public Canvas ISIBT( IncomeStatement ist )
{
var canvas = new Canvas( );
int maxStr = "Interest Income(Expense), Net Non-Operating".Length * 6;
// Revenue
var lRevenue = new Label();
lRevenue.Content = "Revenue";
lRevenue.FontSize = 10;
canvas.Children.Add( lRevenue );
Canvas.SetLeft( lRevenue, 0 );
Canvas.SetTop( lRevenue, 0 );
var Revenue = new Label( );
Revenue.Content = FormattedCurrencyString(ist.Revenue);
Revenue.FontSize = 10;
canvas.Children.Add( Revenue );
Canvas.SetLeft( Revenue, 60 );
Canvas.SetTop( Revenue, 0 );
// Other Revenue, Total
var lRevenueOther = new Label( );
lRevenueOther.Content = "Other Revenue, Total";
lRevenueOther.FontSize = 10;
canvas.Children.Add( lRevenueOther );
Canvas.SetLeft( lRevenueOther, 0 );
Canvas.SetTop( lRevenueOther, 15 );
var RevenueOther = new Label( );
RevenueOther.Content = FormattedCurrencyString( ist.Other_Revenue_Total );
RevenueOther.FontSize = 10;
canvas.Children.Add( RevenueOther );
Canvas.SetLeft( RevenueOther, 60 );
Canvas.SetTop( RevenueOther, 15 );
// Total Revenue
var lRevenueTotal = new Label( );
lRevenueTotal.Content = "Total Revenue";
lRevenueTotal.FontSize = 10;
canvas.Children.Add( lRevenueTotal );
Canvas.SetLeft( lRevenueTotal, 0 );
Canvas.SetTop( lRevenueTotal, 30 );
var RevenueTotal = new Label( );
RevenueTotal.Content = FormattedCurrencyString( ist.Total_Revenue );
RevenueTotal.FontSize = 10;
canvas.Children.Add( RevenueTotal );
Canvas.SetLeft( RevenueTotal, maxStr );
Canvas.SetTop( RevenueTotal, 30 );
// Cost of Revenue, Total
var lCostOfRevenue = new Label( );
lCostOfRevenue.Content = "Cost of Revenue, Total";
lCostOfRevenue.FontSize = 10;
canvas.Children.Add( lCostOfRevenue );
Canvas.SetLeft( lCostOfRevenue, 0 );
Canvas.SetTop( lCostOfRevenue, 45 );
var CostOfRevenue = new Label( );
CostOfRevenue.Content = FormattedCurrencyString( ist.Cost_of_Revenue_Total );
CostOfRevenue.FontSize = 10;
canvas.Children.Add( CostOfRevenue );
Canvas.SetLeft( CostOfRevenue, maxStr );
Canvas.SetTop( CostOfRevenue, 45 );
// Gross Profit
var lGrossProfit = new Label( );
lGrossProfit.Content = "Gross Profit";
lGrossProfit.FontSize = 10;
canvas.Children.Add( lGrossProfit );
Canvas.SetLeft( lGrossProfit, 0 );
Canvas.SetTop( lGrossProfit, 60 );
var GrossProfit = new Label( );
GrossProfit.Content = FormattedCurrencyString( ist.Gross_Profit );
GrossProfit.FontSize = 10;
canvas.Children.Add( GrossProfit );
Canvas.SetLeft( GrossProfit, maxStr );
Canvas.SetTop( GrossProfit, 60 );
// Selling/General/Admin. Expenses, Total
var lSGAET = new Label( );
lSGAET.Content = "Selling/General/Admin. Expenses, Total";
lSGAET.FontSize = 10;
canvas.Children.Add( lSGAET );
Canvas.SetLeft( lSGAET, 0 );
Canvas.SetTop( lSGAET, 75 );
var SGAET = new Label( );
SGAET.Content = FormattedCurrencyString( ist.Selling_and_General_and_Admin_Expenses_Total );
SGAET.FontSize = 10;
canvas.Children.Add( SGAET );
Canvas.SetLeft( SGAET, maxStr );
Canvas.SetTop( SGAET, 75 );
// Research & Development
var lR_D = new Label( );
lR_D.Content = "Research & Development";
lR_D.FontSize = 10;
canvas.Children.Add( lR_D );
Canvas.SetLeft( lR_D, 0 );
Canvas.SetTop( lR_D, 90 );
var R_D = new Label( );
R_D.Content = FormattedCurrencyString( ist.Research_and_Development );
R_D.FontSize = 10;
canvas.Children.Add( R_D );
Canvas.SetLeft( R_D, maxStr );
Canvas.SetTop( R_D, 90 );
// Depreciation/Amortization
var lD_A = new Label( );
lD_A.Content = "Depreciation/Amortization";
lD_A.FontSize = 10;
canvas.Children.Add( lD_A );
Canvas.SetLeft( lD_A, 0 );
Canvas.SetTop( lD_A, 105 );
var D_A = new Label( );
D_A.Content = FormattedCurrencyString( ist.Depreciation_and_Amortization );
D_A.FontSize = 10;
canvas.Children.Add( D_A );
Canvas.SetLeft( D_A, maxStr );
Canvas.SetTop( D_A, 105 );
// Interest Expense(Income) - Net Operating
var lIEINO = new Label( );
lIEINO.Content = "Interest Expense(Income) - Net Operating";
lIEINO.FontSize = 10;
canvas.Children.Add( lIEINO );
Canvas.SetLeft( lIEINO, 0 );
Canvas.SetTop( lIEINO, 120 );
var IEINO = new Label( );
IEINO.Content = FormattedCurrencyString( ist.Interest_Expense__Income___less_Net_Operating);
IEINO.FontSize = 10;
canvas.Children.Add( IEINO );
Canvas.SetLeft( IEINO, maxStr );
Canvas.SetTop( IEINO, 120 );
// Unusual Expense (Income)
var lUEI = new Label( );
lUEI.Content = "Unusual Expense (Income)";
lUEI.FontSize = 10;
canvas.Children.Add( lUEI );
Canvas.SetLeft( lUEI, 0 );
Canvas.SetTop( lUEI, 135 );
var UEI = new Label( );
UEI.Content = FormattedCurrencyString( ist.Unusual_Expense___Income__ );
UEI.FontSize = 10;
canvas.Children.Add( UEI );
Canvas.SetLeft( UEI, maxStr );
Canvas.SetTop( UEI, 135 );
// Other Operating Expenses, Total
var lOOET = new Label( );
lOOET.Content = "Other Operating Expenses, Total";
lOOET.FontSize = 10;
canvas.Children.Add( lOOET );
Canvas.SetLeft( lOOET, 0 );
Canvas.SetTop( lOOET, 150 );
var OOET = new Label( );
OOET.Content = FormattedCurrencyString( ist.Other_Operating_Expenses_Total );
OOET.FontSize = 10;
canvas.Children.Add( OOET );
Canvas.SetLeft( OOET, maxStr );
Canvas.SetTop( OOET, 150 );
// Total Operating Expense
var lTOE = new Label( );
lTOE.Content = "Total Operating Expense";
lTOE.FontSize = 10;
canvas.Children.Add( lTOE );
Canvas.SetLeft( lTOE, 0 );
Canvas.SetTop( lTOE, 165 );
var TOE = new Label( );
TOE.Content = FormattedCurrencyString( ist.Total_Operating_Expense );
TOE.FontSize = 10;
canvas.Children.Add( TOE );
Canvas.SetLeft( TOE, maxStr );
Canvas.SetTop( TOE, 165 );
// Operating Income
var lOI = new Label( );
lOI.Content = "Operating Income";
lOI.FontSize = 10;
canvas.Children.Add( lOI );
Canvas.SetLeft( lOI, 0 );
Canvas.SetTop( lOI, 180 );
var OI = new Label( );
OI.Content = FormattedCurrencyString( ist.Operating_Income );
OI.FontSize = 10;
canvas.Children.Add( OI );
Canvas.SetLeft( OI, maxStr );
Canvas.SetTop( OI, 180 );
// Interest Income(Expense), Net Non-Operating
var lIIENO = new Label( );
lIIENO.Content = "Interest Income(Expense), Net Non-Operating";
lIIENO.FontSize = 10;
canvas.Children.Add( lIIENO );
Canvas.SetLeft( lIIENO, 0 );
Canvas.SetTop( lIIENO, 195 );
var IIENO = new Label( );
IIENO.Content = FormattedCurrencyString( ist.Interest_Income__Expense___Net_NonOperating );
IIENO.FontSize = 10;
canvas.Children.Add( IIENO );
Canvas.SetLeft( IIENO, maxStr );
Canvas.SetTop( IIENO, 195 );
// Gain (Loss) on Sale of Assets
var lGOSOA = new Label( );
lGOSOA.Content = "Gain (Loss) on Sale of Assets";
lGOSOA.FontSize = 10;
canvas.Children.Add( lGOSOA );
Canvas.SetLeft( lGOSOA, 0 );
Canvas.SetTop( lGOSOA, 210 );
var GOSOA = new Label( );
GOSOA.Content = FormattedCurrencyString( ist.Gain___Loss___on_Sale_of_Assets );
GOSOA.FontSize = 10;
canvas.Children.Add( GOSOA );
Canvas.SetLeft( GOSOA, maxStr );
Canvas.SetTop( GOSOA, 210 );
// Other, Net
var lON = new Label( );
lON.Content = "Other, Net";
lON.FontSize = 10;
canvas.Children.Add( lON );
Canvas.SetLeft( lON, 0 );
Canvas.SetTop( lON, 225 );
var ON = new Label( );
ON.Content = FormattedCurrencyString( ist.Other_Net );
ON.FontSize = 10;
canvas.Children.Add( ON );
Canvas.SetLeft( ON, maxStr );
Canvas.SetTop( ON, 225 );
// Income Before Tax
var lIBT = new Label( );
lIBT.Content = "Income Before Tax";
lIBT.FontSize = 10;
canvas.Children.Add( lIBT );
Canvas.SetLeft( lIBT, 0 );
Canvas.SetTop( lIBT, 240 );
var IBT = new Label( );
IBT.Content = FormattedCurrencyString( ist.Income_Before_Tax );
IBT.FontSize = 10;
canvas.Children.Add( IBT );
Canvas.SetLeft( IBT, maxStr );
Canvas.SetTop( IBT, 240 );
return canvas;
}
public Canvas ISDilutedNormalizedEPS( IncomeStatement ist )
{
var canvas = new Canvas( );
int max = "Dividends per Share - Common Stock Primary Issue".Length * 6;
// Diluted EPS Including Extraordinary Items
var ldeiei = new Label( );
ldeiei.FontSize = 10;
ldeiei.Content = "Diluted EPS Including Extraordinary Items";
canvas.Children.Add( ldeiei );
Canvas.SetLeft( ldeiei, 0 );
Canvas.SetTop( ldeiei, 0 );
var deiei = new Label( );
deiei.FontSize = 10;
deiei.Content = FormattedCurrencyString( ist.Diluted_EPS_Including_Extraordinary_Items );
canvas.Children.Add( deiei );
Canvas.SetLeft( deiei, max );
Canvas.SetTop( deiei, 0 );
// Dividends per Share - Common Stock Primary Issue
var ldpscspi = new Label( );
ldpscspi.FontSize = 10;
ldpscspi.Content = "Dividends per Share - Common Stock Primary Issue";
canvas.Children.Add( ldpscspi );
Canvas.SetLeft( ldpscspi, 0 );
Canvas.SetTop( ldpscspi, 15 );
var dpscspi = new Label( );
dpscspi.FontSize = 10;
dpscspi.Content = FormattedCurrencyString( ist.Dividends_per_Share__less__Common_Stock_Primary_Issue );
canvas.Children.Add( dpscspi );
Canvas.SetLeft( dpscspi, max );
Canvas.SetTop( dpscspi, 15 );
// Gross Dividends - Common Stock
var lgdcs = new Label( );
lgdcs.FontSize = 10;
lgdcs.Content = "Gross Dividends - Common Stock";
canvas.Children.Add( lgdcs );
Canvas.SetLeft( lgdcs, 0 );
Canvas.SetTop( lgdcs, 30 );
var gdcs = new Label( );
gdcs.FontSize = 10;
gdcs.Content = FormattedCurrencyString( ist.Gross_Dividends__less__Common_Stock );
canvas.Children.Add( gdcs );
Canvas.SetLeft( gdcs, max );
Canvas.SetTop( gdcs, 30 );
// Net Income after Stock Based Comp. Expense
var lniasbce = new Label( );
lniasbce.FontSize = 10;
lniasbce.Content = "Net Income after Stock Based Comp. Expense";
canvas.Children.Add( lniasbce );
Canvas.SetLeft( lniasbce, 0 );
Canvas.SetTop( lniasbce, 45 );
var niasbce = new Label( );
niasbce.FontSize = 10;
niasbce.Content = FormattedCurrencyString( ist.Net_Income_after_Stock_Based_Comp_Expense );
canvas.Children.Add( niasbce );
Canvas.SetLeft( niasbce, max );
Canvas.SetTop( niasbce, 45 );
// Basic EPS after Stock Based Comp. Expense
var lbeasbce = new Label( );
lbeasbce.FontSize = 10;
lbeasbce.Content = "Basic EPS after Stock Based Comp. Expense";
canvas.Children.Add( lbeasbce );
Canvas.SetLeft( lbeasbce, 0 );
Canvas.SetTop( lbeasbce, 60 );
var beasbce = new Label( );
beasbce.FontSize = 10;
beasbce.Content = FormattedCurrencyString( ist.Basic_EPS_after_Stock_Based_Comp_Expense );
canvas.Children.Add( beasbce );
Canvas.SetLeft( beasbce, max );
Canvas.SetTop( beasbce, 60 );
// Diluted EPS after Stock Based Comp. Expense
var ldeasbce = new Label( );
ldeasbce.FontSize = 10;
ldeasbce.Content = "Diluted EPS after Stock Based Comp. Expense";
canvas.Children.Add( ldeasbce );
Canvas.SetLeft( ldeasbce, 0 );
Canvas.SetTop( ldeasbce, 75 );
var deasbce = new Label( );
deasbce.FontSize = 10;
deasbce.Content = FormattedCurrencyString( ist.Diluted_EPS_after_Stock_Based_Comp_Expense );
canvas.Children.Add( deasbce );
Canvas.SetLeft( deasbce, max );
Canvas.SetTop( deasbce, 75 );
// Depreciation, Supplemental
var lds = new Label( );
lds.FontSize = 10;
lds.Content = "Depreciation, Supplemental";
canvas.Children.Add( lds );
Canvas.SetLeft( lds, 0 );
Canvas.SetTop( lds, 90 );
var ds = new Label( );
ds.FontSize = 10;
ds.Content = FormattedCurrencyString( ist.Depreciation_Supplemental );
canvas.Children.Add( ds );
Canvas.SetLeft( ds, max );
Canvas.SetTop( ds, 90 );
// Total Special Items
var ltsi = new Label( );
ltsi.FontSize = 10;
ltsi.Content = "Total Special Items";
canvas.Children.Add( ltsi );
Canvas.SetLeft( ltsi, 0 );
Canvas.SetTop( ltsi, 105 );
var tsi = new Label( );
tsi.FontSize = 10;
tsi.Content = FormattedCurrencyString( ist.Total_Special_Items );
canvas.Children.Add( tsi );
Canvas.SetLeft( tsi, max );
Canvas.SetTop( tsi, 105 );
// Normalized Income Before Taxes
var lnibt = new Label( );
lnibt.FontSize = 10;
lnibt.Content = "Normalized Income Before Taxes";
canvas.Children.Add( lnibt );
Canvas.SetLeft( lnibt, 0 );
Canvas.SetTop( lnibt, 120 );
var nibt = new Label( );
nibt.FontSize = 10;
nibt.Content = FormattedCurrencyString( ist.Normalized_Income_Before_Taxes );
canvas.Children.Add( nibt );
Canvas.SetLeft( nibt, max );
Canvas.SetTop( nibt, 120 );
// Effect of Special Items on Income Taxes
var leosioit = new Label( );
leosioit.FontSize = 10;
leosioit.Content = "Effect of Special Items on Income Taxes";
canvas.Children.Add( leosioit );
Canvas.SetLeft( leosioit, 0 );
Canvas.SetTop( leosioit, 135 );
var eosioit = new Label( );
eosioit.FontSize = 10;
eosioit.Content = FormattedCurrencyString( ist.Effect_of_Special_Items_on_Income_Taxes );
canvas.Children.Add( eosioit );
Canvas.SetLeft( eosioit, max );
Canvas.SetTop( eosioit, 135 );
// Income Taxes Ex. Impact of Special Items
var liteiosi = new Label( );
liteiosi.FontSize = 10;
liteiosi.Content = "Income Taxes Ex. Impact of Special Items";
canvas.Children.Add( liteiosi );
Canvas.SetLeft( liteiosi, 0 );
Canvas.SetTop( liteiosi, 150 );
var iteiosi = new Label( );
iteiosi.FontSize = 10;
iteiosi.Content = FormattedCurrencyString( ist.Income_Taxes_Ex_Impact_of_Special_Items );
canvas.Children.Add( iteiosi );
Canvas.SetLeft( iteiosi, max );
Canvas.SetTop( iteiosi, 150 );
// Normalized Income After Taxes
var lniat = new Label( );
lniat.FontSize = 10;
lniat.Content = "Normalized Income After Taxes";
canvas.Children.Add( lniat );
Canvas.SetLeft( lniat, 0 );
Canvas.SetTop( lniat, 165 );
var niat = new Label( );
niat.FontSize = 10;
niat.Content = FormattedCurrencyString( ist.Normalized_Income_After_Taxes );
canvas.Children.Add( niat );
Canvas.SetLeft( niat, max );
Canvas.SetTop( niat, 165 );
// Normalized Income Avail to Common
var lniatc = new Label( );
lniatc.FontSize = 10;
lniatc.Content = "Normalized Income Avail to Common";
canvas.Children.Add( lniatc );
Canvas.SetLeft( lniatc, 0 );
Canvas.SetTop( lniatc, 180 );
var niatc = new Label( );
niatc.FontSize = 10;
niatc.Content = FormattedCurrencyString( ist.Normalized_Income_Avail_to_Common );
canvas.Children.Add( niatc );
Canvas.SetLeft( niatc, max );
Canvas.SetTop( niatc, 180 );
// Basic Normalized EPS
var lbne = new Label( );
lbne.FontSize = 10;
lbne.Content = "Basic Normalized EPS";
canvas.Children.Add( lbne );
Canvas.SetLeft( lbne, 0 );
Canvas.SetTop( lbne, 195 );
var bne = new Label( );
bne.FontSize = 10;
bne.Content = FormattedCurrencyString( ist.Basic_Normalized_EPS );
canvas.Children.Add( bne );
Canvas.SetLeft( bne, max );
Canvas.SetTop( bne, 195 );
// Diluted Normalized EPS
var ldne = new Label( );
ldne.FontSize = 10;
ldne.Content = "Diluted Normalized EPS";
canvas.Children.Add( ldne );
Canvas.SetLeft( ldne, 0 );
Canvas.SetTop( ldne, 210 );
var dne = new Label( );
dne.FontSize = 10;
dne.Content = FormattedCurrencyString( ist.Diluted_Normalized_EPS );
canvas.Children.Add( dne );
Canvas.SetLeft( dne, max );
Canvas.SetTop( dne, 210 );
return canvas;
}
public static Canvas IncomeStatementCanvas( IncomeStatement ist )
{
Grid grid = new Grid( );
grid.Width = 700;
grid.Height = 600;
grid.ColumnDefinitions.Add( new ColumnDefinition( ) );
grid.ColumnDefinitions.Add( new ColumnDefinition( ) );
Grid subGridLeft = new Grid( );
subGridLeft.Width = 350;
Grid subGridRight = new Grid( );
subGridRight.Width = 350;
subGridLeft.RowDefinitions.Add( new RowDefinition( ) );
subGridRight.RowDefinitions.Add( new RowDefinition( ) );
subGridRight.RowDefinitions.Add( new RowDefinition( ) );
var cISIBT = ISIBT( ist );
var cISDilutedEPS = ISDilutedEPS( ist );
var cISDilutedNomrmalizedEPS = ISDilutedNormalizedEPS( ist );
subGridLeft.Children.Add( cISIBT );
Grid.SetRow( cISIBT, 0 );
subGridRight.Children.Add( cISDilutedEPS );
subGridRight.Children.Add( cISDilutedNomrmalizedEPS );
Grid.SetRow( cISDilutedEPS, 0 );
Grid.SetRow( cISDilutedNomrmalizedEPS, 1 );
grid.Children.Add( subGridLeft );
grid.Children.Add( subGridRight );
Grid.SetColumn( subGridLeft, 0 );
Grid.SetColumn( subGridRight, 1 );
var canvas = new Canvas( );
canvas.Children.Add( grid );
return canvas;
}
public Canvas ISDilutedEPS( IncomeStatement ist )
{
var canvas = new Canvas( );
int max = "Income Available to Common Excl. Extra Items".Length * 6;
// Income After Tax
var lIncomeAfterTax = new Label( );
lIncomeAfterTax.FontSize = 10;
lIncomeAfterTax.Content = "Income After Tax";
canvas.Children.Add( lIncomeAfterTax );
Canvas.SetLeft( lIncomeAfterTax, 0 );
Canvas.SetTop( lIncomeAfterTax, 0 );
var IncomeAfterTax = new Label( );
IncomeAfterTax.FontSize = 10;
IncomeAfterTax.Content = FormattedCurrencyString( ist.Income_After_Tax );
canvas.Children.Add( IncomeAfterTax );
Canvas.SetLeft( IncomeAfterTax, max );
Canvas.SetTop( IncomeAfterTax, 0 );
// Minority Interest
var lmi = new Label( );
lmi.FontSize = 10;
lmi.Content = "Income After Tax";
canvas.Children.Add( lmi );
Canvas.SetLeft( lmi, 0 );
Canvas.SetTop( lmi, 15 );
var mi = new Label( );
mi.FontSize = 10;
mi.Content = FormattedCurrencyString( ist.Minority_Interest );
canvas.Children.Add( mi );
Canvas.SetLeft( mi, max );
Canvas.SetTop( mi, 15 );
// Equity In Affiliates
var leia = new Label( );
leia.FontSize = 10;
leia.Content = "Equity In Affiliates";
canvas.Children.Add( leia );
Canvas.SetLeft( leia, 0 );
Canvas.SetTop( leia, 30 );
var eia = new Label( );
eia.FontSize = 10;
eia.Content = FormattedCurrencyString( ist.Equity_In_Affiliates );
canvas.Children.Add( eia );
Canvas.SetLeft( eia, max );
Canvas.SetTop( eia, 30 );
// Net Income Before Extra. Items
var lnibei = new Label( );
lnibei.FontSize = 10;
lnibei.Content = "Net Income Before Extra. Items";
canvas.Children.Add( lnibei );
Canvas.SetLeft( lnibei, 0 );
Canvas.SetTop( lnibei, 45 );
var nibei = new Label( );
nibei.FontSize = 10;
nibei.Content = FormattedCurrencyString( ist.Net_Income_Before_Extra_Items );
canvas.Children.Add( nibei );
Canvas.SetLeft( nibei, max );
Canvas.SetTop( nibei, 46 );
// Accounting Change
var lac = new Label( );
lac.FontSize = 10;
lac.Content = "Accounting Change";
canvas.Children.Add( lac );
Canvas.SetLeft( lac, 0 );
Canvas.SetTop( lac, 60 );
var ac = new Label( );
ac.FontSize = 10;
ac.Content = FormattedCurrencyString( ist.Accounting_Change );
canvas.Children.Add( ac );
Canvas.SetLeft( ac, max );
Canvas.SetTop( ac, 60 );
// Discontinued Operations
var ldo = new Label( );
ldo.FontSize = 10;
ldo.Content = "Discontinued Operations";
canvas.Children.Add( ldo );
Canvas.SetLeft( ldo, 0 );
Canvas.SetTop( ldo, 75 );
var dop = new Label( );
dop.FontSize = 10;
dop.Content = FormattedCurrencyString( ist.Discontinued_Operations );
canvas.Children.Add( dop );
Canvas.SetLeft( dop, max );
Canvas.SetTop( dop, 75 );
// Extraordinary Item
var lei = new Label( );
lei.FontSize = 10;
lei.Content = "Extraordinary Item";
canvas.Children.Add( lei );
Canvas.SetLeft( lei, 0 );
Canvas.SetTop( lei, 90 );
var ei = new Label( );
ei.FontSize = 10;
ei.Content = FormattedCurrencyString( ist.Extraordinary_Item );
canvas.Children.Add( ei );
Canvas.SetLeft( ei, max );
Canvas.SetTop( ei, 90 );
// Net Income
var lni = new Label( );
lni.FontSize = 10;
lni.Content = "Net Income";
canvas.Children.Add( lni );
Canvas.SetLeft( lni, 0 );
Canvas.SetTop( lni, 105 );
var ni = new Label( );
ni.FontSize = 10;
ni.Content = FormattedCurrencyString( ist.Net_Income );
canvas.Children.Add( ni );
Canvas.SetLeft( ni, max );
Canvas.SetTop( ni, 105 );
// Preferred Dividends
var lpd = new Label( );
lpd.FontSize = 10;
lpd.Content = "Preferred Dividends";
canvas.Children.Add( lpd );
Canvas.SetLeft( lpd, 0 );
Canvas.SetTop( lpd, 120 );
var pd = new Label( );
pd.FontSize = 10;
pd.Content = FormattedCurrencyString( ist.Preferred_Dividends );
canvas.Children.Add( pd );
Canvas.SetLeft( pd, max );
Canvas.SetTop( pd, 120 );
// Income Available to Common Excl. Extra Items
var liatceei = new Label( );
liatceei.FontSize = 10;
liatceei.Content = "Income Available to Common Excl. Extra Items";
canvas.Children.Add( liatceei );
Canvas.SetLeft( liatceei, 0 );
Canvas.SetTop( liatceei, 135 );
var iatceei = new Label( );
iatceei.FontSize = 10;
iatceei.Content = FormattedCurrencyString( ist.Income_Available_to_Common_Excl_Extra_Items );
canvas.Children.Add( iatceei );
Canvas.SetLeft( iatceei, max );
Canvas.SetTop( iatceei, 135 );
// Income Available to Common Incl. Extra Items
var liatciei = new Label( );
liatciei.FontSize = 10;
liatciei.Content = "Income Available to Common Incl. Extra Items";
canvas.Children.Add( liatciei );
Canvas.SetLeft( liatciei, 0 );
Canvas.SetTop( liatciei, 150 );
var iatciei = new Label( );
iatciei.FontSize = 10;
iatciei.Content = FormattedCurrencyString( ist.Income_Available_to_Common_Incl_Extra_Items );
canvas.Children.Add( iatciei );
Canvas.SetLeft( iatciei, max );
Canvas.SetTop( iatciei, 150 );
// Basic Weighted Average Shares
var lbwas = new Label( );
lbwas.FontSize = 10;
lbwas.Content = "Basic Weighted Average Shares";
canvas.Children.Add( lbwas );
Canvas.SetLeft( lbwas, 0 );
Canvas.SetTop( lbwas, 175 );
var bwas = new Label( );
bwas.FontSize = 10;
bwas.Content = FormattedCurrencyString( ist.Basic_Weighted_Average_Shares );
canvas.Children.Add( bwas );
Canvas.SetLeft( bwas, max );
Canvas.SetTop( bwas, 175 );
// Basic EPS Excluding Extraordinary Items
var lbeeei = new Label( );
lbeeei.FontSize = 10;
lbeeei.Content = "Basic EPS Excluding Extraordinary Items";
canvas.Children.Add( lbeeei );
Canvas.SetLeft( lbeeei, 0 );
Canvas.SetTop( lbeeei, 190 );
var beeei = new Label( );
beeei.FontSize = 10;
beeei.Content = FormattedCurrencyString( ist.Basic_EPS_Excluding_Extraordinary_Items );
canvas.Children.Add( beeei );
Canvas.SetLeft( beeei, max );
Canvas.SetTop( beeei, 190 );
// Basic EPS Including Extraordinary Items
var lbeiei = new Label( );
lbeiei.FontSize = 10;
lbeiei.Content = "Basic EPS Including Extraordinary Items";
canvas.Children.Add( lbeiei );
Canvas.SetLeft( lbeiei, 0 );
Canvas.SetTop( lbeiei, 205 );
var beiei = new Label( );
beiei.FontSize = 10;
beiei.Content = FormattedCurrencyString( ist.Basic_EPS_Including_Extraordinary_Items );
canvas.Children.Add( beiei );
Canvas.SetLeft( beiei, max );
Canvas.SetTop( beiei, 205 );
// Dilution Adjustment
var lda = new Label( );
lda.FontSize = 10;
lda.Content = "Dilution Adjustment";
canvas.Children.Add( lda );
Canvas.SetLeft( lda, 0 );
Canvas.SetTop( lda, 220 );
var da = new Label( );
da.FontSize = 10;
da.Content = FormattedCurrencyString( ist.Dilution_Adjustment );
canvas.Children.Add( da );
Canvas.SetLeft( da, max );
Canvas.SetTop( da, 220 );
// Diluted Weighted Average Shares
var ldwas = new Label( );
ldwas.FontSize = 10;
ldwas.Content = "Diluted Weighted Average Shares";
canvas.Children.Add( ldwas );
Canvas.SetLeft( ldwas, 0 );
Canvas.SetTop( ldwas, 235 );
var dwas = new Label( );
dwas.FontSize = 10;
dwas.Content = FormattedCurrencyString( ist.Diluted_Weighted_Average_Shares );
canvas.Children.Add( dwas );
Canvas.SetLeft( dwas, max );
Canvas.SetTop( dwas, 235 );
//Diluted EPS Excluding Extraordinary Items
var ldeeeis = new Label( );
ldeeeis.FontSize = 10;
ldeeeis.Content = "Diluted EPS Excluding Extraordinary Items";
canvas.Children.Add( ldeeeis );
Canvas.SetLeft( ldeeeis, 0 );
Canvas.SetTop( ldeeeis, 250 );
var deeeis = new Label( );
deeeis.FontSize = 10;
deeeis.Content = FormattedCurrencyString( ist.Diluted_EPS_Excluding_Extraordinary_Items );
canvas.Children.Add( deeeis );
Canvas.SetLeft( deeeis, max );
Canvas.SetTop( deeeis, 250 );
return canvas;
}
static void CreateIndividualIncomeStatement( IncomeStatement IS )
{
string tabName = ( IS.Period == Period.Annual ? "A" : "Q" )
+ "_" + IS.PeriodEnd.ToShortDateString( ).Replace( "/", "_" );
var ws = pck.Workbook.Worksheets.Add( tabName );
ws.Cells [ 1, 1 ].Value = "Income Statement for " + ( IS.Period == Period.Annual ? " Year" : " Quarter" ) + " Ending " + IS.PeriodEnd.ToShortDateString( );
ws.Cells [ "A1:H1" ].Merge = true;
ws.Cells [ 3, 1 ].Value = "Revenue";
ws.Cells [ 3, 2 ].Value = IS.Revenue;
ws.Cells [ 4, 1 ].Value = "Other Revenue, Total";
ws.Cells [ 4, 2 ].Value = IS.Other_Revenue_Total;
ws.Cells [ 5, 1 ].Value = "Total Revenue";
ws.Cells [ 5, 2 ].Value = IS.Total_Revenue;
ws.Cells [ "A5:B5" ].Style.Font.Bold = true;
ws.Cells [ "A5:B5" ].Style.Border.Top.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "A5:B5" ].Style.Border.Bottom.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "A5:A5" ].Style.Border.Left.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "B5:B5" ].Style.Border.Right.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ 6, 1 ].Value = "Cost of Revenue, Total";
ws.Cells [ 6, 2 ].Value = IS.Cost_of_Revenue_Total;
ws.Cells [ 7, 1 ].Value = "Gross Profit";
ws.Cells [ 7, 2 ].Value = IS.Gross_Profit;
ws.Cells [ "A7:B7" ].Style.Font.Bold = true;
ws.Cells [ "A7:B7" ].Style.Border.Top.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "A7:B7" ].Style.Border.Bottom.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "A7:A7" ].Style.Border.Left.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "B7:B7" ].Style.Border.Right.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ 8, 1 ].Value = "Selling/General/Admin. Expenses, Total";
ws.Cells [ 8, 2 ].Value = IS.Selling_and_General_and_Admin_Expenses_Total;
ws.Cells [ 9, 1 ].Value = "Research & Development";
ws.Cells [ 9, 2 ].Value = IS.Research_and_Development;
ws.Cells [ 10, 1 ].Value = "Depreciation/Amortization";
ws.Cells [ 10, 2 ].Value = IS.Depreciation_and_Amortization;
ws.Cells [ 11, 1 ].Value = "Interest Expense (Income) - Net Operating";
ws.Cells [ 11, 2 ].Value = IS.Interest_Expense__Income___less_Net_Operating;
ws.Cells [ 12, 1 ].Value = "Unusual Expense (Income)";
ws.Cells [ 12, 2 ].Value = IS.Unusual_Expense___Income__;
ws.Cells [ 13, 1 ].Value = "Other Operating Expenses, Total";
ws.Cells [ 14, 2 ].Value = IS.Other_Operating_Expenses_Total;
ws.Cells [ 15, 1 ].Value = "Total Operating Expense";
ws.Cells [ 15, 2 ].Value = IS.Total_Operating_Expense;
ws.Cells [ 16, 1 ].Value = "Operating Income";
ws.Cells [ 16, 2 ].Value = IS.Operating_Income;
ws.Cells [ "A16:B16" ].Style.Font.Bold = true;
ws.Cells [ "A16:B16" ].Style.Border.Top.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "A16:B16" ].Style.Border.Bottom.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "A16:A16" ].Style.Border.Left.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "B16:B16" ].Style.Border.Right.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ 17, 1 ].Value = "Interest Income (Expense), Net Non-Operating";
ws.Cells [ 17, 2 ].Value = IS.Interest_Income__Expense___Net_NonOperating;
ws.Cells [ 18, 1 ].Value = "Gain (Loss) on Sale of Assets";
ws.Cells [ 18, 2 ].Value = IS.Gain___Loss___on_Sale_of_Assets;
ws.Cells [ 19, 1 ].Value = "Other, Net";
ws.Cells [ 19, 2 ].Value = IS.Other_Net;
ws.Cells [ 20, 1 ].Value = "Income Before Tax";
ws.Cells [ 20, 2 ].Value = IS.Income_Before_Tax;
ws.Cells [ 21, 1 ].Value = "Income After Tax";
ws.Cells [ 21, 2 ].Value = IS.Income_After_Tax;
ws.Cells [ 22, 1 ].Value = "Minority Interest";
ws.Cells [ 22, 2 ].Value = IS.Minority_Interest;
ws.Cells [ 23, 1 ].Value = "Equity In Affiliates";
ws.Cells [ 23, 2 ].Value = IS.Equity_In_Affiliates;
ws.Cells [ 24, 1 ].Value = "Net Income Before Extra. Items";
ws.Cells [ 24, 2 ].Value = IS.Net_Income_Before_Extra_Items;
ws.Cells [ 25, 1 ].Value = "Accounting Change";
ws.Cells [ 25, 2 ].Value = IS.Accounting_Change;
ws.Cells [ 26, 1 ].Value = "Discontinued Operations";
ws.Cells [ 26, 2 ].Value = IS.Discontinued_Operations;
ws.Cells [ 27, 1 ].Value = "Extraodinary Item";
ws.Cells [ 27, 2 ].Value = IS.Extraordinary_Item;
ws.Cells [ 28, 1 ].Value = "Net Income";
ws.Cells [ 28, 2 ].Value = IS.Net_Income;
ws.Cells["A28:B28"].Style.Font.Bold = true;
ws.Cells [ "A28:B28" ].Style.Border.Top.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "A28:B28" ].Style.Border.Bottom.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "A28:A28" ].Style.Border.Left.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ "B28:B28" ].Style.Border.Right.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thick;
ws.Cells [ 29, 1 ].Value = "Preferred Dividends";
ws.Cells [ 29, 2 ].Value = IS.Preferred_Dividends;
ws.Cells [ 30, 1 ].Value = "Income Available to Common Excl. Items";
ws.Cells [ 30, 2 ].Value = IS.Income_Available_to_Common_Excl_Extra_Items;
ws.Cells [ 31, 1 ].Value = "Income Available to Common Incl. Items";
ws.Cells [ 31, 2 ].Value = IS.Income_Available_to_Common_Incl_Extra_Items;
ws.Cells [ 32, 1 ].Value = "Basic Weighted Average Shares";
ws.Cells [ 32, 2 ].Value = IS.Basic_Weighted_Average_Shares;
ws.Cells [ 33, 1 ].Value = "Basic EPS Excluding Extroadinary Items";
ws.Cells [ 33, 2 ].Value = IS.Basic_EPS_Excluding_Extraordinary_Items;
ws.Cells [ 34, 1 ].Value = "Basic EPS Including Extroadinary Items";
ws.Cells [ 34, 2 ].Value = IS.Basic_EPS_Including_Extraordinary_Items;
ws.Cells [ 35, 1 ].Value = "Dividends per Share - Common Stock Primary Issue";
ws.Cells [ 35, 2 ].Value = IS.Dividends_per_Share__less__Common_Stock_Primary_Issue;
ws.Cells [ 36, 1 ].Value = "Gross Dividends - Common Stock";
ws.Cells [ 36, 2 ].Value = IS.Gross_Dividends__less__Common_Stock;
ws.Cells [ 37, 1 ].Value = "Net Income after Stock Based Comp. Expense";
ws.Cells [ 37, 2 ].Value = IS.Net_Income_after_Stock_Based_Comp_Expense;
ws.Cells [ 38, 1 ].Value = "Basic EPS after Stock Based Comp. Expense";
ws.Cells [ 38, 2 ].Value = IS.Basic_EPS_after_Stock_Based_Comp_Expense;
ws.Cells [ 39, 1 ].Value = "Diluted EPS after Stock Based Comp. Expense";
ws.Cells [ 39, 2 ].Value = IS.Diluted_EPS_after_Stock_Based_Comp_Expense;
ws.Cells [ 40, 1 ].Value = "Depreciation, Supplemental";
ws.Cells [ 40, 2 ].Value = IS.Depreciation_Supplemental;
ws.Cells [ 41, 1 ].Value = "Total Special Items";
ws.Cells [ 41, 2 ].Value = IS.Total_Special_Items;
ws.Cells [ 42, 1 ].Value = "Normalized Income Before Taxes";
ws.Cells [ 42, 2 ].Value = IS.Normalized_Income_Before_Taxes;
ws.Cells [ 43, 1 ].Value = "Effect of Special Items on Income Taxes";
ws.Cells [ 43, 2 ].Value = IS.Effect_of_Special_Items_on_Income_Taxes;
ws.Cells [ 44, 1 ].Value = "Income Taxes Ex. Impact of Special Items";
ws.Cells [ 44, 2 ].Value = IS.Income_Taxes_Ex_Impact_of_Special_Items;
ws.Cells [ 45, 1 ].Value = "Normalized Income After Taxes";
ws.Cells [ 45, 2 ].Value = IS.Normalized_Income_After_Taxes;
ws.Cells [ 46, 1 ].Value = "Normalized Income Avail to Common";
ws.Cells [ 46, 2 ].Value = IS.Normalized_Income_Avail_to_Common;
ws.Cells [ 47, 1 ].Value = "Basic Normalized EPS";
ws.Cells [ 47, 2 ].Value = IS.Basic_Normalized_EPS;
ws.Cells [ 48, 1 ].Value = "Diluted Normalized EPS";
ws.Cells [ 48, 2 ].Value = IS.Diluted_Normalized_EPS;
ws.Cells [ "A3:B3" ].Style.Border.Top.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thin;
ws.Cells [ "A3:A48" ].Style.Border.Left.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thin;
ws.Cells [ "B3:B48" ].Style.Border.Right.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thin;
ws.Cells [ "A48:B48" ].Style.Border.Bottom.Style = OfficeOpenXml.Style.ExcelBorderStyle.Thin;
for ( int i = 3; i < 49; i++ )
ws.Cells [ i, 2 ].Style.Numberformat.Format = "\"$\"#,##0;";
}
