Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

A. 3 year horizontal trend analysis of key financial data (you determine what is the relevant data), comments on any significant changes or trends. B.

A. 3 year horizontal trend analysis of key financial data (you determine what is the relevant data), comments on any significant changes or trends.

B. Vertical analysis of the 2015 & 2014 Balance Sheets and Income Statements. Comment on the areas that posted significant changes from the prior year.

image text in transcribed

n Millions of USD (except for per share items 3 months ending 2016-06-30 3 months ending 2016-03-31 3 months ending 2015-12-31 3 months ending 2015-09-30 3 months ending 2015-06-30 454.40 Revenue 73.00 361.50 140.70 98.30 1.10 3.20 60 1.00 Other Revenue. Total Total Revenue 74.10 456.30 364.70 142.30 99.30 Cost of Revenue, Total 27.70 105.00 52.60 9.00 Gross Profit Selling/GeneralAdmin. Expenses, Tota 26.00 29.60 42.40 26.50 27.40 Research & Development Depreciation/Amortization 56.40 55.90 53.10 55.00 53.60 Interest Expense (Income) Net Operating Unusual Expense (Income) 3.70 4.50 2.20 -0.20 1.30 Other Operating Expenses, Total 11.40 2.00 12.70 12.80 Total Operating Expense 09.70 320.60 274.90 80.00 24.00 Operating Income 64.40 35.70 89.80 62.30 75.30 Interest Income(Expense), Net Non-Operating Gain (Loss) on Sale of Assets Other, Nel Income Before Tax 50,90 21.90 75.10 48.80 62.00 78.50 Income After Tax 33.10 50.90 32.60 40.60 Minority Interest Equity In Affiliates Net Income Before Extra. Items 33.10 78.50 50.90 32.60 40.60 Accounting Change Discontinued Operations Extraordinary Item Net Income 33.10 78.50 50.90 32.60 40.60 Preferred Dividends Income Available to Common Excl. Extra ltems 33.10 78.50 50.90 32.60 40.60 Income Available to Common Incl. Extra Items 33.10 78.50 50.90 32.60 40.60 Basic Weighted Average Shares Basic EPS Excluding Extraordinary ltems Basic EPS Including Extraordinary Items Dilution Adjustment 0.00 Diluted Weighted Average Shares 76.20 76.10 175.70 176.30 76.60 Diluted EPS Excluding Extraordinary Items 0.19 0.45 0.29 0.18 0.23 Diluted EPS Including Extraordinary Items Dividends per Share Common Stock Primary Issue 0.22 0.22 0.21 0.2 0.2 Gross Dividends Common Stock Net Income after Stock Based Comp. Expense Basic EPS after Stock Based Comp. Expense Diluted EPS after Stock Based Comp. Expense Depreciation, Supplemental Total Special items Normalized Income Before Taxes Effect of Special Items on Income Taxes Income Taxes Ex. Impact of Special Items Normalized Income After Taxes Normalized Income Avail to Common Basic Normalized EPS Diluted Normalized EPS 0.20 0.50 0.34 0.18 0.23 n Millions of USD (except for per share items 3 months ending 2016-06-30 3 months ending 2016-03-31 3 months ending 2015-12-31 3 months ending 2015-09-30 3 months ending 2015-06-30 454.40 Revenue 73.00 361.50 140.70 98.30 1.10 3.20 60 1.00 Other Revenue. Total Total Revenue 74.10 456.30 364.70 142.30 99.30 Cost of Revenue, Total 27.70 105.00 52.60 9.00 Gross Profit Selling/GeneralAdmin. Expenses, Tota 26.00 29.60 42.40 26.50 27.40 Research & Development Depreciation/Amortization 56.40 55.90 53.10 55.00 53.60 Interest Expense (Income) Net Operating Unusual Expense (Income) 3.70 4.50 2.20 -0.20 1.30 Other Operating Expenses, Total 11.40 2.00 12.70 12.80 Total Operating Expense 09.70 320.60 274.90 80.00 24.00 Operating Income 64.40 35.70 89.80 62.30 75.30 Interest Income(Expense), Net Non-Operating Gain (Loss) on Sale of Assets Other, Nel Income Before Tax 50,90 21.90 75.10 48.80 62.00 78.50 Income After Tax 33.10 50.90 32.60 40.60 Minority Interest Equity In Affiliates Net Income Before Extra. Items 33.10 78.50 50.90 32.60 40.60 Accounting Change Discontinued Operations Extraordinary Item Net Income 33.10 78.50 50.90 32.60 40.60 Preferred Dividends Income Available to Common Excl. Extra ltems 33.10 78.50 50.90 32.60 40.60 Income Available to Common Incl. Extra Items 33.10 78.50 50.90 32.60 40.60 Basic Weighted Average Shares Basic EPS Excluding Extraordinary ltems Basic EPS Including Extraordinary Items Dilution Adjustment 0.00 Diluted Weighted Average Shares 76.20 76.10 175.70 176.30 76.60 Diluted EPS Excluding Extraordinary Items 0.19 0.45 0.29 0.18 0.23 Diluted EPS Including Extraordinary Items Dividends per Share Common Stock Primary Issue 0.22 0.22 0.21 0.2 0.2 Gross Dividends Common Stock Net Income after Stock Based Comp. Expense Basic EPS after Stock Based Comp. Expense Diluted EPS after Stock Based Comp. Expense Depreciation, Supplemental Total Special items Normalized Income Before Taxes Effect of Special Items on Income Taxes Income Taxes Ex. Impact of Special Items Normalized Income After Taxes Normalized Income Avail to Common Basic Normalized EPS Diluted Normalized EPS 0.20 0.50 0.34 0.18 0.23

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting A Management Perspective

Authors: Nelson Macwan

1st Edition

6206142191, 978-6206142195

More Books

Students also viewed these Accounting questions