Finance discounted cash flow/income statement/ Earning per share/ WACC

Instructions create a basic income statement / EPS model for Microsoft (MSFT) below. provide five years of history and two years of projections. Be sure that the formulas behind all calculations are provided in your model. Make sure the assumptions behind your forecast are clearly presented. This model should be based on the same format as traditional Net Income and Earnings Per Share models found in the majority of stock analysts’ reports.