CREDITREFORM BILANZRATING 2013
|
|
- Ambrose Griffith
- 6 years ago
- Views:
Transcription
1 CREDITREFORM BILANZRATING 2013 Broetje-Automation GmbH Stahlstr Wiefelstede Information panel Neuss, Accounting system: HGB Creditreform number: Financial statement: Single account Commercial reg. number: HRB Analysis period: 2013/2012/2011/2010 Employees: 335 Balance sheet date: Auditors: Business sector: Deloitte & Touche GmbH, Düsseldorf / Installation of industrial machinery and equipment Ratingmodel version: 2.1
2 Contents Page 1. Balance Sheet Rating Results 5 2. Qualitative Credit-standing Data 5 3. Rating Notations 6 4. Probabilities of Default 6 5. Structured Financial Statements 7 6. Key Ratio Analysis Sensitivity Analysis Cash Flow Statement Comparative Analyses (business sector & overall economy) Asset structure Capital structure Financial structure Profitability Liquidity Appendix General Terms of Business 24 Contact Phone: / bilanzrating@creditrefom-rating.de Internet: Creditreform Rating AG Hellersbergstraße Neuss Page 2 of 24
3 List of tables Page Tab. 1: Profit commision statement 7 Tab. 2: Assets 8 Tab. 3: Liability side of the balance sheet (Part I) 9 Tab. 4: Liability side of the balance sheet (Part II) 10 Tab. 5: Financial ratios of the company 11 Tab. 6: Cash flow statement of the company 13 Page 3 of 24
4 List of figures Page Fig. 1: Development of balance sheet reliability 5 Fig. 2: Reliability checking 5 Fig. 3: Description of rating classes 6 Fig. 4: Probabilities of default 6 Fig. 5: Sensitivity analysis I 12 Fig. 6: Sensitivity analysis II 12 Fig. 7: Ratio of fixed assets to total assets (%) 14 Fig. 8: Liquidity ration fixed assets (%) 14 Fig. 9: Equity ratio (%) 15 Fig. 10: Debt to equity ratio 15 Fig. 11: Cash flow to gross performance (%) 16 Fig. 12: Dynamic debt clearance period (years) 16 Fig. 13: Return of assets (%) 17 Fig. 14: Sales profitability (%) 17 Fig. 15: Personnel expenditure ratio (%) 18 Fig. 16: Material expenditure ratio (%) 18 Fig. 17: Liquidity 1st degree (%) 19 Fig. 18: Liquidity 3rd degree (%) 19 Page 4 of 24
5 1. Balance Sheet Rating Results Within the framework of the insolvency-diagnostic appraisal of financial statements by Creditreform Rating AG, the balance sheet rating established for the company Broetje-Automation GmbH is as follows: Rating class PD*(%) Fig. 1: Development of balance sheet reliability 2010 CR2 0, CR1 0, CR2 0, CR4 0,24 This rating grade classifies a company as extreme positive with a good creditworthiness. The company has a good capability to pay all financial covenants. The insolvency risk of the company is very low. *Probability of Default 2. Qualitative Credit-standing Data After negative cross-checking with the Creditreform corporate database, the result for the company under consideration is as follows: At the end of the last quarter, Creditreform had no negative credit-standing data on the company under consideration. Fig. 2: Reliability checking The result shown is based on the last-quarter Creditreform credit-standing data available at the time of the balance sheet rating procedure. Page 5 of 24
6 3. Rating Notations A total of 19 rating classes have been defined for Creditreform balance sheet rating. These can be summarised in nine main classes. Fig. 3: Description of rating classes 4. Probabilities of Default One-year probabilities of default are drawn directly from the rating model. The following chart shows the average one-year probabilities of default (in %) for the different rating classes. One-year probabilities of default Probabilities of default in % Fig. 4: Probabilities of default Balance sheet rating class Page 6 of 24
7 5. Structured Financial Statements Structured Income Statement Sales , , , ,03 Changes in inventories (+/-) , , ,57-243,45 Other own work capitalized 0,00 0,00 0,00 0,00 Gross performance , , , ,58 Cost of materials purchased , , , ,31 Cost of purchased services 7.567, , , ,62 Gross profit , , , ,65 Other operating income 4.126, , , ,14 non-periodic income 2.433, , , ,00 non-operating 329,00 185,00 216,00 347,00 non-periodic 2.433, , , ,00 appreciation 0,00 0,00 0,00 0,00 Wages and salaries , , , ,50 CEO salary 0,00 0,00 0,00 0,00 Social security, pensions and support 2.648, , , ,07 Depreciation and amortization, incl. amortization of 970, , , ,09 goodwill Other operating expenses 9.959, , , ,99 non-operating expenses 0,00 0,00 0,00 0,00 non-operating 0,00 0,00 0,00 0,00 non-periodic 0,00 0,00 0,00 0,00 allocation to special items 0,00 0,00 0,00 0,00 Earnings from operating activities ,11 981, , ,86 Net income from participating interests 457, , , ,40 Net income from other securities 0,00 0,00 0,00 0,00 Other interest etc. income 230,45 795,71 355,15 150,11 Write-downs on financial assets 0,00 0,00 0,00 0,00 Other interest etc. expenditure 0,05 144,65 143,25 117,05 Net investment / interest income 687, , , ,46 Result from ordinary business activities , , , ,40 Extraordinary income 0,00 0,00 0,00 0,00 Extraordinary expense 0,00 208,11 0,00 0,00 Extraordinary result 0,00-208,11 0,00 0,00 Total result , , , ,40 Taxes on income and earnings -9,12 547, ,46 12,79 Other taxes 3,99 3,44 2,36 4,31 Annual profit / loss , , , ,50 Profit and loss transfer 0,00 0,00 0,00 0,00 Annual profit / loss after transfer , , , , Employees: Tab. 1: Profit commision statement Page 7 of 24
8 Structured assets Commercial licenses, industrial property rights etc. 613,49 710, , ,40 Advances paid on intangible assets 0,00 0,00 0,00 0,00 Other intangible assets 0,00 0,00 0,00 0,00 Adjusted intangible assets 613,49 710, , ,40 Land, buildings 0,00 0,00 0,00 0,00 Technical equipment, machinery 890,08 669,97 517,48 517,97 Other equipment, fixtures and fittings 865,59 796,64 850,10 629,73 Advances paid, assets under construction 0,00 0,00 0,00 0,00 Other fixed assets 0,00 0,00 0,00 0,00 Correcting items for reclassification of 0,00 0,00 0,00 0,00 IAS(IFRS)/US-GAAP items (FA) Fixed assets 1.755, , , ,70 Interests in affiliated companies 2.255, , , ,63 Loans to affiliated and associated companies as well as to 0,00 0,00 0,00 0,00 companies in which participating interests are held Participating interests 0,00 0,00 0,00 0,00 Investment securities 0,00 0,00 0,00 0,00 Other loans and financial assets 0,00 0,00 0,00 0,00 Financial assets 2.255, , , ,63 TOTAL FIXED ASSETS 4.624, , , ,73 Raw materials and consumables 924, , , ,80 Finished and unfinished products and goods for resale , , , ,88 demonstration car 0,00 0,00 0,00 0,00 Advance payments 7.719,25 715, , ,33 Other inventories 0,00 0,00 0,00 0,00 Inventories , , , ,01 Trade receivables with remaining period < 1 year 1.151, , , ,73 Receivables from affiliated and associated companies as 5.631, , , ,27 well as from companies in which participating interests are held with remaining period < 1 year Other receivables and current assets with remaining 3.014, , , ,08 period < 1 year Marketable securities 0,00 0,00 0,00 0,00 other securities 0,00 0,00 0,00 0,00 Cash and cash equivalents 496,61 964, , ,31 Accruals (without discount) 125,13 171,23 583,02 264,40 Correcting items for reclassification of 0,00 0,00 0,00 0,00 IAS(IFRS)/US-GAAP items (current assets) Current (short-term) assets , , , ,79 Trade Receivables with remaining period > 1 year 0,00 0,00 0,00 0,00 Receivables from affiliated and associated companies as 0,00 0,00 0,00 500,00 well as from companies in which participating interests are held with remaining period > 1 year Other assets with remaining period > 1 year 0,00 0,00 68,00 49,00 Medium-term current assets 0,00 0,00 68,00 549,00 TOTAL CURRENT ASSETS , , , ,80 Adjusted balance sheet total ASSETS , , , ,52 Tab. 2: Assets Page 8 of 24
9 Structured Shareholders Equity and Liabilities Nominal capital, capital account I 1.031, , , ,00 + Capital account 0,00 0,00 0,00 0,00 - Subscribed (called) capital unpaid 0,00 0,00 0,00 0,00 + Capital reserves 165,88 165,88 165,88 165,88 + Revenue reserves / partnerships reserves , , , ,99 memo item: correction by BilMoG 0,00 0,00 0,00 0,00 - Start-up/business expansion and equity acquisition 0,00 0,00 0,00 0,00 expenses - Goodwill 0,00 0,00 0,00 988,36 - Self-generated intangible assets 0,00 0,00 0,00 0,00 - Amounts owed by shareholders , , , ,00 - Other correcting items for reclassification of 0,00 0,00 0,00 0,00 IAS(IFRS)/US-GAAP items (equity) - Discount 0,00 0,00 0,00 0,00 - Active deferred taxes 0,00 0,00 0,00 0,00 + Passive deferred taxes 0,00 0,00 0,00 0,00 + Grants (incl. grants to cover building costs) 0,00 0,00 0,00 0,00 + Expenditure reserves 0,00 0,00 0,00 0, % special item with reserve character 0,00 0,00 0,00 0,00 + Balancing item to consolidated balance sheet 0,00 0,00 0,00 0,00 + Amounts payable to shareholders with equity character 0,00 0,00 0,00 0,00 (subordination) + Profit participation rights capital 0,00 0,00 0,00 0,00 + Minority interests in equity 0,00 0,00 0,00 0,00 + Other equity 0,00 0,00 0,00 0,00 + Profit carryforward / - loss carryforward 4.090, , , ,36 + Annual profit / - annual loss , , , ,50 + Balance sheet profit / - balance sheet loss 0,00 0,00 0,00 0,00 - Own Shares 0,00 0,00 0,00 0,00 - Adjustment item for equity capital 0,00 0,00 0,00 0,00 Adjusted equity , , , ,37 Pension provisions and similar long-term provisions 1.036, , , ,16 memo item: allocation of liability insurance 0,00 0,00 0,00 0,00 Non-subordinated amounts payable to shareholders 0,00 0,00 0,00 0,00 Loans payable in > 5 years 0,00 0,00 0,00 0,00 Amounts owed to banks, with remaining period > 5 years 0,00 0,00 0,00 0,00 Trade accounts payable with remaining period > 5 years 0,00 0,00 0,00 0,00 Amounts payable to affiliated and associated companies 0,00 0,00 0,00 0,00 as well as to companies in which participating interests are held with remaining period > 1 year 1/3 grants to cover building costs 0,00 0,00 0,00 0,00 Other liabilities and tax liabilities with remaining period > 5 0,00 0,00 0,00 0,00 years Long-term outside capital 1.036, , , ,16 Tab. 3: Liability side of the balance sheet (Part I) Page 9 of 24
10 Structured Shareholders Equity and Liabilities `50% special item with reserve character 0,00 0,00 0,00 0,00 Amounts payable to shareholders in 1 to 5 years 0,00 0,00 0,00 0,00 Loans payable in 1 to 5 years 0,00 0,00 0,00 0,00 Amounts payable to banks in 1 to 5 years 0,00 0,00 0,00 0,00 Trade accounts payable in 1 to 5 years 0,00 0,00 0,00 0,00 Amounts payable to affiliated and associated companies 0,00 0,00 0,00 0,00 as well as to companies in which participating interests are held with remaining period 1 to 5 years Bills payable in 1 to 5 years 0,00 0,00 0,00 0,00 Advance payments received with remaining period 1 to 5 0,00 0,00 0,00 0,00 years Other liabilities and tax liabilities payable in 1 to 5 years 0,00 0,00 0,00 0,00 Medium-term outside capital 0,00 0,00 0,00 0,00 Provisions for taxes and other provisions , , , ,84 Amounts payable to shareholders in < 1 year 3.067, ,00 0,00 0,00 Loans payable in < 1 year 0,00 0,00 0,00 0,00 Amounts payable to banks in < 1 year 0,00 0,00 0,00 0,00 Advance payments received with remaining period < , , , ,03 year Trade accounts payable in < 1 year 1.161, , , ,81 Bills payable in < 1 year 0,00 0,00 0,00 0,00 Amounts payable to affiliated and associated companies 138,81 581,77 133,86 157,29 as well as to companies in which participating interests are held with remaining period < 1 year Sum to be distributed in dividends 0,00 0,00 0,00 0,00 Other liabilities and tax liabilities with remaining period < ,06 984,66 327,49 255,03 year Accrued expense 0,00 0,30 0,00 0,00 Short-term outside capital , , , ,00 TOTAL OUTSIDE CAPITAL , , , ,15 Adjusted balance sheet total LIABILITIES , , , ,52 Contingent liabilities Bills payable 0,00 0,00 0,00 0,00 Other contingent liabilities 0,00 0,00 0,00 0,00 Hire / Leasing liabilities 1.657, , , ,00 Other financial commitments 0,00 0,00 0,00 0,00 Pension obligations not carried 0,00 0,00 0,00 0,00 Asset history Carrying value at beginning of year under review , , , ,02 Additions in year under review 1.150,31 928, , ,21 Retirements in year under review 332,88 844,02 143, ,99 Write-ups in year under review 0,00 0,00 0,00 0,00 Re-postings in year under review 0,00 0,00 0,00 0,00 Write-downs in year under review 970, , , ,21 Cumulative depreciation 7.436, , , ,15 Carrying value at end of year under review 4.624, , , ,09 Tab. 4: Liability side of the balance sheet (Part II) Page 10 of 24
11 6. Key Ratio Analysis Asset structure BS* Fixed to total assets ratio (%) 7,78 4,04 8,33 14,60 13,23 Turnover of assets 0,49 0,58 1,95 0,95 1,88 Turnover period (days) 424,16 386,85 149,34 209,49 51,17 Liquidity ratio fixed assets (%) -940,55-762,37 278,94 165,41 183,89 Cash ratio (%) 0,84 0,88 18,96 10,45 9,34 Customer target (days) 14,53 46,62 27,02 27,10 41,39 Capital structure BS* Equity ratio (%) -74,94-31,96 21,52 22,15 20,59 Debt to equity ratio ,65 3,52 2,89 Ratio short-term outside to total capital (%) 173,20 130,81 76,76 75,84 64,41 Ratio long-term outside to total capital (%) 1,74 1,14 1,72 2,01 4,12 Capital tied up (%) 7,27 1,55 0,22 0,44 3,72 Capital tie up period (days) 14,66 38,37 4,40 7,58 19,63 Outside capital structure (%) 5,61 24,52 8,59 7,70 31,06 Liabilities ratio (%) 174,94 131,96 78,48 77,85 79,41 Ratio of trade accounts payable (%) -4,88-85,08 4,80 4,13 10,07 Provisions ratio (%) 23,96 15,34 24,36 22,94 9,85 Supplier target (days) 17,01 28,81 13,27 15,67 39,53 Financial strength BS* Cash Flow (absolute) , , , ,97 -- Cash flow to gross performance (%) -10,34 3,59 9,24-2,10 4,67 Cash flow to effective debt (%) -22,98 16,07 42,77-8,41 18,43 Cash Flow ROI (%) -7,61 3,80 10,94-1,98 10,53 Dynamic debt clearance period (years) -- 23,89 4,50 39,43 4,71 Debt sustainability (%) -2,44 1,84 18,51-0,65 15,14 Profitability BS* Return on Investment (%) -5,14 4,81 15,99-3,33 8,72 Income to equity ratio (%) ,87 53,17-15,17 11,95 Return on capital employed (%) -5,13 4,25 11,63-3,17 7,73 Gross earnings ratio (%) 64,96 49,71 27,70 51,24 48,33 Percentage return on sales (%) -12,94 1,32 6,56-6,29 3,61 EBIT Interest Coverage ,35 6,78 70,14-29,86 6,78 EBITDA Interest Coverage ,96 13,88 77,15-2,89 9,09 Payroll expenditure ratio (%) 35,98 15,85 20,37 34,58 27,83 Materials expenditure ratio (%) 57,02 72,82 54,47 48,55 51,84 Cost Income Ratio (%) 156,08 177,26 55,26 105,27 95,13 Turnover per employee (absolute) 106,74 197,70 499,72 171,42 -- Interest expenditure to outside capital (%) 0,00 0,53 0,68 0,76 2,04 Liquidity BS* 1st degree liquidity (%) 0,48 0,67 24,69 13,77 12,39 2 st degree liquidity (%) 10,12 10,53 63,27 40,41 62,18 3rd degree liquidity (%) 53,24 73,36 119,43 112,59 117,98 Net Working Capital (absolute) , , , , st degree liquidity (%) extended 0,48 0,67 24,15 13,42 8,54 Tab. 5: Financial ratios of the company Nominal key ratios are stated in. *BS = business sector Page 11 of 24
12 7. Sensitivity Analysis As well as conducting an overall insolvency-diagnostic appraisal, it is appropriate to analyze the significance of the four balance sheet analysis areas asset structure, capital structure, financial strength and earnings power in terms of their impact on probability of default. The following diagrams show only the year-on-year change for each area; the other three areas, ceteris paribus, are considered unchanged. On no account should the change in the overall result be seen here as the sum of all changes. Fig. 5: Sensitivity analysis I Within the framework of th sensitivity analysis, the probability of default in fiscal 2013 was 178,66 % higher than in the prior year, which signals a deterioration of balance sheet credit-worthiness overall. Fig. 6: Sensitivity analysis II Within the framework of th sensitivity analysis, the probability of default in fiscal 2012 was 17,65 % higher than in the prior year, which signals a deterioration of balance sheet credit-worthiness overall. Page 12 of 24
13 8. Cash Flow Statement I. Operating activities Annual profit / - annual loss , , , ,50 +/- Total depreciation and appreciation 970, , , ,09 + Changes in pension provisions and similar long-term -10,07 218,31 81,48-121,56 provisions (incl. allocation of liability insurance) Cash flow from ordinary business activities , , , ,03 - other non-operating revenues 2.433, , , ,00 + Change of special reserve 0,00 0,00 0,00 0,00 - extraordinary result 0,00-208,11 0,00 0,00 Cash flow from total business activities/cash Flow (absolut) , , , ,97 Increase / decrease in inventories , , ,54 798,40 trade receivables 7.581, , , ,71 receivables from participation , , , ,58 other assets , , , ,03 accounts payable 247, , ,49-627,20 liabilities from participation -29,19 442,96-447,91 23,42 short-term provisions , , , ,03 other equity and liabilities , , , ,87 Cash flow from operating activities , , , ,08 II. Investing activities Intangible assets -247,49-97,18-854,41-946,69 Fixed assets -896,46-737,39-905, ,22 financial assets -0,46 0, , ,03 Cash flow from investing activities ,42-834, , ,94 III. Financing activities from capital increase -0, , ,00 0,00 bank loans 0,00 0,00 0,00 0,00 shareholders loan 3.067,37-924, ,00 0,00 bonds issues 0,00 0,00 0,00 0,00 Cash flow financing activities 3.067, , ,00 0,00 Cash Flow Cash flow from operating activities , , , ,08 Cash flow from investing activities ,42-834, , ,94 cash flow from financing activities 3.067, , ,00 0,00 Total Cash Flow (I+II+III) -316,39 468, , ,02 Net cash available Net Increase (+)/Decrease (-) in Cash and Cash -316,39 468, , ,02 Equivalents Net Increase (-)/Decrease (+) in liabilities to banks 0,00 0,00 0,00 0,00 Cash and cash equivalents, end of year -316,39 468, , ,02 Tab. 6: Cash flow statement of the company Note: Amounts shown in the Cash Flow Statement are stated in the reporting currency. Page 13 of 24
14 9. Comparative Analyses (business sector & overall economy) 9.1 Analysis area: Asset structure Company 4,04 8,33 14,60 Sector 13,23 13,23 13,23 Overall economy 27,93 27,93 27,93 Fig. 7: Ratio of fixed assets to total assets (%) The fixed to total assets ratio shows how much of a company s total adjusted asset volume relates to fixed assets. It is used as an indicator of the company s flexibility in adapting to capacity utilization fluctuations. The lower the ratio of fixed to total assets, the more flexible the company is considered to be. A company s key ratios always need to be considered in relation to the ratios of the relevant business sector. Company -762,37 278,94 165,41 Sector 183,89 183,89 183,89 Overall economy 108,49 108,49 108,49 Fig. 8: Liquidity ration fixed assets (%) The liquidity ratio of the fixed assets shows how much of a company s fixed asset volume is financed by long-term capital in this case by equity and long-term outside capital. Given the golden rule that long-term assets require long-term finance, the liquidity ratio of fixed assets indicates the solidity of fixed asset financing. Page 14 of 24
15 9.2 Analysis area: Capital structure Company -31,96 21,52 22,15 Sector 20,59 20,59 20,59 Overall economy 26,66 26,66 26,66 Fig. 9: Equity ratio (%) The ratio of equity to total capital is used as a measure of a company s susceptibility to crisis. It is generally the case that the higher the equity ratio is, the more solidly a company is financed. A high proportion of own resources in the total capital improves the company s liability basis, ensures a considerable degree of independence from outside capital grantors and eases the strain on liquidity. Company 0,00 3,65 3,52 Sector 2,89 2,89 2,89 Overall economy 1,61 1,61 1,61 Fig. 10: Debt to equity ratio Like the equity ratio, the debt to equity ratio is primarily a yardstick of risk for determining a company s susceptibility to crisis. It also indicates a company s dependence on external creditors. A low debt to equity ratio indicates a low financial management risk. However, the debt to equity ratio must not be considered in isolation because when the leverage effect is taken into account, a higher debt to equity ratio can, under certain circumstances, be deemed positive for reasons of earning power. Page 15 of 24
16 9.3 Analysis area: Financial strength Company 3,59 9,24-2,10 Sector 4,67 4,67 4,67 Overall economy 4,94 4,94 4,94 Fig. 11: Cash flow to gross performance (%) As an absolute value, cash flow conveys information on the reflux of capital from all company operations and is thus an indicator of a company s internal financing potential. To provide a full picture, the absolute value is set against gross performance. The higher the ratio of cash flow to gross performance, the greater the reflux of capital from sales available to the company for generating output. Company 23,89 4,50 39,43 Sector 4,71 4,71 4,71 Overall economy 3,61 3,61 3,61 Fig. 12: Dynamic debt clearance period (years) The key ratio "dynamic debt clearance period" is used as an indicator of a company s debt redemption capability. It indicates the (hypothetical) number of years the debt clearance period needed to repay the adjusted outside capital. The shorter the dynamic debt clearance period, the greater the company s financing scope. The indicator is also seen as a measure of the scope to contract further debt. Page 16 of 24
17 9.4 Analysis area: Profitability Company 4,25 11,63-3,17 Sector 7,73 7,73 7,73 Overall economy 6,62 6,62 6,62 Fig. 13: Return of assets (%) The key ratio return on capital employed indicates the yield on the total capital employed in a company (equity + outside capital). It is an indicator of the company s capability and efficiency in achieving sustained earnings with the available assets. Company 1,32 6,56-6,29 Sector 3,61 3,61 3,61 Overall economy 3,09 3,09 3,09 Fig. 14: Sales profitability (%) Percentage return on sales is another indicator of a company's profitability. The definition of the key ratio "percentage return on sales" used in this analysis indicates the percentage of sales revenues represented by the operating result less interest on outside capital. Care is taken here to ensure that the sales revenues in question result from the output of the company in its business sector and are not affected by non-operating and extraordinary activities. Page 17 of 24
18 Company 15,85 20,37 34,58 Sector 27,83 27,83 27,83 Overall economy 22,20 22,20 22,20 Fig. 15: Personnel expenditure ratio (%) The "payroll expenditure ratio" is a rough guide to the dependence of income on payroll costs. Payroll expenses normally have a fixed character. Adjustments to fluctuations in capacity utilization are thus not automatically or immediately possible. Moreover, the payroll expenditure ratio is also a measure of work productivity. In comparison to other companies operating in the same sector, a higher payroll intensity may be an indication of outdated production methods. Company 72,82 54,47 48,55 Sector 51,84 51,84 51,84 Overall economy 55,09 55,09 55,09 Fig. 16: Material expenditure ratio (%) The materials expenditure ratio shows total expenditure on materials as a percentage of gross performance. A high materials expenditure ratio is characteristic of a low depth of inhouse production because of the high proportion of materials purchased from outside sources. Furthermore, a high materials expenditure ratio tends to indicate greater flexibility of manufacturing operations and sales policy. On the down side is a high susceptibility to price fluctuations in the procurement market. Page 18 of 24
19 9.5 Analysis area: Liquidity Company 0,67 24,69 13,77 Sector 12,39 12,39 12,39 Overall economy 11,33 11,33 11,33 Fig. 17: Liquidity 1st degree (%) First degree liquidity indicates whether and to what extent short-term liabilities are covered by cash inventories in terms of volume and dates due. High cash inventories may conflict with the endeavour to maximize earnings but they give a company security from the point of view of liquidity. Company 73,36 119,43 112,59 Sector 117,98 117,98 117,98 Overall economy 122,39 122,39 122,39 Fig. 18: Liquidity 3rd degree (%) Third degree liquidity indicates whether and to what extent short-term liabilities are covered by current assets. High cash and monetizable asset inventories may conflict with the endeavour to maximize earnings but they give a company security from the point of view of liquidity. Page 19 of 24
20 10. Appendix Asset structure Definition Ratio of fixed assets to total assets (%) Asset turnover Turnover of inventories (days) total fixed assets adjusted balance sheet total sales revenues adjusted balance sheet total average inventories Sales revenues x 365 Liquidity ratio fixed assets (%) adjusted equity + long-term outside capital total fixed assets Cash ratio (%) cash and cash equivalents + other securities adjusted balance sheet total Customer target (days) trade receivables sales revenues x 365 Capital structure Definition Equity ratio (%) Revenues reserves ratio Debt to equity ratio Ratio short-term outside to total capital (%) Ratio long-term outside to total capital (%) adjusted equity adjusted balance sheet total revenues reserves adjusted balance sheet total total outside capital adjusted equity short-term outside capital adjusted balance sheet total long-term outside capital adjusted balance sheet total Short-term capital tied up (%) short-term amounts to banks + other short-term liabilities sales revenues Capital tie up period (days) bills payable + trade accounts payable sales revenues x 365 Outside capital structure (%) trade accounts payable + bills payable + liabilities payable to banks outside capital Ratio of accounts payable (%) Ratio of trade accounts payable (%) Supplier target (days) total outside capital adjusted balance sheet total trade accounts payable adjusted balance sheet total trade accounts payable merchandise purchased x 365 Page 20 of 24
21 Financial strength Cash flow (absolute) Definition annual profit/loss + depreciation and amortization including goodwill depreciation and amortization write-ups +/- change in long-term provisions extraordinary result + change in special terms aperiodic income Cash flow to gross performance (%) cash flow gross performance Cash flow to effective debt (%) cash flow + depreciations on financial assets short- and medium-term outside capital Cash Flow ROI (%) cash flow adjusted balance sheet total Dynamic debt clearance period (years) total outside capital pension provisions cash and cash equivalents cash flow Return on Investment (%) Debt sustainability (%) Revenues/Result from ordinary operations adjusted balance sheet total operating results + depreciation and amortization including goodwill depreciation and amortization + interest balance outside capital Profitability Definition Return on equity (%) annual profit adjusted equity Return of assets (%) Sales profitability (%) annual profit + interests and similar expenditures adjusted balance sheet total operating result interests and similar expenditures sales revenues Gross earnings ratio (%) gross earnings sales revenues EBIT interest coverage EBITDA interest coverage operating result interest paid (without offsetting against interest received operating result + depreciation and amortization including goodwill depreciation and amortization interest paid (without offsetting against interest received Personnel expenditure ratio (%) Material expenditure ratio (%) personnel expenditure gross performance material expenditure gross performance Cost income Ratio (%) Turnover per employee (absolute) Interest expenditure to outside capital (%) depreciation and amortization including goodwill depreciation and amortization + personnel expenditure + material expenditure + other operating expenses sales revenues + other operating income sales revenues average no. of employees interests and similar expenditures outside capital advances received Page 21 of 24
22 Liquidity ratios Definition Liquidity 1 st degree (%) Liquidity 2 nd degree (%) Liquidity 3 rd degree (%) cash short-term outside capital cash + short-term receivables short-term outside capital current assets short-term outside capital Net Working Capital (absolute) current assets short-term outside capital Page 22 of 24
23 Qualitative Information Creditreform business size and branch categories Definition The balance rating differentiates between 3 business size classes and within each class between 6 business branch categories to adjust the rating system to the particular features in size and branch. At this the following main branches and size classes are defined: Main branch categories: Branch 1 raw material production, chemical industry, power/energy supply Branch 2 metal working industry, engineering and vehicle construction Branch 3 other manufacturing business Branch 4 building industry Branch 5 trade Branch 6 services Business size categories: Small business Turnover: less than 1 mill. Euro medium-sized business Turnover: 1 mill. up to 50 mill. Euro Large-scale business Turnover: over 50 mill. Euro Optional the Creditreform Reliability Index may be included for the analysis. Page 23 of 24
24 11. General Terms of Business These terms of business apply to the preparation of a Creditreform balance sheet rating. The balance sheet rating result is based on the data received from the client (financial statement information). These data are treated in confidence by Creditreform Rating AG (CRA). CRA reserves the right to accept or subsequently refuse the assignment. The balance sheet rating is the result of an assessment of the company's credit-worthiness. The rating consists of the balance sheet rating report with a review of balance sheet credit-worthiness as well as sectoral information and data relating to the economy as a whole with an appropriate interpretation. The assignment for the preparation of a balance sheet rating commences with the commissioning of the assignment in writing by the client. CRA is not bound to observe specific deadlines. The balance sheet rating is prepared on the basis of a mathematical, statistical approach and offers no guarantee of accuracy. The indicative value of the balance sheet rating should be considered with this in mind. CRA is liable only for wrongful intent and/or gross negligence; any other liability is excluded. The transfer of data to and by CRA is entirely at the risk of the client. CRA is authorized to store and process data received from the client electronically. The same applies to data generated by CRA and forwarded to the client. CRA is not obliged to archive the data that is received for preparation of the rating and returned in the form of a result. The client is not authorized to sell the analyses to a third party without our written consent. The performance of CRA's contractual duties is complete when the rating is handed over. Terms of payment: full invoiced amount within 10 days of billing. CRA reserves the right to modify the rating in response to changes in the rating system and any consequent changes in the weighting of components as well as in the light of new information about the client. The client will be notified of any modification of the rating. No verbal agreements have been reached. Any modifications of this agreement must be made in writing. The same applies to any modification of the wording of this clause. If one or more regulations of this agreement are invalid in whole or in part, the validity of the remaining regulations of this agreement is not affected. An ineffective corresponding clause will be replaced by a clause which comes as close as possible to the purpose of the invalid regulation, the same applies in case of a loophole. The place of performance is Neuss. Page 24 of 24
COMPANY A COMPANY B COMPANY C COMPANY D COVERAGES
BROKER CSIO BROKER'S CLIENT ID: INSURED'S FULL NAME AND MAILING ADDRESS CERTIFICATE OF INSURANCE Ogilvy & Ogilvy Inc. 4150 Ste. Catherine W., #550 Westmount, QC H3Z 2Y5 DATE (YY/MM/DD) This certificate
More informationANALYSIS OF THE FINANCIAL STATEMENTS
5 ANALYSIS OF THE FINANCIAL STATEMENTS CONTENTS PAGE STUDY OBJECTIVES 166 INTRODUCTION 167 METHODS OF STATEMENT ANALYSIS 167 A. ANALYSIS WITH THE AID OF FINANCIAL RATIOS 168 GROUPS OF FINANCIAL RATIOS
More informationREPORT A GLOBAL APPROACH TO SUSTAINABILITY CARMEUSE HOLDING S.A.
A GLOBAL APPROACH TO SUSTAINABILITY 2016 Q1 REPORT CARMEUSE HOLDING S.A. AND SUBSIDIARIES NATURAL SOLUTIONS Twilight on Carmeuse Chicago Michelle Keim Interim report For the 3 months period ended March
More informationAsiakastieto s Value Report is a Key Flag product!
Company 12345678 Suomen Asiakastieto Oy is one of the leading information service companies for corporate management, financial administration, risk management and sales and marketing in Finland. We provide
More informationCreditreform Corporate Rating Metalcorp Group B.V. (Group) Summary
Rating Object Rating Information Rating: BB Outlook: stable Creditreform ID: 904314367 Incorporation: 24 April 2003 (Main) industry: Metal trading and manufacturing Management: Thomas Picek (CEO), Ricardo
More informationCorporate Finance. Prof. Dr. Frank Andreas Schittenhelm. Introduction to Financial Accounting. Prof. Dr. Frank Andreas Schittenhelm
Corporate Finance Introduction to Financial Accounting Corporate Finance slide 1 Literature Basic Literature Anthony/Hawkins/Merchant: Accounting, 11 th ed., McGraw-Hill Additional Literature Dyckman/Dukes/Davis:
More informationDOING BUSINESS IN UNITED KINGDOM
COMPANY FORMATION IN THE MAIN FORMS OF COMPANY/BUSINESS IN THE The legal structures for setting up a commercial business entity in the UK are: Incorporated entities - Private limited company - Public limited
More informationSTUDY UNIT TWO FINANCIAL PERFORMANCE METRICS FINANCIAL RATIOS
STUDY UNIT TWO FINANCIAL PERFORMANCE METRICS FINANCIAL RATIOS 1 2.1 Liquidity Ratios.......................................................... 2 2.2 Leverage and Solvency Ratios..............................................
More informationConsolidated Financial Statements
105 Consolidated Financial Statements Consolidated Income Statement 106 Consolidated Statement of Comprehensive Income 107 Consolidated Balance Sheet 108 Consolidated Cash Flow Statement 110 Consolidated
More informationGun Ei Chemical Industry Co., Ltd.
Gun Ei Chemical Industry Co., Ltd. Consolidated Financial Statements Consolidated balance sheets As of 2015 and 2016 2015 2016 Assets Current assets Cash and deposits 7,524 10,648 Notes and accounts receivable-trade
More informationFINANCE MANAGEMENT FOR NON-FINANCE MANAGERS. Michael F Hartung
FINANCE MANAGEMENT FOR NON-FINANCE MANAGERS Michael F Hartung Course Agenda Module 1 Module 2 Module 3 Module 4 Module 5 Module 6 Introduction & Finance Stakeholders Accounting Overview Financial Reporting
More informationConsolidated Financial Statements and Primary Notes
Consolidated Financial Statements and Primary Notes (1) Consolidated Balance Sheet (As of March 31, 2017) (As of March 31, 2018) Assets Current assets Cash and deposits 344,093 357,027 Notes and accounts
More informationContents. 1 - Finance Financial Statements 4. 3 Accounting Concept & Conventions 5. 4 Capital & Revenue Expenditure 8
Contents 1 - Finance 3 2 - Financial Statements 4 3 Accounting Concept & Conventions 5 4 Capital & Revenue Expenditure 8 5 - Financial Statements Analysis 15 6 - Management Accounting 21 7 - Working Capital
More informationRocco Sabino MBA, CPA
Rocco Sabino MBA, CPA Rocco.Sabino@Stonybrook.edu Agenda: I. Understanding Financial Information Ø Financial Statements q Income Statement It s all about earning income How does Human Resource (HR) affect
More informationP. H. Glatfelter Company
UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 8-K/A (Amendment No. I) CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report
More informationFUJI YAKUHIN CO., Ltd. Consolidated Financial Statements For the Year ended March 31,2017
FUJI YAKUHIN CO., Ltd. Consolidated Financial Statements For the Year ended March 31,2017 CONSOLIDATED BALANCE SHEET As of March 31,2017 ASSETS Current assets: Cash and deposits 7,156 $ 63,792 Notes and
More informationANNEX E to Tender Information Package of GSA/NP/09/12- ESP. Template for financial statements relating to the Selection Stage
ANNEX E to Tender Information Package of GSA/NP/09/12- ESP Template for financial statements relating to the Selection Stage Explanation please read carefully before completing the financial capacity forms
More informationConsolidated Financial Statements and Primary Notes
Consolidated Financial Statements and Primary Notes (1) Consolidated Balance Sheet (As of March 31, 2017) Second Quarter of (As of Assets Current assets Cash and deposits 344,093 401,566 Notes and accounts
More informationTHE MINISTRY OF FINANCE Pursuant to Article 15 paragraph 4 of the Accounting Act (Official Gazette 109/07), the Minister of Finance hereby issues the
THE MINISTRY OF FINANCE Pursuant to Article 15 paragraph 4 of the Accounting Act (Official Gazette 109/07), the Minister of Finance hereby issues the 1/9 ORDINANCE ON THE LAYOUT AND THE CONTENTS OF THE
More informationConsolidated Financial Statements (1) Consolidated Balance Sheet (Unit: Million yen) Previous Consolidated Fiscal Year (Ended March 31, 2011)
Consolidated Financial Statements (1) Consolidated Balance Sheet (Ended (Ended Assets Current assets Cash and deposits 27,057 34,440 Notes and accounts receivable-trade 4,538 3,595 Securities 3,654 11,967
More informationConsolidated Financial Statements
95 Consolidated Financial Statements Consolidated Income Statement 96 Consolidated Statement of Comprehensive Income 97 Consolidated Balance Sheet 98 Consolidated Cash Flow Statement 100 Consolidated Statement
More informationIndustry Comparative Report
Industry Comparative Report Real Distributor Company Provided By Narrative Report Industry: Revenue: Periods: 423840 - Industrial Supplies Merchant Wholesalers $10M - $50M 12 months against the same 12
More informationNotes. These financial statements were approved for issue by the board of directors on May 08, 2017.
THE WELSPUN CORP STORY GOVERNANCE REPORTS FINANCIAL STATEMENTS annexed to and forming part of the standalone balance sheet as at and the standalone statement of profit and loss for the year ended Statement
More informationNot For Sale. Overview of Financial Statements FACMU14. Cengage Learning. All rights reserved. No distribution allowed without express authorization.
Overview of Financial Statements FACMU14 P a r t 1 23450_ch01_ptg01_lores_001-040.indd 1 5/1/12 9:08 PM 23450_ch01_ptg01_lores_001-040.indd 2 5/1/12 9:08 PM Chapter Introduction to Business Activities
More informationChampion Industries, Inc. (Exact name of Registrant as specified in its charter)
UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, DC 20549 FORM 10-Q =QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended July
More informationWest Town Bancorp, Inc.
Report on Consolidated Financial Statements Contents Page Independent Auditor's Report... 1-2 Consolidated Financial Statements Consolidated Balance Sheets... 3 Consolidated Statements of Income... 4 Consolidated
More informationBalance Sheet (Thousands of yen)
Balance Sheet As of As of Assets Current assets Cash and deposits 1,948,490 2,364,338 Notes and accounts receivable - trade 877,408 854,811 Electronically recorded monetary claims - operating 3,328 11,512
More informationInterim report January September 2015
Boule Diagnostics AB (publ) Interim report January September 2015 Increased sales and a higher gross margin Quarter, July-September 2015 Net sales amounted to SEK 88.8 million (73.6), up 20.7 percent.
More informationS.A. REGISTER NUMBER 45340/1NT/B/00/230(00) REGISTERED OFFICE: 34, AMFITHEAS AVENUE, P. FALIRO
FINANCIAL STATEMENTS IN ACCORDANCE WITH INTERNATIONAL FINANCIAL REPORTING STANDARDS FOR YEAR 2006 (1 JANUARY 31 DECEMBER 2006), FOR THE COMPANY FORTH-CRS S.A. COMPANY FOR THE RESEARCH, DEVELOPMENT AND
More informationAnnex 1 [RT I 2005, 61, entry into force ] BALANCE SHEET LAYOUT
Annex 1 [RT I 2005, 61, 478 - entry into force 01.12.2005] BALANCE SHEET LAYOUT Subdivisions of balance sheet items may be disclosed in the notes on the accounts instead of in the balance sheet. Taking
More informationThe Aichi Bank, Ltd. Consolidated Financial Statements. March 31, 2014 and 2013
The Aichi Bank, Ltd. Consolidated Financial Statements March 31, 2014 and 2013 KPMG AZSA LLC 2014 KPMG AZSA LLC, a limited liability audit corporation incorporated under the Japanese Certified Public Accountants
More informationWest Town Bancorp, Inc.
Report on Consolidated Financial Statements For the years ended Contents Page Independent Auditor's Report... 1-2 Consolidated Financial Statements Consolidated Balance Sheets... 3 Consolidated Statements
More informationSummary of Consolidated Financial Results for the Year Ended March 31, 2016 (Based on Japanese GAAP)
Translation Notice: This document is an excerpt translation of the original Japanese document and is only for reference purposes. In the event of any discrepancy between this translated document and the
More informationThe Aichi Bank, Ltd. Consolidated Financial Statements. March 31, 2015 and 2014
The Aichi Bank, Ltd. Consolidated Financial Statements March 31, 2015 and 2014 KPMG AZSA LLC 2015 KPMG AZSA LLC, a limited liability audit corporation incorporated under the Japanese Certified Public Accountants
More informationPeriod Ending: 03/31/ /31/2015
Balance Sheet Assets Current assets Cash and deposits 1,798,992 1,989,414 Notes and accounts receivable - trade 871,418 1,052,104 Electronically recorded monetary claims - operating 25,052 58,320 Securities
More informationFinancial Flash Report for the Second Quarter of Fiscal Year Ending March 31, 2012 [Japanese standards] (Consolidated)
October 26, 2011 Financial Flash Report for the Second Quarter of Fiscal Year Ending March 31, 2012 [Japanese standards] (Consolidated) Company name: EIKEN CHEMICAL CO., LTD. Listing: TSE, First Section
More informationName: ACC 4020 DW Take-Home Test #2
ACC 4020 DW Take-Home Test #2 Name: 1. Of the following items, the one that should be classified as a current asset is a. Trade installment receivables normally collectible in 18 months b. Cash designated
More informationConsolidated Financial Statements Consolidated Balance Sheet
Consolidated Financial Statements Consolidated Balance Sheet (Ended March 31, 2012) (Ended March 31, 2013) Assets Current assets Cash and deposits 34,440 64,372 Notes and accounts receivable-trade 3,595
More informationGRIFOLS, S.A. Annual Accounts and Directors Report. 31 December (With Auditor's Report Thereon)
Annual Accounts and Directors Report 31 December 2014 (With Auditor's Report Thereon) (Free translation from the original in Spanish. In the event of discrepancy, the Spanishlanguage version prevails)
More informationHalf-yearly financial statements 30 June Quantum Genomics
Half-yearly financial statements 30 June 2018 30/06/2018 Interim Balance sheet Assets Registered Number : 48799664700029 Fixed assets Current assets Intangible fixed assets Tangible fixed assets Financial
More informationSECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. Form 10-Q. ALLIED MOTION TECHNOLOGIES INC. (Incorporated Under the Laws of the State of Colorado)
SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. Form 10-Q Quarterly Report Under Section 13 or 15(d) of the Securities Exchange Act of 1934 For the Quarter Ended Commission File Number June 30, 2007
More informationYour Credit Union Limited September 30, 2010
Financial Statements For the year ended Table of contents Auditors Report... 1 Statement of operations and undivided earnings... 2 Balance sheet... 3 Statement of cash flows... 4... 5-25 Deloitte & Touche
More informationROYAL FINANCIAL, INC. AND SUBSIDIARY Chicago, Illinois. CONSOLIDATED FINANCIAL STATEMENTS June 30, 2018 and 2017
Chicago, Illinois CONSOLIDATED FINANCIAL STATEMENTS Chicago, Illinois CONSOLIDATED FINANCIAL STATEMENTS CONTENTS INDEPENDENT AUDITOR S REPORT... 1 CONSOLIDATED FINANCIAL STATEMENTS CONSOLIDATED STATEMENTS
More informationCONSOLIDATED FINANCIAL RESULTS for the Second Quarter of the Year Ending December 31, 2018 (Unaudited) <under Japanese GAAP>
Translation Notice: This English version is a translation of the original disclosure in Japanese released on July 30, 2018 at 15:00 (GMT+9) and is only for reference purposes. In the case where any differences
More informationAnnual Report
Annual Report 2014 2014 Financial Highlights Report of independent Auditors Consolidated Balance Sheets Consolidated Statements of Income Consolidated Statements of Comprehensive Income Consolidated Statements
More informationSummary of Consolidated Financial Statements for the Six Months ended June 30, 2012 (Japanese GAAP)
Summary of Consolidated Financial Statements for the Six Months ended June 30, 2012 (Japanese GAAP) August 6, 2012 Company name HORIBA, Ltd. Listed stock exchanges: Tokyo, Osaka Listing code 6856 URL:
More informationFebruary 7, 2018 CONSOLIDATED FINANCIAL RESULTS for the First Nine Months of the Fiscal Year Ending March 31, 2018 <under Japanese GAAP>
Translation Notice: This English version is a translation of the original Japanese document and is only for reference purposes. In the case where any differences occur between the English version and the
More informationCatskill Hudson Bancorp, Inc.
Consolidated Financial Statements December 31, 2017 and 2016 The report accompanying these financial statements was issued by BDO USA, LLP, a Delaware limited liability partnership and the U.S. member
More informationQUARTERLY REPORT SEPTEMBER 30, 2016
QUARTERLY REPORT SEPTEMBER 30, 2016 Table of Contents Page Presentation of Financial Information... ii Summary of Financial Information... 1 Business Overview... 3 Factors affecting the comparability of
More informationSummary of Consolidated Financial Results for the Year Ended March 31, 2015 (Based on Japanese GAAP)
Translation Notice: This document is an excerpt translation of the original Japanese document and is only for reference purposes. In the event of any discrepancy between this translated document and the
More informationAnnual Accounts > Main Indicators > Additional Info. > Growth Indicators 17/16. > Main Financial Ratios 01/6
Annual Accounts 2017 Reg. code: 00000000 Pärnu mnt 5 10148 Tallinn, Harjumaa Tel: 6000000, Fax: 6000000 example@example.ee, www.example.ee > Main Indicators 2017 > Additional Info Net sales: incl. export
More informationCreditreform Corporate Issue Rating Anheuser-Busch InBev S.A./N.V.
Rating object Long-Term Local Currency Senior Unsecured Issues Rating information Corporate Issuer rating: A-/stable Type: Initial rating Unsolicited Type of issues: Home Market: Issuer: Guarantor: Long-term
More informationSangoma Technologies Corporation
Sangoma Technologies Corporation Consolidated Financial Statements March 31, 2011 Responsibility for consolidated financial statements The accompanying consolidated financial statements for Sangoma Technologies
More informationName Type Value Description
Name Type Value Description 3 Year Annual Capital Spending Growth Rate Numeric Percent 3 Year Annual Dividend Growth Rate Numeric Percent 3 Year Annual Income Growth Rate Numeric Percent 3 Year Annual
More informationConsolidated Financial Results for the Nine Months Ended December 31, 2016 [Japanese GAAP]
Consolidated Financial Results for the Nine Months Ended December 31, 2016 [Japanese GAAP] Company name: Toyo Machinery & Metal Co., Ltd. Stock exchange listing: Tokyo Stock Exchange Code number: 6210
More informationSummary of Consolidated Financial Results for the First Quarter of Fiscal Year 2018 Ending March 31, 2019 <Under Japanese GAAP>
Summary of Consolidated Financial Results for the First Quarter of Fiscal Year 2018 Ending March 31, 2019 July 30, 2018 Company Name: Sekisui Chemical Co., Ltd. Stock Listings: Tokyo
More informationSummary of Consolidated Financial Statements for the Nine Months ended September 30,2012 (Japanese GAAP)
Summary of Consolidated Financial Statements for the Nine Months ended September 30,2012 (Japanese GAAP) November 6, 2012 Company name HORIBA, Ltd. Listed stock exchanges: Tokyo, Osaka Listing code 6856
More informationINTEGRA LIFESCIENCES HOLDINGS CORP
INTEGRA LIFESCIENCES HOLDINGS CORP FORM 8-K/A (Amended Current report filing) Filed 7/28/2006 For Period Ending 5/12/2006 Address 311 C ENTERPRISE DRIVE PLAINSBORO, New Jersey 08536 Telephone 609-275-0500
More informationMitsubishi International Corporation and Subsidiaries (A Wholly-Owned Subsidiary of Mitsubishi Corporation)
Mitsubishi International Corporation and Subsidiaries (A Wholly-Owned Subsidiary of Mitsubishi Corporation) Consolidated Financial Statements as of and for the Years Ended March 31, 2009 and 2008, and
More informationCBC HOLDING COMPANY AND SUBSIDIARY
CBC HOLDING COMPANY AND SUBSIDIARY CONSOLIDATED FINANCIAL STATEMENTS CONSOLIDATED FINANCIAL STATEMENTS TABLE OF CONTENTS Page INDEPENDENT AUDITORS REPORT... 1 CONSOLIDATED FINANCIAL STATEMENTS: Consolidated
More informationALLIED MOTION TECHNOLOGIES INC. (Incorporated Under the Laws of the State of Colorado)
SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. Form 10-Q Quarterly Report Under Section 13 or 15(d) of the Securities Exchange Act of 1934 For the Quarter Ended Commission File Number 2006 0-04041
More informationFinancial Statement Analysis for the Boardroom. An Attorney s Guide September 13, 2017
Financial Statement Analysis for the Boardroom An Attorney s Guide September 13, 2017 Contact information For more information, please contact one of the following members of the engagement team: Marc
More informationFinancial Summary for First 2 Quarters of Fiscal 2018 [Japanese GAAP] [Consolidated]
Financial Summary for First 2 Quarters of Fiscal 2018 [Japanese GAAP] [Consolidated] October 27, 2017 Name of listed company ZENRIN CO.,LTD. Stock exchange listings: Tokyo and Fukuoka Securities code 9474
More informationConsolidated Summary Report for the First Quarter of Fiscal Year Ending March 2009 Jul 29, 2008
Member of the Financial Accounting Standards Foundation Consolidated Summary Report for the First Quarter of Fiscal Year Ending March 2009 Jul 29, 2008 Company Name: Kenwood Corporation (Code Number: 6765,
More informationCreditreform Corporate Issue Rating
Rating object Long-Term Local Currency Senior Unsecured Issues Rating information Corporate Issuer Rating: A- / stable Type: Initial rating Unsolicited Type of issues: Long-term local currency senior unsecured
More informationUnit 3: Analysis of Financial Statements (marks=12) Contents mapping:
I Unit 3: Analysis of Financial Statements (marks=12) Contents mapping: Financial statements of a company: Statement of Profit and Loss and Balance Sheet in the prescribed form with major headings and
More informationUS03FBCA01- Financial Accounting and Management. Liquidity ratios Leverage ratios Activity ratios Profitability ratios
Unit 4 Ratio Analysis and Cost-Volume- Profit (CVP) Analysis Types of Ratio Several ratios, calculated from the accounting data, can be grouped into various classes according to financial activity or function
More informationSummary of Consolidated Financial Results for the Six Months Ended September 30, 2015 (Based on Japanese GAAP)
Translation tice: This document is an excerpt translation of the original Japanese document and is only for reference purposes. In the event of any discrepancy between this translated document and the
More informationINTERNATIONAL ROAD DYNAMICS INC.
Consolidated Financial Statements of INTERNATIONAL ROAD DYNAMICS INC. MANAGEMENT S REPORT To the Shareholders of International Road Dynamics Inc. The accompanying consolidated financial statements have
More informationSample Performance Review
Sample Performance Review For the period ended 12/31/2011 Provided by: This report is designed to assist you in your business' development. Below you will find your overall ranking, business snapshot and
More informationNew Japan Radio Co., Ltd. and Consolidated Subsidiaries
New Japan Radio Co., Ltd. and Consolidated Subsidiaries Consolidated Financial Statements for the Years Ended March 31, 2011 and 2010, and Independent Auditors' Report INDEPENDENT AUDITORS' REPORT To the
More informationBalance Sheets (Quarterly)
Balance Sheets (Quarterly) Assets SHOWA DENKO K.K. (Unit:millions of yen) 2017 2018 2018 2018 Q3 Q1 Q2 Q3 Current assets Cash and deposits 89,291 82,745 89,278 138,208 Notes and accounts receivable - trade
More informationConsolidated Financial Results for the Nine Months Ended December 31, 2015 [Japanese GAAP]
Consolidated Financial Results for the Nine Months Ended December 31, 2015 [Japanese GAAP] Company name: Toyo Machinery & Metal Co., Ltd. Stock exchange listing: Tokyo Stock Exchange Code number: 6210
More informationHIGHLAND FUNDS II. (each, a Fund and collectively, the Funds )
HIGHLAND FUNDS II Fund Class A Class C Class Y Highland Energy MLP Fund HEFAX HEFCX HEFYX Highland Premier Growth Equity Fund HPEAX HPECX HPEYX Highland Small-Cap Equity Fund HSZAX HSZCX HSZYX Highland
More informationConsolidated Financial Results for the Three Months Ended June 30, 2018 <under Japanese GAAP>
Translation Consolidated Financial Results for the Three Months Ended June 30, 2018 July 31, 2018 Name of the Listed Company: Miraca Holdings Inc. Listed Stock Exchanges: Tokyo Stock
More informationCompany information 3. Group chart 3. Group Key Figures and Ratios 4. Management's review 5. Statement by management 6. Independent Auditor s Report 7
TABLE OF CONTENTS Page Management's review Company information 3 Group chart 3 Group Key Figures and Ratios 4 Management's review 5 Statements Statement by management 6 Independent Auditor s Report 7 Financial
More informationConsolidated Summary Report <under Japanese GAAP>
Consolidated Summary Report for the fiscal year ended (Amounts of less than one million yen are rounded down.) 1. Consolidated Financial Data for the Fiscal Year ended (1) Results
More informationConsolidated Financial Results for the Year Ended March 31, 2018 (Japan GAAP)
Consolidated Financial Results for the Year Ended March 31, 2018 (Japan GAAP) May 8, 2018 Name of Listed Company: Yokogawa Electric Corporation (the Company herein) Stock Exchanges Where the Company s
More informationSummary Report of Consolidated Financial Results
Summary Report of Consolidated Financial Results for the third quarter ended September 30, 2012 October 23,2012 Registered company name: Canon Marketing Japan Inc. Stock listing: Tokyo Stock Exchange,
More informationIFRS Application APRIL 22, International Financial Reporting Standards Application (IAS/IFRS)
International Financial Reporting Standards Application (IAS/IFRS) INDEX I. Introduction II. III. Financial Reporting Alternatives Adopted First IFRS/IAS Application A. Total Shareholders Equity Impact
More informationTest Company Ltd._V.1 Sample Town. Financial Statement. For the business year ended 31 December KENDRIS Ltd.
Test Company Ltd._V.1 Sample Town Financial Statement For the business year ended 31 December 2015 KENDRIS Ltd. Place, DD/MM/YYYY Test company Ltd_V.1 Sample Street P. O. Box 5000 Sample Town Financial
More informationATS Automation Tooling Systems Inc. Management s Discussion and Analysis. For the Quarter Ended December 31, 2017 TSX: ATA
ATS Automation Tooling Systems Inc. Management s Discussion and Analysis For the Quarter Ended December 31, 2017 TSX: ATA Management s Discussion and Analysis For the Quarter Ended December 31, 2017 This
More informationPerformance 81. Group structure 101
CONTENTS CONSOLIDATED FINANCIAL STATEMENTS Consolidated income statement 74 Consolidated balance sheet 75 Consolidated statement of shareholders equity 76 Consolidated cash flow statement 77 Notes General
More informationUNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C FORM 10-Q
UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-Q (Mark One) [X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period
More informationIdentification. D-U-N-S Number. Primary NACE
D&B Report Envidan Momentum As Order Reference: CC7TRA/ENVIDAN Subscriber Number: 920504150 Report Compiled: 2017-01-23 Identification & Summary Risk Evaluation Identification Nordic Triple-A Rating A
More informationF Notes to the Consolidated Financial Statements.
F Notes to the Consolidated Financial Statements. 192 1. Significant accounting policies 203 2. Accounting estimates and assessments 205 3. Significant acquisitions and dispositions of interests in companies
More informationMOBILE TELECOMMUNICATIONS COMPANY SAUDI ARABIA (A SAUDI JOINT STOCK COMPANY)
MOBILE TELECOMMUNICATIONS COMPANY SAUDI ARABIA UNAUDITED INTERIM FINANCIAL STATEMENTS AND AUDITORS' LIMITED REVIEW REPORT FOR THE THREE AND NINE MONTHS PERIOD ENDED 30 SEPTEMBER 2013 UNAUDITED INTERIM
More informationGlossary of Accounting Terms
Glossary of Accounting Terms asset An item of value. audit Examination of an organisation's affairs, mainly through its accounting records. authorised share capital The total number and value of shares
More informationMizuho Financial Group, Inc.
[Translation] Items Disclosed on Internet pursuant to Laws and Regulations and the Articles of Incorporation in relation to the Convocation Notice of the 15th Ordinary General Meeting of Shareholders (i)
More informationUnderstanding and Enhancing the Value of Your Business JAMES V. ANDREWS ASA, CVA, MAI, FRICS
Understanding and Enhancing the Value of Your Business JAMES V. ANDREWS ASA, CVA, MAI, FRICS MANAGING DIRECTOR INTEGRA (IRR) CARIBBEAN Some Principles of Good Business Vision Perspective Effective Leadership
More informationCommencement Bank. Financial Report December 31, 2016 and 2015
Financial Report Commencement Bank Financial Report December 31 2016 and 2015 Contents Independent Auditors Report...1 Financial Statements Balance Sheets...2 Statements of Income...3 Statements of Comprehensive
More informationFinance & accounting for non-financial energy professionals. September 11, 2014
Finance & accounting for non-financial energy professionals September 11, 2014 Objectives On completion of this training each participant should be able to: Understand basic financial statement analysis
More informationE Consolidated Financial Statements
E Consolidated Financial Statements 1. Significant accounting policies 204 2. Accounting estimates and assessments 214 3. Consolidated Group 215 4. Revenue 216 5. Functional costs 217 6. Other operating
More informationGulliver International Co., Ltd.
Gulliver International Co., Ltd. Consolidated Results Fiscal 2005 (March 1, 2005 to February 28, 2006) This document is a translation of sections of the original Japanese as a guide for non-japanese investors.
More informationFinancial Section. P. 44 Consolidated Balance Sheet. P. 46 Consolidated Statement of Income. P. 47 Consolidated Statement of Comprehensive Income
Financial Section P. 44 Consolidated Balance Sheet P. 46 Consolidated Statement of Income P. 47 Consolidated Statement of Comprehensive Income P. 48 Consolidated Statement of Changes in Equity P. 49 Consolidated
More informationHalf-year report - Q2-2011
Half-year report - Q2-2011 KEY FIGURES The key figures for the first six months and the second quarter of 2011 can be summarized as follows. First six months of 2011: - the Group achieved a turnover of
More information86 MARKS AND SPENCER GROUP PLC FINANCIAL STATEMENTS CONSOLIDATED INCOME STATEMENT
86 CONSOLIDATED INCOME STATEMENT Notes Underlying 53 weeks ended 2 April 52 weeks ended 28 March Non-underlying Underlying Non-underlying Revenue 2, 3 10,555.4 10,555.4 10,311.4 10,311.4 Operating profit
More informationNovember 7, 2017 CONSOLIDATED FINANCIAL RESULTS for the First Six Months of the Fiscal Year Ending March 31, 2018 <under Japanese GAAP>
Translation Notice: This English version is a translation of the original Japanese document and is only for reference purposes. In the case where any differences occur between the English version and the
More informationConsolidated Balance Sheet Thousands of yen
Consolidated Balance Sheet (April 30, 2014) (April 30, 2015) Assets Current assets Cash and deposits 2,283,611 3,404,702 Notes and accounts receivable - trade 8,159,645 9,222,242 Electronically recorded
More informationU.S. SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 10-Q. For the quarterly period ended September 30, 2014
U.S. SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended September
More information