fs exercise
TRANSCRIPT
-
8/12/2019 FS Exercise
1/30
-
8/12/2019 FS Exercise
2/30
Income Statement
Constructing an Income Statement
Use the following information to construct an income statement for Gap, Inc. (GPS).
The Gap is a specialty retailing company that sells clothing, accessories, and personal
care products under the Gap, Old Navy, Banana Republic, Piperlime, and Athleta brand
names. Use the scrambled information below to calculate the firms gross profits,
operating income, and net income for the year ended January 31, 2009. Calculate thefirms earnings per share and dividends per share.
-
8/12/2019 FS Exercise
3/30
Income Statement
-
8/12/2019 FS Exercise
4/30
Income Statement
-
8/12/2019 FS Exercise
5/30
Evaluating a Firms EPS
EPS = Net income Number of sharesoutstanding
Example 1: A firm reports a net income $90 million and has 35million shares outstanding, what will be the earnings pershare (EPS)?
EPS = Net income Number of shares= $90 million $35 million
= $2.57
-
8/12/2019 FS Exercise
6/30
Income Statement: Check Yourself
Reconstruct the Gaps income statement assuming the firm is able to cut itscost of goods sold by 10% and where the firm pays taxes at 40% tax rate.
What is the firms net income and earnings per share?
-
8/12/2019 FS Exercise
7/30
Picture the IS
Revenues
Less: Cost of goods sold
Equals Gross
profitLess: Operating expenses
Equals: net
Operating income
Less: Interest expense
Equals: earnings
Before taxes
Less: Income taxes
Equals:NET INCOME
-
8/12/2019 FS Exercise
8/30
Finishing the Math
Revenues = $14,526,000,000
Less: Cost of goods sold
= $8,171,100,000
Equals: profit
=$6,354,900,000Less: Operating expenses
=$3,899,000,000Equals: net
Operating income
=$2,455,900,000
Less: Interest expense
=$1,000,000Equals: earnings
Before taxes
=$2,454,900,000Less: Income taxes (40%)
=$9,819,600,000
Equals:NET INCOME=$1,472,940,000
-
8/12/2019 FS Exercise
9/30
Conclusion
The firm is profitable since it earned net
income of $1,472,940,000.
The shareholders were able to earn $2.06 per
share.New EPS:= net income #of shares
= $1,472,940,000 716,296,296= $2.06
-
8/12/2019 FS Exercise
10/30
The
Balance
Sheet
-
8/12/2019 FS Exercise
11/30
Balance Sheet
Constructing a Balance SheetConstruct a balance sheet for Gap, Inc. (GPS) using the following list of jumbled
accounts for January 31, 2009. Identify the firms total assets and net working capital:
-
8/12/2019 FS Exercise
12/30
Balance Sheet
-
8/12/2019 FS Exercise
13/30
The Balance Sheet
Speaking in Finance.
-
8/12/2019 FS Exercise
14/30
Balance Sheet: Check Yourself
Reconstruct the Gaps balance sheet to reflect the repayment of $1 billion inshort-term debt using a like amount of the firms cash. What is the balance for
total assets and current liabilities?
-
8/12/2019 FS Exercise
15/30
Our New Balance Sheet
CashInventoriesOther currentassets
756,000,0001,506,000,000
743,000,000
Current liabilities 1,158,000,000
Total current
assets
3,005,000,000 Total current
liabilities
1,158,000,000
Net Property,Plant andequipment
2,993,000,000 Long-termliabilities
1,019,000,000
Other long-term
assets
626,000,000 Common Equity 4,387,000,000
Total Assets $6,564,000,000 Total Liabilitiesand Equity
$6,564,000,000
-
8/12/2019 FS Exercise
16/30
Conclusion
We can make the following observations from Gaps Balance
sheet:
The total assets of $6,564,000,000 is financed by
a combination of current liabilities, long-termliabilities and owners equity. Owners equity
accounts for $4,387,000,000 of the total.
The firm has a healthy net working capital of
$1,847,000,000 (3,005,000,000 minus1,158,000,000).
-
8/12/2019 FS Exercise
17/30
Cash Flow Statement
Recall:
Source of cash is any activity that brings cash
into the firm. For example, sale of equipment.
Use of cash is any activity that causes cash to
leave the firm. For example, payment of taxes.
-
8/12/2019 FS Exercise
18/30
Require Financial
Statement:Balance Sheet
-
8/12/2019 FS Exercise
19/30
Cash Flow Analysis
Why did the cash balance decline by $4.5
million from 2009 to 2010?
1.Accounts receivable increased by $22.5 million
representing an increase in uncollected cash
from credit sales. Thus it represents $22.5m of
use of cash to invest in accounts receivable.
-
8/12/2019 FS Exercise
20/30
Cash Flow Analysis (cont.)
2. Inventory increased by $148.50 million
indicating use of cash to procure inventory.
3. Equipment increased by $175.50 million
indicating use of cash to invest in equipment.
In general,
an increase in an asset account = use of cash
-
8/12/2019 FS Exercise
21/30
Cash Flow Analysis (cont.)
4. Accounts Payable, credit extended to the firm,
increased by $4.5million. Thus source of cash
increased by $4.5million due to accounts
payable.
5. Long-term debt increased by $51.75 million
indicating a source of cash.
6. Short-term debt decreased by $9 million
indicating use of cash to pay off the debt.
-
8/12/2019 FS Exercise
22/30
Cash Flow Analysis (cont.)
7. Retained earnings increased by $159.75
million representing a source of cash to the
firm from the firms operations.
In general,
An increase in a liability account = source of cash
-
8/12/2019 FS Exercise
23/30
Cash Flow Analysis (cont.)
Change in cash balance = Sources of cash
Use of Cash = $216 - $220.50 = -$4.50
Sources of Cash Uses of Cash
Increase in Accounts Payable= $4.50
Increase in Accounts Receivable$22.50
Increase in long-term debt=$51.75
Increase in inventory =$148.50
Increase in retained earnings =
$159.75
Increase in net plant and
equipment = $40.50
Decrease in short-term notes =$9
Total Sources of cash =$216.00
Total Uses of cash = $220.50
-
8/12/2019 FS Exercise
24/30
Cash Flow Analysis (cont.)
An analysis of H.J. Boswells operations reveals the following
for 2010:
The firm used more cash than it generated,
resulting in a deficit of $4.5 million The primary source of cash flow was retained
earnings ($159.75 million) followed by long-term
debt ($51.75 million)
The largest use of cash was for acquiring inventoryat $148.5 million.
-
8/12/2019 FS Exercise
25/30
Cash Flow Analysis Summary
Sources of Cash Uses of Cash
Decrease in an asset
account
Increase in an asset
accountIncrease in a liabilityaccount
Decrease in a liabilityaccount
Increase in an owners
equity account
Decrease in an owners
equity account
-
8/12/2019 FS Exercise
26/30
H.J. Boswell,
Inc.Statement of
Cash Flows
-
8/12/2019 FS Exercise
27/30
Interpreting the SCF
You are in your second rotation in the management training program at a firm that finance new start up and
your supervisor calls you into her office on Monday morning to discuss your next training rotation. When you
enter her office you are surprised to learn that you will be responsible for compiling a financial analysis of new
venture. Thus, your boss askes you to practice with this Chesapeake Energy Inc. (CHK). Your boss suggests that
you begin your analysis by reviewing the firms cash flow statements for 2004 through 2007 (found below):
-
8/12/2019 FS Exercise
28/30
Analysis
-
8/12/2019 FS Exercise
29/30
Your Verdict
-
8/12/2019 FS Exercise
30/30
Copyright 2011 Pearson Prentice Hall All rights reserved
Source: