fin st analysis
TRANSCRIPT
-
8/3/2019 Fin St Analysis
1/53
18 - 12002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Financial Statement Analysis
Chapter 18
-
8/3/2019 Fin St Analysis
2/53
18 - 22002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
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.
-
8/3/2019 Fin St Analysis
3/53
18 - 32002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Objective 1
Perform a horizontal analysis
of financial statements.
-
8/3/2019 Fin St Analysis
4/53
18 - 42002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Horizontal Analysis
Increase/(Decrease)
2002 2001 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%
-
8/3/2019 Fin St Analysis
5/53
18 - 52002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
2002 2001 Difference
Sales $41,500 $37,850 $3,650
$3,650 $37,850 = .0964, or 9.6%
Horizontal Analysis
-
8/3/2019 Fin St Analysis
6/53
18 - 62002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
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 $
-
8/3/2019 Fin St Analysis
7/5318 - 72002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Year 2000 1999 1998
Revenues $27,611 $24,215 $21,718
Cost of sales 15,318 14,709 13,049
Gross profit $12,293 $ 9,506 $ 8,669
1998 is the base year.
What are the trend percentages?
Trend Percentages
-
8/3/2019 Fin St Analysis
8/5318 - 82002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Year 2000 1999 1998
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.
-
8/3/2019 Fin St Analysis
9/5318 - 92002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Objective 2
Perform a vertical analysis
of financial statements.
-
8/3/2019 Fin St Analysis
10/5318 - 102002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
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.
-
8/3/2019 Fin St Analysis
11/5318 - 112002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Vertical Analysis
1999 %
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
-
8/3/2019 Fin St Analysis
12/5318 - 122002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Vertical Analysis
Assets 1999 %
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
-
8/3/2019 Fin St Analysis
13/5318 - 132002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Objective 3
Prepare common-sizefinancial statements.
-
8/3/2019 Fin St Analysis
14/5318 - 142002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Common-size Statements
On the income statement, each item is
expressed as a percentage of net sales.
On the balance sheet, the common size isthe total on each side of the accounting
equation.
Common-size statements are used tocompare one company to other companies,
and to the industry average.
-
8/3/2019 Fin St Analysis
15/5318 - 152002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
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
-
8/3/2019 Fin St Analysis
16/5318 - 162002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Objective 4
Compute the standard
financial ratios.
-
8/3/2019 Fin St Analysis
17/53
18 - 172002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Ratio Classification
1 Measuring ability to pay current liabilities
2 Measuring ability to sell inventory and
collect receivables
3 Measuring ability to pay short-term and
long-term debt
4 Measuring profitability
5 Analyzing stock as an investment
-
8/3/2019 Fin St Analysis
18/53
18 - 182002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Palisades Furniture Example
Net sales (Year 2002) $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
-
8/3/2019 Fin St Analysis
19/53
18 - 192002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Palisades Furniture Example
Assets 20x2 20x1
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
-
8/3/2019 Fin St Analysis
20/53
18 - 202002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Palisades Furniture Example
Liabilities 20x2 20x1
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
-
8/3/2019 Fin St Analysis
21/53
18 - 212002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Stockholders Equity 20x2 20x1
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
Palisades Furniture Example
-
8/3/2019 Fin St Analysis
22/53
18 - 222002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
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
-
8/3/2019 Fin St Analysis
23/53
18 - 232002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Ability to
Pay Current Liabilities
Palisades current ratio:
20x1: $236,000 $126,000 = 1.87
20x2: $262,000 $142,000 = 1.85
The industry average is 1.80.
The current ratio decreased slightly
during 20x2.
-
8/3/2019 Fin St Analysis
24/53
18 - 242002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Acid-test ratio =
(Cash + Short-term investments+ Net current receivables)
Total current liabilities
Measuring Ability to
Pay Current Liabilities
The acid-test ratio shows the companys
ability to pay all current liabilities
if they come due immediately.
-
8/3/2019 Fin St Analysis
25/53
18 - 252002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Ability to
Pay Current Liabilities
Palisades acid-test ratio:
20x1: ($32,000 + $85,000) $126,000 = .93
20x2: ($29,000 + $114,000) $142,000 = 1.01
The industry average is .60.
The companys acid-test ratio improved
considerably during 20x2.
-
8/3/2019 Fin St Analysis
26/53
18 - 262002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
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.
Measuring Ability to
Sell Inventory
-
8/3/2019 Fin St Analysis
27/53
18 - 272002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Ability to
Sell Inventory
Palisades inventory turnover:
20x2: $513,000 $112,000 = 4.58
The industry average is 2.70.
A high number indicates an ability to
quickly sell inventory.
-
8/3/2019 Fin St Analysis
28/53
18 - 282002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Accounts receivable turnover =
Net credit sales Average accounts receivable
Accounts receivable turnover measures a companys
ability to collect cash from credit customers.
Measuring Ability to
Collect Receivables
-
8/3/2019 Fin St Analysis
29/53
18 - 292002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Ability to
Collect Receivables
Palisades accounts receivable turnover:
20x2: $858,000 $99,500 = 8.62 times
The industry average is 22.2 times.
Palisades receivable turnover is much
lower than the industry average.
The company is a home-town store that
sells to local people who tend to pay their
bills over a lengthy period of time.
-
8/3/2019 Fin St Analysis
30/53
18 - 302002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
One days sales = Net sales 365 days
Days sales in Accounts Receivable =
Average net Accounts Receivable One days sales
Measuring Ability to
Collect Receivables
Days sales in receivable ratio measures how
many days sales remain in Accounts Receivable.
-
8/3/2019 Fin St Analysis
31/53
18 - 312002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Ability to
Collect Receivables
Palisades days sales in Accounts
Receivable for 20x2:
One days sales:
$858,000 365 = $2,351
Days sales in Accounts Receivable:
$99,500 $2,351 = 42 days
The industry average is 16 days.
-
8/3/2019 Fin St Analysis
32/53
18 - 322002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Total liabilities Total assets
Measuring Ability to
Pay Debt
The debt ratio indicates the proportion
of assets financed with debt.
-
8/3/2019 Fin St Analysis
33/53
18 - 332002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Ability to
Pay Debt
Palisades debt ratio:
20x1: $324,000 $644,000 = 0.50
20x2: $431,000 $787,000 = 0.55
The industry average is 0.61.
Palisades Furniture expanded operations
during 20x2 by financing through
borrowing.
-
8/3/2019 Fin St Analysis
34/53
18 - 342002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Times-interest-earned
= Income from operations Interest expense
Measuring Ability to
Pay Debt
Times-interest-earned ratio
measures the number of times
operating income can cover interest expense.
-
8/3/2019 Fin St Analysis
35/53
18 - 352002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Ability to
Pay Debt
Palisades times-interest-earned ratio:
20x1: $ 57,000 $14,000 = 4.07
20x2: $101,000 $24,000 = 4.21
The industry average is 2.00.
The companys times-interest-earned ratio
increased in 20x2.
This is a favorable sign.
-
8/3/2019 Fin St Analysis
36/53
18 - 362002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
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.
-
8/3/2019 Fin St Analysis
37/53
18 - 372002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Profitability
Palisades rate of return on sales:
20x1: $26,000 $803,000 = 0.032
20x2: $48,000 $858,000 = 0.056
The industry average is 0.008.
The increase is significant in itself and also
because it is much better than the industry
average.
-
8/3/2019 Fin St Analysis
38/53
18 - 382002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Rate of return on total assets = (Net income
+ interest expense) Average total assets
Measuring Profitability
Rate of return on total assets measures
how profitably a company uses its assets.
-
8/3/2019 Fin St Analysis
39/53
18 - 392002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Profitability
Palisades rate of return on total assets
for 20x2:
($48,000 + $24,000) $715,500 = 0.101
The industry average is 0.049.
How does Palisades compare to the
industry?
Very favorably.
-
8/3/2019 Fin St Analysis
40/53
18 - 402002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Rate of return on common stockholders equity
= (Net incomepreferred dividends) Average common stockholders equity
Measuring Profitability
Common equity includes additional
paid-in capital on common
stock and retained earnings.
-
8/3/2019 Fin St Analysis
41/53
18 - 412002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Profitability
Palisades rate of return on common
stockholders equity for 20x2:
($48,000$0) $338,000 = 0.142
The industry average is 0.093.
Why is this ratio larger than the return on
total assets (.101)?
Because Palisades uses leverage.
-
8/3/2019 Fin St Analysis
42/53
18 - 422002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Profitability
Earnings per share of common stock
= (Net incomePreferred dividends) Number of shares of common stock outstanding
-
8/3/2019 Fin St Analysis
43/53
18 - 432002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Measuring Profitability
Palisades earnings per share:
20x1: ($26,000$0) 10,000 = $2.60
20x2: ($48,000$0) 10,000 = $4.80
This large increase in EPS is considered
very unusual.
-
8/3/2019 Fin St Analysis
44/53
18 - 442002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Analyzing Stock as an Investment
Price/earning ratio is the ratio of market
price per share to earnings per share.
20x1: $35 $2.60 = 13.5
20x2: $50 $4.80 = 10.4
Given Palisades Furnitures 20x2 P/E ratio
of 10.4, we would say that the companysstock is selling at 10.4 times earnings.
-
8/3/2019 Fin St Analysis
45/53
18 - 452002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Dividend per share of common
(or preferred) stock Market price per shareof common (or preferred) stock
Analyzing Stock as an Investment
Dividend yield shows the percentage
of a stocks market value returned as
dividends to stockholders each period.
-
8/3/2019 Fin St Analysis
46/53
18 - 462002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Analyzing Stock as an Investment
Dividend yield on Palisades common stock:
20x1: $1.00 $35.00 = .029 (2.9%)
20x2: $1.20 $50.00 = .024 (2.4%)
An investor who buys Palisades Furniture
common stock for $50 can expect to receive
2.4% of the investment annually in the formof cash dividends.
-
8/3/2019 Fin St Analysis
47/53
18 - 472002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Analyzing Stock as an Investment
Book value per share of common stock
= (Total stockholders equity Preferred equity) Number of shares of common stock outstanding
-
8/3/2019 Fin St Analysis
48/53
18 - 482002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Analyzing Stock as an Investment
Book value per share of palisades common
stock:
20x1: ($320,000$0) 10,000 = $32.00 20x2: ($356,000$0) 10,000 = $35.60
Book value bears no relationship to market
value.
-
8/3/2019 Fin St Analysis
49/53
18 - 492002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Objective 5
Use ratios in decision making.
-
8/3/2019 Fin St Analysis
50/53
18 - 502002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Limitations of Financial Analysis
Business decisions are made in a world of
uncertainty.
No single ratio or one-year figure should berelied upon to provide an assessment of a
companys performance.
-
8/3/2019 Fin St Analysis
51/53
18 - 512002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Objective 6
Measure economic value added.
-
8/3/2019 Fin St Analysis
52/53
18 - 522002 Prentice Hall, Inc. Business Publishing Accounting, 5/E Horngren/Harrison/Bamber
Economic Value Added (EVA)
Economic value added (EVA) combines
accounting income and corporate finance to
measure whether the companys operationshave increased stockholder wealth.
EVA = Net income + Interest expense
Capital charge
-
8/3/2019 Fin St Analysis
53/53
End of Chapter 18