dess financial analysis
DESCRIPTION
It's a cours about financial analysisTRANSCRIPT
17-1
CHAPTER 17CHAPTER 17ANALYSIS AND
INTERPRETATION OFFINANCIAL STATEMENTS
17-2
Horizontal Analysis Vertical Analysis Common-Size Statements Trend Percentages Ratio Analysis
Methods ofMethods ofFinancial Statement AnalysisFinancial Statement Analysis
17-3
Horizontal AnalysisHorizontal Analysis
Using comparative financial statements to calculate dollar
or percentage changes in a financial statement item from
one period to the next
17-4
Vertical AnalysisVertical Analysis
For a single financial statement, each item
is expressed as a percentage of a
significant total, e.g., all income
statement items are expressed as a
percentage of sales
17-5
Common-Size StatementsCommon-Size Statements
Financial statements that show only percentages and no absolute dollar amounts
17-6
Trend PercentagesTrend PercentagesShow changes over time in
given financial statement items (can help evaluate financial
information of several years)
17-7
Ratio AnalysisRatio AnalysisExpression of logical relationships
between items in a financial statement of a single period (e.g., percentage relationship
between revenue and net income)
17-8
Horizontal Analysis ExampleHorizontal Analysis ExampleThe management of Clover Company provides you with comparative balance sheets of the years ended December 31, 1999 and 1998. Management asks you to
prepare a horizontal analysis horizontal analysis on the information.
17-9
17-10
Calculating Change in Dollar Amounts
DollarChange
Current YearFigure
Base YearFigure= –
Horizontal Analysis ExampleHorizontal Analysis Example
17-11
Calculating Change in Dollar Amounts
Since we are measuring the amount of the change between 1998 and 1999, the
dollar amounts for 1998 become the “base” year figures.
DollarChange
Current YearFigure
Base YearFigure= –
Horizontal Analysis ExampleHorizontal Analysis Example
17-12
Calculating Change as a Percentage
PercentageChange
Dollar Change Base Year Figure 100%= ×
Horizontal Analysis ExampleHorizontal Analysis Example
17-13
$12,000 – $23,500 = $(11,500)
Horizontal Analysis ExampleHorizontal Analysis Example
17-14
($11,500 ÷ $23,500) × 100% = 48.9%
Horizontal Analysis ExampleHorizontal Analysis Example
17-15
Horizontal Analysis ExampleHorizontal Analysis Example
17-16
Let’s apply the sameprocedures to the
liability and stockholders’equity sections of the
balance sheet.
Horizontal Analysis ExampleHorizontal Analysis Example
17-17
CLOVER CORPORATIONComparative Balance SheetsDecember 31, 1999 and 1998
Increase (Decrease)1999 1998 Amount %
Liabilities and Stockholders' EquityCurrent liabilities: Accounts payable 67,000$ 44,000$ 23,000$ 52.3 Notes payable 3,000 6,000 (3,000) (50.0) Total current liabilities 70,000 50,000 20,000 40.0Long-term liabilities: Bonds payable, 8% 75,000 80,000 (5,000) (6.3) Total liabilities 145,000 130,000 15,000 11.5Stockholders' equity: Preferred stock 20,000 20,000 - 0.0 Common stock 60,000 60,000 - 0.0 Additional paid-in capital 10,000 10,000 - 0.0 Total paid-in capital 90,000 90,000 - 0.0Retained earnings 80,000 69,700 10,300 14.8 Total stockholders' equity 170,000 159,700 10,300 6.4Total liabilities and stockholders' equity 315,000$ 289,700$ 25,300$ 8.7
17-18
Now, let’s apply the procedures to theincome statement.
Horizontal Analysis ExampleHorizontal Analysis Example
17-19
CLOVER CORPORATIONComparative Income Statements
For the Years Ended December 31, 1999 and 1998Increase (Decrease)
1999 1998 Amount %Net sales 520,000$ 480,000$ 40,000$ 8.3Cost of goods sold 360,000 315,000 45,000 14.3Gross margin 160,000 165,000 (5,000) (3.0)Operating expenses 128,600 126,000 2,600 2.1Net operating income 31,400 39,000 (7,600) (19.5)Interest expense 6,400 7,000 (600) (8.6)Net income before taxes 25,000 32,000 (7,000) (21.9)Less income taxes (30%) 7,500 9,600 (2,100) (21.9)Net income 17,500$ 22,400$ (4,900)$ (21.9)
17-20
CLOVER CORPORATIONComparative Income Statements
For the Years Ended December 31, 1999 and 1998Increase (Decrease)
1999 1998 Amount %Net sales 520,000$ 480,000$ 40,000$ 8.3Cost of goods sold 360,000 315,000 45,000 14.3Gross margin 160,000 165,000 (5,000) (3.0)Operating expenses 128,600 126,000 2,600 2.1Net operating income 31,400 39,000 (7,600) (19.5)Interest expense 6,400 7,000 (600) (8.6)Net income before taxes 25,000 32,000 (7,000) (21.9)Less income taxes (30%) 7,500 9,600 (2,100) (21.9)Net income 17,500$ 22,400$ (4,900)$ (21.9)
Sales increased by 8.3% while net income decreased by 21.9%.
17-21
CLOVER CORPORATIONComparative Income Statements
For the Years Ended December 31, 1999 and 1998Increase (Decrease)
1999 1998 Amount %Net sales 520,000$ 480,000$ 40,000$ 8.3Cost of goods sold 360,000 315,000 45,000 14.3Gross margin 160,000 165,000 (5,000) (3.0)Operating expenses 128,600 126,000 2,600 2.1Net operating income 31,400 39,000 (7,600) (19.5)Interest expense 6,400 7,000 (600) (8.6)Net income before taxes 25,000 32,000 (7,000) (21.9)Less income taxes (30%) 7,500 9,600 (2,100) (21.9)Net income 17,500$ 22,400$ (4,900)$ (21.9)
There were increases in both cost of goods sold (14.3%) and operating expenses (2.1%). These increased costs more than offset the
increase in sales, yielding an overall decrease in net income.
17-22
Vertical Analysis ExampleVertical Analysis ExampleThe management of Sample Company asks
you to prepare a vertical analysis vertical analysis for the comparative balance sheets of the
company.
17-23
Vertical Analysis ExampleVertical Analysis Example
17-24
Vertical Analysis ExampleVertical Analysis Example
$82,000 ÷ $483,000 = 17% rounded$30,000 ÷ $387,000 = 8% rounded
17-25
Vertical Analysis ExampleVertical Analysis Example
$76,000 ÷ $483,000 = 16% rounded
17-26
Trend Percentages ExampleTrend Percentages ExampleWheeler, Inc. provides you with the
following operating data and asks that you prepare a trend analysis.
17-27
Trend Percentages ExampleTrend Percentages ExampleWheeler, Inc. provides you with the
following operating data and asks that you prepare a trend analysis.
$1,991 - $1,820 = $171$1,991 - $1,820 = $171
17-28
Trend Percentages ExampleTrend Percentages ExampleUsing 1995 as the base year, we develop
the following percentage relationships.
$1,991 - $1,820 = $171$1,991 - $1,820 = $171$171 ÷ $1,820 = 9% rounded$171 ÷ $1,820 = 9% rounded
17-29
Trend linefor Sales
17-30
Ratios can be expressed in three different ways:
1. Ratio (e.g., current ratio of 2:1) 2. % (e.g., profit margin of 2%) 3. $ (e.g., EPS of $2.25)
CAUTION! “Using ratios and percentages without considering the underlying causes may be
hazardous to your health!” lead to incorrect conclusions.”
RatiosRatios
17-31
Categories of RatiosCategories of Ratios Liquidity Ratios
Indicate a company’s short-term debt-paying ability
Equity (Long-Term Solvency) RatiosShow relationship between debt and equity financing in a company
Profitability TestsRelate income to other variables
Market TestsHelp assess relative merits of stocks in the marketplace
17-32
Liquidity RatiosCurrent (working capital) ratioAcid-test (quick) ratio Cash flow liquidity ratioAccounts receivable turnoverNumber of days’ sales in accounts
receivableInventory turnover Total assets turnover
651
10 Ratios You Must Know10 Ratios You Must Know
17-33
Equity (Long-Term Solvency) RatiosEquity (stockholders’ equity) ratio Equity to debt
10 Ratios You Must Know10 Ratios You Must Know
17-34
Profitability Tests Return on operating assetsNet income to net sales (return on
sales or “profit margin”“profit margin”)Return on average common
stockholders’ equity (ROEROE) Cash flow marginEarnings per share Times interest earned Times preferred dividends earned
$
10 Ratios You Must Know10 Ratios You Must Know
17-35
Market Tests Earnings yield on common stockPrice-earnings ratio Payout ratio on common stock Dividend yield on common stock Dividend yield on preferred stock Cash flow per share of common
stock
10 Ratios You Must Know10 Ratios You Must Know
17-36
Now, let’s look at Norton
Corporation’s 1999 and 1998 financial
statements.
17-37
17-38
17-39
17-40
Now, let’s calculate the 10 ratios based
on Norton’s financial statements.
17-41
NORTON CORPORATION1999
Cash 30,000$ Accounts receivable, net Beginning of year 17,000 End of year 20,000 Inventory Beginning of year 10,000 End of year 12,000 Total current assets 65,000 Total current liabilities 42,000 Sales on account 494,000 Cost of goods sold 140,000
We will use this
informationto calculatethe liquidity
ratios for Norton.
17-42
Working Capital*Working Capital*
12/31/99Current assets 65,000$ Current liabilities (42,000) Working capital 23,000$
The excess of current assets over current liabilities.
* While this is not a ratio, it does give an indication of a company’s liquidity.
17-43
Current (Working Capital) RatioCurrent (Working Capital) Ratio
CurrentRatio
$65,000 $42,000= = 1.55 : 1
Measures the abilityof the company to pay current
debts as they become due.
CurrentRatio
Current Assets Current Liabilities=
#1#1
17-44
Acid-Test (Quick) RatioAcid-Test (Quick) Ratio
Quick Assets Current Liabilities=Acid-Test
Ratio
Quick assets are Cash,Marketable Securities,
Accounts Receivable (net) andcurrent Notes Receivable.
#2#2
17-45
Quick Assets Current Liabilities=Acid-Test
Ratio
Norton Corporation’s quick assets consist of cash of
$30,000 and accounts receivable of $20,000.
Acid-Test (Quick) RatioAcid-Test (Quick) Ratio#2#2
17-46
Quick Assets Current Liabilities=Acid-Test
Ratio
$50,000 $42,000 = 1.19 : 1=Acid-Test
Ratio
Acid-Test (Quick) RatioAcid-Test (Quick) Ratio#2#2
17-47
Sales on Account Average Accounts Receivable
Accounts ReceivableTurnover
=
Accounts Receivable TurnoverAccounts Receivable Turnover
= 26.70 times $494,000 ($17,000 + $20,000) ÷ 2
Accounts ReceivableTurnover
=
This ratio measures how many times a company converts its
receivables into cash each year.
#3#3 Average, net accounts receivable
Net, credit sales
17-48Number of Days’ SalesNumber of Days’ Salesin Accounts Receivablein Accounts Receivable
Measures, on average, how many days it takes to collect an
account receivable.
Days’ Salesin AccountsReceivables
= 365 Days Accounts Receivable Turnover
= 13.67 days= 365 Days 26.70 Times
Days’ Salesin AccountsReceivables
#4#4
17-49Number of Days’ SalesNumber of Days’ Salesin Accounts Receivablein Accounts Receivable
In practice, would 45 days be a desirable number of days in
receivables?
#4#4Days’ Salesin AccountsReceivables
= 365 Days Accounts Receivable Turnover
= 13.67 days= 365 Days 26.70 Times
Days’ Salesin AccountsReceivables
17-50
Inventory TurnoverInventory Turnover
Cost of Goods Sold Average Inventory
InventoryTurnover =
Measures the number of timesinventory is sold and
replaced during the year.
= 12.73 times $140,000 ($10,000 + $12,000) ÷ 2
InventoryTurnover =
#5#5
17-51
Inventory TurnoverInventory Turnover
Cost of Goods Sold Average Inventory
InventoryTurnover =
Would 5 be a desirable number of times for inventory to turnover?
= 12.73 times $140,000 ($10,000 + $12,000) ÷ 2
InventoryTurnover =
#5#5
17-52Equity, or Long–TermEquity, or Long–TermSolvency RatiosSolvency Ratios
This is part of the information to calculate the equity, or long-term
solvency ratios of Norton Corporation.NORTON CORPORATION
1999Net operating income 84,000$ Net sales 494,000 Interest expense 7,300 Total stockholders' equity 234,390
17-53NORTON CORPORATION1999
Common shares outstanding Beginning of year 17,000 End of year 27,400 Net income 53,690$ Stockholders' equity Beginning of year 180,000 End of year 234,390 Dividends per share 2 Dec. 31 market price/share 20 Interest expense 7,300 Total assets Beginning of year 300,000 End of year 346,390
Here is therest of the
informationwe will
use.
17-54
Equity RatioEquity Ratio
EquityRatio = Stockholders’ Equity
Total Assets
EquityRatio = $234,390
$346,390 67.7%=
Measures the proportionof total assets provided by
stockholders.
#6#6
17-55
Net Income to Net SalesNet Income to Net SalesA/K/A Return on Sales or Profit MarginA/K/A Return on Sales or Profit Margin
Net Incometo
Net Sales= Net Income
Net Sales
Net Incometo
Net Sales= $53,690
$494,000 = 10.9%
Measures the proportion of the sales dollarwhich is retained as profit.
#7#7
17-56
Net Income to Net SalesNet Income to Net SalesA/K/A Return on Sales or Profit MarginA/K/A Return on Sales or Profit Margin
Net Incometo
Net Sales= Net Income
Net Sales
Net Incometo
Net Sales= $53,690
$494,000 = 10.9%
Would a 1% return on sales be good?
#7#7
17-57Return on Average Common Return on Average Common Stockholders’ Equity (ROE)Stockholders’ Equity (ROE)
Return onStockholders’
Equity=
Net Income Average Common
Stockholders’ Equity
= $53,690 ($180,000 + $234,390) ÷ 2 = 25.9%
Return onStockholders’
EquityImportant measure of theincome-producing ability
of a company.
#8#8
17-58
Earningsper Share
Earnings Available to Common StockholdersWeighted-Average Number of Common
Shares Outstanding=
Earningsper Share
$53,690 (17,000 + 27,400) ÷ 2= = $2.42
The financial press regularly publishesactual and forecasted EPS amounts.
#9#9Earnings Per ShareEarnings Per Share
17-59
Price-Earnings RatioPrice-Earnings RatioA/K/A P/E MultipleA/K/A P/E Multiple
Price-EarningsRatio
Market Price Per Share EPS=
Price-EarningsRatio = $20.00
$ 2.42 = 8.3 : 1
#10#10
Provides some measure of whether the stock is under or overpriced.