... equity5 57, 26449 ,76 4Total liabilities and equity $1 07, 264 $99 ,76 41. Prior-year cash of $2,000 plus $6,964 net cash flow from the pro forma cash flowstatement.2. Prior-year operating assets of ... per share of $1.13. Finally, based on Coors 1995 year-end stock price of $23.25, we obtain a price-book ratio of 1.28 and a price-earnings ratio of 20.58.The operating cash flow section of Adolph ... Forma 1996 Income StatementsSales growth (%) +10% -1 0%Net sales $1,842,9 17 $1,5 07, 841Cost of goods sold1(1,200,939) (982,5 87) Gross profit $641, 978 $525,254Operating expenses*(503,688)(503,688)Operating...