Historical Results 2014 Deal Assumptions & Analysis Pro Forma Model Acquirer Model Corporate Finance Institute. All rights reserved. Company Model Assumptions Income Statement Balance Sheet Cash Flow Statement Supporting Schedules DCF Model 2012 2013 H 2015 Target Model 2016 2017 2018 Forecast Period 2019 2020 2021 m Stub 2022 4/15/2017 12/31/2017 M B Corporate Finance Institute. All rights reserved. Company X Model Assumptions Income Statement Balance Sheet Cash Flow Statement Supporting Schedules DCF Model D 2012 E Historical Results 2014 2013 G 2015 H 2016 I 2017 J 2018 K Forecast Period 2019 2020 M 2021 N O P Stub 2022 4/15/2017 12/31/2017 Q Corporate Finance Institute. All rights reserved. Pro Forma Model Assumptions Income Statement Balance Sheet Cash Flow Statement Supporting Schedules DCF Model Merger Integration al Acoun 80 bois quirer Madel Targo H CLOSE 2017 2018 Forecast Period 2019 2020 2021 2022 A B D E Corporate Finance Institute. All rights reserved. Merger Assumptions for Company X & Company Y Assumptions Closing Balance Sheet Deal Assumptions & Analysis Pro Forma Model Acquirer Model Target Model G H 16 Given the attached model, what is the Pro Forma Net Earnings for the combined entity in the year 2022? $86,057 $72,767 $62,004 $79,041 Historical Results 2014 Deal Assumptions & Analysis Pro Forma Model Acquirer Model Corporate Finance Institute. All rights reserved. Company Model Assumptions Income Statement Balance Sheet Cash Flow Statement Supporting Schedules DCF Model 2012 2013 H 2015 Target Model 2016 2017 2018 Forecast Period 2019 2020 2021 m Stub 2022 4/15/2017 12/31/2017 M B Corporate Finance Institute. All rights reserved. Company X Model Assumptions Income Statement Balance Sheet Cash Flow Statement Supporting Schedules DCF Model D 2012 E Historical Results 2014 2013 G 2015 H 2016 I 2017 J 2018 K Forecast Period 2019 2020 M 2021 N O P Stub 2022 4/15/2017 12/31/2017 Q Corporate Finance Institute. All rights reserved. Pro Forma Model Assumptions Income Statement Balance Sheet Cash Flow Statement Supporting Schedules DCF Model Merger Integration al Acoun 80 bois quirer Madel Targo H CLOSE 2017 2018 Forecast Period 2019 2020 2021 2022 A B D E Corporate Finance Institute. All rights reserved. Merger Assumptions for Company X & Company Y Assumptions Closing Balance Sheet Deal Assumptions & Analysis Pro Forma Model Acquirer Model Target Model G H 16 Given the attached model, what is the Pro Forma Net Earnings for the combined entity in the year 2022? $86,057 $72,767 $62,004 $79,041
