BOARD00940

• Board Meeting Date: 3/29/1999
• Description: CF Section - Long-Term Financial Projection
• Board Meetings - Doc Type: Memo

I

I

(J)
(J)
""
N
N
o

I

"0
Q)
"'
'>
Q)
et:

I

I

I

I

I

I

I

I

I

I

W
..J
<ll
<(
>
jjj
U
W
et:
'"
f-
Z
W
::;;
~
~ n.
o z
OJ c <0;
c: ,Q 0
.Q U..J
~ ~ .~ ;i
Q; ::I '- ~
(/)u.~z
8 ,Q'~ ~
t5 iij LL
:v 2.50
(ti1i)u.w
~ 5 E 5
.gUQ.)c
roCDl-;"w
O()O):::J:
0'" e"
;o.3Ci5

I

I

I

g i; ~ g
~ ~ M g
o
00" N
N

"' "'
. "' N
~ ~ <<:i
o "' "'
E::i~
o

m - 0 In
go III 0......
~1.S!- qj ..,j
a> U ..- l")
>-' Ceo 0
u..1;t..n N

~:nR~~8:8g~~:::?~;::!j~16~
ri ,....: c> en r-...: <D <D c::i n ci m Lt:i c>> 0; M N
N~;nln~R.~~~~.~g2 r;;~
,(i-i('ig-~ ll'ifir-:N~re::::~fioi

"' "'
"'
<D "'
~ ~
"' M
~;i

g~g?~gg
oj ci..T c::i ci
N ,.... M ..,
co. In <0 0
;; e ",'

~~:gre~gJ~~~m~;o~~;o~:;;~
u"i.oLrioC\ir-: Olri..tNr-:..tN NcONC>t..:
&~~~~e~~~R~<O~~~~~~
:;gi ri.o6~~cDgg<o Ll'i~-

00
OM
cO Lri
~ "'
O. N
~ .n
M M

01 0 '<t 0
.., <0 C\l 0
::j ~ ~ ~
"' M ~
g::..; co'

Ol In '" 0 M
ON J-.: 0 In
~;1; :; ci ~
N r--..... I"-
to <<l' a;;, r-i

..,.
"
OJ
ro
Cl.

o "' "'
<000 "l
..,.: 0: a:i M
<') 0 0 01
"' ~ "'
-iq;j ..;
N

g g ~ g
o ci M cO
N "'
"' "'.
riN

~ ~ ~ ~ ~ N ~ :: g ~ ~ ~ ~ ~ ~ ~ ~ ~
,...: cO o:i :; ..,: oi o.ri lfi o:i"': ci cO oi Lt'i c:i to c::i
~~g<o~~~~~g~~~~~~~~
r--:NNa:ia:i ~q;j..na:iNN~ln~rig

g: ~ ~ g
..,: ci qj cO
g ~ ~ ~
lrJ'ri -i

00
"' "'
ci c::i

~ iB ;0 ~
;:: ~ ~ 8
1/).0 M <0
;;;<DNID

;;0 g
N lei
~ r.;:
~(")

N :! ~ ~
N ..; ,...: a:i
It) Ol .., M
cnoa:.~
~..n

o Ol t-- 0 III
ON <0 0 I'-
c::i N ..n ci ..,:
en 0 01 <0
(0 on <0 M.
riNIll

cn <0 III 0 co
o OJ: 0 0 I"-
a:i tci ci 0
:;;.:q ~ ~
N

c8;!8 g:gg~ gg~ggg~~gr-.~ g;: ggggg:;~ 8:2 ggg ggggg gg g
~gg~gg~g~gg~ggg~~gg~ONggggggg~~g~ggggggggggg
iE~~~~~~~~~~~~~~~~~~~~~q~~~~~~~~~~~~~~~~~~~~
o~~~~g~~~OON~g~~~~~~~~~~g~~ ~~~~~~~~~~~m~~Mw
.3 <'"i N <'"i

" "' ~
it~mm

;; C>'
g a ::: lO
'"

.?:~~
.~ ~ 0
.s~~
~~~
"'

f'- co ~ '<t
m m co co
m ~ m ~

m "'
"! "!

;;:;::n:g:g~~S;~:;~g~~g:
~ ~ m m ~ ~ ~ m m m m m m m

mmWlON.-Mf'-Mf'-lO~lOlOlOWlOlO

~;;~~g~~~~~~~~~~m~~
NN~oooooooooooo.Q?~~
OlOloa~~~~aa~Sa~~~g~
~~;a~~Q~~~~ii'i~~ii'i~~,n,n
o 000 0 0 0 0 0 0 0 0 0 0 0 0 0

f'- co lO N co co co m
m m m <0 co co co co
m~mmm~~o>

.... .- M :;: m co ::: W

f'- f'- lO f'- co
8og~:g~~o
~~~~~~aa
gg~ ~:g3;a
000 0

M M on f'-
co co co co
~ ~ m m

M on ~ co

f") M on f'-
N N N N
0000
~ N N ~
o co 0 0
~ ~ ;a ~
0000

"' "'
"' "'
"' ~

~ ~ ~
~ ~ m

m f'- co N f'-

~ ~ N f'- ~
~~~~~
.., . 0 ~ g
en ~ ~ 0 j::;:
000 0

~~~~ ~~~~~~ ggg ~gg~~~~:::~~g~~~~~ ~~g g~~~~g gg ~N ~

~ ~ ~ ~ ~ ~ ~ ~ * * * ~ * * ~ * * * * * * * * * * * ~ * * * ~ ~ ~ * * ~ * ~ * ~ * * ~
5~g ~g ggg gg ggg g gggg g ~ggggggg g gg g gggr-gg ~~ gggg
..... -.i ".; ".; ".; u) ".; ".; -.i ".; -.i -.i -.i -.i u) -.i -.i u) u) on u) .n N -.i -.i N N ".; ".; .n N u) -.i -.i ri ri .n ".; -.i -.i lti -.i ri

e.x~lOmffi-W~f'-f'-f")oncoCOf")MmlOmw~~~~g~::n ~mf'-~
~~~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~~ ~ ~ ~ ~ m ~ ~ m@@ m ~ ~ ~ @ m ~ ~ ~

~ .
~ .
~ m
t75V5
€~
;g ffi
~ ~
~ 0
c 1i
J ,9 ;<
1i~
E C
o m
~g
g ~ &.
O''ID>;-
It!3:x

u u u u
55 55 55 55
~~.g:.:t
~~'5'5,
:E:E::E:E

222.2!
III III III III
;<;<;< ;<
<II <II <II <II
III III III III
<II <II <II <II
c: c: c: C
III n:I ro ro
~~~~~
g Go> Go> <l> OJ
o~~~~
.lD ...J ...J ...J ...J

.
o
ro
~
N "'
~ .
~ 0
.a "ffi
"' ;<
~:g
;g 2
~ ~
o ,
~ ll.

D
m
~
.
'" . E
~ .il ~
m 0 ~
U "'"'
a; ~ -a .g
Eo g- ~
.ci '0 5 U) 0::
~~'~~~~
~ 0:: is <II Cl
:5 -5 -8 ~ ~
U "S "S ';:: <l>
2ClClc%U
ii5 C C :I 3:
o 0 0 0
~ ~ ~ .~ "'0
III U u ffi :ll
E !!J !!J ::E :E

E
o
E 0
o .
~2
~ 0
&~
N ~
ci l5
Z i.i:

.;
o
~ ~ ~ ~
III 1:.c: 3:
0. <l> ..!:! C
~ ~ <3 .~
."l:::: C >- ....
= 0 ro 0
::E:E:c ::E

Ii
Cl is
""
C C
m m
> >
o 0
. .
C C
o 0
uu

u
'0
~
is
.;
C "
'O8()
~ OJ .0
U i6 (: 0
<11- 3: :g C
01.... CIl 3:
c: CIl 0:: ~
.& ii ~ -
(I) C 0. ~
5 ~ c:- E
~ ~ ~ ~
:E:E:: ::E

'0 2 OJ
~ III i5
:=.?;?;
vi ~ 8
5 g c:
~~~

D
m
E ~
o 0
E '"
~ ~
g.~
'" 0
~ ~
, .
~ &
- ~
"' 0
C .
.Q ()
l:? ';;;
~ .
is ~

C
o
~
:c c:
2.2
& ~
on i
;;; ~
E 8'
i'l E
~ ~
~ 0
, ~
o m
ll.~
~ ~
'6 iii
zu

C
,9
~ W
:s~
c m
m ~ '"
o 0 "'
~ '"
0:: N ci
<D " Z
(/) E vi
OJ m 0
'0 Cl 0::
~ ~
o ~ ~
. , ,
moo
-50.0.
:5 .c: .c:
~" "
o 0 0
"'ZZ

~
is
o
1i
;<

E
"* .ci
~ , m
",D~
~ m 0
i5..~cr::
g- cr:: ~
"' 0 0
c 1i
~....J
~ m
c: :(l
c '"
55 15
.E :J
o '5
::; ::;
o
::;
"
m
~
~ ci
Q.U
o c
. 0
'~ i
~ ~
w .
~-g
o .2! 0
m ~
~ ....J ro CIl CIl CIl CIl ~ ~
~~a.:-o.o-c-o"O"O
<l>.c::I:I:J:J:J :J
c"::E~oooooo
,~~()~~~~~~
o'5~555-g56
:E::EZZZZZZZ

~
1i
, -
o 0
~ c
1: ~
il >-
U c
ffi .~
'" -
o 0
" "

>- >- >- >-
C C C C
ro ro III tll
C. C. C. c.
E E E E
o 000
C,)C,)()()
c: c: c: c:
,Q .Q .Q ,Q
16 i6 16 i6
ffrr

~
-g 00
~ US<< <(
CIl '0 '0 € ~ ~
~~~:sEcc.ci
~:(l:(l.;;;~~~~
c.. cr:: cr:: ~ >-....J ....J CIl
EQj2u..~~~a::
Emro.~]:~~~
ro ?; ?; ~ :I ::: ..... Cl
Cl 3: 3: <II U) 0 0 vi
~&.&&2:g:g&
~~"8"8~~~]
2~~~2~a~
.~OOO:JCIlCll>
o.ZZZZcr::cr::O

~ ~
c c
m m
~ ~
E E
o 0
UU
c c
o 0
~~
00
:;: :;:

~
c
m
~
E
o
U
c
,.
],'0'00
::: c: c: c:
~ ~ '-~ ~
"0 l-.- I-
&~~~
€ ! ! !
o 0 0 0
Z Z Z Z

u ci ci
U ';:: () ()
';:: U;
U; is .~ .0
is c: L.. 2:
C .Q :g :g
.Q i6 CIl CIl
~ g' cr:: cr:: '0 '0 ~
o~~~~cc~
~&~~~l-o~~Qi
~"E"EC:c"'O.g]
~~~ii~~~
zOOOOo.o.o.

;!~:;~~~~:-g~~
~M~~~~~~~~
~ ~ lO It) It) It) ~ ~ lO It)

c
o
E
o
o
m
" c
41 ,Q
'" u
c02
.3 ~ ~
~ 0
0::: c: id
ffl ~ a:
OJ 0 E
o U 8
:g"8 vi
moo
~ ~ a:
, 0 c
c.::: :zs
. 0 m
'" U U

E
o "
1ij .c:.
E' $ ~
~ 2 c....
$& ]'&.ci
Z'E ~~~
c. l'Il ~;:z, &
g- Cl ~,
U) ~ .2 "5
OJ.~.~~c%6
"'ffi :g :g 0 x ~
~&&~So.
]~~~~~
~~~5~-g
tll g g .EO :J 'iij
0.10 10 0. 0.. cr::

u
g
u u .:t
~'~ ~
is is .g
vi vi E
c c E
000
UUU

~ ~ 1
?; ?; g
~~m
~~cr::
15 15 tll
> > ~
~ ~ ::
~ ~ c
~ ~ .~
"- ll. "-

c
E 0
.& ~
<I) :=
$~
~~
]:&
0~
0; _~ E
1i m
?; lu Cl
>-"'ffi 5
l5 ?; .~
~ ~ ~
crcro

~
c
m
~
E
o
U
-) .&
ij)~
.g -t:
o m
'" ll.
~ .
. ~
'~ 'iij
ll. '"

"
U
~
"
is
c
o
~
Elf
~. <I)
_ 0;
E
m
~
~
o
,.
c
m
'"
o
o
'"

..,.
::.::
:5:
cO
u
w
C!:
Z
<(
o
-'

00
c c
~ ~
>- >-
>; >;
Qi l5
00
c _
m m
"''''