Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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

Quantitative Corporate Finance

Authors: John B. Guerard Jr. Anureet Saxena, Mustafa Gultekin

2nd Edition

3030435466, 978-3030435462

More Books

Students also viewed these Finance questions

Question

What are the attributes of a technical decision?

Answered: 1 week ago

Question

How do the two components of this theory work together?

Answered: 1 week ago

Question

What is meant by the term industrial relations?

Answered: 1 week ago