place a value on shoppers using DCF method. help me out. asap please 
Page 8 9B1SNOG Page 9 001506 EXHIBIT 1: LORLAW COMPANIES LIMITED BALANCE SHEETS, 2011-2012 IN S MILLIONS) EXHIBIT 21 LORLAW COMPANIES LIMITED INCOME STATEMENTS, 2011-2012 ONS MILLIONS EXCEPT PER SHARE AMOUNTS) As of Dec 29, 2012 Dec 31, 2011 Year ended 2012 2011 $ 966 754 487 ASSETS Current Assets Cash & cash ents Short-term investments Accounts receivable Credit card receive Inverto Prepaid exposes and other as Assets held for sale Tool Current Revenue Cost of mechandise verstories ad Soling, general and administrative penes Operating income $ 31004 531,250 24 125 23,00 1224 1972 1.1955 1364 1.0795 716 455 2.305 2,007 74 30 6,0675 2.101 2.024 117 $ 351 327 844 1,057 210 200 0345 769 3 Net interes pense and other financing charge Earnings before income Income Nonings Niet earnings per conosare Basic D 6452 $ $ 225 2.23 273 271 Feeds Investment properties Goodwl and intangible Deferred Income Security depois Franchise loans receivable Orasso Total Assets 8.9735 100 1,057 200 252 363 280 17,9615 8.725 82 1,029 232 256 331 301 17,428 Sow Law Comp 2017 Apr 2011 www.10.2012 $ LIABILITIES Current Liabilities Trade and other payable Income tax payat Short-term det Long-term dubt due within one year Other current les Tool Current 2.720 21 905 672 78 5,3965 3,677 14 SOS 07 35 4718 5 Long-term det Deferred income Other Total Labs 4,9975 15 1131 11.6425 5.453 21 1.159 11,421 SHAREHOLDERS' EQUITY Conto Ware capital Ridings Contributed sur Accurated her comprehensive income TOTAL LIABILMES & EQUITY news2012 Aport Porc 1.567 $ 1,540 4.792 4,414 55 48 5 17.1$ 17,428 5 Pape 10 9815NDE Para 11 OSNOG EXHIBIT 3: SHOPPERS DRUG MART BALANCE SHEETS, 2011-2017 (IN MILLIONS) EXHIBIT & SHOPPERS DRUG MART INCOME STATEMENTS AND OTHER FINANCIAL INFORMATION, 2011-2012 NA MILLIONS EXCEPT PER SHARE AMOUNTS) Year ended Dec 20, 2012 Dec 31, 2011 Year ended $ ASSETS Current Assets Cacheque Accounts receive Inaries Preparando Toucura Property and get Instre property Goodwil and internet 1056 470 2.140 42 2,7853 119 491 2010 41 2.600 2012 $ 1025 10.450 6.000 4042 263 248 2029 5 9815 58 64 $ 1235 BY Cost of goods sold Gross profit Deprecone per Oring and me Operating income Finance open Earnings before income Income Current Deferred 5 5 1,7181 2.913 19 23 7,4745 1758 16 2.751 21 18 7.500 Od Total Assets $ 230 200 20 215 233 600 614 $ Newig Netcornings per on where Basic Did $ 200 2.84 2.84 LIABILITES Current List Brindes Accounts payable and accredit Current portion of long term debe Oer current Total Currenties 1715 1.207 450 507 2,3355 172 1,100 250 246 Other Financial Information $ 5 2475 Capital expenditure Shares standing fiscal year end miliona) Sorte Met 2012 Apert 230 2005 1190 2125 Long-term Finance as Other long-term labi Deferred to be Total Liabile 110 404 390 47 1,150 $ $ 2,052 5 1.4315 SHAREHOLDERS' EQUITY Share capital Treasury shares Contributed som Acumded her comprehensive Relined TOTAL LIABILITIES & EQUITY Bersytet 2013 11 35 2016 74145 1.400 (6) I 10 (30) 2 A 7.30 5 Page 8 9B1SNOG Page 9 001506 EXHIBIT 1: LORLAW COMPANIES LIMITED BALANCE SHEETS, 2011-2012 IN S MILLIONS) EXHIBIT 21 LORLAW COMPANIES LIMITED INCOME STATEMENTS, 2011-2012 ONS MILLIONS EXCEPT PER SHARE AMOUNTS) As of Dec 29, 2012 Dec 31, 2011 Year ended 2012 2011 $ 966 754 487 ASSETS Current Assets Cash & cash ents Short-term investments Accounts receivable Credit card receive Inverto Prepaid exposes and other as Assets held for sale Tool Current Revenue Cost of mechandise verstories ad Soling, general and administrative penes Operating income $ 31004 531,250 24 125 23,00 1224 1972 1.1955 1364 1.0795 716 455 2.305 2,007 74 30 6,0675 2.101 2.024 117 $ 351 327 844 1,057 210 200 0345 769 3 Net interes pense and other financing charge Earnings before income Income Nonings Niet earnings per conosare Basic D 6452 $ $ 225 2.23 273 271 Feeds Investment properties Goodwl and intangible Deferred Income Security depois Franchise loans receivable Orasso Total Assets 8.9735 100 1,057 200 252 363 280 17,9615 8.725 82 1,029 232 256 331 301 17,428 Sow Law Comp 2017 Apr 2011 www.10.2012 $ LIABILITIES Current Liabilities Trade and other payable Income tax payat Short-term det Long-term dubt due within one year Other current les Tool Current 2.720 21 905 672 78 5,3965 3,677 14 SOS 07 35 4718 5 Long-term det Deferred income Other Total Labs 4,9975 15 1131 11.6425 5.453 21 1.159 11,421 SHAREHOLDERS' EQUITY Conto Ware capital Ridings Contributed sur Accurated her comprehensive income TOTAL LIABILMES & EQUITY news2012 Aport Porc 1.567 $ 1,540 4.792 4,414 55 48 5 17.1$ 17,428 5 Pape 10 9815NDE Para 11 OSNOG EXHIBIT 3: SHOPPERS DRUG MART BALANCE SHEETS, 2011-2017 (IN MILLIONS) EXHIBIT & SHOPPERS DRUG MART INCOME STATEMENTS AND OTHER FINANCIAL INFORMATION, 2011-2012 NA MILLIONS EXCEPT PER SHARE AMOUNTS) Year ended Dec 20, 2012 Dec 31, 2011 Year ended $ ASSETS Current Assets Cacheque Accounts receive Inaries Preparando Toucura Property and get Instre property Goodwil and internet 1056 470 2.140 42 2,7853 119 491 2010 41 2.600 2012 $ 1025 10.450 6.000 4042 263 248 2029 5 9815 58 64 $ 1235 BY Cost of goods sold Gross profit Deprecone per Oring and me Operating income Finance open Earnings before income Income Current Deferred 5 5 1,7181 2.913 19 23 7,4745 1758 16 2.751 21 18 7.500 Od Total Assets $ 230 200 20 215 233 600 614 $ Newig Netcornings per on where Basic Did $ 200 2.84 2.84 LIABILITES Current List Brindes Accounts payable and accredit Current portion of long term debe Oer current Total Currenties 1715 1.207 450 507 2,3355 172 1,100 250 246 Other Financial Information $ 5 2475 Capital expenditure Shares standing fiscal year end miliona) Sorte Met 2012 Apert 230 2005 1190 2125 Long-term Finance as Other long-term labi Deferred to be Total Liabile 110 404 390 47 1,150 $ $ 2,052 5 1.4315 SHAREHOLDERS' EQUITY Share capital Treasury shares Contributed som Acumded her comprehensive Relined TOTAL LIABILITIES & EQUITY Bersytet 2013 11 35 2016 74145 1.400 (6) I 10 (30) 2 A 7.30 5
