FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2002
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period fromto
Commission File No. 0-13295
CATERPILLAR FINANCIAL SERVICES CORPORATION
(Exact name of Registrant as specified in its charter)
Delaware | 37-1105865 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) |
2120 West End Ave Nashville, Tennessee | 37203-0001 |
(Address of principal executive offices) | (Zip Code) |
Registrant's telephone number, including area code: (615) 341-1000
The Registrant complies with the conditions set forth in General Instruction (H)(1)(a) and (b) of Form 10-Q is therefore filing this form with the reduced disclosure format.
Indicate by a check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes X No
At March 31, 2002 one share of common stock of the Registrant was outstanding.
HIGHLIGHTS:FIRST QUARTER 2002 VS. FIRST QUARTER 2001
- Revenues were $380 million, a decrease of $16 million or 4 percent compared with the same period last year.
- Profit after tax was $53 million, up $2 million or 4 percent from a year ago.
- New retail financing of $1.47 billion decreased $20 million or 1 percent from the first quarter last year.
- Past dues over 30 days were 4.8 percent compared with 3.1 percent at March 31, 2001.
- Write-offs of bad debts exceeded recoveries by $19 million during the first quarter of 2002 compared to $10 million during the same period last year.
"We are pleased with our continued growth in profitability in a challenging economic environment worldwide, " said James S. Beard, vice president of Caterpillar Inc. and president of Cat Financial.
Caterpillar Financial Services Corporation
Form 10-Q for the Quarter Ended March 31, 2002
Part I FINANCIAL INFORMATION*
Item 1. Financial Statements*
Consolidated Statement of Financial Position* (Millions of Dollars)*
Consolidated Statement of Profit*
Consolidated Statement Of Changes in Equity*
Consolidated Statement of Cash Flows*
Notes to Financial Statements*
Item 2. Management's Discussion and Analysis of Results of Operations and Financial Condition*
PART II. OTHER INFORMATION*
Item 6. Exhibits and Reports on Form 8-K*
Signatures*
Part I FINANCIAL INFORMATION
Item 1. Financial Statements
In addition to our accompanying unaudited consolidated financial statements, we suggest that you read our Annual Report on Form 10-K. Although not incorporated by reference in this document, additional information about us is available in our 2001 Annual Report and at http://www.cat.com/services/shared/cat_financial/. The documents mentioned above are available by writing to: Legal Dept., Caterpillar Financial Services Corp.; 2120 West End Ave.; Nashville, TN 37203-0001.
Caterpillar Financial Services Corporation
Consolidated Statement of Financial Position*
(Millions of Dollars)
| March 31, | | Dec. 31, | | March 31, |
| 2002 | | 2001 | | 2001 |
Assets: | | | | | |
Cash and cash equivalents | $ 117 | | $ 119 | | $ 62 |
Finance receivables | | | | | |
Retail notes receivable | 3,550 | | 3,377 | | 2,951 |
Wholesale notes receivable | 2,262 | | 2,279 | | 2,656 |
Notes receivable from Caterpillar Inc. | 324 | | 322 | | 459 |
Investment in finance receivables - Retail | 7,887 | | 7,785 | | 7,711 |
Investment in finance receivables - Wholesale | 109 | | 119 | | 116 |
| 14,132 | | 13,882 | | 13,893 |
Less: Unearned income | 1,026 | | 1,062 | | 1,129 |
Allowance for credit losses | 186 | | 177 | | 160 |
| 12,920 | | 12,643 | | 12,604 |
| | | | | |
Equipment on operating leases, | | | | | |
less accumulated depreciation | 1,577 | | 1,477 | | 1,182 |
Deferred income taxes | 10 | | 13 | | 13 |
Other assets | 744 | | 742 | | 699 |
Total assets | $15,368 | | $14,994 | | $14,560 |
| | | | | |
| | | | | |
Liabilities and stockholder's equity: | | | | | |
Payable to dealers and others | $ 87 | | $ 115 | | $ 82 |
Payable to Caterpillar Inc. - Other | 2 | | 10 | | 18 |
Accrued interest payable | 159 | | 150 | | 179 |
Income taxes payable | 6 | | 16 | | 27 |
Other liabilities | 39 | | 42 | | 25 |
Payable to Caterpillar Inc. - Borrowings | 210 | | 204 | | 227 |
Short-term borrowings | 3,497 | | 3,716 | | 3,810 |
Current maturities of long-term debt | 2,946 | | 3,058 | | 2,706 |
Long-term debt | 6,706 | | 6,044 | | 5,926 |
Deferred income taxes | 115 | | 100 | | 73 |
Total liabilities | 13,767 | | 13,455 | | 13,073 |
| | | | | |
Common stock - $1 par value | | | | | |
Authorized: 2,000 shares | | | | | |
Issued and outstanding: One share | 745 | | 745 | | 745 |
Retained Earnings | 1,007 | | 954 | | 893 |
Accumulated other comprehensive loss | (151) | | (160) | | (151) |
Total stockholder's equity | 1,601 | | 1,539 | | 1,487 |
| | | | | |
Total liabilities and stockholder's equity | $15,368 | | $14,994 | | $14,560 |
*Unaudited except for December 31, 2001.
See Notes to the Consolidated Financial Statements (unaudited)
Caterpillar Financial Services Corporation
Consolidated Statement of Profit
(Unaudited)
(Millions of Dollars)
|
| March 31, | | | | | March 31, |
| 2002 | | | | | 2001 |
Revenues: | | | | | | |
Wholesale finance | $ 38 | | | | | $ 75 |
Retail finance | 198 | | | | | 213 |
Rental | 120 | | | | | 91 |
Other | 24 | | | | | 17 |
Total revenues | 380 | | | | | 396 |
| | | | | | |
Expenses: | | | | | | |
Interest | 128 | | | | | 194 |
Depreciation on equipment leased to others | 91 | | | | | 69 |
General, operating and administrative | 47 | | | | | 42 |
Provision for credit losses | 28 | | | | | 11 |
Other expense | 2 | | | | | 1 |
Total expenses | 296 | | | | | 317 |
| | | | | | |
Profit before income taxes | 84 | | | | | 79 |
| | | | | | |
Provision for income taxes | 31 | | | | | 28 |
Profit | $ 53 | | | | | $ 51 |
| | | | | | |
See Notes to the Consolidated Financial Statements (unaudited)
Caterpillar Financial Services Corporation
Consolidated Statement Of Changes in Equity
(Unaudited)
(Millions of Dollars)
Three Months Ended
| March 31, | | March 31, |
| 2002 | | 2001 |
| | | | | | | |
Paid-in capital: | | | | | | | |
Balance at January 1 | $ 745 | | | | $ 745 | | |
Balance at March 31 | 745 | | | | 745 | | |
| | | | | | | |
Retained earnings: | | | | | | | |
Balance at January 1 | 954 | | | | 842 | | |
Profit | 53 | | $ 53 | | 51 | | $ 51 |
Balance at March 31 | 1,007 | | | | 893 | | |
| | | | | | | |
Accumulated other comprehensive income (loss): | | | | | | | |
Balance at January 1 | (160) | | | | $ (90) | | |
Foreign currency translation adjustment | (7) | | (7) | | (37) | | (37) |
Gain/loss on derivative instruments | 5 | | 5 | | (25) | | (25) |
Gain/loss on derivative instruments reclassed to earnings | 11 | | 11 | | 1 | | 1 |
Comprehensive income (loss) | | | $ 62 | | | | $ (10) |
Balance at March 31 | (151) | | | | (151) | | |
| | | | | | | |
| | | | | | | |
Total equity | $1,601 | | | | $1,487 | | |
See Notes to the Consolidated Financial Statements (unaudited)
Caterpillar Financial Services Corporation
Consolidated Statement of Cash Flows
(Unaudited)
(Millions of Dollars)
Three months Ended
|
| March 31, | | March 31, |
| 2002 | | 2001 |
Cash flows from operating activities: | | | |
Profit | $ 53 | | $ 51 |
Adjustments for non-cash items: | | | |
Depreciation on equipment leased to others | 91 | | 69 |
Depreciation on non-leased equipment | 4 | | 5 |
Provision for credit losses | 28 | | 11 |
Deferred income taxes | 15 | | 3 |
Other | 8 | | 22 |
Change in assets and liabilities: | | | |
Receivables from customers and others | 18 | | (85) |
Payable to dealers and others | (37) | | 1 |
Accrued interest payable | (26) | | 33 |
Income taxes payable | (10) | | 20 |
Other, net | (8) | | (28) |
Net cash provided by operating activities | 136 | | 102 |
| | | |
Cash flows from investing activities: | | | |
Acquisitions, net of cash acquired | (245) | | - |
Additions to property and equipment | (238) | | (173) |
Disposals of equipment | 97 | | 87 |
Additions to finance receivables | (3,698) | | (4,561) |
Collections of finance receivables | 2,914 | | 3,291 |
Proceeds from sales of receivables | 665 | | 717 |
Notes receivable from Caterpillar Inc. | (19) | | (38) |
Investment in Partnerships | - | | (270) |
Other, net | (1) | | (11) |
Net cash used for investing activities | (525) | | (958) |
| | | |
Cash flows from financing activities: | | | |
Payable to Caterpillar Inc. - Borrowings | 8 | | (77) |
Proceeds from long-term debt | 1,390 | | 1,016 |
Payments on long-term debt | (820) | | (699) |
Short-term borrowings, net | (192) | | 579 |
Net cash provided by financing activities | 386 | | 819 |
| | | |
Effect of exchange rate changes on cash | 1 | | (2) |
| | | |
Net change in cash and cash equivalents | (2) | | (39) |
| | | |
Cash and cash equivalents at beginning of period | 119 | | 101 |
| | | |
Cash and cash equivalents at end of period | $ 117 | | $ 62 |
| | | |
Cash paid for interest | $ 94 | | $ 165 |
Cash paid for income taxes | $ 36 | | $ 3 |
See Notes to the Consolidated Financial Statements (unaudited)
Notes to Financial Statements
A. Use of estimates in preparation of Financial Statements
We believe this information reflects all adjustments, including only normal and recurring accruals, necessary for a fair statement of the consolidated statements of financial position, profit, changes in equity, and cash flows for the periods presented. Preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires us to make estimates and assumptions that affect the reported amounts. Actual results may differ from these estimates and the results for interim periods do not necessarily indicate the results we expect for the year.
Certain amounts for prior periods have been reclassified to conform to the 2002 presentation.
- Supplemental segment data for the three months ended March 31,
Our segment data is based on disclosure requirements of Statement of Financial Accounting Standard No. 131 (SFAS 131), which requires that financial information be reported on the basis that is used internally for measuring segment performance. Internally, we report information for operating segments based on management responsibility.
On July 1, 2001, we reorganized our reporting units to the structure below. Prior year information has been reclassified to conform to the new structure.
We segregate information as follows:
North America: We have offices in the United States and Canada that serve local dealers and customers.
Europe: We have offices and a Marine services division in Europe to serve European dealers and customers.
Austral-Asia: We have offices in Asia and Australia that serve local dealers and customers.
Diversified Services: Included is our Global accounts division, which primarily provides cross-border financing to customers in countries in which we have no local presence; Marine services, which primarily finances marine vessels with Caterpillar engines for all countries outside of Europe; and our offices in Latin America that serve local dealers and customers. Also included is Cat Power Finance which finances Cat electrical power generation, gas compression and co-generation systems, as well as non-Cat equipment powered by Cat engines.
Due to accounting differences in the presentation of supplemental data and our GAAP-based external statements, total segment information may not equal amounts reflected in our GAAP statements.
2002 | | North America | | Europe
| | Austral- Asia | | Diversified Services | | Total
|
Revenue from external customers | | $ 258 | | 64 | | 13 | | 45 | | $ 380 |
Inter-segment revenue | | $ 13 | | - | | - | | - | | $ 13 |
Profit | | $ 41 | | 8 | | 1 | | 3 | | $ 53 |
Assets | | $10,876 | | 2,864 | | 543 | | 3,005 | | $17,288 |
| | | | | | | | | | |
2001 | | North America | | Europe
| | Austral- Asia | | Diversified Services | | Total
|
Revenue from external customers | | $ 266 | | 58 | | 10 | | 62 | | $ 396 |
Inter-segment revenue | | $ 16 | | 1 | | - | | - | | $ 17 |
Profit | | $ 40 | | 5 | | 1 | | 5 | | $ 51 |
Assets | | $10,958 | | 2,480 | | 404 | | 2,928 | | $16,770 |
C. Derivative Instruments and Hedging Activities
Our earnings and cash flows are subject to fluctuations due to changes in foreign currency exchange rates and interest rates. Our "Risk Management Policy" (Policy) allows for the use of derivative financial instruments to manage foreign currency exchange rate and interest rate exposure. Our Policy specifies that derivatives are not to be used for speculative purposes. Derivatives that we use are primarily foreign currency forward contracts and interest rate swaps. Risk management practices, including the use of financial derivative instruments, are presented to the Audit Committee of the Caterpillar Board of Directors at least annually.
Foreign Currency Exchange Rate Risk
In managing foreign currency, our objective is to minimize (offset) earnings volatility resulting from the remeasurement of net foreign currency balance sheet positions. Our policy allows the use of foreign currency forward contracts to offset the risk of currency mismatch between our receivable and debt portfolio. All such foreign currency forward contracts are undesignated. Gains on the undesignated contracts of $15 million were recorded in Other income for the quarter ended March 31, 2002. These amounts were mostly offset by remeasurement of our net foreign currency balance sheet position which is also recorded in Other income.
Due to the long term nature of our net investments in foreign subsidiaries, we generally do not hedge the related currency exposure.
Interest Rate Risk
Interest rate movements create a degree of risk to our operations by affecting the amount of our interest payments and the value of our fixed rate debt. Our policy is to use interest rate swap agreements to manage our exposure to interest rate changes and lower the cost of borrowed funds.
We have a "match funding" policy whereby the interest rate profile (fixed rate or floating rate) of our debt portfolio largely matches the interest rate profile of our receivable portfolio within established guidelines. In connection with that policy, we use interest rate derivative instruments to modify the debt structure to match the receivable portfolio. This "match funding" reduces the volatility of margins between interest-bearing assets and interest-bearing liabilities, regardless of which direction interest rates move. We also use these instruments to gain an economic and/or competitive advantage through lower cost of borrowed funds. This is accomplished by changing the characteristics of existing debt instruments or entering into new agreements in combination with the issuance of new debt.
We utilize floating-to-fixed, fixed-to-floating, and floating-to-floating interest rate swaps to meet our "match funding" policy. To support hedge accounting, we designate fixed-to-floating interest rate swaps as fair value hedges of the fair value of our fixed rate debt at the inception of the contract. Our hedge accounting is further supported by designating most floating-to-fixed interest rate swaps as cash flow hedges of the variability of future cash flows. A portion of our floating-to-fixed interest rate swaps used to establish hedge relationships are undesignated due to functional currency restrictions of SFAS 133.
As fixed-to-floating interest rate swaps are 100% effective, gains during the quarter ended March 31, 2002 on designated interest rate derivatives of $34 million were offset completely by losses on hedged debt of $34 million in Other income.
For the quarter ended March 31, 2002, a gain of less than $1 million was included in Other income for both the ineffectiveness on our floating-to-fixed interest rate swaps designated as cash flow hedges and our mark-to-market on undesignated floating-to-fixed and floating-to-floating interest rate swaps.
Based on current market conditions, $21 million of deferred net losses included in accumulated other comprehensive income at March 31, 2002 is expected to be reclassified to interest expense over the next twelve months as interest expense is accrued on our floating-to-fixed interest rate swaps. No cash flow hedges were discontinued during the quarter ended March 31, 2002.
D. Business combinations
In February 2002, we purchased for $245 million 100% of the voting equity and substantially all the assets and business of FCC Equipment Financing, Inc. (FCC), a Jacksonville, Florida commercial finance company specializing in direct financing and leasing of heavy equipment in the construction industry. The primary purpose of the acquisition was to increase our ability to meet the financing needs of our U.S. customers through direct lending for construction and related equipment. The company will continue to operate under the name FCC Equipment Financing, Inc. Two months of FCC operations are included in our first quarter consolidated results.
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date of acquisition.
| February 1, | |
| 2002 | |
| | |
Finance receivables | $ 228 | |
Equipment on operating leases | 15 | |
Other assets | 1 | |
Goodwill | 2 | |
Total assets acquired | 246 | |
| | |
Other liabilities | (1) | |
Total liabilities assumed | (1) | |
| | |
Net assets acquired | $ 245 | |
Item 2. Management's Discussion and Analysis of Results of Operations and Financial Condition
THREE MONTHS ENDED MARCH 31, 2002 VS. THREE MONTHS ENDED MARCH 31, 2001
REVENUES
Total revenues for the first quarter of 2002 were $380 million. The decrease of $16 million over the same period last year was primarily the result of reduced financing income due to the lower interest rate environment, partially offset by increased operating lease revenue and a larger portfolio.
The annualized interest rate on finance receivables was 7.42% for the first quarter of 2002 compared with 9.47% for the first quarter of 2001 (7.34% and 9.08% excluding the recognition of unamortized discounts on trade receivables purchased from Caterpillar that paid before maturity). The tax benefits of governmental lease purchase contracts and tax-oriented leases are not included in these annualized interest rates.
Other income for the first quarter of 2002 was $24 million, an increase of $7 million from the same period last year (an increase of $6 million excluding the effect of the recognition of unamortized discounts on trade receivables purchased from Caterpillar that paid before maturity). Significant items included:
Increases of: | Gain on sale of receivables | $ 3 million |
| Profit / Loss on terminations | $ 3 million |
| Securitization related income | $ 2 million |
| Exchange gain | $ 2 million |
| Partnership income | $ 1 million |
Decreases of: | Forward points on FX contracts | $ (7) million |
EXPENSES
Interest expense for the first quarter of 2002 decreased $66 million over the same period last year. This decrease was primarily the result of a lower borrowing rate due to the lower interest rate environment, partially offset by increased borrowings. The average interest rate on borrowed funds was 4.02% for the first quarter of 2002 as compared to 6.50% for the first quarter of 2001.
Depreciation expense on equipment leased to others was up $22 million over the first quarter of 2001 due to an increase in operating leases.
General, operating and administrative expenses increased $5 million during the first quarter of 2002 as compared to the same period last year. This increase was primarily due to staff-related expenses. There were 1,088 employees at March 31, 2002, an increase of 90 from last year's first quarter, 37 of which resulted from the acquisition of FCC.
The provision for credit losses increased $17 million over the first quarter of 2001, resulting from an assessment of the adequacy of the allowance for credit losses considering the larger portfolio, actual write-offs, and a weakened global economy. The allowance for credit losses was 1.46% of finance receivables net of unearned income, at March 31, 2002, compared to 1.30% at March 31, 2001. The Notes receivable from Caterpillar Inc. are not included in this calculation.
PROFIT
Net profit for the first quarter of 2002 was $53 million, up $2 million from the first quarter of 2001, an $8 million increase excluding the effect of the recognition of unamortized discounts on trade receivables purchased from Caterpillar that paid before maturity. The increase resulted principally from a higher spread on the larger portfolio, partially offset by a larger provision for credit losses.
PORTFOLIO
The portfolio was $14,856 million at March 31, 2002, an increase of $709 million over the prior year.
Securitized receivables at March 31, were as follows:
| 2002 | | 2001 | |
Wholesale receivables | 500 | | 540 | |
Installment sale contracts | 445 | | 283 | |
Finance Leases | 73 | | 69 | |
| | | | |
Total securitized receivables | $1,018 | | $ 892 | |
| | | | |
These receivables are not available to pay our creditors.
During the first quarter of 2002, we financed new retail transactions totaling $1,466 million as compared to $1,486 million during the first quarter of 2001. The decrease is primarily related to decreased financing in Europe and North America.
ALLOWANCE FOR CREDIT LOSSES
The following table shows activity related to the Allowance for Credit Losses for the three months ending:
| March 31,2002 | | March 31,2001 |
Balance at beginning of quarter | $177 | | $163 |
Provision for credit losses | 28 | | 11 |
Receivables written off, net of recoveries | (19) | | (10) |
Foreign currency translation adjustment | - | | (4) |
| $186 | | $160 |
Receivables that were past due over 30 days were 4.8% of the total receivables at March 31, 2002, as compared to 3.1% at March 31, 2001. The increase was primarily related to generally weak economic conditions and certain past due receivables in Latin America and our Marine services division. Bad debt write-offs, net of recoveries, were $19 million during the quarter compared with $10 million for the first quarter of 2001. We will continue to monitor the allowance for credit losses to provide for an amount we believe is adequate, after considering the value of any collateral, to cover uncollectible receivables.
CAPITAL RESOURCES AND LIQUIDITY
Operations for the first three months of 2002 were funded with a combination of bank borrowings, commercial paper, medium-term notes, proceeds from sales of receivables and retained earnings.
At March 31, 2002, we had the following credit lines available:
Two syndicated revolving credit lines.We have two global credit facilities totaling $4,250 million available to both Caterpillar and Cat Financial to support commercial paper programs. The facilities are allocated as follows:
| Five-year | | 364-day | | |
| Facility | | Facility | | Total |
Caterpillar | $ 300 | | $ 300 | | $ 600 |
Caterpillar Financial Services Corp. | 1,825 | | 1,825 | | 3,650 |
Total | $2,125 | | $2,125 | | $4,250 |
The five-year facility expires on Sept 26, 2006; the 364-day facility expires on Sept. 26, 2002.
Subject to compliance with all debt covenants, we may use up to 90% of the available facilities while Caterpillar may use up to 100% of the available facilities.
At March 31, 2002, there were no borrowings under these lines, and we were in compliance with all debt covenants.
Short-term credit lines from banks. These credit lines total $585 million and will be eligible for renewal at various dates throughout 2002. They are used for bank borrowings and as support for our outstanding commercial paper and commercial paper guarantees. At March 31, 2002, we had $137 million outstanding against these credit lines compared to $126 million at December 31, 2001.
Variable amount lending agreements with Caterpillar. Under these agreements, we may borrow up to $816 million from Caterpillar, and Caterpillar may borrow up to $500 million from us. The agreements are in effect for indefinite periods of time and may be changed or terminated by either party with 30 days' notice. We had notes payable of $210 million and notes receivable of $324 million outstanding at March 31, 2002 compared to notes payable of $204 million and notes receivable of $322 million at December 31, 2001.
Total outstanding borrowings. At March 31, 2002, total outstanding borrowings were $13,359 million, an increase of $337 million over December 31, 2001. Outstanding borrowings primarily include:
- $9,580 million of medium-term notes
- $3,219 million of commercial paper
- $ 210 million of notes payable to Caterpillar
- $ 169 million of bank borrowings
PART II. OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits
Exhibit No. | Description |
12 | Statement setting forth computation of Ratio of Profit to Fixed Charges. |
- Reports on Form 8-K
February 1, 2002 - An 8K was filed to announce the acquisition of the assets of FCC Equipment Financing, Inc.
March 11, 2002 - An 8K was filed to announce the first issuance under the Canadian Medium Term Note Program.
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Caterpillar Financial Services Corporation
(Registrant)
Date:May 3, 2002 | By:/s/ K.C. Springer |
| K.C. Springer, Controller and Principal Accounting Officer |
Date:May 3, 2002 | By:/s/ J.S. Beard |
| J.S. Beard, President |
EXHIBIT 12
CATERPILLAR FINANCIAL SERVICES CORPORATION
COMPUTATION OF RATIO OF PROFIT TO FIXED CHARGES
(Unaudited)
(Millions of Dollars)
Three Months Ended | | | |
| March 31, | | | | March 31, | | |
| 2002 | | | | 2001 | | |
| | | | | | | |
Net Income | $ 53 | | | | $ 51 | | |
| | | | | | | |
Add: | | | | | | | |
Provision for income taxes | 31 | | | | 28 | | |
| | | | | | | |
Deduct: | | | | | | | |
Equity in profit of partnerships | 2 | | | | 1 | | |
| | | | | | | |
Profit before taxes | $ 82 | | | | $78 | | |
| | | | | | | |
Fixed charges: | | | | | | | |
Interest on borrowed funds | $128 | | | | $194 | | |
Rentals at computed interest* | 1 | | | | 1 | | |
| | | | | | | |
Total fixed charges | $129 | | | | $195 | | |
| | | | | | | |
Profit before taxes plus fixed charges | $211 | | | | $273 | | |
| | | | | | | |
Ratio of profit before taxes plus Fixed charges to fixed charges | 1.64 | | | | 1.40 | | |
*Those portions of rent expense that are representative of interest cost.