using this income statement: I want to 1) Reconstruct year 2015 2) Set 10 years projection 3) Best revenue and growth factor 4) Determine ROE for each year 5) Determine ROA, D/E, Current ratio and interest coverage for year one in the 10 years projection 6) Value of company at beginning 6) IRR, MIRR and realize multiple P.S.: this is a real estate company -The professor said that the crossed are values that we will not need in the calculations

NIS, MIRR ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES and 3) Best Re ealize muftipie. Consolidated Statements of Income Years ended December 31, 2015, 2014 and 2013 and share and share amounts) (Dollars in thousands, except pe Revenues: 85,498 961,591 603,327 Rental and other property 7,263 8,909 9,347 Management and other fees from affiliates 1,194,407 970,938 610.590 Expenses 140,060 234,953 204,673 Property operating, excluding real estate taxes 107,873 128,555 57,276 Real estate taxes 453,423 360,592 192,420 Depreciation and amortization 40,878 General and administrative. 26,684 40,090 Merger and integration expenses 53,530 4,284 3,798 Acquisition and investiment related costs 1,878 1,161 2,414 769.424 421.885 863,233 Eamings from operations 201,514 188,705 331,174 Interest expense. (164,551) (116,524) (204,827) Interest and other income 19,143 11,811 11,633 Equity income fron co-investments 21,86 I 39,893 55,865 Gains on sale of real estate and land. 47,333 1,503 0.039 nt Income before discontinued operations 248,239 134,438 140,882 Net income 248,239 131,438 172,055 est Dividends to preferred stockholders (5,255) (5.291) (5,472) Net income available to common stockholder 226,865 116,859 150.811 Per share data