✨ Financial Performance Measures




FORM FOR THE DERIVATION OF FINANCIAL PERFORMANCE MEASURES FROM FINANCIAL STATEMENTS

SCHEDULE 1 β€” PART 7

DERIVATION TABLE SYMBOL IN FORMULA INPUT AND CALCULATIONS ROF ROE ROI
2,749,714
Operating surplus before interest and income tax from financial statements 2,749,714
Interest on cash, bank balances, and short-term investments (Regulation 18: OSBIT) 11,752
OSBIT minus IST 2,737,962 a 2,737,962 2,737,962 2,737,962
Net surplus after tax from financial statements 2,749,714
Amortisation of goodwill and amortisation of other intangibles 0 b add add add
Subvention payment 757,020 g 0 757,020 757,020
Depreciation of SFA at BV (s4) 3,458,006 s add add add
Depreciation adjustment -32,994 d add add add
ODV depreciation adjustment 0 e
Subvention payment tax adjustment 0 f
Interest, tax shield 3,878 r
Revaluations 0 -32,994
Income tax p -32,994
q 3,878 3,878

| Numerator | OSBIT^(Ad) = a + g + s + d + e - r | NSAT^(Ad) = a + g + s + d | OSBILLT^(Ad) = a + g + s + d + e - p + r |
| | 3,461,988 | 3,473,740 | 3,458,110 |

| Fixed assets at end of previous financial year (FA_0) | 92,257,169 | c | | | |
| Adjusted net working capital at end of previous financial year (ANWC_0) | 91,354,718 | | | |
| Adjusted net working capital at end of current financial year (ANWC_1) | 50,506 | | | 50,506 |
| Adjusted total funds employed (ATFE) | 263,754 | | | 91,963,074 |
| | 91,963,074 | | | |

| Total equity at end of previous financial year (TE_0) | 107,530,193 | k | | |
| Average total equity | 106,698,932 | | | 106,814,563 |

| WUC at end of previous financial year (WUC_0) | 389,990 | | | |
| WUC at end of current financial year under construction | 848,224 | | | |
| | 614,607 | | 614,697 | deduct | deduct |
| Average WUC | | e | | |

| Revaluations | | i 1/2 | | 0 | 0 |
| Half of revaluations | | | | | |



Next Page →



Online Sources for this page:

VUW Te Waharoa PDF NZ Gazette 2005, No 128


Gazette.govt.nz PDF NZ Gazette 2005, No 128





✨ LLM interpretation of page content

πŸ—οΈ Derivation of Financial Performance Measures (continued from previous page)

πŸ—οΈ Infrastructure & Public Works
Financial Performance, Operating Surplus, Net Surplus, Amortisation, Depreciation, Subvention Payment, Fixed Assets, Total Equity, Working Capital