Premium Essay

Pro Forma Financial Statements for Walt Disney Co.

In: Business and Management

Submitted By 23Marie
Words 870
Pages 4
#14- Walt Disney Company: Pro Forma financial statements: income statement, balance sheet, cash flow statement, and applicable financial ratios with a baseline year and three years into the future. Income Statement 12/31/2014 12/31/2015 Percent Change Revenues $48,813,000 $52,465,000 1 7.48% Cost of Goods Sold 26,420,000 28,364,000 1 7.36% Gross Profit 22,393,000 24,101,000 1 7.63% Operating Expenses 37,378,000 39,294,000 1 5.13% EBIT (14,985,000) (15,193,000) 1 1.39% Interest Expense - - ####### #VALUE! EBT 12,246,000 13,868,000 1 13.25% Tax 4,242,000 5,016,000 1 18.25% Non-Recurring Events 140,000 53,000 -1 -62.14% Net Income 8,144,000 8,905,000 1 9.34%

Balance Sheet 12/31/2014 12/31/2015 Percent Change Assets Cash and Equivalents $3,421,000 $4,269,000 1 25% Accounts Receivable 8,319,000 8,786,000 1 6% Inventory 1,574,000 1,571,000 -1 0% Other Current Assets 1,855,000 2,132,000 1 15% Total Current Assets 15,169,000 16,758,000 1 10% Property Plant & Equipment 47,054,000 50,023,000 1 6% Goodwill 27,881,000 27,826,000 -1 0% Intangibles 12,759,000 13,355,000 1 5% Other Long-Term Assets 857,000 832,000 -1 -3% Total Assets 84,186,000 88,182,000 1 5% Liabilities Accounts Payable 5,371,000 5,504,000 1 2% Other Current Liabilities 3,988,000 4,470,000 1 12% Total Current Liabilities 13,292,000 16,334,000 1 23% Long-Term Debt 12,676,000 12,773,000 1 1% Other Long-Term Liabilities 5,942,000 6,369,000 1 7% Total Liabilities 39,228,000 43,657,000 1 11% Equity Common Stock 34,301,000 35,122,000 1 2% Retained Earnings 53,734,000 59,028,000 1 10% Treasury Stock (41,109,000) (47,204,000) 1 15% Paid in Capital & Other (2,068,000) (2,434,000) 1 18% Total Equity 44,858,000 44,512,000…...

Similar Documents

Premium Essay

Resource

...CHAPTER 2 CONCEPTUAL FRAMEWORK UNDERLYING FINANCIAL ACCOUNTING Show Me the Earnings! The growth of new-economy business on the Internet has led to the development of new measures of performance. When Priceline.com splashed onto the dot-com scene, it touted steady growth in a measure called “unique offers by users” to explain its heady stock price. To draw investors to its stock, Drugstore.com focused on the number of “unique customers” at its website. After all, new businesses call for new performance measures, right? Not necessarily. In fact, these indicators failed to show any consistent relationship between profits and website visits. Eventually, as the graphs below show, the profits never materialized, and stock prices fell. The lesson here: Although the new economy may require some new measures, investors need to be careful not to forget the reliable traditional ones. PRICELINE.COM Net unique offers by users 3.0 million 2.0 1.0 0 I II III IV 1999 I II III IV 2000 DRUGSTORE.COM Unique customers 2.0 million 1.5 1.0 0.5 0 I II III IV 1999 I II III IV 2000 Stock price $120 a share 80 40 0 I II III IV 1999 I II III IV 2000 2000-IV close $2.13 Stock price $40 a share 30 20 10 0 I II III IV 1999 I II III IV 2000 2000-IV close $1.03 Source: Story and graphs adapted from Gretchen Morgenson, “How Did They Value Stocks? Count the Absurd Ways,” New York Times (March 18, 2001), section 3, p. 1. 34 Copyright ©2008 John Wiley & Sons, Inc. Preview of Chapter......

Words: 23554 - Pages: 95

Free Essay

Annual Report 07

...pursue the “Gaming Population Expansion“ into the future. Satoru Iwata President Nintendo Co ., Ltd. Wii 16.29 Sold ©2006 Nintendo million pcs. ©2006 2007 Nintendo 8.89 Sold million pcs. ©2007 N ntendo 6.10 Sold million pcs. 4.86 Sold © 2007 Nintendo © 2007 HUDSON SOFT million pcs. 4.85 Sold million pcs. © 2007 Nintendo/INTELLIGENT SYSTEMS 2.27 Sold million pcs. © 2008 Nintendo /HAL Laboratory Inc Characters: © Nintendo /HAL Laboratory Inc /Pokémon /Creatures Inc / GAME FREAK nc / SHIGESATO ITOI / APE inc / INTELLIGENT SYSTEMS / Konami Digital Entertainment Co Ltd /SEGA 2.26 Sold © 2005 2006 Nintendo million pcs. ©2007 2008 Nintendo 1.85* Sold million pcs. ©2007 N ntendo 1.77 Sold million pcs. 1.71 Sold ©2007 Nintendo million pcs. ©2007 Nintendo 1.31 Sold million pcs. ©2006 N ntendo 1.25 Sold million pcs. The numbers shown above are consolidated sales in units (* show sales in units in Japan) for the fiscal year ended in March, 2008. Titles and package images shown above are for the U.S. market. Nintendo DS 9.56 Sold © 2007 Pokémon © 1995 2007 Nintendo/Creatures Inc / GAME FREAK inc million pcs. © 2007 Pokémon © 1995 2007 Nintendo/Creatures nc / GAME FREAK inc © 2005 2007 Nintendo © 2007 NIKOLI CO Ltd 6.53 Sold million pcs. ©2005 2006 Nintendo ©2006 NIKOLI CO Ltd 5.28 Sold million pcs. 5.07 Sold ©2005 Nintendo million pcs. ©2005......

Words: 13570 - Pages: 55

Premium Essay

Financial Statement Analysis

... Financial Statement Analysis and Security Valuation Financial Statement Analysis and Security Valuation Fourth Edition Stephen H. Penman Columbia University Boston Burr Ridge, IL Dubuque, IA Madison, WI New York San Francisco St. Louis Bangkok Bogotá Caracas Kuala Lumpur Lisbon London Madrid Mexico City Milan Montreal New Delhi Santiago Seoul Singapore Sydney Taipei Toronto FINANCIAL STATEMENT ANALYSIS AND SECURITY VALUATION Published by McGraw-Hill/Irwin, a business unit of The McGraw-Hill Companies, Inc., 1221 Avenue of the Americas, New York, NY, 10020. Copyright © 2010, 2007, 2004, 2001 by The McGraw-Hill Companies, Inc. All rights reserved. No part of this publication may be reproduced or distributed in any form or by any means, or stored in a database or retrieval system, without the prior written consent of The McGraw-Hill Companies, Inc., including, but not limited to, in any network or other electronic storage or transmission, or broadcast for distance learning. Some ancillaries, including electronic and print components, may not be available to customers outside the United States. This book is printed on acid-free paper. 1 2 3 4 5 6 7 8 9 0 QPD/QPD 0 9 ISBN 978-0-07-337966-1 MHID 0-07-337966-2 Vice president and editor-in-chief: Brent Gordon Editorial director: Stewart Mattson Executive editor: Richard T. Hercher, Jr. Editorial coordinator: Rebecca Mann Associate marketing manager: Dean Karampelas Project manager: Dana M. Pauley Full service project......

Words: 373086 - Pages: 1493

Premium Essay

Project Financing

... Project Financing Asset-Based Financial Engineering Second Edition JOHN D. FINNERTY, Ph.D. John Wiley & Sons, Inc. Project Financing Founded in 1807, John Wiley & Sons is the oldest independent publishing company in the United States. With offices in North America, Europe, Australia, and Asia, Wiley is globally committed to developing and marketing print and electronic products and services for our customers’ professional and personal knowledge and understanding. The Wiley Finance series contains books written specifically for finance and investment professionals as well as sophisticated individual investors and their financial advisors. Book topics range from portfolio management to e-commerce, risk management, financial engineering, valuation, and financial instrument analysis, as well as much more. For a list of available titles, visit our Web site at www.WileyFinance.com. Project Financing Asset-Based Financial Engineering Second Edition JOHN D. FINNERTY, Ph.D. John Wiley & Sons, Inc. Copyright C 2007 by John D. Finnerty. All rights reserved Published by John Wiley & Sons, Inc., Hoboken, New Jersey. Published simultaneously in Canada. Wiley Bicentennial Logo: Richard J. Pacifico No part of this publication may be reproduced, stored in a retrieval system, or transmitted in any form or by any means, electronic, mechanical, photocopying, recording, scanning, or otherwise, except as permitted under Section 107 or 108 of the 1976 United......

Words: 114949 - Pages: 460

Premium Essay

Accounting

...for 2009, according to entrylevel job site CollegeGrad.com. One reason for this interest is found in the statement by former Secretary of the Treasury and Economic Advisor to the President, Lawrence Summers. He noted that the single-most important innovation shaping our capital markets was the idea of generally accepted accounting principles (GAAP). We agree with Mr. Summers. Relevant and reliable financial information is a necessity for viable capital markets. Without it, our markets would be chaotic, and our standard of living would decrease. This textbook is the market leader in providing the tools needed to understand what GAAP is and how it is applied in practice. Mastery of this material will be invaluable to you in whatever field you select. Through many editions, this textbook has continued to reflect the constant changes taking place in the GAAP environment. This edition continues this tradition, which has become even more significant as the financial reporting environment is exploding with major change. Here are three areas of major importance that are now incorporated extensively into this edition of the text. A New Way of Looking at Generally Accepted Principles (GAAP) Learning GAAP used to be a daunting task, as it is comprised of many standards that vary in form, completeness, and structure. Fortunately, the profession has recently developed the Financial Accounting Standards Board Codification (often referred to as the Codification). This Codification......

Words: 115901 - Pages: 464

Premium Essay

Finance Textbook

...of Finance and Economics Sloan School of Management, Massachusetts Institute of Technology, Consulting Editor Financial Management Block, Hirt, and Danielsen Foundations of Financial Management Fourteenth Edition Brealey, Myers, and Allen Principles of Corporate Finance Tenth Edition Brealey, Myers, and Allen Principles of Corporate Finance, Concise Second Edition Brealey, Myers, and Marcus Fundamentals of Corporate Finance Seventh Edition Brooks FinGame Online 5.0 Bruner Case Studies in Finance: Managing for Corporate Value Creation Sixth Edition Cornett, Adair, and Nofsinger Finance: Applications and Theory Second Edition Cornett, Adair, and Nofsinger M: Finance First Edition DeMello Cases in Finance Second Edition Grinblatt (editor) Stephen A. Ross, Mentor: Influence through Generations Grinblatt and Titman Financial Markets and Corporate Strategy Second Edition Higgins Analysis for Financial Management Tenth Edition Kellison Theory of Interest Third Edition Ross, Westerfield, and Jaffe Corporate Finance Ninth Edition Ross, Westerfield, Jaffe, and Jordan Corporate Finance: Core Principles and Applications Third Edition Ross, Westerfield, and Jordan Essentials of Corporate Finance Seventh Edition Ross, Westerfield, and Jordan Fundamentals of Corporate Finance Tenth Edition Shefrin Behavioral Corporate Finance: Decisions that Create Value First Edition White Financial Analysis with an Electronic Calculator Sixth Edition Investments Bodie, Kane, and Marcus Essentials of......

Words: 128112 - Pages: 513

Premium Essay

-No-

...by Seng Lee Press 1 2 3 4 5 6 7 8 9 10 – 15 14 13 Copyright 201 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s). Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it. BRIEF CONTENTS PART 1 PART 2 Frame Work 1 A FRAMEWORK FOR BUSINESS ANALYSIS AND VALUATION USING FINANCIAL STATEMENTS BUSINESS ANALYSIS AND VALUATION TOOLS 1 3 45 2 STRATEGY ANALYSIS 47 3 Accounting Analysis: The Basics 88 4 Accounting Analysis: Accounting Adjustments 136 5 Financial Analysis 181 6 Prospective Analysis: Forecasting 239 7 Prospective Analysis: Valuation Theory and Concepts 278 Prospective Analysis: Valuation Implementation 330 8 PART 3 BUSINESS ANALYSIS AND VALUATION APPLICATIONS Equity Security Analysis 381 10 Credit Analysis and Distress Prediction 410 11 PART 9 379 Mergers and Acquisitions 440 ADDITIONAL CASES 491 4 iii Copyright 201 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed......

Words: 330160 - Pages: 1321

Premium Essay

Fundamentals of Corporate Finance

...Bear/Moldonado-Bear Free Markets, Finance, Ethics, and Law Berk/DeMarzo Corporate Finance* Berk/DeMarzo Corporate Finance: The Core* Berk/DeMarzo/Harford Fundamentals of Corporate Finance* Bierman/Smidt The Capital Budgeting Decision: Economic Analysis of Investment Projects Bodie/Merton/Cleeton Financial Economics Click/Coval The Theory and Practice of International Financial Management Copeland/Weston/Shastri Financial Theory and Corporate Policy Cox/Rubinstein Options Markets Dietrich Financial Services and Financial Institutions: Value Creation in Theory and Practice Dorfman Introduction to Risk Management and Insurance Dufey/Giddy Cases in International Finance Eakins Finance in .learn Eiteman/Stonehill/Moffett Multinational Business Finance Emery/Finnerty/Stowe Corporate Financial Management Fabozzi Bond Markets: Analysis and Strategies Fabozzi/Modigliani Capital Markets: Institutions and Instruments Fabozzi/Modigliani/Jones/Ferri Foundations of Financial Markets and Institutions Finkler Financial Management for Public, Health, and Not-for-Profit Organizations Francis/Ibbotson Investments: A Global Perspective Fraser/Ormiston Understanding Financial Statements Geisst Investment Banking in the Financial System Gitman Principles of Managerial Finance* Gitman Principles of Managerial Finance––Brief Edition* Gitman/Joehnk Fundamentals of Investing* Gitman/Madura Introduction to Finance Guthrie/Lemon Mathematics of Interest Rates and Finance Haugen The Inefficient Stock......

Words: 393144 - Pages: 1573

Premium Essay

Eastboro Machine Tools Corporation

...MBA Program Course: Financial Analysis and Decision Making MBA730 Instructor: Marlena L. Akhbari Wright State University Finance and Financial Services McGraw-Hill/Irwin =>? McGraw−Hill Primis ISBN: 0−390−42334−3 Text: Case Studies in Finance: Managing for Corporate Value Creation, 4/e Bruner This book was printed on recycled paper. MBA Program http://www.mhhe.com/primis/online/ Copyright ©2003 by The McGraw−Hill Companies, Inc. All rights reserved. Printed in the United States of America. Except as permitted under the United States Copyright Act of 1976, no part of this publication may be reproduced or distributed in any form or by any means, or stored in a database or retrieval system, without prior written permission of the publisher. This McGraw−Hill Primis text may include materials submitted to McGraw−Hill for publication by the instructor of this course. The instructor is solely responsible for the editorial content of such materials. 111 MBAP ISBN: 0−390−42334−3 MBA Program Contents Bruner • Case Studies in Finance: Managing for Corporate Value Creation, 4/e II. Financial Analysis and Forecasting 1 1 6 16 16 39 52 52 60 66 66 84 100 100 6. The Financial Detective, 1996 11. ServerVault: ‘‘Reliable, Secure, and Wicked Fast’’ III. Estimating the Cost of Capital 12. ‘‘Best Practices’’ in Estimating the Cost of Capital: Survey and Synthesis 15. Teletech Corporation, 1996 IV. Capital Budgeting and Resource Allocation 19.......

Words: 54708 - Pages: 219

Premium Essay

Case Studies in Finance - Managing for Corporate Value Creation,

...MBA Program Course: Financial Analysis and Decision Making MBA730 Instructor: Marlena L. Akhbari Wright State University Finance and Financial Services McGraw-Hill/Irwin =>? McGraw−Hill Primis ISBN: 0−390−42334−3 Text: Case Studies in Finance: Managing for Corporate Value Creation, 4/e Bruner This book was printed on recycled paper. MBA Program http://www.mhhe.com/primis/online/ Copyright ©2003 by The McGraw−Hill Companies, Inc. All rights reserved. Printed in the United States of America. Except as permitted under the United States Copyright Act of 1976, no part of this publication may be reproduced or distributed in any form or by any means, or stored in a database or retrieval system, without prior written permission of the publisher. This McGraw−Hill Primis text may include materials submitted to McGraw−Hill for publication by the instructor of this course. The instructor is solely responsible for the editorial content of such materials. 111 MBAP ISBN: 0−390−42334−3 MBA Program Contents Bruner • Case Studies in Finance: Managing for Corporate Value Creation, 4/e II. Financial Analysis and Forecasting 1 1 6 16 16 39 52 52 60 66 66 84 100 100 6. The Financial Detective, 1996 11. ServerVault: ‘‘Reliable, Secure, and Wicked Fast’’ III. Estimating the Cost of Capital 12. ‘‘Best Practices’’ in Estimating the Cost of Capital: Survey and Synthesis 15. Teletech Corporation, 1996 IV. Capital Budgeting and Resource Allocation 19.......

Words: 54708 - Pages: 219

Premium Essay

Mattel Annual Report

...2013 Annual Report Financial Highlights Diversified Portfolio American Girl Fisher-Price Other Fisher-Price Friends Other Barbie Latin America Asia-Pacific North American (US, Canada & American Girl) $7.1B Fisher-Price Core Entertainment Other Girls $7.1B Europe Wheels 2013 Gross Sales by Brand Source: Mattel 2013 10-K 2013 Gross Sales by Region 2013 Financials At-A-Glance $7,117.8 $2.58 $7,052.6 12 $6,841.1 11 $2.22 $2.18 13 11 12 13 Gross Sales Source: Mattel 2013 10-K Gross Sales History (in millions) Gross Margin Operating Margin Earnings per Share Total Shareholder Return (TSR) (For the Year Ending December 31, 2013) Mattel, Inc. S&P Source: Thomson Reuters 1 Year 34% 32% 3 Year 28% 16% 5 Year 29% 18% 10 Year 13% 7% 2013 Annual Report MATTEL, INC. For nearly seventy years, Mattel has been inspiring imaginations, fueling the innovative spirit and creating the future of play for millions of children around the world. Today, Mattel, Inc. and its family of companies comprise the world’s largest toy company with a strong portfolio of brands and toys that children and their parents have cherished for generations. Our portfolio includes some of the most iconic toys of all time, from Barbie® and Hot Wheels®, to American Girl®, Fisher-Price® and Thomas & Friends®. Parents trust Mattel to deliver hours of fun for their children, and our shareholders trust us to bring long-term value......

Words: 60668 - Pages: 243

Premium Essay

Smu 3361

...Consulting Editor Financial Management Adair Excel Applications for Corporate Finance First Edition Benninga and Sarig Corporate Finance: A Valuation Approach Block and Hirt Foundations of Financial Management Twelfth Edition Brealey, Myers, and Allen Principles of Corporate Finance Eighth Edition Brealey, Myers, and Marcus Fundamentals of Corporate Finance Fifth Edition Brooks FinGame Online 4.0 Bruner Case Studies in Finance: Managing for Corporate Value Creation Fifth Edition Chew The New Corporate Finance: Where Theory Meets Practice Third Edition Chew and Gillan Corporate Governance at the Crossroads: A Book of Readings First Edition DeMello Cases in Finance Second Edition Grinblatt and Titman Financial Markets and Corporate Strategy Second Edition Helfert Techniques of Financial Analysis: A Guide to Value Creation Eleventh Edition Higgins Analysis for Financial Management Eighth Edition Kester, Ruback, and Tufano Case Problems in Finance Twelfth Edition Ross, Westerfield, and Jaffe Corporate Finance Eighth Edition ros3062x_fm_Standard.indd ii Ross, Westerfield, Jaffe, and Jordan Corporate Finance: Core Principles and Applications First Edition Ross, Westerfield, and Jordan Essentials of Corporate Finance Fifth Edition Ross, Westerfield, and Jordan Fundamentals of Corporate Finance Eighth Edition Shefrin Behavioral Corporate Finance: Decisions that Create Value First Edition Saunders and Cornett Financial......

Words: 428853 - Pages: 1716

Premium Essay

Strategic Management

...Eastman Kodak’s Quest for a Digital Future 26.1 26.2 Kodak’s History, 1901−1993 Committing to a Digital Future 459 462 466 473 474 475 477 483 491 492 492 498 502 502 506 511 512 513 514 515 515 517 521 521 522 v Contents 26.3 26.4 26.5 26.6 26.7 26.8 Emphasis on Printed Images Harvesting the Traditional Photography Business Eastman Kodak in 2012 Competition Kodak’s Resources and Capabilities Reflections 528 530 530 531 532 536 Appendix 27 Case 11: Raisio Group and the Benecol Launch [A] 539 27.1 27.2 History of Raisio Raisio in 1997 Appendix 28 Case 12: Video Game Console Industry in 2012: The Next Round 28.1 28.2 28.3 28.4 History of the Video Game Industry, 1972−2012 The Video Games Industry in 2012 Looking to the Future Financial Data for the Leading Console Makers Appendix 29 Case 13: The DVD War of 2005−2008: Blu-Ray vs. HD-DVD 29.1 29.2 29.3 The Technology Battle Commences Tipping Point 539 541 553 553 556 560 560 563 563 564 565 Appendix 30 Case 14: New York Times: Seeking Salvation within a Declining Industry 30.1 30.2 30.3 30.4 30.5 The New York Times Company in 2012 Cost Cutting The US Newspaper Industry In Search of Online Business Model Looking to the Future 569 573 573 575 577 577 Appendix 31 Case 15: Eni SpA: The Corporate Strategy of an International Energy Major 31.1 31.2 31.3 The History of Eni The Petroleum Sector in 2012 The Outlook for Eni in 2012 579 580 587 594 Appendix 32 Case 16: American Apparel: Vertically Integrated......

Words: 357444 - Pages: 1430

Premium Essay

Chapter1

...through ownership of voting shares. When one firm owns enough voting shares to be able to affect the decisions of another, accounting for the investment can become challenging and complex. The source of such complexities typically stems from the fact that transactions among the firms affiliated through ownership cannot be considered independent, arm’s-length transactions. As in many matters relating to financial reporting, we look to transactions with outside parties to provide a basis for accounting valuation. When firms are affiliated through a common set of owners, measurements that recognize the relationships among the firms help to provide objectivity in financial reporting. LO4 LO3 LO2 LO1 1 LEARNING OBJECTIVES After studying this chapter, you should be able to: Describe in general the various methods of accounting for an investment in equity shares of another company. Identify the sole criterion for applying the equity method of accounting and guidance in assessing whether the criterion is met. Prepare basic equity method journal entries for an investor and describe the financial reporting for equity method investments. Record the sale of an equity investment and identify the accounting method to be applied to any remaining shares that are subsequently held. Allocate the cost of an equity method investment and compute amortization expense to match revenues recognized from the investment to the excess of investor cost over investee book value. Describe the......

Words: 22127 - Pages: 89

Free Essay

Imax 3d Theatre in Dhaka

...Introduction… IMAX 3D Dhaka, House No. 22, Road No. 39 Gulshan Avenue, Gulshan 2, Dhaka. Co-owners : Ehtiaz Karim, Adel Wahid, Nahian Shahed, Rizvia Hossain Description of IMAX. IMAX is a motion picture film format and projection standard created by the Canadian IMAX Corporation. The Company’s activities include the design, leasing, marketing, maintenance and operation of IMAX film and digital theatre systems as well as the development, production, post production and distribution of IMAX motion pictures. IMAX has the capacity to record and display images of far greater size and resolution than most conventional film systems. A standard IMAX screen is 22 × 16.1 m (72 × 52.8 ft), but can be larger. IMAX theatres are described as either "Classic Design," (Purpose-built structures designed to house an IMAX theatre) or "Multiplex Design." (Existing multiplex auditoriums that have been retrofitted with IMAX technology). The world's largest cinema screen (and IMAX screen) is in the LG IMAX theatre in Sydney, New South Wales. It is approximately 8 stories high, with dimensions of 35.73 × 29.42 m (117.2 × 96.5 ft) and covers an area of more than 1,015 m2 (10,930 sq ft). IMAX is the most widely used system for special-venue film presentations. As of December 2009[update], there were more than 400 IMAX theatres in over 40 countries. IMAX Corporation has released four projector types that use its 15-perforation, 70mm film format: GT (Grand Theatre), GT 3D (dual......

Words: 18555 - Pages: 75