Reformulate the Balance Sheet and Income Statement of Woolworths in 2009

INCOME STATEMENTS Consolidated Woolworths Limited 2009 52 weeks 2008 53 weeks 2009 52 weeks 2008 53 weeks Note 33,412.3 Revenue from the sale of goods Other operating revenue 49,594.8 103.0 47,034.8 47,158.1 11,900.3 35,607.0 49,697.8 (36,974.4) 12,723.4 148.4 33,511.5 (25,198.0) 8,313.5 Revenue from operations Cost of sales 35,691.4 (35,257.8)(26,586.1) Gross profit Other revenue Other income Branch expenses Administration expenses 9,105.3 97.0 129.6 (7,800.4) (2,255.9) 2,815.5 (235.2) 46.0 (189.2) 2,626.3 (766.3) 1,860.0 (4,952.5) (1,777.9) 1,678.5 (231.1 (5,381.8) (1,853.8) (7,330.5) (2,205.0) 2,528.8 (230.8) Earnings before interest and tax 1,966.7 Financial expense Financial income Net financing cost (226.9) 314.8 87.9 3 39.5 325.6 2,337.5 (686.0) 2,054.6 (606.3) 1,773.0 (529.5) 1,243.5 Net profit before income tax expense Income tax expense 1,448.3 1,448.3 1,448.3 Profit after income tax expense Net profit attributable to Equity holders of the parent entity Minority interest 1,835.7 24.3 1,626.8 1,243.5 1,860.0 1,651.5 1,243.5 Earnings per share (EPS) Basic EPS (cents per share) Diluted EPS (cents per share) Weighted average number of shares used in the calculation of basic EPS (million) 150.71 49.69 134.89 133.55 1,218.0 1,206.0