... January 2009 Imran Khan (1-212) 622-6693 imran.t.khan@jpmorgan.com Table 106: Growth Profile $ in millions 2009E 2010E 2011E 2012E 2013E 2014E Revenues 9,571.5 10,770.1 12,003.3 13, 131.6 ... FLOWS - Capital Expenditures (454.0) (536.7) (560.0) (595.0) Net Investment 618.1 (65.7) - - ST Investment Purch. - - - - ST Investments Mat. - - - - Acquisitions (863.6) (1,369.1) - - Purchase ... 652.6 733.0 - - - - Net Income (reported) 348.3 1,757.5 1,758.8 1,964.6 Net Income (pro forma) 2,100.4 2,216.5 2,247.9 2,524.7 FASB Adjustment net of Taxes Reported Net Income Adj. for FASB123...