Working With Financial Statements
description
Transcript of Working With Financial Statements
1
3Working With Financial Statements
2
1. Know how to standardize financial statements for comparison purposes
2. Know how to compute and interpret important financial ratios
3. Be able to compute and interpret the DuPont Identity
4. Understand the problems and pitfalls in financial statement analysis
Key Concepts and Skills
3
Sample Income Statement
Revenues 5,000
Cost of Goods Sold (2,006)
Expenses (1,740)
Depreciation (116)
EBIT 1,138
Interest Expense (7)
Taxable Income 1,131Taxes (442)
Net Income 689
EPS 3.61
Dividends per share 1.08
Numbers in millions, except EPS & DPS
4
Sample common size Income Statement
Revenues 5,000 100%
Cost of Goods Sold (2,006) (40.1)
Expenses (1,740) (34.8)
Depreciation (116) (2.3)
EBIT 1,138 22.8
Interest Expense (7) (0.1)
Taxable Income 1,131 22.6Taxes (442) (8.8)
Net Income 689 13.8
EPS 3.61
Dividends per share 1.08
Numbers in millions, except EPS & DPS
5
Common-Size Balance Sheets◦ Compute all accounts as a percent of total assets
Common-Size Income Statements◦ Compute all line items as a percent of sales
Standardized statements make it easier to compare financial information, particularly as the company grows
They are also useful for comparing companies of different sizes, particularly within the same industry
Standardized Financial Statements
6
Common base year Income Statement2005 2006 2007 2008
Revenues 5000 6000 6500 7000Cost of Goods 2006 2230 2400 2700
EBIT 1138 1300 1400 1450Net Income 689 730 751 770
2005 2006 2007 2008Revenues 100% 120% 130% 140%Cost of Goods 100% 111% 119% 135%
EBIT 100% 114% 123% 127%Net Income 100% 106% 109% 112%
7
Combined common size and base year Balance Sheet
8
Ratios also allow for better comparison through time or between companies
As we look at each ratio, ask yourself what the ratio is trying to measure and why that information is important
Ratios are used both internally and externally
Ratio Analysis
9
Short-term solvency or liquidity ratios Long-term solvency or financial leverage
ratios Asset management or turnover ratios Profitability ratios Market value ratios
Categories of Financial Ratios
10
Sample Income Statement
Revenues 5,000
Cost of Goods Sold (2,006)
Expenses (1,740)
Depreciation (116)
EBIT 1,138
Interest Expense (7)
Taxable Income 1,131Taxes (442)
Net Income 689
EPS 3.61
Dividends per share 1.08
Numbers in millions, except EPS & DPS
11
Sample Balance Sheet
2007 2006 2007 2006
Cash 696 58 A/P 307 303
A/R 956 992 N/P 26 119
Inventory 301 361 Other CL 1,662 1,353
Other CA 303 264 Total CL 1,995 1,775
Total CA 2,256 1,675 LT Debt 843 1,091
Net FA 3,138 3,358 C/S 2,556 2,167
Total Assets 5,394 5,033 Total Liab. & Equity
5,394 5,033
Numbers in millions
12
Current Ratio = CA / CL◦ 2,256 / 1,995 = 1.13 times
Quick Ratio = (CA – Inventory) / CL◦ (2,256 – 301) / 1,995 = .98 times
Cash Ratio = Cash / CL◦ 696 / 1,995 = .35 times
NWC to Total Assets = NWC / A◦ (2,256 – 1,995) / 5,394 = .05
Interval Measure = CA / average daily operating costs◦ 2,256 / ((2,006 + 1,740)/365) = 219.8 days
Liquidity Ratios for 2007
13
Total Debt Ratio = (A –E) / A◦ (5,394 – 2,556) / 5,394 = 52.61%
Debt/Equity = D / E◦ (5,394 – 2,556) / 2,556 = 1.11 times
Equity Multiplier = A / E = 1 + D/E◦ 1 + 1.11 = 2.11
Long-term debt ratio = LTD / (LTD + E)◦ 843 / (843 + 2,556) = 24.80%
Computing Long-term Solvency Ratios
14
Times Interest Earned = EBIT / Interest◦ 1,138 / 7 = 162.57 times
Cash Coverage = (EBIT + Depreciation) / Interest◦ (1,138 + 116) / 7 = 179.14 times
Computing Coverage Ratios
15
Inventory Turnover = Cost of Goods Sold / Inventory◦ 2,006 / 301 = 6.66 times
Days’ Sales in Inventory = 365 / Inventory Turnover◦ 365 / 6.66 = 55 days
Computing Inventory Ratios
16
Receivables Turnover = Sales / Accounts Receivable◦ 5,000 / 956 = 5.23 times
Days’ Sales in Receivables = 365 / Receivables Turnover◦ 365 / 5.23 = 70 days
Computing Receivables Ratios
17
Total Asset Turnover = Sales / Total Assets◦ 5,000 / 5,394 = .93◦ It is not unusual for TAT < 1, especially if a firm
has a large amount of fixed assets NWC Turnover = Sales / NWC
◦ 5,000 / (2,256 – 1,995) = 19.16 times Fixed Asset Turnover = Sales / NFA
◦ 5,000 / 3,138 = 1.59 times
Computing Total Asset Turnover
18
Profit Margin = Net Income / Sales◦ 689 / 5,000 = 13.78%
Return on Assets (ROA) = Net Income / Total Assets◦ 689 / 5,394 = 12.77%
Return on Equity (ROE) = Net Income / Total Equity◦ 689 / 2,556 = 26.96%
Computing Profitability Measures
19
Market Price = $87.65 per share Shares outstanding = 190.9 million PE Ratio = Price per share / Earnings per
share◦ 87.65 / 3.61 = 24.28 times
Market-to-book ratio = market value per share / book value per share◦ 87.65 / (2,556 / 190.9) = 6.55 times
Computing Market Value Measures
20
ROE = NI / E Multiply by 1 (A/A) and then rearrange
◦ ROE = (NI / E) (A / A)◦ ROE = (NI / A) (A / E) = ROA * EM
Multiply by 1 (Sales/Sales) again and then rearrange◦ ROE = (NI / A) (A / E) (Sales / Sales)◦ ROE = (NI / Sales) (Sales / A) (A / E)◦ ROE = PM * TAT * EM
Deriving the DuPont Identity
21
ROE = PM * TAT * EM◦ Profit margin is a measure of the firm’s operating
efficiency – how well it controls costs◦ Total asset turnover is a measure of the firm’s
asset use efficiency – how well does it manage its assets
◦ Equity multiplier is a measure of the firm’s financial leverage
Using the DuPont Identity
22
Bal. Sheet (1/28/06) Data (millions, $U.S.)◦ Cash = 225.27◦ Inventory = 91.91◦ Other CA = 22.16◦ Fixed Assets = 164.62
Computations◦ TA = 503.96◦ TAT = 2.39◦ EM = 1.77
2006 Inc. Statement Data (millions, $U.S.)◦ Sales = 1,204.35◦ COGS = 841.87◦ SG&A = 227.04◦ Interest = (3.67)◦ Taxes = 55.15
Computations◦ NI = 83.96◦ PM = 6.97%◦ ROA = 16.66%◦ ROE = 29.49%
Expanded DuPont Analysis – Aeropostale Data
23
Aeropostale Extended DuPont Chart
x
x
++
24
A firm has an equity multiplier of 1.90, an asset turnover of 1.2 and a profit margin of 8%. What is the firm’s ROA, and ROE.
Example : Du-Pont Identity
25
Liquidity ratios◦ Current ratio = 1.40x; Industry = 1.8x◦ Quick ratio = .45x; Industry = .5x
Long-term solvency ratio◦ Debt/Equity ratio (Debt / Worth) = .54x; Industry
= 2.2x. Coverage ratio
◦ Times Interest Earned = 2282x; Industry = 3.2x
Real World Example – Home Depot
26
Asset management ratios:◦ Inventory turnover = 4.9x; Industry = 3.5x◦ Receivables turnover = 59.1x (6 days); Industry =
24.5x (15 days)◦ Total asset turnover = 1.9x; Industry = 2.3x
Profitability ratios◦ Profit margin before taxes = 10.6%; Industry = 2.7%◦ ROA (profit before taxes / total assets) = 19.9%;
Industry = 4.9%◦ ROE = (profit before taxes / tangible net worth) =
34.6%; Industry = 23.7%
Real World Example – Home Depot
27
Internal uses
External uses
Why Evaluate Financial Statements?
28
Ratios are not very helpful by themselves; they need to be compared to something
Time-Trend Analysis◦ Used to see how the firm’s performance is
changing through time◦ Internal and external uses
Peer Group Analysis◦ Compare to similar companies or within
industries◦ SIC and NAICS codes
Benchmarking
29
There is no underlying theory, so there is no way to know which ratios are most relevant
Benchmarking is difficult for diversified firms Globalization and international competition
makes comparison more difficult because of differences in accounting regulations
Varying accounting procedures, i.e. FIFO vs. LIFO Different fiscal years Extraordinary events
Potential Problems
30
The Story of EnronEnron - a natural gas, natural gas liquids,
electricity, exploration and production, operator of power plants and natural gas pipelines.
Enron stock price fell from $75 to nothing due to bankruptcy. One aspect of their collapse was the way they managed to keep debt off their balance sheet and hid commitments to honor the debt. Without full disclosure, no one knew the true situation.
31
Off balance sheet practice is more common than you think
Make companies and managers look good because return on capital looks better.
Investors and regulators do not freak out when debt balloons.
Spreads confusion These off balance sheet debt obligations are
typically triggered (parent requited to pay debt) if stock falls bellow a certain level or its debt is downgraded.
That is why the SEC is taking care of these issues.
32
How do you standardize balance sheets and income statements and why is standardization useful?
What are the major categories of ratios and what are they good for?
What are some of the problems associated with financial statement analysis?
Quick Quiz
33
XYZ Corporation has the following financial information for the previous year:
Sales: $8M, PM = 8%, CA = $2M, FA = $6M, NWC = $1M, LTD = $3M
Compute the ROE using the DuPont Analysis.
Comprehensive Problem
34
Working Capital A Simple Cycle of Operations:
CASHCASH
RAW MATERIALS INVENTORY
FINISHED GOODS INVENTORY
RECEIVABLESRECEIVABLES
35
36
Assume: AVG. Inventory – 352.5; AVG AR=285; AVG AP=235; COGS=480; Sales (all on credit) = 710 – calculate cash cycle:
Calculating the cash cycle