Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Make sure you carefully apply the theory and make reasonable choices for all the variables included in the analysis.-calculate OCF for 3 years of the

Make sure you carefully apply the theory and make reasonable choices for all the variables included in the analysis.-calculate OCF for 3 years of the company-Please provide all calculation by exel if its possible

Company Fundamentals - Income Statement
Company Name Sharjah Cement and Industrial Development CompanyPSC (SCIDC.AD)
Country of Exchange United Arab Emirates
Country of Headquarters United Arab Emirates
TRBC Industry Group Construction Materials
CF Template IND
Consolidation Basis Consolidated
Scaling Millions
Period Annual
Export Date 17-06-2023
Statement Data 2022 2021 2020
Period End Date 31-12-2022 31-12-2021 31-12-2020
Standardized Currency AED AED AED
Income Statement - Standardized (Currency: UAE Dirham)
Field Name 30-12-2022 30-12-2021 30-12-2020
Revenues
Revenue from Goods & Services 635.5 493.9 431.6
Sales of Goods & Services - Net - Unclassified 635.5 493.9 431.6
Revenue from Business Activities - Total 635.5 493.9 431.6
Operating Expenses
Cost of Operating Revenue 637.0 501.2 437.0
Cost of Revenues - Total 637.0 501.2 437.0
Depreciation in Cost of Revenues 67.61 65.90 65.18
Cost of Revenues - Other - Total 569.4 435.3 371.8
Gross Profit - Industrials/Property - Total -1.55 -7.27 -5.36
Selling, General & Administrative Expenses - Total 28.54 27.67 24.61
Selling, General & Administrative Expenses - Unclassified 7.82 6.74 6.15
Depreciation in Selling, General & Administrative Expenses 3.45 3.88 4.12
Selling, General & Administrative Expenses - Other - Total 17.27 17.06 14.34
Operating Expenses - Total 665.5 528.8 461.6
Operating Profit
Operating Profit before Non-Recurring Income/Expense -30.08 -34.94 -29.97
Non-Operating Expenses
Financing Income/(Expense) - Net - Total -12.84 -1.85 -11.28
Interest Expense - Net of (Interest Income) 16.77 10.39 15.86
Interest Expense - Net of Capitalized Interest 16.77 10.39 15.86
Non-Interest Financial Income/(Expense) - Total 3.93 8.54 4.58
Dividend & Investment Income 5.78 8.74 5.34
Sale of Investments Held for Sale, Maturity & Trading - Gain/(Loss) -1.85 -0.20 -0.77
Sale of Tangible & Intangible Fixed Assets - Gain/(Loss) 0 -8.46
Other Non-Operating Income/(Expense) - Total 2.24 -1.97 -6.45
Non-Operating Rental Income 0.76 -2.79 -7.74
Normalized Pre-tax Profit -40.68 -38.77 -56.16
Non-Recurring Income/Expense
Non-Recurring Income/(Expense) - Total 1.08 4.97 -14.47
Impairment - Financial Investments 0 11.33
Fair Value Adjustments - Financial Investments 1.08 4.97 -3.15
Pre-Tax Income
Income before Taxes -39.61 -33.80 -70.64
Net Income After Tax
Net Income after Tax -39.61 -33.80 -70.64
After Tax Income/Expense
Income before Discontinued Operations & Extraordinary Items -39.61 -33.80 -70.64
Net Income before Minority Interest -39.61 -33.80 -70.64
Net Income after Minority Interest -39.61 -33.80 -70.64
Net Income
Income Available to Common Shares -39.61 -33.80 -70.64
Other Comprehensive Income
Other Comprehensive Income - Starting Line -39.61 -33.80 -70.64
Other Comprehensive Income - Unrealized Investment Gain/(Loss) -5.11 30.10 -22.54
Other Comprehensive Income - Hedging Gain/(Loss) 0.11 1.47 -2.05
Other Comprehensive Income - Net of Tax - Total -5.00 31.57 -24.60
Comprehensive Income before Minority Interest - Total -44.60 -2.23 -95.23
Comprehensive Income - Attributable to Parent Company Equity Holders - Total -44.60 -2.23 -95.23
Share/Per Share - Basic
Net Income - Basic - including Extraordinary Items Applicable to Common - Total -39.61 -33.80 -70.64
Income available to Common excluding Extraordinary Items -39.61 -33.80 -70.64
Shares used to calculate Basic EPS - Total 608.3 608.3 608.3
EPS - Basic - including Extraordinary Items Applicable to Common - Total -0.07 -0.06 -0.12
EPS - Basic - excluding Extraordinary Items Applicable to Common - Total -0.07 -0.06 -0.12
EPS - Basic - excluding Extraordinary Items - Normalized - Total -0.07 -0.06 -0.09
Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific -39.61 -33.80 -70.64
Earnings Allocation Factor - Basic - Issue Specific 1.00 1.00 1.00
Shares used to calculate Basic EPS - Issue Specific 608.3 608.3 608.3
EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific -0.07 -0.06 -0.12
EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific -0.07 -0.06 -0.12
EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific -0.07 -0.06 -0.09
EPS - Basic from Discontinued Operations & Extraordinary Items 0 0 0
Comprehensive Earnings Per Share - Basic - Issue Specific -0.07 0 -0.16
Share/Per Share - Diluted
Net Income - Diluted - including Extraordinary Items Applicable to Common - Total -39.61 -33.80 -70.64
Diluted Income available to Common excluding Extraordinary Items -39.61 -33.80 -70.64
Shares used to calculate Diluted EPS - Total 608.3 608.3 608.3
EPS - Diluted - including Extraordinary Items Applicable to Common - Total -0.07 -0.06 -0.12
EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total -0.07 -0.06 -0.12
EPS - Diluted - excluding Extraordinary Items - Normalized - Total -0.07 -0.06 -0.09
Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific -39.61 -33.80 -70.64
Earnings Allocation Factor - Diluted - Issue Specific 1.00 1.00 1.00
Shares used to calculate Diluted EPS - Issue Specific 608.3 608.3 608.3
EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific -0.07 -0.06 -0.12
EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific -0.07 -0.06 -0.12
EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific -0.07 -0.06 -0.09
EPS - Diluted from Discontinued Operations & Extraordinary Items 0 0 0
Comprehensive Earnings Per Share - Diluted - Issue Specific -0.07 0 -0.16
Share/Per Share - Dividends
DPS - Common - Gross - Issue - By Announcement Date 0 0 0
DPS - Common - Net - Issue - By Announcement Date 0 0 0
EBIT/EBITDA & related
Earnings before Interest & Taxes (EBIT) -30.08 -34.94 -29.97
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) 40.98 34.83 39.33
Depreciation/Amortization - Income Statement
Depreciation - Investment Property - Supplemental 8.52 8.82 8.79
Depreciation & Amortization - Supplemental 71.06 69.78 69.30
Depreciation Expense - Total - Supplemental 71.06 69.78 69.30
Depreciation/Amortization - Total
Depreciation, Depletion & Amortization - Total 71.06 69.78 69.30
Depreciation - Total 71.06 69.78 69.30
Normalized
Normalized after Tax Profit -40.68 -38.77 -56.16
Normalized Net Income from Continuing Operations -40.68 -38.77 -56.16
Normalized Net Income - Bottom Line -40.68 -38.77 -56.16
Earnings before Interest & Taxes (EBIT) - Normalized -23.92 -28.38 -40.30
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized 47.14 41.40 28.99
Other
Cost of Revenue including Operation & Maintenance (Utility) - Total 637.0 501.2 437.0
Cost of Revenues excluding Depreciation 569.4 435.3 371.8
Interest Expense 16.77 10.39 15.86
Operating Expenses 665.5 528.8 461.6
Selling, General & Administrative Expenses excluding Research & Development Expenses 28.54 27.67 24.61
Company Fundamentals - Balance Sheet
Company Name Sharjah Cement and Industrial Development CompanyPSC (SCIDC.AD)
Country of Exchange United Arab Emirates
Country of Headquarters United Arab Emirates
TRBC Industry Group Construction Materials
CF Template IND
Consolidation Basis Consolidated
Scaling Millions
Period Annual
Export Date 17-06-2023
Statement Data 2022 2021 2020
Period End Date 31-12-2022 31-12-2021 31-12-2020
Standardized Currency AED AED AED
Balance Sheet - Standardized (Currency: UAE Dirham)
Field Name 30-12-2022 30-12-2021 30-12-2020
Current Assets
Cash & Short-Term Investments 43.20 47.46 49.29
Cash & Cash Equivalents 13.09 13.80 26.64
Short-Term Investments - Total 30.11 33.66 22.65
Loans & Receivables - Net - Short-Term 223.8 173.3 177.9
Trade Accounts & Trade Notes Receivable - Net 221.3 168.7 172.3
Trade Accounts & Trade Notes Receivable - Gross 227.5 174.9 178.5
Provision - Trade Accounts & Trade Notes Receivable 6.23 6.23 6.24
Receivables - Other - Total 2.51 4.65 5.63
Inventories - Total 290.9 220.0 236.7
Inventories - Raw Materials 101.9 76.20 94.36
Inventories - Work in Progress 80.60 57.92 59.07
Inventories - Finished Goods 16.63 15.11 11.21
Inventories - Other - Total 91.82 70.77 72.06
Prepaid Expenses - Short-Term 16.52 12.10 5.84
Assets Held for Sale/Discontinued Operations - Short-Term 47.29 47.29 45.02
Total Current Assets 621.7 500.2 514.7
Non-Current Assets
Investments - Long-Term 376.8 415.4 385.3
Investment Property - Net 242.3 250.9 259.7
Investment Property - Accumulated Depreciation & Impairment 80.64 72.11 63.30
Investment Property - Gross 323.0 323.0 323.0
Investments - Available for Sale/Held to Maturity - Long-Term 134.4 164.6 125.6
Receivables & Loans - Long-Term 0
Receivables - Other - Net - Long-Term 0
Property, Plant & Equipment - Net - Total 910.1 917.0 970.6
Property, Plant & Equipment - excluding Assets Leased Out - Net - Total 910.1 917.0 970.6
Land & Buildings - Net 177.0 184.2 198.2
Land/Improvements - Net 23.85 23.85 23.85
Buildings - Net 153.2 160.4 174.3
Plant, Machinery & Equipment - Net 687.2 721.4 738.4
Transportation Equipment - Net 2.99 2.83 1.33
Construction in Progress - Net 43.02 6.12 26.58
Property, Plant & Equipment - Other - Net 2.84 5.33 7.48
Property, Plant & Equipment - Gross - Total 2,149.9 2,086.6 2,071.4
Property, Plant & Equipment - excluding Assets Leased Out - Gross 2,149.9 2,086.6 2,071.4
Land & Buildings - Gross 460.6 453.5 453.3
Land/Improvements - Gross 23.85 23.85 23.85
Buildings - Gross 436.7 429.6 429.5
Plant, Machinery & Equipment - Gross 1,596.4 1,577.0 1,542.0
Transportation Equipment - Gross 47.64 47.08 45.29
Construction in Progress - Gross 43.02 6.12 26.58
Property, Plant & Equipment - Other - Gross 49.89 49.99 49.45
Property, Plant & Equipment - Accumulated Depreciation & Impairment - Total 1,239.8 1,169.5 1,100.7
Property, Plant & Equipment - excluding Assets Leased Out - Accumulated Depreciation & Impairment - Total 1,239.8 1,169.5 1,100.7
Land & Buildings - Accumulated Depreciation & Impairment 283.5 269.3 255.2
Land/Improvements - Accumulated Depreciation & Impairment 0 0 0
Buildings - Accumulated Depreciation & Impairment 283.5 269.3 255.2
Plant, Machinery & Equipment - Accumulated Depreciation & Impairment 909.2 855.6 803.6
Transportation Equipment - Accumulated Depreciation & Impairment 44.66 44.25 43.96
Construction in Progress - Accumulated Depreciation & Impairment 0 0 0
Property, Plant & Equipment - Other - Accumulated Depreciation & Impairment 47.05 44.66 41.98
Total Non-Current Assets 1,286.9 1,332.4 1,355.9
Total Assets
Total Assets 1,908.6 1,832.6 1,870.7
Current Liabilities
Trade Accounts Payable & Accruals - Short-Term 174.1 91.40 67.09
Trade Accounts & Trade Notes Payable - Short-Term 120.5 53.31 38.87
Accrued Expenses - Short-Term 53.60 38.09 28.22
Short-Term Debt & Current Portion of Long-Term Debt 320.5 266.0 241.8
Short-Term Debt & Notes Payable 271.5 207.3 183.1
Current Portion of Long-Term Debt including Capitalized Leases 48.94 58.76 58.76
Current Portion of Long-Term Debt excluding Capitalized Leases 48.94 58.76 58.76
Dividends/Distributions Payable 13.04 13.36 14.19
Other Current Liabilities - Total 1.10 1.64 16.21
Other Current Liabilities 1.10 1.64 16.21
Total Current Liabilities 508.8 372.4 339.3
Non-Current Liabilities
Debt - Long-Term - Total 94.93 113.9 183.3
Long-Term Debt excluding Capitalized Leases 94.93 113.9 183.3
Debt - Non-Convertible - Long-Term 94.93 113.9 183.3
Other Non-Current Liabilities - Total 31.10 27.96 27.45
Provisions - Long-Term 31.10 27.96 27.45
Provisions - Other - Long-Term 31.10 27.96 27.45
Total Non-Current Liabilities 126.0 141.8 210.8
Total Liabilities
Total Liabilities 634.8 514.3 550.1
Shareholders' Equity
Shareholders' Equity - Attributable to Parent Shareholders - Total 1,273.8 1,318.4 1,320.6
Common Equity Attributable to Parent Shareholders 1,273.8 1,318.4 1,320.6
Common Equity - Contributed 608.3 608.3 608.3
Common Stock - Issued & Paid 608.3 608.3 608.3
Equity - Non-Contributed - Reserves & Retained Earnings 665.5 710.1 712.4
Retained Earnings - Total 436.2 465.0 498.3
Comprehensive Income - Accumulated - Total 2.93 18.76 -12.31
Investments - Unrealized Gain/Loss 2.93 18.76 -12.31
Other Reserves/Equity - Total 226.4 226.4 226.4
Common Equity - Total 1,273.8 1,318.4 1,320.6
Total Shareholders' Equity
Total Shareholders' Equity - including Minority Interest & Hybrid Debt 1,273.8 1,318.4 1,320.6
Total Liabilities & Shareholders' Equity
Total Liabilities & Equity 1,908.6 1,832.6 1,870.7
Share/Per Share - Common
Common Shares - Issued - Total 608.3 608.3 608.3
Common Shares - Outstanding - Total 608.3 608.3 608.3
Common Shares - Treasury - Total 0 0 0
Common Shares - Authorized - Issue Specific 608.3 608.3 608.3
Common Shares - Issued - Issue Specific 608.3 608.3 608.3
Common Shares - Outstanding - Issue Specific 608.3 608.3 608.3
Common Shares - Treasury - Issue Specific 0 0 0
Share/Per Share - Other
Asset Allocation Factor - Issue Specific 1.00 1.00 1.00
Right of Use Liabilities
Debt including Finance and Operating Lease Liabilities 415.4 379.9 425.1
Long-Term & Short-Term
Investments - Total 406.9 449.1 407.9
Loans & Receivables - Total 223.8 173.3 177.9
Accounts & Notes Receivable - Trade - Gross - Total 227.5 174.9 178.5
Assets Held for Sale/Discontinued Operations - Long-Term & Short-Term 47.29 47.29 45.02
Dividends Payable 13.04 13.36 14.19
Payables & Accrued Expenses 174.1 91.40 67.09
Trade Account Payables - Total 120.5 53.31 38.87
Accrued Expenses 53.60 38.09 28.22
Debt Related
Net Debt 372.2 332.4 375.8
Debt - Total 415.4 379.9 425.1
Other
Accruals - Short-Term 99.85 114.0 148.8
Asset Accruals 1,895.5 1,818.8 1,844.0
Cash & Cash Equivalents - Total 13.09 13.80 26.64
Cash & Short Term Investments - Total 43.20 47.46 49.29
Debt - including Preferred Equity & Minority Interest - Total 415.4 379.9 425.1
Investments - Permanent 376.8 415.4 385.3
Net Book Capital 1,646.0 1,650.8 1,696.4
Net Operating Assets 1,646.0 1,650.8 1,696.4
Provisions - Total 31.10 27.96 27.45
Shareholders Equity - Common 1,273.8 1,318.4 1,320.6
Tangible Total Equity 1,273.8 1,318.4 1,320.6
Tangible Book Value 1,273.8 1,318.4 1,320.6
Total Book Capital 1,689.2 1,698.3 1,745.7
Total Capital 1,689.2 1,698.3 1,745.7
Total Long Term Capital 1,399.8 1,460.2 1,531.4
Total Fixed Assets - Net 1,286.9 1,332.4 1,355.9
Working Capital 112.9 127.8 175.4
Working Capital - Non-Cash 69.74 80.31 126.2
Working Capital excluding Other Current Assets & Liabilities 114.0 129.4 191.7
Book Value excluding Other Equity 1,047.4 1,092.0 1,094.2
Company Fundamentals - Cash Flow
Company Name Sharjah Cement and Industrial Development CompanyPSC (SCIDC.AD)
Country of Exchange United Arab Emirates
Country of Headquarters United Arab Emirates
TRBC Industry Group Construction Materials
CF Template IND
Consolidation Basis Consolidated
Scaling Millions
Period Annual
Export Date 17-06-2023
Statement Data 2022 2021 2020
Period End Date 31-12-2022 31-12-2021 31-12-2020
Standardized Currency AED AED AED
Cash Flow - Standardized (Currency: UAE Dirham)
Field Name 30-12-2022 30-12-2021 30-12-2020
Operating Cash Flow - Indirect
Profit/(Loss) - Starting Line - Cash Flow -39.61 -33.80 -70.64
Non-cash Items & Reconciliation Adjustments - Cash Flow 79.54 82.53 111.3
Financial Income/(Expense) - Cash Flow - to Reconcile 13.57 8.45 12.41
Other Non-Cash Items & Reconciliation Adjustments - Cash Flow - to Reconcile -14.31 0.31 8.40
Depreciation, Depletion & Amortization including Impairment - Cash Flow - to Reconcile 79.58 78.59 78.09
Depreciation & Depletion - Property, Plant & Equipment - Cash Flow - to Reconcile 79.58 78.59 78.09
Assets Sale - Gain/(Loss) - Cash Flow - to Reconcile 1.77 0.15 9.23
Financial Assets - Unrealized Gain/(Loss) - Cash Flow - to Reconcile -1.08 -4.96 3.15
Interest Paid - Cash 18.70 12.45 17.54
Interest & Dividends - Received - Total - Cash Flow 5.12 4.00 5.13
Cash Flow from Operating Activities before Changes in Working Capital 26.36 40.28 28.23
Working Capital - Increase/(Decrease) - Cash Flow -35.60 19.55 121.8
Accounts Receivables - Decrease/(Increase) - Cash Flow -54.87 -1.68 85.59
Inventories - Decrease/(Increase) - Cash Flow -62.71 10.85 122.4
Accounts Payable and Accrued Expenses - Increase/(Decrease) - Cash Flow 81.99 10.37 -86.13
Net Cash Flow from Operating Activities -9.25 59.82 150.1
Investing Cash Flow
Capital Expenditures - Net - Cash Flow 64.06 16.10 34.05
Property, Plant & Equipment - Purchased/(Sold) - Net - Cash Flow 64.06 16.10 34.05
Property, Plant & Equipment - Purchased - Cash Flow 64.44 16.16 34.05
Property, Plant & Equipment Sold - Cash Flow 0.38 0.05 0
Capital Expenditures - Total 64.44 16.16 34.05
Investments excluding Loans - Decrease/(Increase) - Cash Flow 27.81 -15.09 -6.88
Investment Property excluded from Capital Expenditures - Sold/(Purchased) - Net - Cash Flow 0 0 -7.89
Investment Securities - Unclassified - Sold/(Purchased) - Net - Total - Cash Flow 27.81 -15.09 1.02
Investment Securities - Sold/Matured - Unclassified - Cash Flow 38.92 6.92 11.07
Investment Securities - Purchased - Unclassified - Cash Flow 11.11 22.01 10.05
Investments - Associated Companies & Joint Ventures - Sold/(Purchased) - Cash Flow -2.28
Other Investing Cash Flow - Decrease/(Increase) 9.28 6.02 1.05
Net Cash Flow from Investing Activities -26.97 -27.44 -39.87
Financing Cash Flow
Dividends Paid - Cash - Total - Cash Flow 0
Dividends - Common - Cash Paid 0
Debt - Long-Term & Short-Term - Issuance/(Retirement) - Total - Cash Flow 35.51 -45.22 -104.1
Debt - Issued/(Reduced) - Long-Term - Cash Flow 35.51 -45.22 -104.1
Debt - Issued - Long-Term - Cash Flow 856.6 377.0 449.2
Debt - Reduced - Long-Term - Cash Flow 821.1 422.2 553.2
Net Cash Flow from Financing Activities 35.51 -45.22 -104.1
Change in Cash
Net Change in Cash - Total -0.70 -12.85 6.15
Net Cash from Continuing Operations -0.70 -12.85 6.15
Net Cash - Beginning Balance 13.80 26.64 20.49
Net Cash - Ending Balance 13.09 13.80 26.64
Supplemental
Interest Paid - Cash Flow - Supplemental 18.70 12.45 17.54
Interest & Dividends - Received - Cash Flow - Supplemental 5.12 4.00 5.13
CF from Optg Activities before Change in WC & Int Payments 45.05 52.72 45.78
Depreciation, Depletion & Amortization - Cash Flow 79.58 78.59 78.09
Free Cash Flow to Equity -37.79 -1.51 11.97
Free Cash Flow Net of Dividends -73.69 43.67 116.0
Free Cash Flow -73.69 43.67 116.0
Dividends Provided/Paid - Common 0 0 0

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

Food And Beverage Cost Control

Authors: Lea R. Dopson, David K. Hayes

5th Edition

0470251395, 978-0470251393

More Books

Students also viewed these Accounting questions