A	B	C	D	E	F	G	H	I	J	K	L	M	N
1	Main
2									1996	1997	1998	1999	2000	2001
3		Long Distance Miles
4		MCI									7808	16172	22755
5		Worldcom									9809	19736	16335
6		Revenue							4799	7643	17617	35908	39090
7		Line Cost									7982	14739	15462
8		Gross Margin									9635	21169	23628
9		SG&A									4563	8935	10597
10		OpInc									5072	12234	13031
11		Interest Income									-648	-724	-585
12		Pretax Income									4424	11510	12446
13		Taxes									877	3151	3415
14		Net Income									3547	8359	9031
15		EPS									1.834971546818417	2.8577777777777778	3.1013049450549453
16		S/O							689	1516	1933	2925	2912
17
18
19		Model NI									3547	8359	9031
20		Reported NI									-2725	3941	4153
21		Adjustments									6907	6992	3513
22		CFFO									4182	10933	7666
23		CapEx									-5117	-8716	-11484
24		FCF									-935	2217	-3818