answer the given table based on the referrences

THE A2 MILK COMPANY LIMITED

References:

https://www.asx.com.au/asxpdf/20220829/pdf/45dczz4srn33f5.pdf

https://www.asx.com.au/asxpdf/20210826/pdf/44zqx1vz939ctf.pdf

https://stocklight.com/stocks/au/consumer-staples/asx-a2m/the-a2-milk/annual-reports

1. AccountingAdjustments

1. DeferredTax

2021	Assets($M)	=	Liabilities($M)	+	Equity($M)
Reported
Deferredtax
Adjusted

Table2:Accountingadjustmentremovingdeferredtaxliabilityandincreasingequity

2021	Assets($M)	=	Liabilities($M)	+	Equity($M)
					Profit	Others
Reported
Assetimpairment
Adjusted

Table3:Deferredadjustmentincorporatingtheincomestatementeffect

1. Provisions

2021	Assets($M)	=	Liabilities($M)	+	Equity($M)
			Provisions	Other		Profit	Other
Reported
Provision

DeferredTax
Adjusted

Table4:Taxadjustmentforthe a2 milk company limitedfor2021

Ratios	Reported	Adjusted
Returnon assets
Debtto assets

Table5:Impactonratios in2021

2021	Assets($M)	=	Liabilities($M)	+	Equity($M)
			Provisions	Other		Profit	Other
Reported
Opening
Reverse
Provision
DeferredTax
Adjusted

Table6:Taxadjustmentforthe a2 milk company limited

Ratios	Reported	Adjusted
Returnon assets	%	%
Debtto assets	%	%

Table7:Impacton ratiosin2021

2021	Assets($M)	=	Liabilities($M)	+	Equity($M)
			Provisions	Other		Profit	Other
Reported
Opening
Provision
Adjusted

Table8:Taxadjustmentforthe a2 milk company limitedfor2021

Ratios	Reported	Adjusted
Returnon assets	%	%
Debtto assets	%	%

Table9:Impacton ratiosin2021

1. AssetImpairment

2021

Assets($M)

=

Liabilities($M)

+

Equity($M)

	Goodwill	Other				Profit	Other
Reported
Impairment
Adjusted

Table10:Assetimpairmentadjustmentforthe a2 milk company limited

Ratios	Reported	Adjusted
Returnon assets	%	%
Debtto assets	%	%

Table11:Impacton ratiosin2021

2021	Assets($M)	=	Liabilities($M)	+	Equity($M)
	Goodwill	Other				Profit	Other
Reported
Opening
Adjusted

Table12:Assetimpairmentadjustmentforthe a2 milk company limited 2021

Ratios	Reported	Adjusted
Returnon assets	%	%
Debtto assets	%	%

Table13:Impacton ratiosin2021

2020	Assets($M)	=	Liabilities($M)	+	Equity($M)
	Goodwill	Other				Profit	Other
Reported

Opening	-
Reversal
Adjusted

Table14:Assetimpairmentadjustmentforthe a2 milk company limitedfor 2021

Ratios	Reported	Adjusted
Returnon assets
Debtto assets

Table15:Impacton ratiosin2021

1. TimingofRevenueRecognition

2021	Assets($M)	=	Liabilities ($M)	+	Equity($M)
					Revenue	Expenses	Other
Reported
Receivables/revenue
Inventories/cost of sales
DeferredTax
Adjusted

Table16:Timingofrevenuerecognitionadjustmentforthe a2 milk company limitedfor2021

Ratios	Reported	Adjusted
Returnon sales	%	%
Returnon assets	%	%
Debtto assets	%	%

Table17:Impacton ratiosin2021

2021	Assets($M)	=	Liabilities($M)	+	Equity($M)
					Revenue	Expenses	Other
Reported
Adjustment
Opening
Reversal
Adjusted

Table18:Timingofrevenuerecognitionadjustmentforthe a2 milk company limitedfor2021

Ratios	Reported	Adjusted
Returnon sales	%	%
Returnon assets	%	%
Debtto assets	%	%

Table19:Impacton ratiosin2021

1. ExpenseCapitalization

2021	Assets($M)	=	Liabilities($M)	+	Equity($M)
	Capitalized	Other				Profit	Other
Reported
Capitalization
DeferredTaxation
Adjusted

Table20:Expensecapitalizationadjustmentforthe a2 milk company limited tfor2021

Ratios	Reported	Adjusted
Returnon assets	%	%
Debtto assets	%	%

Table21:Impacton ratiosin2021

2021	Assets($M)	=	Liabilities($M)	+	Equity($M)
	Capitalized	Other				Profit	Other
Reported
Opening
Depreciation
DeferredTaxation
Adjusted

Table22:ExpensecapitalizationadjustmentforAristocratfor2021

Ratios	Reported	Adjusted
Returnonassets	%	%
Debtto assets	%	%

Table23:Impacton ratiosin2021

2021	Assets($M)	=	Liabilities($M)	+	Equity($M)
	Capitalized	Other				Profit	Other
Reported
Opening	-
Depreciation
DeferredTaxation
Adjusted

Table24:Expensecapitalizationadjustmentforthe a2 milk company limited for2021

Ratios	Reported	Adjusted
Returnon assets	%	%
Debtto assets	%	%

Table25:Impacton ratiosin2021

1. ValuingtheFirmUsingFreeCashFlowMethod

1. Datacollectionandanalysis

	2018	2019	2020	2021	2022	Terminal value
FCFF(AU$M)
PVfactorforFCFF
PresentValue(FCFF)
FCFE(AU$M)
PVfactorforFCFE
PresentValue(FCFE)
Dividendspaid(AU$M)

Table26:DataCollectionforFreeCashFlowAnalysis

	Intrinsicvalue(AU$)	Equityvalue(AU$)	Valuepershare(AU$)
FCFF
FCFE

Table27:EvaluationfromFreeCashFlowAnalysis