I am really hoping that i can get help with this, I am really struggling .... If you would I am grateful
Instructions:
Show all calculations
Balance Sheet All numbers in thousands Breakdown 12/31/2021 12/31/2020 12/31/2019 12/31/2018 > Total Assets 4,269,000 4,644,000 4,533,000 4,976,000 > Total Liabilities Net Minority Int... 3,180,000 3,681,000 3,321,000 3,558,000 > Total Equity Gross Minority Inte... 1,089,000 963,000 1,212,000 1,418,000 Total Capitalization 3,123,000 3,539,000 3,313,000 3,538,000 Common Stock Equity 1,089,000 963,000 1,212,000 1,418,000 Capital Lease Obligations 50,000 4,000 5,000 Net Tangible Assets -2,111,000 -2,277,000 -2,273,000 -2,116,000 Working Capital 195,000 554,000 37,000 158,000 Invested Capital 2,034,000 3,560,000 3,334,000 3,559,000 Tangible Book Value -2,111,000 -2,277,000 -2,273,000 -2,116,000 Total Debt 2,084,000 2,601,000 2,127,000 2,141,000 Net Debt 1,863,000 2,104,000 2,028,000 1,775,000 Share Issued 101,300 100,800 100,600 100,360 Ordinary Shares Number 92,300 93,100 93,800 98,091 Treasury Shares Number 9,000 7,700 6,800 2,269Income Statement All numbers in thousands " Expan Breakdown TTM 12/31/2021 12/31/2020 12/31/2019 12/31/2018 > Total Revenue 1,565,000 1,565,000 1,300,000 2,053,000 1,868,000 Cost of Revenue 770,000 770,000 769,000 1,186,000 1,072,000 Gross Profit 795,000 795,000 531,000 867,000 796,000 > Operating Expense 340,000 340,000 323,000 403,000 400,000 Operating Income 455,000 455,000 208,000 464,000 396,000 > Net Non Operating Interest Inc... -93,000 -93,000 -112,000 100,000 -60,000 > Other Income Expense -27,000 -27,000 254,000 -157,000 -113,000 Pretax Income 335,000 335,000 158,000 207,000 223,000 Tax Provision 91,000 91,000 -26,000 50,000 61,000 > Net Income Common Stockhold... 244,000 244,000 132,000 157,000 162,000 Diluted NI Available to Com Stock... 244,000 244,000 -132,000 157,000 162,000 Basic EPS 2.61 -1.42 1.63 1.62 Diluted EPS 2.60 1.42 1.62 1.62 Basic Average Shares 93,400 93,400 96,500 99,500 Diluted Average Shares 93,900 93,400 96,600 99,800 Total Operating Income as Reported 446,000 446,000 -46,000 307,000 283,000 Total Expenses 1,110,000 1,110,000 1,092,000 1,589,000 1,472,000 Net Income from Continuing & Dis... 244,000 244,000 132,000 157,000 162,000 Normalized Income 263,666 263,666 80.090 276,006 244,038 Interest Expense 93,000 93,000 112,000 100,000 60,000 Net Interest Income 93,000 -93,000 -112,000 100,000 -60,000 EBIT 428,000 428,000 -46,000 307,000 283,000 EBITDA 523,000 Reconciled Cost of Revenue 770,000 770,000 769,000 1,186,000 1,072,000 Reconciled Depreciation 95,000 95,000 98,000 109,000 99,000 Net Income from Continuing Oper... 244,000 244,000 132,000 157,000 162,000 Total Unusual Items Excluding Goo... -27,000 -27,000 254,000 -157,000 -113,000 Total Unusual Items -27,000 27,000 254,000 -157,000 -113,000 Normalized EBITDA 550,000 550,000 306,000 573,000 495,000 Tax Rate for Calcs Tax Effect of Unusual Items -7,334 -7,334 -41,910 37,994 -30,962
