Question
I am trying to figure out how to calculate the sustainable earnings: Permanent Versus Transitory Earnings Entrust, Inc., is a global provider of security software;
I am trying to figure out how to calculate the sustainable earnings:
Permanent Versus Transitory Earnings
Entrust, Inc., is a global provider of security software; it operates in one business segment involving the design, production, and sale of software products for securing digital identities and information. The consolidated statements of operations for a three-year period (all values in thousands) follows. On January 1, Year 1, the Entrust common shares traded at $10.40 per share; by year end Year 3, the shares traded at $3.80 per share. The companys cash flow from operations was $(27,411), $(20,908), and $9,606, for Year 1, Year 2, and Year 3, respectively. Calculate the sustainable earnings of Entrust, Inc., for each of the three years. Compare the companys reported net income (loss) with its sustainable earnings. Does Entrusts share price at year-end Year 3 reflect the firms apparent turn-around? Why or why not?
ENTRUST, INC. | |||
---|---|---|---|
Consolidated Statements of Operations | |||
Year Ended December 31 ($ thousands) | Year 3 | Year 2 | Year 1 |
Revenues | |||
Product | $30,395 | $32,074 | $45,834 |
Services and maintenance | 61,662 | 56,920 | 58,013 |
Total revenues | 92,057 | 88,994 | 103,847 |
Cost of Revenues | |||
Product | $ 4,239 | $ 5,431 | $ 5,371 |
Services and maintenance | 29,105 | 29,825 | 32,073 |
Amortization of purchased product rights | 384 | 568 | 1,136 |
Total cost of revenues | 33,728 | 35,824 | 38,580 |
Gross profit | 58,329 | 53,170 | 65,267 |
Operating expenses | |||
Sales and marketing | 26,322 | 34,985 | 44,128 |
Research and development | 17,266 | 22,566 | 24,151 |
General and administrative | 12,569 | 13,143 | 14,840 |
Impairment of purchased product rights | 1,224 | ||
Restructuring charges and adjustments | 13,873 | (1,169) | |
Total operating expenses | 56,157 | 85,791 | 81,950 |
Income (loss) from operations | 2,172 | (32,621) | (16,683) |
Other income (expense) | |||
Interest income | 1,281 | 1,680 | 3,346 |
Foreign exchange gain (loss) | 429 | (431) | (72) |
Loss from equity investments | (1,201) | (693) | (692) |
Realized loss on investments | (310) | ||
Write-down of long-term strategic investments | (2,780) | (1,238) | |
Total other income (expense) | 509 | (2,224) | 1,034 |
Income (loss) before income taxes and minority interest | 2,681 | (34,845) | (15,649) |
Noncontrolling interest in subsidiary | 4 | ||
Income (loss) before income taxes | 2,685 | (34,845) | (15,649) |
Provision for income taxes | 1,047 | 418 | 1,268 |
Net income (loss) | $ 1,638 | $(35,263) | $(16,917) |
Calculate the sustainable earnings of Entrust, Inc., for each of the three years. Remember to use negative signs with answers, when appropriate.
Year 3 | Year 2 | Year 1 | |
---|---|---|---|
Permanent earnings | $Answer
| $Answer
| $Answer
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started