need help with whats in blue!

D E > M E 0001 C 2001 0 F 2004 G 2005 M H 2006 2002 1 2008 Q 1001 2007 2099 Terminal ' 61.920 23.220 38,700 SA14 14305 27864 45440 5,03 LEVES 51.600 19.150 32,250 4,500 6.513 1133 2016 ONE SOS'HI 35.771 32.95 22.876 4.002 5257 9.25 13,587 33.0 4 484 9.10 1219 43,000 15.000 27593 444 6,097 10,525 1974 330 5.65 11,704 3,50 362 6.41 1,110 13.260 25440 BUET NEE 89,165106107125.206 39.90 46.952 55.728 66.117 78254 6611 7.105 8822 10,104 11.422 13021 16,70 18722 21003 19,010 47,140 57 161 31.0 12.11 15. 16 16 26.12 31.052 3200 4953 S. 118 10.71 12.14 13565 19915 24727 10.254 MOTE 3 4 Statements of Operations Abstract 5 Nat Revenue 6 Conofles 7 Grossmann #verhand development 9 Marketing gawwind inwie 10 Operating 1.1 Income from Operations 12 Marginal Tas Rate 11 Taxon Operating income 16 NOPAT 15 Degregation 16 Changin working 12 Captain 13 Chow From Operations Present au Can Flow From Operation 20 A 25 Terminal Grow Rate 22 25 let,INTC 24 Premium 25. WACC 14,BER 31,652 13.ON 10 412 21,140 4,540 NO EE MOET 146,491 149,00 54,934 63.724 95,557 106,206 8,820 5.836 14,779 16,774 26630 47459 TS 33.ON 33.0N 22.193 26,20 15465 0416 192 15.175 16,99 36,322 42.995 $45 500 from 2009 CHFO mes Term Growth 6,44 EGYEE 195 17.045 4100 3.24 1649 255 ELE DRE VE 5,992 5,872 7,584 3,565 3,52 12,313 9,59 15,711 my 0 600 15N 1.25 Pof CTO Polarmid Value Decemasand ST wie 1 1 11 Toul Frm van Value of Value of four Shes Outstandine Im Share Pro NOCE 6.73 $0.00 11.0IN NEO 200 WO 31 PON 16.05 3 34.5 103 NO DE NSCE NSOE NEET 20.00 37.5 100 11 N 20.0 37.5% 10.5 19.0 37.5% 30.5 1. 37.5% 10.5 17/05 37.5% 105N 160 37.5 OSN NSOL NEWS NEST WEET WS WSE SEE WIE MORE 15. 38.5 NERE NERE 3. WSTE 18.5 NSBE SN 31 N Browth Com o Sol hand get 10 Min and minim SA 11 12 Irene from operations 13 14 NOPAT 35 Detection 30 in Weing 37 Capital Expenditures 14 Chlow From Opm 25AN 202 25 BN WISE 25 25.AN NESZ NOS 25.3% SON 25.2 DON WO NU 6 06 NO 6 10 NOS NOE WOT 25 9.0% 103 12.5 21.JN 1.0 125 W 10N 125 71.3 25.8% 9.08 LON 12 M 2x 12.5 LION 12.5% 21. 20N LON 320N 21 AN 12 NOT NOZI NETZ 15.7 NETZ NETE WEIZ GE 40 41