Download - Chapter 4.Financial Statement Analysis
![Page 1: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/1.jpg)
Financial Statement Analysis
![Page 2: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/2.jpg)
Section 1General Insight to Financial
Statement Analysis
2
![Page 3: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/3.jpg)
Types of Financial Statements
3
![Page 4: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/4.jpg)
Examples of External Uses of Statement Analysis
External users rely on publicly available External users rely on publicly available information to perform financial analysis;information to perform financial analysis;
a)a) trade creditorstrade creditors - focus on the liquidity of the firm;
a)a) bondholdersbondholders -focus on the long-term cash flow of the firm;
c)shareholdersc)shareholders - focus on the profitability and long-term health of the firm;
4
![Page 5: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/5.jpg)
Examples of Internal Uses of Statement Analysis
Managers also employs financial analysis for the purposes of;
a)a) planplan -focus on assessing the current financial position and evaluating potential firm opportunities;
b)controlb)control -focus on return on investment for various assets and asset efficiency;
c)understandc)understand -focus on understanding how suppliers of funds analyze the firm;
5
![Page 6: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/6.jpg)
Limitations of Financial Statement Analysis
6
Many of the assets listed on the balance sheet are
valued based on their historical cost rather than their true
value today;
Many of the firm’s valuable assets are not captured on the balance sheet;
As a result financial statements can’t reflect the intrinsic value of company;
![Page 7: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/7.jpg)
Basket Wonders’ Balance Sheet (Asset Side)
a. How the firm stands on a specific date.
b. What BW owned.c. Amounts owed by customers.d. Future expense items already
paid.e. Cash/likely convertible to cash
within 1 year.f. Original amount paid.g. Acc. deductions for wear and
tear.
Cash and C.E. $ 90 Acct. Rec.cc 394 Inventories 696 Prepaid Exp dd 5 Accum Tax Prepay 10 Current AssetsCurrent Assetsee $1,195 $1,195 Fixed Assets (@Cost)ff 1030 Less: Acc. Depr. gg (329) Net Fix. AssetsNet Fix. Assets $ 701 $ 701 Investment, LT 50 Other Assets, LT 223 Total Total AssetsAssets bb $2,169 $2,169
Basket Wonders Balance Sheet (thousands) Dec. 31, 2007Basket Wonders Balance Sheet (thousands) Dec. 31, 2007a
7
![Page 8: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/8.jpg)
Basket Wonders’ Balance Sheet (Liability Side)
a. Note, Assets = Liabilities + Equity.
b. What BW owed and ownership position.
c. Owed to suppliers for goods and services.
d. Unpaid wages, salaries, etc.
e. Debts payable < 1 year.f. Debts payable > 1 year.g. Original investment. h. Earnings reinvested.
Notes Payable $ 290 Acct. Payablecc 94 Accrued Taxes dd 16 Other Accrued Liab. dd 100 Current Liab.Current Liab. ee $ $ 500 500 Long-Term Debt ff
530 Shareholders’ Equity Com. Stock ($1 par) gg
200 Add Pd in Capital gg729 Retained
Earnings hh 210 Total Total EquityEquity $ $1,1391,139 Total Liab/EquityTotal Liab/Equityaa,,b b $2,169$2,169
Basket Wonders Balance Sheet (thousands) Dec. 31, 2007Basket Wonders Balance Sheet (thousands) Dec. 31, 2007
8
![Page 9: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/9.jpg)
Basket Wonders’ Income Statement
a. Measures profitability over a time period.
b. Received, or receivable, from customers.
c. Sales comm., adv., officers’ salaries, etc.
d. Operating income.e. Cost of borrowed funds.f. Taxable income.g. Amount earned for
shareholders.
Net Sales $ 2,211 Cost of Goods Sold bb 1,599
Gross Profit $ 612 SG&A Expenses c c 402 EBITd $ 210 Interest Expensee 59 EBT f f $ 151 Income Taxes 60
EATg $ 91 Cash Dividends 38 Increase in REIncrease in RE $ 53 $ 53
Basket Wonders Statement of Earnings (in thousands) for Year Ending Basket Wonders Statement of Earnings (in thousands) for Year Ending December 31, 2007December 31, 2007a
9
![Page 10: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/10.jpg)
Framework for Financial Analysis
Analytical Tools UsedAnalytical Tools UsedSources and Uses Statement
Statement of Cash FlowsCash Budgets
1. Analysis of the funds1. Analysis of the funds needs of the firm.needs of the firm.
Trend / Seasonal Trend / Seasonal ComponentComponent
How much funding will be required in the future?
Is there a seasonal component?
10
![Page 11: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/11.jpg)
Framework for Financial Analysis
Health of a FirmHealth of a Firm
Financial Ratios
1. Individually2. Over time3. In combination4. In comparison
1. Analysis of the funds needs of the firm.
2. Analysis of the financial2. Analysis of the financial condition and profitabilitycondition and profitability of the firm.of the firm.
11
![Page 12: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/12.jpg)
Framework for Financial Analysis
Examples:Examples:Volatility in salesVolatility in costs
Proximity to break-even point
1. Analysis of the funds needs of the firm.
2. Analysis of the financial condition and profitability of the firm.3. Analysis of the business3. Analysis of the business risk of the firm.risk of the firm.
Business risk Business risk relates to the risk inherent in the operations of the firm.
12
![Page 13: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/13.jpg)
Framework for Financial Analysis
A Financial Manager
must consider all three jointly
when determining the financing needs of the
firm.
DeterminingDeterminingthe the
financingfinancingneeds of needs of the firm.the firm.
1. Analysis of the funds1. Analysis of the funds needs of the firm.needs of the firm.
2. Analysis of the financial2. Analysis of the financial condition and profitabilitycondition and profitability of the firm.of the firm.3. Analysis of the business3. Analysis of the business risk of the firm.risk of the firm.
13
![Page 14: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/14.jpg)
Framework for Financial Analysis
NegotiationsNegotiationswithwith
suppliers ofsuppliers ofcapital.capital.
DeterminingDeterminingthe the
financingfinancingneeds of needs of the firm.the firm.
1. Analysis of the funds1. Analysis of the funds needs of the firm.needs of the firm.
2. Analysis of the financial2. Analysis of the financial condition and profitabilitycondition and profitability of the firm.of the firm.3. Analysis of the business3. Analysis of the business risk of the firm.risk of the firm.
14
![Page 15: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/15.jpg)
Financial Statement Analysis Tools
15
![Page 16: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/16.jpg)
Section 2Ratio Analysis
16
![Page 17: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/17.jpg)
Use of Financial RatiosTypes of Types of
ComparisonsComparisons
Internal Internal ComparisonsComparisons
External External ComparisonsComparisons
A Financial Ratio is an index that relates two
accounting numbers and is
obtained by dividing one number by the
other.
17
![Page 18: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/18.jpg)
External Comparisons and Sources of Industry RatiosThis involves comparing
the ratios of one firm with those of similarsimilar firms or with industry
averages;Similarity Similarity is important as one should compare
“apples to apples”;
18
![Page 19: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/19.jpg)
Advantages of Ratio Analysis
It simplifies the financial statements;
It helps in comparing companies of different size with each other;
It helps in trend analysis which involves comparing a single company over a period;
It highlights important information in simple form quickly. A user can judge a company by just looking at few numbers instead of reading the whole financial statements; 19
![Page 20: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/20.jpg)
Disadvantages of Ratio Analysis
Financial accounting information is affected by estimates , assumptions and accounting standards;
Ratio analysis explains relationships between past information while users are more concerned about current and future information;
Many large firms operate different divisions in different industries. For these companies it is difficult to find a meaningful set of industry-average ratios;
A company may have some good and some bad ratios, making it difficult to tell if it's a good or weak company;
20
![Page 21: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/21.jpg)
Liquidity RatiosCurrentCurrent
Current AssetsCurrent AssetsCurrent LiabilitiesCurrent Liabilities
For Basket Wonders December 31, 2007
Shows a firm’s ability to cover its current
liabilities with its current assets.
Balance Sheet Ratios
Liquidity Ratios
$1,195$1,195$500$500
= 2.392.3921
![Page 22: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/22.jpg)
Liquidity Ratio Comparisons
BW Industry2.39 2.152.26 2.091.91 2.01
Year200720062005
Current RatioCurrent Ratio
Most believe that a ratio between 1.2 and 2.0 is sufficient22
![Page 23: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/23.jpg)
Liquidity Ratios
Acid-Test (Quick)Acid-Test (Quick)
Current Assets - InvCurrent Assets - InvCurrent LiabilitiesCurrent Liabilities
For Basket Wonders December 31, 2007
Shows a firm’s ability to meet current
liabilities with its most liquid assets.
Balance Sheet Ratios
Liquidity Ratios
$1,195 - $696$1,195 - $696$500$500
= 1.001.0023
![Page 24: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/24.jpg)
Liquidity Ratio Comparisons
BW Industry1.00 1.251.04 1.231.11 1.25
Year200720062005
Acid-Test RatioAcid-Test Ratio
Ratio is weaker than the industry average24
![Page 25: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/25.jpg)
Summary of the Liquidity Ratio Comparisons
Strong current ratio and weak acid-test ratio indicates a potential problem in the inventories account;
Note that this industry has a relatively high level of inventories;
RatioRatio BWBW IndustryIndustryCurrent 2.39 2.15Acid-Test 1.00 1.25
25
![Page 26: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/26.jpg)
Current Ratio -Trend Analysis Comparison Trend Analysis of Current Ratio
1.5
1.7
1.9
2.1
2.3
2.5
2005 2006 2007
Analysis Year
Rat
io V
alue
BWIndustry
26
![Page 27: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/27.jpg)
Summary of the Liquidity Trend Analyses
The current ratio for BWBW has been rising at the same time the acid-test ratio has been declining;
The current ratio for the industryindustry has been rising slowly at the same time the acid-test ratio has been relatively stable;
This indicates that inventoriesinventories are a significant problem for BWBW;
27
![Page 28: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/28.jpg)
Financial Leverage RatiosDebt-to-EquityDebt-to-Equity
Total DebtTotal DebtShareholdersShareholders’’ Equity Equity
For Basket Wonders December 31, 2007Shows the extent to
which the firm is financed by debt.
Balance Sheet Ratios
Financial LeverageRatios
$1,030$1,030$1,139$1,139
= .90.9028
![Page 29: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/29.jpg)
Financial Leverage Ratio Comparisons
BW Industry .90 .90 .88 .90 .81 .89
Year200720062005
Debt-to-Equity RatioDebt-to-Equity Ratio
Creditors would generally like this ratio to be low
29
![Page 30: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/30.jpg)
Financial Leverage RatiosDebt-to-Total-AssetsDebt-to-Total-Assets
Total DebtTotal DebtTotal AssetsTotal Assets
For Basket Wonders December 31, 2007Shows the percentage
of the firm’s assets that are supported by debt
financing.
Balance Sheet Ratios
Financial LeverageRatios
$1,030$1,030$2,169$2,169
= .47.4730
![Page 31: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/31.jpg)
Financial Leverage Ratio Comparisons
BW Industry .47 .47 .47 .47 .45 .47
Year200720062005
Debt-to-Total-Asset RatioDebt-to-Total-Asset Ratio
Again lower the results less riskier company will be 31
![Page 32: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/32.jpg)
Financial Leverage RatiosTotal CapitalizationTotal Capitalization
Long-term DebtLong-term DebtTotal CapitalizationTotal Capitalization
For Basket Wonders December 31, 2007
Shows the relative importance of long-term
debt to the long-term financing of the firm.
Balance Sheet Ratios
Financial LeverageRatios
$530$530$1,669$1,669
= .32.32
(i.e., LT-Debt + Equity)
32
![Page 33: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/33.jpg)
Financial Leverage Ratio Comparisons
BW Industry .32 .30 .32 .31 .37 .32
Year200720062005
Total Capitalization RatioTotal Capitalization Ratio
BW has average long-term debt utilizationrelative to the industry average. 33
![Page 34: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/34.jpg)
Coverage RatiosInterest CoverageInterest Coverage
EBITEBITInterest ChargesInterest Charges
For Basket Wonders December 31, 2007Indicates a firm’s
ability to cover interest charges.
Income StatementRatios
Coverage Ratios
$210$210$59$59
= 3.563.5634
![Page 35: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/35.jpg)
Coverage Ratio Comparisons
BW Industry 3.56 5.19 4.35 5.0210.30 4.66
Year200720062005
Interest Coverage RatioInterest Coverage Ratio
BW has below average interest coveragerelative to the industry average. 35
![Page 36: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/36.jpg)
Summary of the Coverage Trend Analysis
The interest coverage ratio for BWBW has been falling since 2005. It has been below industryindustry averages for the past two years;
This indicates that low earnings low earnings (EBIT) may be a potential problem for BWBW;
Note, we know that debt levels debt levels are in line with the industryindustry averages;
36
![Page 37: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/37.jpg)
Activity RatiosReceivable TurnoverReceivable Turnover
Annual Net Credit SalesAnnual Net Credit SalesReceivablesReceivables
For Basket Wonders December 31, 2007Indicates quality of
receivables and how successful the firm is in its
collections.
Income Statement /Balance Sheet
Ratios
Activity Ratios
$2,211$2,211$394$394
= 5.615.61
(Assume all sales are credit sales.)
37
![Page 38: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/38.jpg)
Activity RatiosAvg Collection PeriodAvg Collection Period
Days in the YearDays in the YearReceivable TurnoverReceivable Turnover
For Basket Wonders December 31, 2007
Average number of days that receivables are
outstanding.(or RT in days)
Income Statement /Balance Sheet
Ratios
Activity Ratios
3653655.615.61
= 65 days65 days38
![Page 39: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/39.jpg)
Activity Ratio Comparisons
BW Industry65.0 65.771.1 66.383.6 69.2
Year200720062005
Average Collection PeriodAverage Collection Period
BW has improved the average collection period to that of the industry average. 39
![Page 40: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/40.jpg)
Activity RatiosPayable Turnover (PT)Payable Turnover (PT)
Annual Credit PurchasesAnnual Credit PurchasesAccounts PayableAccounts Payable
For Basket Wonders December 31, 2007Indicates the promptness
of payment to suppliers by the firm.
Income Statement /Balance Sheet
Ratios
Activity Ratios
$1551$1551$94$94 = 16.516.5
(Assume annual credit purchases = $1,551.)
40
![Page 41: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/41.jpg)
Activity RatiosPT in DaysPT in Days
Days in the YearDays in the YearPayable TurnoverPayable Turnover
For Basket Wonders December 31, 2007
Average number of days that payables are
outstanding.
Income Statement /Balance Sheet
Ratios
Activity Ratios
36536516.516.5
= 22.1 days22.1 days41
![Page 42: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/42.jpg)
Activity Ratio Comparisons
BW Industry22.1 46.725.4 51.143.5 48.5
Year200720062005
Payable Turnover in DaysPayable Turnover in Days
BW has improved the PT in Days.Is this good?Is this good? 42
![Page 43: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/43.jpg)
Activity RatiosInventory TurnoverInventory Turnover
Cost of Goods SoldCost of Goods SoldInventoryInventory
For Basket Wonders December 31, 2007
Indicates the effectiveness of the inventory
management practices of the firm.
Income Statement /Balance Sheet
Ratios
Activity Ratios
$1,599$1,599$696$696
= 2.302.3043
![Page 44: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/44.jpg)
Activity Ratio Comparisons
BW Industry2.30 3.452.44 3.762.64 3.69
Year200720062005
Inventory Turnover RatioInventory Turnover Ratio
BW has a very poor inventory turnover ratio.44
![Page 45: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/45.jpg)
Activity RatiosTotal Asset TurnoverTotal Asset Turnover
Net SalesNet SalesTotal AssetsTotal Assets
For Basket Wonders December 31, 2007
Indicates the overall effectiveness of the firm in
utilizing its assets to generate sales.
Income Statement /Balance Sheet
Ratios
Activity Ratios
$2,211$2,211$2,169$2,169
= 1.021.0245
![Page 46: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/46.jpg)
Activity Ratio Comparisons
BW Industry1.02 1.171.03 1.141.01 1.13
Year200720062005
Total Asset Turnover RatioTotal Asset Turnover Ratio
BW has a weak total asset turnover ratio.Why is this ratio considered weak?Why is this ratio considered weak? 46
![Page 47: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/47.jpg)
Operating vs Cash Cycle The time between
purchases of raw materials and collection of receivables
Inventory Turnover In Days+Receivables Turnover in Days
The time between payment for purchases of raw materials and collection of receivables
Operating Cycle-Payables in Days
47
![Page 48: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/48.jpg)
Profitability RatiosGross Profit MarginGross Profit Margin
Gross ProfitGross ProfitNet SalesNet Sales
For Basket Wonders December 31, 2007
Indicates the efficiency of operations and firm
pricing policies.
Income Statement /Balance Sheet
Ratios
Profitability Ratios
$612$612$2,211$2,211
= .27727748
![Page 49: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/49.jpg)
ProfitabilityRatio Comparisons
BW Industry27.7% 31.1%28.7 30.831.3 27.6
Year200720062005
Gross Profit MarginGross Profit Margin
BW has a weak Gross Profit Margin.49
![Page 50: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/50.jpg)
Profitability RatiosNet Profit MarginNet Profit Margin
Net Profit after TaxesNet Profit after TaxesNet SalesNet Sales
For Basket Wonders December 31, 2007
Indicates the firm’s profitability after taking account of all expenses
and income taxes.
Income Statement /Balance Sheet
Ratios
Profitability Ratios
$91$91$2,211$2,211
= .041.04150
![Page 51: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/51.jpg)
Profitability RatiosReturn on InvestmentReturn on Investment
Net Profit after TaxesNet Profit after TaxesTotal AssetsTotal Assets
For Basket Wonders December 31, 2007Indicates the profitability
on the assets of the firm (after all expenses and
taxes).
Income Statement /Balance Sheet
Ratios
Profitability Ratios
$91$91$2,160$2,160
= .042.04251
![Page 52: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/52.jpg)
Profitability Ratio Comparisons
BW Industry4.2% 9.8%5.0 9.19.1 10.8
Year200720062005
Return on InvestmentReturn on Investment
BW has a poor Return on Investment.52
![Page 53: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/53.jpg)
Return on Investment and the Du Pont Approach
ROIROI2007 = .041 x 1.02 = .042.042 or 4.2%4.2%
ROIROIIndustry = .082 x 1.17 = .098.098 or 9.8%9.8%
ROI ROI = Net profit margin X Total asset turnover
Earning Power Earning Power = Sales profitability X Asset efficiency
53
![Page 54: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/54.jpg)
Return on Equity and the Du Pont Approach
ROEROE2007 = .041 x 1.02 x 1.90 = .080.080
ROEROEIndustry = .082 x 1.17 x 1.88 = .179179
Return On Equity Return On Equity = Net profit margin X Total asset turnover X
Equity Multiplier
Equity Multiplier Equity Multiplier = Total AssetsShareholders’ Equity
54
![Page 55: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/55.jpg)
Summary of the Profitability Trend Analyses
The profitability ratios for BWBW have ALL been falling since 2005. Each has been below the industryindustry averages for the past three years.
This indicates that COGS COGS and administrative administrative costscosts may both be too high and a potential problem for BWBW;
Note, this result is consistent with the low interest coverage ratio;
55
![Page 56: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/56.jpg)
Summary of Ratio Analyses Inventories are too high;
May be paying off creditors (accounts payable) too soon;
COGS may be too high;
Selling, general, and administrative costs may be too high;
56
![Page 57: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/57.jpg)
Section 3Common-size Analysis
57
![Page 58: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/58.jpg)
Common-size AnalysisAn analysis of percentage financial statements where all balance sheet
items are divided by total assets and all income statement items are divided by
net sales or revenues.
58
![Page 59: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/59.jpg)
Basket Wonders’ Common Size Balance Sheets
Regular (thousands of $) Common-Size (%) Assets 2005 2006 2007 2005 2006 2007 Cash 148 100 90 12.10 4.89 4.15 AR 283 410 394 23.14 20.06 18.17 Inv 322 616 696 26.33 30.14 32.09
Other CA 10 14 15 0.82 0.68 0.69 Tot CA 763 1,140 1,195 62.39 55.77 55.09 Net FA 349 631 701 28.54 30.87 32.32 LT Inv 0 50 50 0.00 2.45 2.31
Other LT 111 223 223 9.08 10.91 10.28 Tot Assets 1,223 2,044 2,169 100.0 100.0 100.0
![Page 60: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/60.jpg)
Basket Wonders’ Common Size Balance Sheets Regular (thousands of $) Common-Size (%)
Liab+Equity 2005 2006 2007 2005 2006 2007 Note Pay 290 295 290 23.71 14.43 13.37 Acct Pay 81 94 94 6.62 4.60 4.33 Accr Tax 13 16 16 1.06 0.78 0.74
Other Accr 15 100 100 1.23 4.89 4.61 Tot CL 399 505 500 32.62 24.71 23.05
LT Debt 150 453 530 12.26 22.16 24.44 Equity 674 1,086 1,139 55.11 53.13 52.51
Tot L+E 1,223 2,044 2,169 100.0 100.0 100.0
![Page 61: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/61.jpg)
Basket Wonders’ Common Size Income Statements
Regular (thousands of $) Common-Size (%) 2005 2006 2007 2005 2006 2007
Net Sales 1,235 2,106 2,211 100.0 100.0 100.0 COGS 849 1,501 1,599 68.7 71.3 72.3
Gross Profit 386 605 612 31.3 28.7 27.7 Adm. 180 383 402 14.6 18.2 18.2 EBIT 206 222 210 16.7 10.5 9.5
Int Exp 20 51 59 1.6 2.4 2.7 EBT 186 171 151 15.1 8.1 6.8 EAT 112 103 91 9.1 4.9 4.1
Cash Div 50 50 50 4.0 2.4 2.3
![Page 62: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/62.jpg)
Section 4 Index Analysis
62
![Page 63: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/63.jpg)
Index Analyses
An analysis of percentage financial statements where all balance sheet or
income statement figures for a base year equal 100.0 (percent) and subsequent
financial statement items are expressed as percentages of their values in the base
year.
63
![Page 64: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/64.jpg)
Basket Wonders’ Indexed Balance Sheets
Regular (thousands of $) Indexed (%) Assets 2005 2006 2007 2005 2006 2007 Cash 148 100 90 100.0 67.6 60.8 AR 283 410 394 100.0 144.9 139.2 Inv 322 616 696 100.0 191.3 216.1
Other CA 10 14 15 100.0 140.0 150.0 Tot CA 763 1,140 1,195 100.0 149.4 156.6 Net FA 349 631 701 100.0 180.8 200.9 LT Inv 0 50 50 100.0 inf. inf.
Other LT 111 223 223 100.0 200.9 200.9 Tot Assets 1,223 2,044 2,169 100.0 167.1 177.4
![Page 65: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/65.jpg)
Basket Wonders’ Indexed Balance Sheets
Regular (thousands of $) Indexed (%) Liab+Equity 2005 2006 2007 2005 2006 2007
Note Pay 290 295 290 100.0 101.7 100.0 Acct Pay 81 94 94 100.0 116.0 116.0 Accr Tax 13 16 16 100.0 123.1 123.1
Other Accr 15 100 100 100.0 666.7 666.7 Tot CL 399 505 500 100.0 126.6 125.3
LT Debt 150 453 530 100.0 302.0 353.3 Equity 674 1,086 1,139 100.0 161.1 169.0
Tot L+E 1,223 2,044 2,169 100.0 167.1 177.4
![Page 66: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/66.jpg)
Basket Wonders’ Indexed Income Statements
Regular (thousands of $) Indexed (%) 2005 2006 2007 2005 2006 2007
Net Sales 1,235 2,106 2,211 100.0 170.5 179.0 COGS 849 1,501 1,599 100.0 176.8 188.3
Gross Profit 386 605 612 100.0 156.7 158.5 Adm. 180 383 402 100.0 212.8 223.3 EBIT 206 222 210 100.0 107.8 101.9
Int Exp 20 51 59 100.0 255.0 295.0 EBT 186 171 151 100.0 91.9 81.2 EAT 112 103 91 100.0 92.0 81.3
Cash Div 50 50 50 100.0 100.0 100.0
![Page 67: Chapter 4.Financial Statement Analysis](https://reader035.vdocuments.site/reader035/viewer/2022081503/5877e7be1a28ab20088b50f1/html5/thumbnails/67.jpg)
Thank You