Analyze the financial statements by calculating the financial ratios (such as profitability, asset utilization, debt and liquidity) Income Statement Standardized (Currency As Reported) Field Name 26 09 2020 Revenues Revenue from Goods Services 274,515 Sales of Goods Services Net Unclassified 274,515 Revenue from Business Activities Total 274,515 Operating Expenses Cost of Operating Revenue 169,559 Cost of Revenues Total 169,559 Gross Profit Industrials Property Total 104,956 Selling, General Administrative Expenses Total 38,668 Selling, General Administrative Expenses Unclassified 19,916 Research Development Expense 18,752 Operating Expenses Total 208,227 Operating Profit Operating Profit before Non Recurring Income Expense 66,288 Non Operating Expenses Financing Income (Expense) Net Total 890 0 Interest Expense Net of (Interest Income) 890 0 Interest Income Non Bank 3,763 0 Interest Expense Net of Capitalized Interest 2,873 0 Other Non Operating Income (Expense) Total 87 00 Normalized Pre tax Profit 67,091 Pre Tax Income Income before Taxes 67,091 Taxes Income Taxes 9,680 0 Income Taxes for the Year Current 9,895 0 Income Taxes Domestic Current 6,761 0 Income Taxes Foreign Current 3,134 0 Income Taxes Deferred 215 0 Income Taxes Domestic Deferred 3,598 0 Income Taxes Foreign Deferred 3,383 0 Net Income After Tax Net Income after Tax 57,411 After Tax Income Expense Income before Discontinued Operations Extraordinary Items 57,411 Net Income before Minority Interest 57,411 Net Income after Minority Interest 57,411 Net Income Income Available to Common Shares 57,411 Other Comprehensive Income Other Comprehensive Income Starting Line 57,411 Other Comprehensive Income Foreign Currency 88 00 Other Comprehensive Income Unrealized Investment Gain (Loss) 1,139 0 Other Comprehensive Income Hedging Gain (Loss) 1,185 0 Other Comprehensive Income Net of Tax Total 42 00 Comprehensive Income before Minority Interest Total 57,453 Comprehensive Income Attributable to Parent Company Equity Holders Total 57,453 Share Per Share Basic Net Income Basic including Extraordinary Items Applicable to Common Total 57,411 Income available to Common excluding Extraordinary Items 57,411 Shares used to calculate Basic EPS Total 17,352 EPS Basic including Extraordinary Items Applicable to Common Total 3 31 EPS Basic excluding Extraordinary Items Applicable to Common Total 3 31 EPS Basic excluding Extraordinary Items Normalized Total 3 31 Allocated Net Income including Extraordinary Items Applicable to Common Issue Specific 57,411 Earnings Allocation Factor Basic Issue Specific 1 00 Shares used to calculate Basic EPS Issue Specific 17,352 EPS Basic including Extraordinary Items Applicable to Common Issue Specific 3 31 EPS Basic excluding Extraordinary Items Applicable to Common Issue Specific 3 31 EPS Basic excluding Extraordinary Items Normalized Issue Specific 3 31 EPS Basic from Discontinued Operations Extraordinary Items 0 Comprehensive Earnings Per Share Basic Issue Specific 3 31 Share Per Share Diluted Net Income Diluted including Extraordinary Items Applicable to Common Total 57,411 Diluted Income available to Common excluding Extraordinary Items 57,411 Shares used to calculate Diluted EPS Total 17,528 EPS Diluted including Extraordinary Items Applicable to Common Total 3 28 EPS Diluted excluding Extraordinary Items Applicable to Common Total 3 28 EPS Diluted excluding Extraordinary Items Normalized Total 3 28 Allocated Diluted Net Income including Extraordinary Items Applicable to Common Issue Specific 57,411 Earnings Allocation Factor Diluted Issue Specific 1 00 Shares used to calculate Diluted EPS Issue Specific 17,528 EPS Diluted including Extraordinary Items Applicable to Common Issue Specific 3 28 EPS Diluted excluding Extraordinary Items Applicable to Common Issue Specific 3 28 EPS Diluted excluding Extraordinary Items Normalized Issue Specific 3 28 EPS Diluted from Discontinued Operations Extraordinary Items 0 Comprehensive Earnings Per Share Diluted Issue Specific 3 28 Share Per Share Dividends DPS Common Gross Issue By Announcement Date 0 80 DPS Common Gross Issue By Announcement Date 0 DPS Common Net Issue By Announcement Date 0 80 DPS Common Net Issue By Announcement Date 0 EBIT EBITDA related Earnings before Interest Taxes (EBIT) 66,288 Earnings before Interest, Taxes, Depreciation Amortization (EBITDA) 77,344 Earnings before Interest, Taxes, Depreciation Amortization (EBITDA) and Operating Lease Payments 78,844 Depreciation Amortization Income Statement Depreciation Amortization Supplemental 9,700 0 Depreciation Expense Total Supplemental 9,700 0 Depreciation Amortization Total Depreciation, Depletion Amortization Total 11,056 Depreciation Total 11,056 Research Development Research Development Expense Expensed Capitalized Total Supplemental 18,752 Research Development Expense Supplemental 18,752 Labor Related Expenses Labor Related Expenses Supplemental Stock Based Compensation Expense Net of Tax Supplemental 4,353 0 Stock Based Compensation Expense Pre tax Supplemental 6,829 0 Stock Based Compensation Tax Benefit Supplemental 2,476 0 Auditor Fees Auditor Fees 22 18 Audit Related Fees 18 50 Tax Fees 3 38 Fees Other 0 30 Normalized Normalized after Tax Profit 57,411 Normalized Net Income from Continuing Operations 57,411 Normalized Net Income Bottom Line 57,411 Earnings before Interest Taxes (EBIT) Normalized 66,201 Earnings before Interest, Taxes, Depreciation Amortization (EBITDA) Normalized 77,257 Derivatives Realized Gain Loss Derivatives Realized Gain (Loss) (including Reclassified from OCI) Revenue Supplemental Derivatives Realized Gain (Loss) (including Reclassified from OCI) Cost of Goods Sold Supplemental Derivatives Realized Gain (Loss) (including Reclassified from OCI) Other Supplemental Lease Expenses Lease Expense Total Supplemental Operating Rental Expense Supplemental 1,500 0 Variable Operating Lease Expenses US GAAP Supplemental 9,300 0 Other Rental Operating Lease Expense 1,500 0 Cost of Revenue including Operation Maintenance (Utility) Total 169,559 Cost of Revenues excluding Depreciation 169,559 Interest Expense 2,873 0 Operating Expenses 208,227 Selling, General Administrative Expenses excluding Research Development Expenses 19,916 Questions 1 Times interest earned Income before interest and taxes Interest 2 Fixed charge coverage Income before fixed charges and taxes Fixed charge

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jan 07, 2021

Analyze the financial statements by calculating the financial ratios (such as profitability, asset utilization, debt and liquidity). Income Statement - Standardized (Currency: As Reported) Field

Analyze the financial statements by calculating the financial ratios (such as profitability, asset utilization, debt and liquidity).

Income Statement - Standardized (Currency: As Reported)
Field Name		26-09-2020
Revenues
Revenue from Goods & Services		274,515
Sales of Goods & Services - Net - Unclassified		274,515
Revenue from Business Activities - Total		274,515
Operating Expenses
Cost of Operating Revenue		169,559
Cost of Revenues - Total		169,559
Gross Profit - Industrials/Property - Total		104,956
Selling, General & Administrative Expenses - Total		38,668
Selling, General & Administrative Expenses - Unclassified		19,916
Research & Development Expense		18,752
Operating Expenses - Total		208,227
Operating Profit
Operating Profit before Non-Recurring Income/Expense		66,288
Non-Operating Expenses
Financing Income/(Expense) - Net - Total		890.0
Interest Expense - Net of (Interest Income)		-890.0
Interest Income - Non-Bank		3,763.0
Interest Expense - Net of Capitalized Interest		2,873.0
Other Non-Operating Income/(Expense) - Total		-87.00
Normalized Pre-tax Profit		67,091
Pre-Tax Income
Income before Taxes		67,091
Taxes
Income Taxes		9,680.0
Income Taxes for the Year - Current		9,895.0
Income Taxes - Domestic - Current		6,761.0
Income Taxes - Foreign - Current		3,134.0
Income Taxes - Deferred		-215.0
Income Taxes - Domestic - Deferred		-3,598.0
Income Taxes - Foreign - Deferred		3,383.0
Net Income After Tax
Net Income after Tax		57,411
After Tax Income/Expense
Income before Discontinued Operations & Extraordinary Items		57,411
Net Income before Minority Interest		57,411
Net Income after Minority Interest		57,411
Net Income
Income Available to Common Shares		57,411
Other Comprehensive Income
Other Comprehensive Income - Starting Line		57,411
Other Comprehensive Income - Foreign Currency		88.00
Other Comprehensive Income - Unrealized Investment Gain/(Loss)		1,139.0
Other Comprehensive Income - Hedging Gain/(Loss)		-1,185.0
Other Comprehensive Income - Net of Tax - Total		42.00
Comprehensive Income before Minority Interest - Total		57,453
Comprehensive Income - Attributable to Parent Company Equity Holders - Total		57,453
Share/Per Share - Basic
Net Income - Basic - including Extraordinary Items Applicable to Common - Total		57,411
Income available to Common excluding Extraordinary Items		57,411
Shares used to calculate Basic EPS - Total		17,352
EPS - Basic - including Extraordinary Items Applicable to Common - Total		3.31
EPS - Basic - excluding Extraordinary Items Applicable to Common - Total		3.31
EPS - Basic - excluding Extraordinary Items - Normalized - Total		3.31
Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific		57,411
Earnings Allocation Factor - Basic - Issue Specific		1.00
Shares used to calculate Basic EPS - Issue Specific		17,352
EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific		3.31
EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific		3.31
EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific		3.31
EPS - Basic from Discontinued Operations & Extraordinary Items		0
Comprehensive Earnings Per Share - Basic - Issue Specific		3.31
Share/Per Share - Diluted
Net Income - Diluted - including Extraordinary Items Applicable to Common - Total		57,411
Diluted Income available to Common excluding Extraordinary Items		57,411
Shares used to calculate Diluted EPS - Total		17,528
EPS - Diluted - including Extraordinary Items Applicable to Common - Total		3.28
EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total		3.28
EPS - Diluted - excluding Extraordinary Items - Normalized - Total		3.28
Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific		57,411
Earnings Allocation Factor - Diluted - Issue Specific		1.00
Shares used to calculate Diluted EPS - Issue Specific		17,528
EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific		3.28
EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific		3.28
EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific		3.28
EPS - Diluted from Discontinued Operations & Extraordinary Items		0
Comprehensive Earnings Per Share - Diluted - Issue Specific		3.28
Share/Per Share - Dividends
DPS - Common - Gross - Issue - By Announcement Date		0.80
DPS - Common - Gross - Issue - By Announcement Date		0
DPS - Common - Net - Issue - By Announcement Date		0.80
DPS - Common - Net - Issue - By Announcement Date		0
EBIT/EBITDA & related
Earnings before Interest & Taxes (EBIT)		66,288
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA)		77,344
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) and Operating Lease Payments		78,844
Depreciation/Amortization - Income Statement
Depreciation & Amortization - Supplemental		9,700.0
Depreciation Expense - Total - Supplemental		9,700.0
Depreciation/Amortization - Total
Depreciation, Depletion & Amortization - Total		11,056
Depreciation - Total		11,056
Research & Development
Research & Development Expense - Expensed & Capitalized - Total - Supplemental		18,752
Research & Development Expense - Supplemental		18,752
Labor & Related Expenses
Labor & Related Expenses - Supplemental
Stock-Based Compensation Expense - Net of Tax - Supplemental		4,353.0
Stock-Based Compensation Expense - Pre-tax - Supplemental		6,829.0
Stock-Based Compensation - Tax Benefit - Supplemental		2,476.0
Auditor Fees
Auditor Fees		22.18
Audit-Related Fees		18.50
Tax Fees		3.38
Fees - Other		0.30
Normalized
Normalized after Tax Profit		57,411
Normalized Net Income from Continuing Operations		57,411
Normalized Net Income - Bottom Line		57,411
Earnings before Interest & Taxes (EBIT) - Normalized		66,201
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized		77,257
Derivatives - Realized Gain/Loss
Derivatives - Realized Gain/(Loss) (including Reclassified from OCI) - Revenue - Supplemental
Derivatives - Realized Gain/(Loss) (including Reclassified from OCI) - Cost of Goods Sold - Supplemental
Derivatives - Realized Gain/(Loss) (including Reclassified from OCI) - Other - Supplemental
Lease Expenses
Lease Expense -Total - Supplemental
Operating /Rental Expense - Supplemental		1,500.0
Variable Operating Lease Expenses - US GAAP - Supplemental		9,300.0
Other
Rental/Operating Lease Expense		1,500.0
Cost of Revenue including Operation & Maintenance (Utility) - Total		169,559
Cost of Revenues excluding Depreciation		169,559
Interest Expense		2,873.0
Operating Expenses		208,227
Selling, General & Administrative Expenses excluding Research & Development Expenses		19,916