Proforma Financial Statement Worksheet

Allison Ltd. is a cyclical company whose ROA averaged 7.5% over the last business cycle. It currently has CAD 25 million in total assets and a debt ratio of 50%. Its debt has an average interest rate of 9% and its marginal tax rate is 25%. ................
................