please show formulas

please show equation. this is a better photo

forecasting income statments and balance sheets

wywarded February 18 Am For 1901-1004 1999 503.1 127.7 1760 2008 3301 1509 192.1 430% 1061 3741 100 221 13.04 Krowth we 39. 2003 12 1911 101 02 11 1536 Jual 19 11. 1332 OF Lacom Trave Cow of wales respo Opere seading excep.com ceptional.com Ringet Nee hot before(PIT) Tax Press NEOS 100 4999 1.5% 55 int New Ne 119 52.31 30 GIN POD 00 PRE 00 oo 1662 06 21 15 108 104 BIN 1951 LI 1 44 111 1514 45 166 01 3.4 8.0 (46) 00 00 GO BLIN and Cash buch SC 100 . IC 10.9 Ordinary dividende Profalowed TO (ISS) 601 56 12 (16) 340 112 19 17 16 404 OCH 3 NIN 264 406 40 4254 473 1499 MECE 13 Call ce Aceable Investors (pha Net fedt Ober Total 27.0 16 135 878 0.0 2007 92 12. 419 2699 0.04 6556 442 156 1041 60 7106 303 51 173 116 7 11 8.01 13.11 4.714 1004 41 11.11 LIN 4.8 WE SI 11 4131 WE NE NE 6956 35 SIN LI ST CO Na 40 2016 119 NAT 130 113 10x 00 21.6 200 36 DON 7.IN 10 73 HIS 07 16 613 OIN 409 MIN 0.34 54 IN Accounts payable Tesla Aerials Overdraft Other current liabilities Longer EFNC) O Share Tetas A 4.00 113 361 613 NO 019 0.156 Now 019 17 1143 106.1 10 1214 1105 04 116 Tris The Tradu H 1 Thcal Year Haded February 28 Amiens Forecas 5661 2002-2004 2003 2800 9301 1109 1992 2001 1741 19.0 225.1 130 400 2003 422.7 1691 2516 2004 5193 2159 42.09 19.74 19.8 1277 1760 sales 191 2866 ETTE 49.99 1.59 55 0.99 0.0% 08 Stat Tum Cool Grosso Operating experts edding exceptional exceptional 2015 Restructuring codes Ne i Politheoreta (PHT) t Profer Ordinary dividende Profilo retained 53.3% 3.09 39 5209 0.04 2198 0.0 00 10 11 121 15 944 00 09 2807 00 0.0 1514 45 166 0.1 14 KO (46) sales IN Sales Debit. Nd Esc. Cash 146.2 00 22 115 288 104 18.4 195.1 112 1.0 4.4 12.3 333 9.1 6.09 PET 300 15 16 17 109 100 (155) ta 109 75 Tot 10 (16) OPE 19.2 NES 13.T 1.7 4.09 31 4046 4303 e Shest Cash (Thy) A receive vores ber Newest Joher Total 9.24 12.74 res IN IN NO 13.7 4. 4910 25.4 4364 4834 4713 3499 278 386 12.5 87.8 0.0 2007 103 447 15.6 104 6.0 220.5 92 13.5 4.75 312 195 668% 103 333 17.5 11. 67 23.1 11.79 4.79 29.6 21 28.95 0.0% 66.14 Nues sales DE NEI 61.99 NET NE W 40 2.04 Accounts payable Te payable Accrual Overdratt Certies ay this | (h 130 11.3 10 00 216 20 205 11.3 156 0.3 13.3 16.7 6.29 3.5% 4.2% 0.1% 40% 10.1 7,1 115 07 2.95 1.9% 3.1% 0.3% 4.59 009 TIN ZO NOT 691 19 Nu sale ned nes 612 0.99 0.1% IO Shareholder Total sub 17 1143 2007 10 1214 205 04 121.6 250.1 Trial Trials & Trials wywarded February 18 Am For 1901-1004 1999 503.1 127.7 1760 2008 3301 1509 192.1 430% 1061 3741 100 221 13.04 Krowth we 39. 2003 12 1911 101 02 11 1536 Jual 19 11. 1332 OF Lacom Trave Cow of wales respo Opere seading excep.com ceptional.com Ringet Nee hot before(PIT) Tax Press NEOS 100 4999 1.5% 55 int New Ne 119 52.31 30 GIN POD 00 PRE 00 oo 1662 06 21 15 108 104 BIN 1951 LI 1 44 111 1514 45 166 01 3.4 8.0 (46) 00 00 GO BLIN and Cash buch SC 100 . IC 10.9 Ordinary dividende Profalowed TO (ISS) 601 56 12 (16) 340 112 19 17 16 404 OCH 3 NIN 264 406 40 4254 473 1499 MECE 13 Call ce Aceable Investors (pha Net fedt Ober Total 27.0 16 135 878 0.0 2007 92 12. 419 2699 0.04 6556 442 156 1041 60 7106 303 51 173 116 7 11 8.01 13.11 4.714 1004 41 11.11 LIN 4.8 WE SI 11 4131 WE NE NE 6956 35 SIN LI ST CO Na 40 2016 119 NAT 130 113 10x 00 21.6 200 36 DON 7.IN 10 73 HIS 07 16 613 OIN 409 MIN 0.34 54 IN Accounts payable Tesla Aerials Overdraft Other current liabilities Longer EFNC) O Share Tetas A 4.00 113 361 613 NO 019 0.156 Now 019 17 1143 106.1 10 1214 1105 04 116 Tris The Tradu H 1 Thcal Year Haded February 28 Amiens Forecas 5661 2002-2004 2003 2800 9301 1109 1992 2001 1741 19.0 225.1 130 400 2003 422.7 1691 2516 2004 5193 2159 42.09 19.74 19.8 1277 1760 sales 191 2866 ETTE 49.99 1.59 55 0.99 0.0% 08 Stat Tum Cool Grosso Operating experts edding exceptional exceptional 2015 Restructuring codes Ne i Politheoreta (PHT) t Profer Ordinary dividende Profilo retained 53.3% 3.09 39 5209 0.04 2198 0.0 00 10 11 121 15 944 00 09 2807 00 0.0 1514 45 166 0.1 14 KO (46) sales IN Sales Debit. Nd Esc. Cash 146.2 00 22 115 288 104 18.4 195.1 112 1.0 4.4 12.3 333 9.1 6.09 PET 300 15 16 17 109 100 (155) ta 109 75 Tot 10 (16) OPE 19.2 NES 13.T 1.7 4.09 31 4046 4303 e Shest Cash (Thy) A receive vores ber Newest Joher Total 9.24 12.74 res IN IN NO 13.7 4. 4910 25.4 4364 4834 4713 3499 278 386 12.5 87.8 0.0 2007 103 447 15.6 104 6.0 220.5 92 13.5 4.75 312 195 668% 103 333 17.5 11. 67 23.1 11.79 4.79 29.6 21 28.95 0.0% 66.14 Nues sales DE NEI 61.99 NET NE W 40 2.04 Accounts payable Te payable Accrual Overdratt Certies ay this | (h 130 11.3 10 00 216 20 205 11.3 156 0.3 13.3 16.7 6.29 3.5% 4.2% 0.1% 40% 10.1 7,1 115 07 2.95 1.9% 3.1% 0.3% 4.59 009 TIN ZO NOT 691 19 Nu sale ned nes 612 0.99 0.1% IO Shareholder Total sub 17 1143 2007 10 1214 205 04 121.6 250.1 Trial Trials & Trials