| If Cost
of Goods Sold is controlled (generally, sales in denominator of PLI): |
| Receivables Adjustment (“RA”): |
|
RA = {[(ARt / salest)
x salesc] - ARc} x {i/[1+(i
x hc)]}
|
| Payables Adjustment (“PA”): |
|
PA = {[(APt / salest)
x salesc] - APc} x {i/[1+(i
x hc)]}
|
| Inventory Adjustment (“IA”): |
|
IA = {[(INVt / salest)
x salesc] - INVc } x i
|
| PP&E Adjustment (“PPEA”): |
|
PPEA = {[(PPEt / salest)
x salesc] - PPEc} x i
|
| If Sales
are controlled (generally, costs in the denominator of PLI):[a] |
| Receivables Adjustment (“RA”): |
|
RA = {[(ARt / tct) x
tcc] - ARc} x {i/[1+(i x hc)]}
|
| Payables Adjustment (“PA”): |
|
PA = {[(APt / tct) x
tcc] - APc} x {i/[1+(i x hc)]}
|
| Inventory Adjustment (“IA”): |
|
IA = {[(INVt / tct) x
tcc] - INVc } x i
|
| PP&E Adjustment (“PPEA”): |
|
PPEA = {[(PPEt / tct)
x tcc] - PPEc} x i
|
| Then Adjust
Comparables as Follows: |
| adjusted salesc =
salesc + RA
|
| adjusted cogsc =
cogsc + PA - IA
|
| adjusted opexc =
opexc - PPEA
|