On the basis of financial statements given below do the following calculations and analysis:

1. Reformulate Income statement for the year of 2009 and Balance Sheets for December 31 of 2009 and 2008

2. Calculate Free Cash Flow by using methods 1 and 2 on the basis of reformulated financial statements

3. Calculate total sources and uses of money on the basis of free cash flows calculated in part 2

4. Describe where money came and where it went to during the year on the basis of your calculations in part 3

5. Provide the numbers for the formula of ROCE drivers

6. IDescribe the impact of ROCE drivers to get ROCE result