Sie sind auf Seite 1von 949

06/21/2015

ANALYSIS FOR FINANCIAL MANAGEMENT


10th Edition
Robert C. Higgins
Suggested Answers to Additional Problems
Chapter 9
Dynatech Inc.
5-year Financial Projection
($ millions)
2010

2011

2012

2013

2014

2015

Income statement
Net sales
Cost of sales
Gross income
Depreciation
Interest expense
Operating expenses
Net income before tax
Provision for taxes
Net income after tax

243
95
148
58
19
26
45
25
39

Cash and securities


Accounts receivable
Inventory
Other current assets
Total current assets

41
25
47
18
132

Gross property and equipment


Accumulated depreciation
Net property and equipment
Goodwill
Total assets

511
102
409
129
670

612
160
452
###
678

826
284
542
129
778

991
433
559
129
812

1,051
553
498
129
772

1,093
663
430
129
708

Accounts payable
Short-term debt
Current portion long-term debt
Accrued expenses
Total current liabilities
Long-term debt
Deferred taxes
Shareholders' equity
Total liabilities and equity

12
54
5
10
81
201
40
348
670

9
54
###
12
80
181
42
375
678 $

11
62
5
13
91
234
45
407
778

13
65
4
16
97
217
51
447
812

14
62
4
20
100
97
58
517
772

15
18
4
20
57
(0)
61
591
708

257
98
159
92
17
24
27
17
27

11
25
47
15
97

321
116
206
124
22
28
32
21
33

13
26
50
17
107

386
135
251
149
22
37
43
25
40

16
32
56
20
124

443
155
288
120
14
54
100
45
70

18
36
65
25
144

461
161
300
110
4
67
119
48
75

Balance sheet

19
38
67
25
149

a. Estimate Dynatech's free cash flow from 2011 through 2015.

06/21/2015

Earnings before interest and taxes


Tax rate
EBIT(1-tax rate)
Depreciation
Capital expenditures
Working capital
Change in working capital
Free cash flow

109
$

44
64.0%
16
92
101
76
(34)
40 $

54
66.1%
18
124
214
83
7
(79) $

65
59.0%
27
149
165
96
13
(3) $

114
44.5%
63
120
59
110
15
109 $

123
40.3%
73
110
42
115
4
137

b. Estimate the present value of Dynatech's free cash flow for the years 2011 - 2015. Amalgamated's WACC is 7.4
percent. Dynatech's WACC is 11 percent, and the average of the two companies' WACCs, weighted by sales, is 7.6
percent.
PV@ 11% {FCF, 2011-2015} =

$ 123.08

The fundamental principle is that the discount rate should reflect the risks of the cash flows discounted. Here, the
cash flows are Dynatech's, so Dynatech's WACC is the appropriate discount rate. Some argue incorrectly that because
Dynatech will disappear in the merger, the cash flows will become Amalgamated's, so Amalgamated's WACC is the
appropriate discount rate. However, the relevant criterion is the risk of the cash flows, not who owns them or what we
call them.
c. Estimate Dynatech's value at the end of 2010 assuming it is worth the book value of its assets at the end of 2015.
Terminal value in 2015
Present value of terminal value at 11%
Estimated firm value

708.40
420.40
543.48

d. Based on your answer to (c) above, what is the maximum acquisition price Amalgamated should pay to
acquire Dynatech?
Estimated firm value
Existing interest-bearing debt
Estimated value of equity

543.48
259.32
284.16

e. Estimate Dynatech's value at the end of 2010 assuming in the years after 2015 the company's free cash flow
grows 3 percent per year in perpetuity.
Terminal value in 2015
1,763.82
Present value of terminal value at 11%
1,046.74
Estimated firm value
$ 1,169.83
f. Based on your answer to (e) above, what is the maximum acquisition price Amalgamated should pay to
acquire Dynatech?
Estimated firm value
Existing interest-bearing debt
Estimated value of equity

1,169.83
259.32
$ 910.50

g. Estimate Dynatech's value at the end of 2010 assuming that at year-end 2015 the company's equity is worth 20
times earnings and its debt is worth book value.
Terminal value of equity in 2015
1,496.79
Terminal value of debt in 2015
22.00
Terminal value of firm in 2015
1,518.79
Present value of terminal value at 11%
901.33

06/21/2015

Estimated firm value

$ 1,024.41

h. Based on your answer to (g) above, what is the maximum acquisition price Amalgamated should pay to
acquire Dynatech?
Estimated firm value
Existing interest-bearing debt
Estimated value of equity

1,024.41
259.32
$ 765.09

i. Assuming Dynatech has 80 million shares outstanding, what maximum acquisition price per share is
consistent with each of the three estimated values of equity determined in (d), (f) and (h)?
Estimated value of equity
Number of shares outstanding
Estimated value per share

(d)
284.16
80.00
3.55

(f)
(h)
910.50
765.09
###
80.00
$ 11.38 $
9.56

j. Why is the value per share estimated in part (d) so much lower than the other two?
The value estimated in part (d) assumes a terminal value for Dynatech in 2015 equal to the book value of assets. Book
value of assets is often a serious under-estimate of a company's market value. In 2015, Dynatech's return on invested
capital is a healthy 12.6% and is assumed to grow at 3 percent per annum in perpetuity. It is no surprise that book
value severely under states the terminal value of such a firm.

2) a. Breaking up a firm could eliminate diseconomies of scale, which make large firms less efficient than smaller ones
at certain tasks. Break up prevents managers from using cash generated by profitable activities to cross-subsidize
uneconomic activities elsewhere in the enterprise. Finally, break up forces top management in each company to
concentrate on a single market, thereby possibly improving management effectiveness. Each of these possible benefits
promises to increase free cash flow and therefore market value.
b. In the absence of increased cash flows, break up might still create value by increasing the enterprises appeal to
investors who want to participate in some of the firms businesses but not others. In other words, investors may prefer
"pure plays" to conglomerates. Thus breaking up a diversified company enhances value by giving investors what they
want. On a more practical level, some executives argue that their company gets better coverage from security analysts
after a break up. Prior to its break up, only railroad analysts covered Burlington Northern, despite the companys large
investments in natural gas, real estate, timber, and other businesses. Management felt that because railroad analysts
were unfamiliar with, and uninterested in, these other businesses, they assigned them little value. After spinning off
the non-railroad activities into separate companies, management argued that improved analyst coverage was
responsible for increased market values.
3) a. There are three possible ways in which leveraging a firm might deter raiders. First, preemptive levering creates tax
shields that likely add value. This makes the company more expensive to raiders. Equivalently, increasing leverage
removes interest tax shields as one source of profit to a raider. Second, preemptive levering removes one easy source of
financing for the raider. The easiest way to finance an acquisition is with the target's own excess liquidity and borrowing
capacity. Remove these and you make acquisition financing more difficult. Third, depending on the companys
ownership composition, the share repurchase that accompanies the increased leverage may increase the proportion of
company shares in friendly hands.
b. There are at least two potential sources of increased value: interest tax shields on the new debt and possible
incentive effects. A large debt burden is a form of management bond guaranteeing owners that management will work
hard to increase free cash flow and that they will devote more free cash flow to investor payments.
c. Present value of tax shield = 0.34 x 0.12 x 100/0.14 = $29.1 million.

06/21/2015

d. With a times-interest-earned ratio of 7, EBIT exceeds interest expense sevenfold. EBIT could therefore fall to oneseventh of its current level before coverage reached the critical value of 1. This is an 86% decline ((7-1)/7 = .86).
With a times-interest-earned ratio of 2, the corresponding percentage is 50% ((2-1)/2 = .50). As an aggressive, wellcapitalized competitor I would think seriously about a price war. I can better withstand lower profits and potential
losses than my newly levered competitor.
4) a. Number of shares outstanding = $225/$12.79 = 17.59 million.
Market value of equity = $5.50 x 17.59 million = $96.76 million.
b. Market value of company = market value of equity + market value of debt = 96.76 + .70 x 2,500 = $1.85 billion.
c. If investors were certain that Massey-Ferguson were going to liquidate, the companys stock price would equal the
markets estimate of the per share liquidation value of equity, which would likely be zero. However prior to a
liquidation announcement, Massey-Ferguson's equity is best viewed as an out-of-the-money option on the firm's
assets. If the company liquidates, creditors get everything, and the option expires worthless. If the company avoids
liquidation, the option goes in the money in the sense that the value of the company must exceed the value of its debt,
and equity could be worth quite a bit. Because the return distribution to shareholders is truncated at zero, the expected
return to shareholders can be positive even though there may be only a small probability Massey-Ferguson can avoid
liquidation. Hence, the direct answer to this question is no, $5.50 is not the market's estimate of the liquidation value
per share of Massey-Ferguson's equity.
5) a. The maximum justifiable premium = the fair market value of Russell under new management - the fair market
value of Russell under existing management.
A plausible estimate of Russells fair market value under existing management is its standalone value = current
market value of firm = $8 x 10 million + 75 million = $155 million.
Fair market value under new management = $155 million + present value of enhancements = $155 million +
present value of a $4 million annuity for 10 years at 14% + $10 million from sale of hosiery division
Fair market value = $155 million + $4 million x 5.216 + $10 million = $185.86. Fair market value of equity =
$185.86 - 75 = $110.86. Fair market of equity per share = $110.86/10 = $11.09. This is a 38.6% premium over the
existing $8 share price.
b. Fair market value of firm assuming a 15 percent discount rate and a $3.5 million annuity = 155 + 3.5(5.019) +10 =
$182.57 million.
Value of equity = 182.57 - 75 = 107.57. Value per share = 107.57/10 = $10.76. This is a 34.5% premium over the
existing price.
6) a. Price per share of Grubb stock = (100/(.10-.04) - 1,000)/20 = $33.33.
b. Fair market value of equity per share after change in ownership = (110/(.10-.05) - 1,000)/20 = $60.00.

06/21/2015

06/21/2015

06/21/2015

06/21/2015

06/21/2015

06/21/2015

10

06/21/2015

11

06/21/2015

12

06/21/2015

13

06/21/2015

14

06/21/2015

15

06/21/2015

16

06/21/2015

17

06/21/2015

18

06/21/2015

19

06/21/2015

20

06/21/2015

21

06/21/2015

22

06/21/2015

23

06/21/2015

24

06/21/2015

25

06/21/2015

26

06/21/2015

27

06/21/2015

28

06/21/2015

29

06/21/2015

30

06/21/2015

31

06/21/2015

32

06/21/2015

33

06/21/2015

34

06/21/2015

35

06/21/2015

36

06/21/2015

37

06/21/2015

38

06/21/2015

2) a. Breaking up a firm could eliminate diseconomies of scale, which make large firms less efficient than smaller
ones at certain tasks. Break up prevents managers from using cash generated by profitable activities to crosssubsidize uneconomic activities elsewhere in the enterprise. Finally, break up forces top management in each
company to concentrate on a single market, thereby possibly improving management effectiveness. Each of
these possible benefits promises to increase free cash flow and therefore market value.
b. In the absence of increased cash flows, break up might still create value by increasing the enterprises appeal
to investors who want to participate in some of the firms businesses but not others. In other words, investors
may prefer "pure plays" to conglomerates. Thus breaking up a diversified company enhances value by giving
investors what they want. On a more practical level, some executives argue that their company gets better
coverage from security analysts after a break up. Prior to its break up, only railroad analysts covered
Burlington Northern, despite the companys large investments in natural gas, real estate, timber, and other
businesses. Management felt that because railroad analysts were unfamiliar with, and uninterested in, these
other businesses, they assigned them little value. After spinning off the non-railroad activities into separate
companies, management argued that improved analyst coverage was responsible for increased market values.
3) a. There are three possible ways in which leveraging a firm might deter raiders. First, preemptive levering
creates tax shields that likely add value. This makes the company more expensive to raiders. Equivalently,
increasing leverage removes interest tax shields as one source of profit to a raider. Second, preemptive
levering removes one easy source of financing for the raider. The easiest way to finance an acquisition is
with the target's own excess liquidity and borrowing capacity. Remove these and you make acquisition
financing more difficult. Third, depending on the companys ownership composition, the share repurchase
that accompanies the increased leverage may increase the proportion of company shares in friendly shares.
b. There are at least two potential sources of increased value: interest tax shields on the new debt and possible
incentive effects. A large debt burden is a form of management bond guaranteeing owners that management
will work hard to increase free cash flow and that they will devote more free cash flow to investor payments.
c. Present value of tax shield = 0.34 x 0.12 x 100/0.14 = $29.1 million.

39

other businesses, they assigned them little value. After spinning off the non-railroad activities into separate
companies, management argued that improved analyst coverage was responsible for increased market values.
3) a. There are three possible ways in which leveraging a firm might deter raiders. First, preemptive levering06/21/2015
creates tax shields that likely add value. This makes the company more expensive to raiders. Equivalently,
increasing leverage removes interest tax shields as one source of profit to a raider. Second, preemptive
levering removes one easy source of financing for the raider. The easiest way to finance an acquisition is
with the target's own excess liquidity and borrowing capacity. Remove these and you make acquisition
financing more difficult. Third, depending on the companys ownership composition, the share repurchase
that accompanies the increased leverage may increase the proportion of company shares in friendly shares.
b. There are at least two potential sources of increased value: interest tax shields on the new debt and possible
incentive effects. A large debt burden is a form of management bond guaranteeing owners that management
will work hard to increase free cash flow and that they will devote more free cash flow to investor payments.
c. Present value of tax shield = 0.34 x 0.12 x 100/0.14 = $29.1 million.

d. With a times-interest-earned ratio of 7, EBIT exceeds interest expense sevenfold. EBIT could therefore fall
to one-seventh of its current level before coverage reached the critical value of 1. This is an 86% decline ((71)/7 = .86). With a times-interest-earned ratio of 2, the corresponding percentage is 50% ((2-1)/2 = .50). As
an aggressive, well-capitalized competitor I would think seriously about a price war. I can better withstand
lower profits and potential losses than my newly levered competitor.
4) a. Number of shares outstanding = $225/$12.79 = 17.59 million.
Market value of equity = $5.50 x 17.59 million = $96.76 million.
b. Market value of company = market value of equity + market value of debt = 96.76 + .70 x 2,500 = $1.85
billion.
c. If investors were certain that Massey-Ferguson were going to liquidate, the companys stock price would
equal the markets estimate of the per share liquidation value of equity, which would likely be zero. However
prior to a liquidation announcement, Massey-Ferguson's equity is best viewed as an out-of-the-money option
on the firm's assets. If the company liquidates, creditors get everything, and the option expires worthless. If
the company avoids liquidation, the option goes in the money in the sense that the value of the company must
exceed the value of its debt, and equity could be worth quite a bit. Because the return distribution to
shareholders is truncated at zero, the expected return to shareholders can be positive even though there may

40

06/21/2015

41

06/21/2015

42

06/21/2015

43

06/21/2015

44

06/21/2015

45

06/21/2015

46

06/21/2015

47

06/21/2015

48

06/21/2015

49

06/21/2015

50

06/21/2015

51

06/21/2015

52

06/21/2015

53

06/21/2015

54

06/21/2015

55

06/21/2015

56

06/21/2015

57

06/21/2015

58

06/21/2015

59

06/21/2015

60

06/21/2015

61

06/21/2015

62

06/21/2015

63

06/21/2015

64

06/21/2015

65

06/21/2015

66

06/21/2015

67

06/21/2015

68

06/21/2015

69

06/21/2015

70

06/21/2015

71

06/21/2015

72

06/21/2015

73

06/21/2015

74

06/21/2015

75

06/21/2015

76

06/21/2015

77

06/21/2015

78

06/21/2015

79

06/21/2015

80

06/21/2015

81

06/21/2015

82

06/21/2015

83

06/21/2015

84

06/21/2015

85

06/21/2015

86

06/21/2015

87

06/21/2015

88

06/21/2015

89

06/21/2015

90

06/21/2015

91

06/21/2015

92

06/21/2015

93

06/21/2015

94

06/21/2015

95

06/21/2015

96

06/21/2015

97

06/21/2015

98

06/21/2015

99

06/21/2015

100

06/21/2015

101

06/21/2015

102

06/21/2015

103

06/21/2015

104

06/21/2015

105

06/21/2015

106

06/21/2015

107

06/21/2015

108

06/21/2015

109

06/21/2015

110

06/21/2015

111

06/21/2015

112

06/21/2015

113

06/21/2015

114

06/21/2015

115

06/21/2015

116

06/21/2015

117

06/21/2015

118

06/21/2015

119

06/21/2015

120

06/21/2015

121

06/21/2015

122

06/21/2015

123

06/21/2015

124

06/21/2015

125

06/21/2015

126

06/21/2015

127

06/21/2015

128

06/21/2015

129

06/21/2015

130

06/21/2015

131

06/21/2015

132

06/21/2015

133

06/21/2015

134

06/21/2015

135

06/21/2015

136

06/21/2015

137

06/21/2015

138

06/21/2015

139

06/21/2015

140

06/21/2015

141

06/21/2015

142

06/21/2015

143

06/21/2015

144

06/21/2015

145

06/21/2015

146

06/21/2015

147

06/21/2015

148

06/21/2015

149

06/21/2015

150

06/21/2015

151

06/21/2015

152

06/21/2015

153

06/21/2015

154

06/21/2015

155

06/21/2015

156

06/21/2015

157

06/21/2015

158

06/21/2015

159

06/21/2015

160

06/21/2015

161

06/21/2015

162

06/21/2015

163

06/21/2015

164

06/21/2015

165

06/21/2015

166

06/21/2015

167

06/21/2015

168

06/21/2015

169

06/21/2015

170

06/21/2015

171

06/21/2015

172

06/21/2015

173

06/21/2015

174

06/21/2015

175

06/21/2015

176

06/21/2015

177

06/21/2015

178

06/21/2015

179

06/21/2015

180

06/21/2015

181

06/21/2015

182

06/21/2015

183

06/21/2015

184

06/21/2015

185

06/21/2015

186

06/21/2015

187

06/21/2015

188

06/21/2015

189

06/21/2015

190

06/21/2015

191

06/21/2015

192

06/21/2015

193

06/21/2015

194

06/21/2015

195

06/21/2015

196

06/21/2015

197

06/21/2015

198

06/21/2015

199

06/21/2015

200

06/21/2015

201

06/21/2015

202

06/21/2015

203

06/21/2015

204

06/21/2015

205

06/21/2015

206

06/21/2015

207

06/21/2015

208

06/21/2015

209

06/21/2015

210

06/21/2015

211

06/21/2015

212

06/21/2015

213

06/21/2015

214

06/21/2015

215

06/21/2015

216

06/21/2015

217

06/21/2015

218

06/21/2015

219

06/21/2015

220

06/21/2015

221

06/21/2015

222

06/21/2015

223

06/21/2015

224

06/21/2015

225

06/21/2015

226

06/21/2015

227

06/21/2015

228

06/21/2015

229

06/21/2015

230

06/21/2015

231

06/21/2015

232

06/21/2015

233

06/21/2015

234

06/21/2015

235

06/21/2015

236

06/21/2015

237

06/21/2015

238

06/21/2015

239

06/21/2015

240

06/21/2015

241

06/21/2015

242

06/21/2015

243

06/21/2015

244

06/21/2015

245

06/21/2015

246

06/21/2015

247

06/21/2015

248

06/21/2015

249

06/21/2015

250

06/21/2015

251

06/21/2015

252

06/21/2015

253

06/21/2015

254

06/21/2015

255

06/21/2015

256

06/21/2015

257

06/21/2015

258

06/21/2015

259

06/21/2015

260

06/21/2015

261

06/21/2015

262

06/21/2015

263

06/21/2015

264

06/21/2015

265

06/21/2015

266

06/21/2015

267

06/21/2015

268

06/21/2015

269

06/21/2015

270

06/21/2015

271

06/21/2015

272

06/21/2015

273

06/21/2015

274

06/21/2015

275

06/21/2015

276

06/21/2015

277

06/21/2015

278

06/21/2015

279

06/21/2015

280

06/21/2015

281

06/21/2015

282

06/21/2015

283

06/21/2015

284

06/21/2015

285

06/21/2015

286

06/21/2015

287

06/21/2015

288

06/21/2015

289

06/21/2015

290

06/21/2015

291

06/21/2015

292

06/21/2015

293

06/21/2015

294

06/21/2015

295

06/21/2015

296

06/21/2015

297

06/21/2015

298

06/21/2015

299

06/21/2015

300

06/21/2015

301

06/21/2015

302

06/21/2015

303

06/21/2015

304

06/21/2015

305

06/21/2015

306

06/21/2015

307

06/21/2015

308

06/21/2015

309

06/21/2015

310

06/21/2015

311

06/21/2015

312

06/21/2015

313

06/21/2015

314

06/21/2015

315

06/21/2015

316

06/21/2015

317

06/21/2015

318

06/21/2015

319

06/21/2015

320

06/21/2015

321

06/21/2015

322

06/21/2015

323

06/21/2015

324

06/21/2015

325

06/21/2015

326

06/21/2015

327

06/21/2015

328

06/21/2015

329

06/21/2015

330

06/21/2015

331

06/21/2015

332

06/21/2015

333

06/21/2015

334

06/21/2015

335

06/21/2015

336

06/21/2015

337

06/21/2015

338

06/21/2015

339

06/21/2015

340

06/21/2015

341

06/21/2015

342

06/21/2015

343

06/21/2015

344

06/21/2015

345

06/21/2015

346

06/21/2015

347

06/21/2015

348

06/21/2015

349

06/21/2015

350

06/21/2015

351

06/21/2015

352

06/21/2015

353

06/21/2015

354

06/21/2015

355

06/21/2015

356

06/21/2015

357

06/21/2015

358

06/21/2015

359

06/21/2015

360

06/21/2015

361

06/21/2015

362

06/21/2015

363

06/21/2015

364

06/21/2015

365

06/21/2015

366

06/21/2015

367

06/21/2015

368

06/21/2015

369

06/21/2015

370

06/21/2015

371

06/21/2015

372

06/21/2015

373

06/21/2015

374

06/21/2015

375

06/21/2015

376

06/21/2015

377

06/21/2015

378

06/21/2015

379

06/21/2015

380

06/21/2015

381

06/21/2015

382

06/21/2015

383

06/21/2015

384

06/21/2015

385

06/21/2015

386

06/21/2015

387

06/21/2015

388

06/21/2015

389

06/21/2015

390

06/21/2015

391

06/21/2015

392

06/21/2015

393

06/21/2015

394

06/21/2015

395

06/21/2015

396

06/21/2015

397

06/21/2015

398

06/21/2015

399

06/21/2015

400

06/21/2015

401

06/21/2015

402

06/21/2015

403

06/21/2015

404

06/21/2015

405

06/21/2015

406

06/21/2015

407

06/21/2015

408

06/21/2015

409

06/21/2015

410

06/21/2015

411

06/21/2015

412

06/21/2015

413

06/21/2015

414

06/21/2015

415

06/21/2015

416

06/21/2015

417

06/21/2015

418

06/21/2015

419

06/21/2015

420

06/21/2015

421

06/21/2015

422

06/21/2015

423

06/21/2015

424

06/21/2015

425

06/21/2015

426

06/21/2015

427

06/21/2015

428

06/21/2015

429

06/21/2015

430

06/21/2015

431

06/21/2015

432

06/21/2015

433

06/21/2015

434

06/21/2015

435

06/21/2015

436

06/21/2015

437

06/21/2015

438

06/21/2015

439

06/21/2015

440

06/21/2015

441

06/21/2015

442

06/21/2015

443

06/21/2015

444

06/21/2015

445

06/21/2015

446

06/21/2015

447

06/21/2015

448

06/21/2015

449

06/21/2015

450

06/21/2015

451

06/21/2015

452

06/21/2015

453

06/21/2015

454

06/21/2015

455

06/21/2015

456

06/21/2015

457

06/21/2015

458

06/21/2015

459

06/21/2015

460

06/21/2015

461

06/21/2015

462

06/21/2015

463

06/21/2015

464

06/21/2015

465

06/21/2015

466

06/21/2015

467

06/21/2015

468

06/21/2015

469

06/21/2015

470

06/21/2015

471

06/21/2015

472

06/21/2015

473

06/21/2015

474

06/21/2015

475

06/21/2015

476

06/21/2015

477

06/21/2015

478

06/21/2015

479

06/21/2015

480

06/21/2015

481

06/21/2015

482

06/21/2015

483

06/21/2015

484

06/21/2015

485

06/21/2015

486

06/21/2015

487

06/21/2015

488

06/21/2015

489

06/21/2015

490

06/21/2015

491

06/21/2015

492

06/21/2015

493

06/21/2015

494

06/21/2015

495

06/21/2015

496

06/21/2015

497

06/21/2015

498

06/21/2015

499

06/21/2015

500

06/21/2015

501

06/21/2015

502

06/21/2015

503

06/21/2015

504

06/21/2015

505

06/21/2015

506

06/21/2015

507

06/21/2015

508

06/21/2015

509

06/21/2015

510

06/21/2015

511

06/21/2015

512

06/21/2015

513

06/21/2015

514

06/21/2015

515

06/21/2015

516

06/21/2015

517

06/21/2015

518

06/21/2015

519

06/21/2015

520

06/21/2015

521

06/21/2015

522

06/21/2015

523

06/21/2015

524

06/21/2015

525

06/21/2015

526

06/21/2015

527

06/21/2015

528

06/21/2015

529

06/21/2015

530

06/21/2015

531

06/21/2015

532

06/21/2015

533

06/21/2015

534

06/21/2015

535

06/21/2015

536

06/21/2015

537

06/21/2015

538

06/21/2015

539

06/21/2015

540

06/21/2015

541

06/21/2015

542

06/21/2015

543

06/21/2015

544

06/21/2015

545

06/21/2015

546

06/21/2015

547

06/21/2015

548

06/21/2015

549

06/21/2015

550

06/21/2015

551

06/21/2015

552

06/21/2015

553

06/21/2015

554

06/21/2015

555

06/21/2015

556

06/21/2015

557

06/21/2015

558

06/21/2015

559

06/21/2015

560

06/21/2015

561

06/21/2015

562

06/21/2015

563

06/21/2015

564

06/21/2015

565

06/21/2015

566

06/21/2015

567

06/21/2015

568

06/21/2015

569

06/21/2015

570

06/21/2015

571

06/21/2015

572

06/21/2015

573

06/21/2015

574

06/21/2015

575

06/21/2015

576

06/21/2015

577

06/21/2015

578

06/21/2015

579

06/21/2015

580

06/21/2015

581

06/21/2015

582

06/21/2015

583

06/21/2015

584

06/21/2015

585

06/21/2015

586

06/21/2015

587

06/21/2015

588

06/21/2015

589

06/21/2015

590

06/21/2015

591

06/21/2015

592

06/21/2015

593

06/21/2015

594

06/21/2015

595

06/21/2015

596

06/21/2015

597

06/21/2015

598

06/21/2015

599

06/21/2015

600

06/21/2015

601

06/21/2015

602

06/21/2015

603

06/21/2015

604

06/21/2015

605

06/21/2015

606

06/21/2015

607

06/21/2015

608

06/21/2015

609

06/21/2015

610

06/21/2015

611

06/21/2015

612

06/21/2015

613

06/21/2015

614

06/21/2015

615

06/21/2015

616

06/21/2015

617

06/21/2015

618

06/21/2015

619

06/21/2015

620

06/21/2015

621

06/21/2015

622

06/21/2015

623

06/21/2015

624

06/21/2015

625

06/21/2015

626

06/21/2015

627

06/21/2015

628

06/21/2015

629

06/21/2015

630

06/21/2015

631

06/21/2015

632

06/21/2015

633

06/21/2015

634

06/21/2015

635

06/21/2015

636

06/21/2015

637

06/21/2015

638

06/21/2015

639

06/21/2015

640

06/21/2015

641

06/21/2015

642

06/21/2015

643

06/21/2015

644

06/21/2015

645

06/21/2015

646

06/21/2015

647

06/21/2015

648

06/21/2015

649

06/21/2015

650

06/21/2015

651

06/21/2015

652

06/21/2015

653

06/21/2015

654

06/21/2015

655

06/21/2015

656

06/21/2015

657

06/21/2015

658

06/21/2015

659

06/21/2015

660

06/21/2015

661

06/21/2015

662

06/21/2015

663

06/21/2015

664

06/21/2015

665

06/21/2015

666

06/21/2015

667

06/21/2015

668

06/21/2015

669

06/21/2015

670

06/21/2015

671

06/21/2015

672

06/21/2015

673

06/21/2015

674

06/21/2015

675

06/21/2015

676

06/21/2015

677

06/21/2015

678

06/21/2015

679

06/21/2015

680

06/21/2015

681

06/21/2015

682

06/21/2015

683

06/21/2015

684

06/21/2015

685

06/21/2015

686

06/21/2015

687

06/21/2015

688

06/21/2015

689

06/21/2015

690

06/21/2015

691

06/21/2015

692

06/21/2015

693

06/21/2015

694

06/21/2015

695

06/21/2015

696

06/21/2015

697

06/21/2015

698

06/21/2015

699

06/21/2015

700

06/21/2015

701

06/21/2015

702

06/21/2015

703

06/21/2015

704

06/21/2015

705

06/21/2015

706

06/21/2015

707

06/21/2015

708

06/21/2015

709

06/21/2015

710

06/21/2015

711

06/21/2015

712

06/21/2015

713

06/21/2015

714

06/21/2015

715

06/21/2015

716

06/21/2015

717

06/21/2015

718

06/21/2015

719

06/21/2015

720

06/21/2015

721

06/21/2015

722

06/21/2015

723

06/21/2015

724

06/21/2015

725

06/21/2015

726

06/21/2015

727

06/21/2015

728

06/21/2015

729

06/21/2015

730

06/21/2015

731

06/21/2015

732

06/21/2015

733

06/21/2015

734

06/21/2015

735

06/21/2015

736

06/21/2015

737

06/21/2015

738

06/21/2015

739

06/21/2015

740

06/21/2015

741

06/21/2015

742

06/21/2015

743

06/21/2015

744

06/21/2015

745

06/21/2015

746

06/21/2015

747

06/21/2015

748

06/21/2015

749

06/21/2015

750

06/21/2015

751

06/21/2015

752

06/21/2015

753

06/21/2015

754

06/21/2015

755

06/21/2015

756

06/21/2015

757

06/21/2015

758

06/21/2015

759

06/21/2015

760

06/21/2015

761

06/21/2015

762

06/21/2015

763

06/21/2015

764

06/21/2015

765

06/21/2015

766

06/21/2015

767

06/21/2015

768

06/21/2015

769

06/21/2015

770

06/21/2015

771

06/21/2015

772

06/21/2015

773

06/21/2015

774

06/21/2015

775

06/21/2015

776

06/21/2015

777

06/21/2015

778

06/21/2015

779

06/21/2015

780

06/21/2015

781

06/21/2015

782

06/21/2015

783

06/21/2015

784

06/21/2015

785

06/21/2015

786

06/21/2015

787

06/21/2015

788

06/21/2015

789

06/21/2015

790

06/21/2015

791

06/21/2015

792

06/21/2015

793

06/21/2015

794

06/21/2015

795

06/21/2015

796

06/21/2015

797

06/21/2015

798

06/21/2015

799

06/21/2015

800

06/21/2015

801

06/21/2015

802

06/21/2015

803

06/21/2015

804

06/21/2015

805

06/21/2015

806

06/21/2015

807

06/21/2015

808

06/21/2015

809

06/21/2015

810

06/21/2015

811

06/21/2015

812

06/21/2015

813

06/21/2015

814

06/21/2015

815

06/21/2015

816

06/21/2015

817

06/21/2015

818

06/21/2015

819

06/21/2015

820

06/21/2015

821

06/21/2015

822

06/21/2015

823

06/21/2015

824

06/21/2015

825

06/21/2015

826

06/21/2015

827

06/21/2015

828

06/21/2015

829

06/21/2015

830

06/21/2015

831

06/21/2015

832

06/21/2015

833

06/21/2015

834

06/21/2015

835

06/21/2015

836

06/21/2015

837

06/21/2015

838

06/21/2015

839

06/21/2015

840

06/21/2015

841

06/21/2015

842

06/21/2015

843

06/21/2015

844

06/21/2015

845

06/21/2015

846

06/21/2015

847

06/21/2015

848

06/21/2015

849

06/21/2015

850

06/21/2015

851

06/21/2015

852

06/21/2015

853

06/21/2015

854

06/21/2015

855

06/21/2015

856

06/21/2015

857

06/21/2015

858

06/21/2015

859

06/21/2015

860

06/21/2015

861

06/21/2015

862

06/21/2015

863

06/21/2015

864

06/21/2015

865

06/21/2015

866

06/21/2015

867

06/21/2015

868

06/21/2015

869

06/21/2015

870

06/21/2015

871

06/21/2015

872

06/21/2015

873

06/21/2015

874

06/21/2015

875

06/21/2015

876

06/21/2015

877

06/21/2015

878

06/21/2015

879

06/21/2015

880

06/21/2015

881

06/21/2015

882

06/21/2015

883

06/21/2015

884

06/21/2015

885

06/21/2015

886

06/21/2015

887

06/21/2015

888

06/21/2015

889

06/21/2015

890

06/21/2015

891

06/21/2015

892

06/21/2015

893

06/21/2015

894

06/21/2015

895

06/21/2015

896

06/21/2015

897

06/21/2015

898

06/21/2015

899

06/21/2015

900

06/21/2015

901

06/21/2015

902

06/21/2015

903

06/21/2015

904

06/21/2015

905

06/21/2015

906

06/21/2015

907

06/21/2015

908

06/21/2015

909

06/21/2015

910

06/21/2015

911

06/21/2015

912

06/21/2015

913

06/21/2015

914

06/21/2015

915

06/21/2015

916

06/21/2015

917

06/21/2015

918

06/21/2015

919

06/21/2015

920

06/21/2015

921

06/21/2015

922

06/21/2015

923

06/21/2015

924

06/21/2015

925

06/21/2015

926

06/21/2015

927

06/21/2015

928

06/21/2015

929

06/21/2015

930

06/21/2015

931

06/21/2015

932

06/21/2015

933

06/21/2015

934

06/21/2015

935

06/21/2015

936

06/21/2015

937

06/21/2015

938

06/21/2015

939

06/21/2015

940

06/21/2015

941

06/21/2015

942

06/21/2015

943

06/21/2015

944

06/21/2015

945

06/21/2015

946

06/21/2015

947

06/21/2015

948

06/21/2015

949

Das könnte Ihnen auch gefallen