BAB 18 - Financial Statement Analysis

8/3/2019 BAB 18 - Financial Statement Analysis

1/52

Financial Statement

Analysis

Chapter 18


2/52

The Annual Report

Usually Contains ...

financial statements.

notes to the financial statements.

a summary of accounting methods used.management discussion and analysis of the

financial statements.

an auditors report.comparative financial data for 5 to 10

years.


3/52

Objective 1

Perform a Horizontal Analysis

of Financial Statements.


4/52

Horizontal Analysis

Increase/(Decrease)

2005 2004 Amount PercentSales $41,500 $37,850 $3,650 9.6%

Expenses 40,000 36,900 3,100 8.4%

Net income 1,500 950 550 57.9%


5/52

2005 2004 Difference

Sales $41,500 $37,850 $3,650

$3,650 $37,850 = .0964, or 9.6%

Horizontal Analysis


6/52

Trend Percentages...

are computed by selecting a base year

whose amounts are set equal to 100%.

The amounts of each following year areexpressed as a percentage of the base

amount.

Trend % = Any year $ Base year $


7/52

Year 2005 2004 2003

Revenues $27,611 $24,215 $21,718

Cost of sales 15,318 14,709 13,049

Gross profit $12,293 $ 9,506 $ 8,669

2003 is the base year.

What are the trend percentages?

Trend Percentages


8/52

Year 2005 2004 2003

Revenues 127% 111% 100%

Cost of sales 117% 113% 100%

Gross profit 142% 110% 100%

Trend Percentages

These percentages were calculated bydividing each item by the base year.


9/52


10/52

Vertical Analysis...

compares each item in a financial

statement to a base number set to 100%.

Every item on the financial statement isthen reported as a percentage of that base.


11/52

Vertical Analysis

2005 %

Revenues $38,303 100.0

Cost of sales 19,688 51.4Gross profit $18,615 48.6

Total operating expenses 13,209 34.5

Operating income $ 5,406 14.1

Other income 2,187 5.7Income before taxes $ 7,593 19.8

Income taxes 2,827 7.4

Net income $ 4,766 12.4


12/52

Vertical Analysis

Assets 2005 %

Current assets:

Cash $ 1,816 4.7Receivables net 10,438 26.9

Inventories 6,151 15.9

Prepaid expenses 3,526 9.1

Total current assets $21,931 56.6Plant and equipment, net 6,847 17.7

Other assets 9,997 25.7

Total assets $38,775 100.0


13/52

Objective 3

Understand Benchmarking


14/52

Common-size Statements

On the income statement, each item isexpressed as a percentage of net sales.

On the balance sheet, the common size isthe total on each side of the accountingequation.

Common-size statements are used to

compare one company to other companies,and to the industry average.


15/52

Benchmarking

43.0%

38.2%

8.0%

10.8%

51.4%

28.8%

7.4%

12.4%

Percent of Net Sales

MCILucent Technologies

Cost of goods sold Operating expensesIncome tax Net income


16/52

Objective 4

Using Ratios


17/52

Ratio Classification

1 Measuring ability to pay current liabilities

2 Measuring ability to sell inventory and

collect receivables3 Measuring ability to pay short-term and

long-term debt

4 Measuring profitability5 Analyzing stock as an investment


18/52

Palisades Furniture Example

Net sales (Year 2005) $858,000

Cost of goods sold 513,000

Gross profit $345,000Total operating expenses 244,000

Operating income $101,000

Interest revenue 4,000

Interest expense (24,000)Income before taxes $ 81,000

Income taxes 33,000

Net income $ 48,000


19/52


Assets 20x5 20x4

Current assets:

Cash $ 29,000 $ 32,000Receivables net 114,000 85,000

Inventories 113,000 111,000

Prepaid expenses 6,000 8,000

Total current assets $262,000 $236,000Long-term investments 18,000 9,000

Plant and equipment, net 507,000 399,000

Total assets $787,000 $644,000


20/52


Liabilities 20x5 20x4

Current liabilities:

Notes payable $ 42,000 $ 27,000Accounts payable 73,000 68,000

Accrued liabilities 27,000 31,000

Total current liabilities $142,000 $126,000

Long-term debt 289,000 198,000

Total liabilities $431,000 $324,000


21/52

Stockholders Equity 20x5 20x4

Common stock, no par $186,000 $186,000

Retained earnings 170,000 134,000Total stockholders equity $356,000 $320,000

Total liabilities and

stockholders equity $787,000 $644,000



22/52

Current ratio =

Total current assets Total current liabilities

The current ratio measures

the companys ability to pay

current liabilities with current assets.

Measuring Ability to

Pay Current Liabilities


23/52



Palisades current ratio:

20x4: $236,000 $126,000 = 1.87

20x5: $262,000 $142,000 = 1.85 The industry average is 1.50.

The current ratio decreased slightly

during 20x5.


24/52

Acid-test ratio =

(Cash + Short-term investments+ Net current receivables)

Total current liabilities



The acid-test ratio shows the companys

ability to pay all current liabilities

if they come due immediately.


25/52



Palisades acid-test ratio:

20x4: ($32,000 + $85,000) $126,000 =

.93 20x5: ($29,000 + $114,000) $142,000 =

1.01

The industry average is .40. The companys acid-test ratio improved

considerably during 20x5.


26/52

Inventory turnover = Cost of goods sold

Average inventory

Inventory turnover is a measure

of the number of times the average

level of inventory is sold during a year.


Sell Inventory


27/52


Sell Inventory

Palisades inventory turnover:

20x5: $513,000 $112,000 = 4.58

The industry average is 3.4. A high number indicates an ability to

quickly sell inventory.


28/52

Accounts receivable turnover =

Net credit sales Average accounts receivable

Accounts receivable turnover measures a companys

ability to collect cash from credit customers.


Collect Receivables


29/52


Collect Receivables

Palisades accounts receivable turnover:

20x5: $858,000 $99,500 = 8.62 times

The industry average is 51 times. Palisades receivable turnover is much

lower than the industry average.

The company is a home-town store thatsells to local people who tend to pay theirbills over a lengthy period of time.


30/52

One days sales = Net sales 365 days

Days sales in Accounts Receivable =

Average net Accounts Receivable One days sales


Collect Receivables

Days sales in receivable ratio measures how

many days sales remain in Accounts Receivable.


31/52


Collect Receivables

Palisades days sales in Accounts

Receivable for 20x5:

One days sales: $858,000 365 = $2,351

Days sales in Accounts Receivable:

$99,500 $2,351 = 42 days The industry average is 7 days.

i Abili


32/52

Total liabilities Total assets


Pay Debt

The debt ratio indicates the proportion

of assets financed with debt.


33/52


Pay Debt

Palisades debt ratio:

20x4: $324,000 $644,000 = 0.50


Palisades Furniture expanded operations

during 20x5 by financing throughborrowing.


34/52

Times-interest-earned

= Income from operations Interest expense


Pay Debt

Times-interest-earned ratio

measures the number of times

operating income can cover interest expense.


35/52


Pay Debt

Palisades times-interest-earned ratio:

20x4: $ 57,000 $14,000 = 4.07


The companys times-interest-earned ratio

increased in 20x5. This is a favorable sign.


36/52

Rate of return on net sales =

Net income Net sales

Measuring Profitability

Rate of return on net sales shows the percentage

of each sales dollar earned as net income.


37/52


Palisades rate of return on sales:

20x4: $26,000 $803,000 = 0.032


The increase is significant in itself and also

because it is much better than the industryaverage.


38/52

Rate of return on total assets = (Net income

+ interest expense) Average total assets


Rate of return on total assets measures

how profitably a company uses its assets.


39/52


Palisades rate of return on total assets

for 20x5:

($48,000 + $24,000) $715,500 = 0.101 The industry average is 0.078.

How does Palisades compare to the

industry? Very favorably.


40/52

Rate of return on common stockholders equity

= (Net incomepreferred dividends) Average common stockholders equity


Common equity includes additional

paid-in capital on common

stock and retained earnings.


41/52


Palisades rate of return on common

stockholders equity for 20x5:

($48,000$0) $338,000 = 0.142 The industry average is 0.121.

Why is this ratio larger than the return on

total assets (.101)? Because Palisades uses leverage.


42/52


Earnings per share of common stock

= (Net incomePreferred dividends) Number of shares of common stock outstanding


43/52


Palisades earnings per share:

20x4: ($26,000$0) 10,000 = $2.60

20x5: ($48,000$0) 10,000 = $4.80 This large increase in EPS is considered

very unusual.

A l i St k


44/52

Analyzing Stock as an

Investment

Price/earning ratio is the ratio of market

price per share to earnings per share.

20x4: $35 $2.60 = 13.5 20x5: $60 $4.80 = 12.5

Given Palisades Furnitures 20x5 P/E ratio

of 12.5, we would say that the companysstock is selling at 12.5 times earnings.

A l i St k


45/52

Dividend per share of common

(or preferred) stock Market price per shareof common (or preferred) stock


Investment

Dividend yield shows the percentage

of a stocks market value returned as

dividends to stockholders each period.

A l i St k


46/52


Investment

Dividend yield on Palisades common stock:

20x4: $1.00 $35.00 = .029 (2.9%)

20x5: $1.20 $60.00 = .020 (2%) An investor who buys Palisades Furniture common

stock for $60 can expect to receive 2% of the

investment annually in the form of cash dividends.

A l i St k


47/52


Investment

Book value per share of common stock

= (Total stockholders equity Preferred equity) Number of shares of common stock outstanding

A l i St k


48/52


Investment

Book value per share of Palisades

common stock:

20x4: ($320,000$0) 10,000 = $32.00 20x5: ($356,000$0) 10,000 = $35.60

Book value bears no relationship to market

value.

Li it ti f Fi i l


49/52

Limitations of Financial

Analysis

Business decisions are made in a world of

uncertainty.

No single ratio or one-year figure shouldbe relied upon to provide an assessment of

a companys performance.


50/52

Objective 5

Other Evaluation Tools

Economic Val e Added


51/52

Economic Value Added

(EVA)

Economic value added (EVA) combines

accounting income and corporate finance

to measure whether the companys

operations have increased stockholder

wealth.

EVA = Net income + Interest expense

Capital charge


52/52

End of Chapter 18

Documents

BAB 18 - Financial Statement Analysis