✨ Financial Derivation Table
NEW ZEALAND GAZETTE
17 SEPTEMBER
Derivation Table
| Sym bol | in form | Calculations |
|---|---|---|
| Earnings before interest and tax (EBIT) | ||
| Net profit after tax (NPAT) | ||
| Amortised Goodwill | ||
| Subvention Payment | ||
| a | Depreciation of SFA at BV | |
| Depreciation of SFA at ODV | ||
| ODV Depreciation tax adjustment | ||
| Subvention Payment tax adjustment | ||
| Interest Tax Shield | ||
| Revaluations | ||
| Income tax | ||
| Numerator (as adjusted) | ||
| n | Fixed Assets at year beginning (FA₀) | |
| g | Fixed Assets Capital at year end (FA₁) | |
| s | Net Working Capital at year beginning (NWC₀) | |
| d | Net Working Capital at year end (NWC₁) | |
| b | Total Equity at year beginning (TE₀) | |
| q | Total Equity at year end (TE₁) | |
| r | WUC at year beginning (WUC₀) | |
| p | WUC at year end (WUC₁) | |
| s' t | ||
| ROI | 2,092.464 | |
| add | N/A | |
| add | 0 | |
| add | 876.385 | |
| deduct | 0 | |
| deduct | 1,531.650 | |
| deduct | -216.237 | |
| add | 0 | |
| deduct | 0 | |
| N/A | ||
| 1,655.336 = (a + g + s - d + q - r + income tax adjustments) | ||
| a + g - p + s - t - b | ||
| add | 14,890.939 | |
| add | 12,880.317 | |
| add | 2,961.022 | |
| divide by 2 | ||
| 2,219.428 | ||
| 16,225.853 | ||
| N/A | ||
| N/A | ||
| divide by 2 | ||
| 0 | ||
| add | 0 | |
| ROE | N/A | |
| add | 2,092.464 | |
| add | 0 | |
| add | 876.385 | |
| deduct | 0 | |
| deduct | 1,531.650 | |
| deduct | -216.237 | |
| add | 0 | |
| deduct | 0 | |
| N/A | ||
| 1,655.336 = a + g - p + s - t - b | ||
| N/A | ||
| add | 14,890.939 | |
| add | N/A | |
| add | 2,961.022 | |
| divide by 2 | ||
| 17,851.960 | ||
| N/A | ||
| add | 14,599.745 | |
| divide by 2 | ||
| 16,225.853 | ||
| add | 0 | |
| add | 0 | |
| ROF | 2,092.464 | |
| add | N/A | |
| add | 0 | |
| add | 876.385 | |
| deduct | 0 | |
| deduct | 1,531.650 | |
| deduct | -216.237 | |
| add | N/A | |
| deduct | N/A | |
| 1,437.199 = a + g + s - d | ||
| N/A | ||
| add | 14,890.939 | |
| add | 12,880.317 | |
| add | 2,961.022 | |
| divide by 2 | ||
| 16,225.653 | ||
| N/A | ||
| N/A | ||
| 14,599.745 | ||
| divide by 2 | ||
| add | 16,225.853 | |
| divide by 2 | ||
| add | 0 | |
| add | 0 |
Next Page →
PDF embedding disabled (Crown copyright)
View this page online at:
VUW Te Waharoa —
NZ Gazette 1999, No 124
NZLII — 🌐 NZ Gazette 1999, No 124
✨ LLM interpretation of page content
💰
Financial Statements including Intangible Assets, Total Assets, and Funding
(continued from previous page)
💰 Finance & RevenueFinancial Statements, Intangible Assets, Total Assets, Funding, Equity, Liabilities, Currency Risk, Contingent Liabilities, Capital Commitments, Events Subsequent to Balance Date, Related Party Transactions