β¨ Financial Tables
NEW ZEALAND GAZETTE
No. 74
1962
| Symbol in formula | Input & calculations (000's) | ROI 000's | ROE 000's | ROF 000's | |
|---|---|---|---|---|---|
| Operating surplus before interest and income tax from financial statements (OSBIIT) | 25,652 | 25,179 | 25,179 | ||
| a | OSBIIT - ISTI | 25,652 | |||
| n | Interest on cash bank balances and short term investments (ISTI) | 474 | |||
| g | Net surplus after tax from Financial Statements | 16,318 | |||
| s | Amortisation of goodwill and other intangibles | 5 | |||
| Subvention Payment | 16,318 | ||||
| d | Depreciation of SFA at BV (x) | 4,539 | |||
| Depreciation of SFA at ODV (y) | 4,539 | ||||
| s*t | ODV Depreciation tax adjustment | (156) | |||
| Subvention Payment Tax Shield | (156) | ||||
| q | Interest Tax Shield | 9,333 | |||
| p | Revaluations | ||||
| Income Tax | 9,333 | 25,179 | |||
| Numerator (as adjusted) | 16,318 | 16,002 |
Derivation table (page 3181 & 3.182)
- Operating surplus before interest and income tax from financial statements (OSBIIT)
- Interest on cash bank balances and short term investments (ISTI)
- OSBIIT minus ISTI
- Net surplus after tax from Financial Statements
- Amortisation of goodwill and other intangibles
- Subvention Payment
- Depreciation of SFA at BV (x)
- Depreciation of SFA at ODV (y)
- ODV Depreciation tax adjustment
- Subvention Payment Tax Shield
- Interest Tax Shield
- Revaluations
- Income Tax
Next Page →
Online Sources for this page:
VUW Te Waharoa —
NZ Gazette 2003, No 74
Gazette.govt.nz —
NZ Gazette 2003, No 74
β¨ LLM interpretation of page content
π° Financial Derivation Table
π° Finance & RevenueOperating surplus, Interest, Depreciation, Tax adjustments, Financial statements