% 0.80% 0.80% 0.80%
TOTAL LIABILITIES $20,438.0 $19,222.8 $19,391.8 $19,178.5 $19,387.2
Preferred shares, $100 par per share, 5 shares authorize $0.0 $0.0 $0.0 $0.0 $0.0
$959.0 959.0 959.0 959.0 959.0
Additional paid-in capital $3,451.0 3485.5 3485.5 3485.5 3485.5
Current portion of long-term debt including obligations
under capital leases and financing obligations
Face-value of long-term debt including obligations
under capital leases and financing obligations
Common shares, $1 par per share, 1,000 shares
authorized; 959 shares issued in 2011 and 2010

37. Accumulated other comprehensive loss ($753.0) ($783.1) ($814.4) ($847.0) ($880.9)
Accumulated earnings $9,787.0 10963.3 11182.5 11439.7 11702.9
Common stock in treasury, at cost, 398 shares in 2011 an ($9,237.0) -9329.4 -9422.7 -9516.9 -9612.1
Total Shareowners’ Equity $4,207.0 5295.3 5389.9 5520.3 5654.4
Noncontrolling interests $7.0 $7.0 $7.0 $7.0 $7.0
Total equity $4,214.0 $5,295.3 $5,389.9 $5,520.3 $5,654.4
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY $24,652.0 $24,518.1 $24,781.8 $24,698.9 $25,041.6
implied debt/equity ratios 1.405 1.393 1.266 1.223
check: balance sheet balance? 0.0 0.0 0.0 0.0
Invested Capital (operating) 2012 2013 2014 2015 2016
Receivables 1051.0 1071.7 1135.9 1070.5 1140.7
FIFO inventory 6244.0 6437.0 6464.5 6654.9 6858.1
LIFO reserve -1098.0 -1029.9 -1099.0 -1197.9 -1234.5
Prefunded employee benefits 0.0 0.0 0.0 0.0 0.0

38. Prepaid expenses and other current assets 569.0 539.4 520.4 518.7 550.9
Property, plant and equipment, net 14875.0 14710.8 14869.1 14819.3 15025.0
Other assets 584.0 588.4 594.8 568.1 500.8
Goodwill 1234.0 1225.9 1263.9 1210.2 1001.7
Trade accounts payable -4524.0 -4607.7 -4560.1 -4751.3 -4894.3
Accrued salaries and wages -977.0 -1003.4 -1030.5 -1057.3 -1083.7
Other current liabilities -2538.0 -2558.3 -2578.8 -2599.4 -2620.2
Pension and postretirement benefit obligations -1291.0 -1337.8 -1392.5 -1409.7 -1464.5
Other long-term liabilities -1145.0 -1154.2 -1163.4 -1172.7 -1182.1
Total Invested Capital (operating) 12984 12882 13024 12654 12598
Invested Capital (financing) 2012 2013 2014 2015 2016
Cash and temporary cash investments -238.0 0.0 0.0 0.0 -165.5
Deposits in-transit -955.0 -974.7 -1032.2 -1055.0 -1033.4
2734.0 1109.1 986.9 275.4 0.0
Deferred income taxes 284.0 291.1 295.5 298.4 299.9
6145.0 6329.2 6519.0 6714.4 6915.7
Deferred income taxes 800.0 832.0 865.3 899.9 926.9
Total equity 4214.0 5295.3 5389.9 5520.3 5654.4
Total Invested Capital (financing) 12984.0 12882.0 13024.4 12653.5 12598.1
NOPAT (operating) 2012 2013 2014 2015 2016
Operating income 2764.0 2762.6 2820.1 3158.5 3615.8
Income tax provision -794.00 -784.69 -803.15 -921.98 -1083.99
Reverse non-operating tax effect
Interest expense tax affect -184.80 -208.27 -210.16 -209.70 -207.47
Change in deffered income tax
liabilities 1 7.10 4.37 2.95 1.49
Liabilities 2 $32.0 $33.3 $34.6 $27.0
Current portion of long-term debt including obligations
under capital leases and financing obligations
Long-term debt including obligations under capital
leases and financing

39. NOPAT (Operating) 1808.8 1844.5 2064.4 2352.8
NOPAT (financing) 2012 2013 2014 2015 2016
Net income $1,497.0 $1,446.3 $1,480.6 $1,701.2 $2,002.1
Reverse nonoperating ithems
Interest expense $277.20 $312.41 $315.25 $314.54 $311.21
Net earnings attributable to noncontrolling interests $11.00 $11.00 $11.00 $11.00 $11.00
Change in deferred income tax
liabilities 1 7.10 4.37 2.95 1.49
Liabilities 2 32.00 33.28 34.61 27.00
NOPAT (Financing) $1,808.8 $1,844.5 $2,064.4 $2,352.8
ROIC 13.93% 14.32% 15.85% 18.59%
FCF 1911 1702 2435 2408

40. Terminal
Growth
Factor
1.02
Terminal
2017 2018 2019 2020 2021 2022 2023
$116,580.5 $114,248.9 $117,676.4 $116,499.6 $119,994.6 $118,794.7 $121,170.6
4% -2% 3% -1% 3% -1% 2%
92681.5 90827.9 94141.1 93199.7 95995.7 95035.7 96936.5
79.5% 79.5% 80.0% 80.0% 80.0% 80.0% 79.0%
$23,899.0 $23,421.0 $23,535.3 $23,299.9 $23,998.9 $23,758.9 $24,234.1
20.5% 20.5% 20.0% 20.0% 20.0% 20.0% 20.0%
17487.1 17023.1 17298.4 17358.4 17639.2 17462.8 17812.1
15.0% 14.9% 14.7% 14.9% 14.7% 14.7%
932.6 914.0 941.4 932.0 960.0 950.4 969.4
0.8% 0.8% 0.8% 0.8% 0.8% 0.8%
$ 1,692.35 $ 1,703.21 $ 1,652.00 $ 1,652.00 $ 1,652.00 $ 1,652.00 1685.0
12% 12% 12% 12% 12% 12%
$3,786.9 $3,780.7 $3,643.4 $3,357.5 $3,747.8 $3,693.8 $3,767.6
3.2% 3.3% 3.1% 2.9% 3.1% 3.1% 3.1%
($547.9) ($550.3) ($566.7) ($583.7) ($601.2) ($619.3) -631.7
7.5% 7.5% 7.5% 7.5% 7.5% 7.5%
$3,239.1 $3,230.5 $3,076.7 $2,773.7 $3,146.5 $3,074.5 $3,136.0
1133.7 1163.0 1107.6 970.8 1132.7 1106.8 1129.0
35.0% 36.0% 36.0% 35.0% 36.0% 36.0%
$2,105.4 $2,067.5 $1,969.1 $1,802.9 $2,013.8 $1,967.7 $2,007.0
$11.0 $11.0 $11.0 $11.0 $11.0 $11.0 $11.0

41. $2,094.4 $2,056.5 $1,958.1 $1,791.9 $2,002.8 $1,956.7 $1,996.0

42. Terminal
Growth
Factor
1.02
Terminal
2017 2018 2019 2020 2021 2022 2023
0.0 340.2 263.0 629.1 629.3 827.6 844.1
1.7 1.7 1.7 1.7 1.7 1.7
1074.7 1053.8 1138.5 1031.9 1072.1 1076.0 1097.5
3.30 3.40 3.40 3.40 3.20 3.30
1159.0 1157.3 1228.5 1133.4 1299.3 1174.2 1197.7
3.60 3.70 3.70 3.70 3.70 3.80
6876.0 6896.5 6966.8 7077.0 7059.4 7065.8 7207.1
21.5 22.0 21.5 22.0 21.5 21.7
-1237.7 -1241.4 -1254.0 -1273.9 -1270.7 -1271.8 -1297.3
0.18 0.18 0.18 0.18 0.18 0.18
0.0 0.0 0.0 0.0 0.0 0.0 0.0
564.1 567.7 577.2 585.6 598.7 604.3 616.3
2.2% 2.2% 2.2% 2.2% 2.2% 2.2%
$8,436.1 $8,774.1 $8,919.9 $9,183.1 $9,388.1 $9,476.0 $9,665.5
15384.98 15483.69 15740.99 15970.63 16327.07 16479.93 16809.53
60.0% 60.0% 60.0% 60.0% 60.0% 60.0%
538.5 516.1 524.7 532.4 544.2 549.3 560.3
2.1% 2.0% 2.0% 2.0% 2.0% 2.0%
1282.1 1032.2 1049.4 931.6 952.4 961.3 980.6
5.0% 4.0% 4.0% 3.5% 3.5% 3.5%
$25,641.6 $25,806.1 $26,235.0 $26,617.7 $27,211.8 $27,466.5 $28,015.9

43. $181.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
16.00% 16.00% 16.00% 16.00% 16.00% 16.00%
4825.4 4729.1 4646.0 4601.6 4733.2 4687.0 4780.8
19.00 19.00 18.00 18.00 18.00 18.00
1109.7 1136.3 1163.6 1191.5 1214.2 1236.0 1260.7
2.4% 2.4% 2.4% 2.4% 1.9% 1.8%
301.4 302.6 303.5 304.1 304.4 304.7 310.8
0.5% 0.4% 0.3% 0.2% 0.1% 0.1%
$2,641.2 $2,662.3 $2,683.6 $2,705.1 $2,726.7 $2,748.5 2803.5
0.80% 0.80% 0.80% 0.80% 0.80% 0.80%
$9,059.5 $8,830.3 $8,796.8 $8,802.3 $8,978.5 $8,976.3 $9,155.8
7119 7333 7553 7779 8013 8253 8418.1
12014.1 12332.6 12635.0 12867.7 13105.4 13077.9
$4.0 $4.0 $4.0 $4.0 $4.0 $4.0 $4.08
$7,123.1 $7,336.7 $7,556.7 $7,783.2 $8,016.6 $8,257.0 $8,422.1
$964.0 $944.7 $973.0 $963.3 $992.2 $982.3 $1,001.9
4.00% -2.00% 3.00% -1.00% 3.00% -1.00%
$1,499.6 $1,535.6 $1,594.0 $1,632.2 $1,663.3 $1,693.2 $1,727.1
74% 74% 73% 73% 73% 73%
$1,191.5 $1,201.1 $1,210.7 $1,220.4 $1,230.1 $1,240.0 $1,264.8
0.80% 0.80% 0.80% 0.80% 0.80% 0.80%
$19,837.7 $19,848.4 $20,131.1 $20,401.4 $20,880.7 $21,148.7 $21,571.7
$0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
959.0 959.0 959.0 959.0 959.0 959.0 978.2
3485.5 3485.5 3485.5 3485.5 3485.5 3485.510 3555.220

44. ($916.1) ($952.8) ($990.9) ($1,030.5) ($1,071.8) ($1,114.6) -1136.9
11983.7 12271.3 12553.6 12804.6 13060.7 13191.3 13455.2
-9708.2 -9805.3 -9903.3 -10002.3 -10102.4 -10203.4 -10407.462
5803.9 5957.8 6103.9 6216.3 6331.1 6317.8 6444.2
$7.0 $7.0 $7.0 $7.0 $7.0 $7.0 $7.0
$5,803.9 $5,957.8 $6,103.9 $6,216.3 $6,331.1 $6,317.8 $6,444.2
$25,641.6 $25,806.1 $26,235.0 $26,617.7 $27,211.8 $27,466.5 $28,015.9
1.259 1.231 1.238 1.252 1.266 1.307 1.307
0.0 0.0 0.0 0.0 0.0 0.0 0.0
2017 2018 2019 2020 2021 2022 2023
1159.0 1157.3 1228.5 1133.4 1299.3 1174.2 1197.7
6876.0 6896.5 6966.8 7077.0 7059.4 7065.8 7207.1
-1237.7 -1241.4 -1254.0 -1273.9 -1270.7 -1271.8 -1297.3
0.0 0.0 0.0 0.0 0.0 0.0 0.0

45. 564.1 567.7 577.2 585.6 598.7 604.3 616.3
15385.0 15483.7 15741.0 15970.6 16327.1 16479.9 16809.5
538.5 516.1 524.7 532.4 544.2 549.3 560.3
1282.1 1032.2 1049.4 931.6 952.4 961.3 980.6
-4825.4 -4729.1 -4646.0 -4601.6 -4733.2 -4687.0 -4780.8 -1
-1109.7 -1136.3 -1163.6 -1191.5 -1214.2 -1236.0 -1260.7 -1
-2641.2 -2662.3 -2683.6 -2705.1 -2726.7 -2748.5 -2803.5
-1499.6 -1535.6 -1594.0 -1632.2 -1663.3 -1693.2 -1727.1
-1191.5 -1201.1 -1210.7 -1220.4 -1230.1 -1240.0 -1264.8
13300 13148 13536 13606 13943 13958 14237
2017 2018 2019 2020 2021 2022 2023
0.0 -340.2 -263.0 -629.1 -629.3 -827.6 -844.1
-1074.7 -1053.8 -1138.5 -1031.9 -1072.1 -1076.0 -1097.5 -1
181.8 0.0 0.0 0.0 0.0 0.0 0.0 -1
301.4 302.6 303.5 304.1 304.4 304.7 310.8
7123.1 7336.7 7556.7 7783.2 8016.6 8257.0 8422.1
964.0 944.7 973.0 963.3 992.2 982.3 1001.9
5803.9 5957.8 6103.9 6216.3 6331.1 6317.8 6444.2
13299.5 13147.8 13535.6 13606.0 13943.0 13958.3 14237.5
2017 2018 2019 2020 2021 2022 2023
3786.9 3780.7 3643.4 3357.5 3747.8 3693.8 3767.6
-1133.67 -1162.98 -1107.61 -970.81 -1132.74 -1106.81 -1128.95 -1
-219.15 -220.10 -226.70 -233.50 -240.50 -247.71 -252.66
1.50 1.21 0.91 0.61 0.30 0.30 6.09
$37.1 ($19.3) $28.3 ($9.7) $28.9 ($9.9) $19.6

46. 2472.7 2379.6 2338.4 2144.1 2403.7 2329.6 2411.8
2017 2018 2019 2020 2021 2022 2023
$2,094.4 $2,056.5 $1,958.1 $1,791.9 $2,002.8 $1,956.7 $1,996.0
$328.72 $330.15 $340.05 $350.25 $360.75 $371.56 $379.00
$11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00
1.50 1.21 0.91 0.61 0.30 0.30 6.09
37.08 -19.28 28.34 -9.73 28.90 -9.92 19.65
$2,472.7 $2,379.6 $2,338.4 $2,144.1 $2,403.7 $2,329.6 $2,411.8
19.63% 17.89% 17.79% 15.84% 17.67% 16.71% 17.28%
1771 2531 1951 2074 2067 2314 2133