1. Refer to the income statements presented in Exhibits 2.9, 2.10, 2.11, 2.12, a ...
1. Refer to the income statements presented in Exhibits 2.9, 2.10, 2.11, 2.12, and 2.13 for Callaway Golf Company, Südzucker AG, Meliá Hotels International S.A., Thai Airways Limited, and Tesco PLC.
Required:
1. Calculate gross profit margin (gross profit/revenues) and operating profit margin (operating profit/revenues) for each of these companies for the most recent year presented. If a particular ratio cannot be calculated, explain why not.
2. Is it valid to compare the profit margins calculated in part (a) across these companies in assessing relative profitability? Why or why not?
The Gross Profit Margin for Südzucker AG, Sol Meliá SA, and Thai Airways cannot be calculated because in their IS, the Operating Expenses are combined with the COGS. Therefore, there is no way to delineate between the different expenses.b.Is it valid to compare the profit margins calculated in part (a) across these companies in assessing relative profitability? Why or why not? No, it is not valid to compare the PM across these companies because the different governing authorities require different processes surrounding how the revenue and expenses are calculated and reflected on the IS
EXHIBIT 2.9
CALLAWAY GOLF COMPANY
Consolidated Statements of Operations
(In thousands, except per share data)
Year Ended December 31,
2016 2015 2014
Net sales $ 871,192 $843,794 $886,945
Cost of sales 486,181 486,161 529,019
Gross profit 385,011 357,633 357,926
Selling expenses 235,556 228,910 234,231
General and administrative expenses 71,969 68,567 61,662
Research and development expenses 33,318 33,213 31,285
Total operating expenses 340,843 330,690 327,178
Income from operations 44,168 26,943 30,748
Interest income 621 388 438
Interest expense (2,368) (8,733) (9,499)
Gain on sale of investments in golf-related ventures 17,662 — —
Other income (expense), net (1,690) 1,465 (48)
Income before income taxes 58,393 20,063 21,639
Income tax (benefit) provision (132,561) 5,495 5,631
Net income 190,954 14,568 16,008
Less: Net income attributable to noncontrolling interests 1,054 — —
Net income attributable to Callaway Golf Company $ 189,900 $ 14,56 $ 16,008
Earnings per common share:
Basic $ 2.02 $ 0.18 $ 0.21
Diluted $ 1.98 $ 0.17 $ 0.20
Weighted-average common shares outstanding
Basic 94,045 83,116 77,559
Diluted 95,845 84,611 78,385
EXHIBIT 2.10
SÜDZUCKER AG
Statement of Comprehensive Income
1 March 2016 to 28 February 2017
€ million Notes 2016/17 2015/16
Revenues (6) 6,476.0 6,387.0
Change in work in progress and finished goods inventories and internal costs capitalized (7) 141.1 –175.3
Other operating income (8) 98.7 122.5
Cost of materials (9) –4,323.2 –4,091.8
Personnel expenses (10) –841.7 –831.5
Depreciation (11) –285.9 –283.9
Other operating expenses (12) –859.1 –905.1
Result from companies consolidated at equity (13) 35.0 55.0
Result from operations (14) 440.9 276.9
Financial income (15) 50.7 59.6
Financial expense (15) –84.6 –109.8
Earnings before income taxes 407.0 226.7
Taxes on income (16) –94.9 –45.8
Net earnings (18) 312.1 180.9
of which attributable to Südzucker AG shareholders 213.6 108.9
of which attributable to hybrid capital 13.4 18.4
of which attributable to other noncontrolling interests 85.1 53.6
Earnings per share (€) (18) 1.05 0.53
EXHIBIT 2.11
MELIÁ HOTELS INTERNATIONAL S.A.
Consolidated Profit and Loss Account
(Thousands of €) Note 2016 2015
Operating income 7.1 1,801,962 1,738,207
Expenses 7.2 (222,783) (214,823)
Staff costs 7.3 (489,707) (463,321)
Other costs 7.4 (640,167) (623,253)
EBITDAR 449,305 436,810
Leases 20.1 (163,727) (143,733)
EBITDA 6.1 285,578 293,078
Amortization and impairments 7.5 (111,452) (129,130)
Negative consolidation difference 7.6 1,621 —
EBIT/Operating profit 175,746 163,948
Exchange results 4,676 10,409
Bank financing (42,121) (70,708)
Other financial results 7,701 1,756
Financial result 7.7 (29,743) (58,542)
Results of entities measured by the equity method 12 1,585 (3,787)
RESULT BEFORE TAXES 147,588 101,619
Corporate income tax (44,640) (61,103)
CONSOLIDATED RESULT 102,948 40,515
A) Attributed to the parent company 8 100,693 35,975
B) Attributed to minority interests 15.7 2,255 4,541
EXHIBIT 2.12
THAI AIRWAYS INTERNATIONAL PUBLIC COMPANY LIMITED AND ITS SUBSIDIARIES
Excerpt from Statements of Comprehensive Income
For the year ended December 31, 2016
Unit: Baht
CONSOLIDATED FINANCIAL STATEMENTS
Note 2016 2015
Revenues
Revenues from Sales or Revenues from Services
Passenger and excess baggage 148,060,309,853 152,487,688,487
Freight 17,963,345,043 18,089,435,210
Mail 615,301,846 562,089,100
Other activities 11,673,542,694 11,588,144,224
Total Revenues from Sales or Revenues from Services 178,312,499,436 182,727,357,021
Other Income
Interest income 204,313,537 331,925,784
Gain on foreign currency exchange 684,970,854 3,511,781,612
Other income—Others 7.22 2,244,421,749 6,020,259,832
Total Other Income 3,133,706,140 9,863,967,228
Total Revenues 181,446,205,576 192,591,324,249
Expenses
Fuel and oil 45,335,913,346 63,242,833,143
Employee benefit expenses 7.23 29,568,433,554 30,678,620,518
Termination benefit—Mutual Separation Plan 7.24 427,122,345 3,381,266,844
Flight service expenses 20,817,778,532 20,474,091,602
Crew expenses 5,352,676,217 5,312,866,969
Aircraft maintenance and overhaul costs 16,986,636,235 10,310,630,041
Depreciation and amortisation expenses 17,990,828,445 19,132,779,761
Lease of aircraft and spare parts 9,871,541,115 8,949,988,818
Inventories and supplies 8,150,778,440 7,828,716,942
Selling and advertising expenses 9,404,409,793 9,499,174,198
Insurance expenses 569,951,467 613,989,442
Impairment loss of assets 410,161,132 281,315,202
Impairment loss of aircraft 7.25 3,217,748,674 11,876,432,369
Other expenses 7.26 8,841,036,057 9,359,059,811
Finance costs 5,339,160,850 5,897,739,737
Share of (profit) loss of associates 579,446,279 (131,877,881)
Total Expenses 182,863,622,481 206,707,627,516
Profits (losses) before Income Tax Expense (1,417,416,905) (14,116,303,267)
Tax income 7.27 (1,464,238,106) (1,069,374,783)
Profit (loss) for the Year 46,821,201 (13,046,928,484)
Price $35.00