Scribd
Upload
19 views2 pages

4,973 $ 4,903 $ Operating Revenue & Other Income

This document contains financial information for two years including operating revenue, costs, taxes, depreciation, profit before and after tax, free cash flow, ownership percentage, and internal rate of return. It appears to be calculating valuation metrics for investments made by Berkshire Hathaway between 2002-2004 based on cash flow statements and returns.

Uploaded by

Theodorus Brahmantyo Yudhonugroho
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
19 views2 pages

4,973 $ 4,903 $ Operating Revenue & Other Income

This document contains financial information for two years including operating revenue, costs, taxes, depreciation, profit before and after tax, free cash flow, ownership percentage, and internal rate of return. It appears to be calculating valuation metrics for investments made by Berkshire Hathaway between 2002-2004 based on cash flow statements and returns.

Uploaded by

Theodorus Brahmantyo Yudhonugroho
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

4,973 $ 4,903 $

3,522 $ 3,092 $
539 $ 530 $
912 $ 1,281 $
40% 365 $ 512 $
547 $ 769 $
539 $ 530 $
80.5%
CAGR 0.13519191
Period
Initial
Investment 2002 2001
Free Cash Flow from Operation
Operating Revenue & Other Income
- Cost of sales & operating expenses
- Depreciation & amortization
Profit Before Tax
- Taxes @---
Profit After Tax
+ Depreciation & amortization
- Net change in fixed assets & working capital
-Terminal Value
Total Free Cash Flow
Berkshire's Ownership:
MidAmerican IRR
6,143 $ 6,727 $
3,913 $ 4,390 $
603 $ 638 $
1,627 $ 1,699 $
651 $ 680 $
976 $ 1,019 $
603 $ 638 $
2004 2003

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy