Chapter 11
Analysis of Financial Statements and Taxes
© 2005 Thomson/South-Western
2
Financial Statements and Reports
The Income Statement
The Balance Sheet
Statement of Cash Flows
Statement of Retained Earnings
3
Unilate Textiles: Comparative Income Statements Net Sales 1,500.0$ 1,435.0$
Cost of Goods Sold (1,230.0) (1,176.7)
Gross Profit 270.0 258.3 Fixed Operating Expenses (90.0) (85.0) Depreciation (50.0) (40.0)
EBIT 130.0 133.3 Interest (40.0) (35.0)
EBT 90.0 98.3 Taxes (40%) (36.0) (39.3)
Net Income 54.0$ 59.0$ Preferred Dividends - -
EAC 54.0 59.0 Common Dividends (29.0) (27.0)
Additions to Retained Earnings 25.0$ 32.0$
4
Unilate Textiles: Comparative Balance Sheets
Cash & Marketable Securities 15.0$ 40.0$ Accounts Receivable 180.0 160.0 Inventory 270.0 200.0 Total Current Assets 465.0$ 400.0$ Gross Plant & Equipment 680.0$ 600.0$ Less: Accumulated Deprec. (300.0) (250.0) Net Plant & Equipment 380.0$ 350.0$ Total Assets 845.0$ 750.0$
5
Unilate Textiles: Liabilities and Equity
2005 2004Liabilities & EquityAccounts Payable 30.0$ 15.0$ Accruals 60.0 55.0 Notes Payable 40.0 35.0 Total Current Liabilities 130.0$ 105.0$ Long-Term Bonds 300.0 255.0 Total Liabilities 430.0$ 360.0$ Common Stock 130.0 130.0 Retained Earnings 285.0 260.0 Owner's Equity 415.0$ 390.0$
Total Liabilites & Equity 845.0$ 750.0$
6
Unilate Textiles: Statement of Retained Earnings
Balance of retained earnings Dec. 31, 2004 $260
Add: 2005 Net Income 54
Less: 2005 dividends to stockholders ( 29)
Balance of retained earnings Dec. 31, 2005 $285
7
Unilate Textiles: Statement of Cash Flows 2005
Cash Flows from Operating ActivitiesNet Income 54.0$
Adjustments to Net IncomeDepreciation 50.0Increase in Accounts Payable 15.0Increase in Accruals 5.0Increase in Accounts Recievable (20.0)Increase in Inventory (70.0)
Net Cash Flows from Operations 34.0$
8
Unilate Textiles: Statement of Cash Flows Continued
Cash Flows from Long-Term InvestmentsAcquisition of Fixed Assets (80.0)$
Cash Flows from Financing ActivitiesIncrease in Notes Payable 5.0$ Increase in Bonds 45.0 Dividend Payment (29.0)
Net Cash Flow from Financing 21.0$
9
Unilate Textiles: Statement of Cash Flows Continued
Cash Flows from Operations 34.0$ Cash Flows from Long-Term Investments (80.0) Cash Flows from Financing Activities 21.0
Net Change in Cash (25.0) Cash at the Beginning of the Year 40.0
Cash at the End of the Year 15.0$
10
Ratio Analysis
Analysis of a firm’s ratios is generally the first step in financial analysis.
Ratios are designed to show relationships between financial statement accounts within firms and between firms.
11
What is the Purpose of Ratio Analysis?
Give idea of how well the company is doing
Standardize numbers; facilitate comparisons
Used to highlight weaknesses and strengths
12
What Are the Five Major Categories of Ratios?What Questions Do They Answer?
Liquidity: Can we make required payments in the current period?
Asset mgt.: Right amount of assets vs. sales? Debt mgt.: Right mix of debt and equity? Profitability: Do sales prices exceed unit costs, and
are sales high enough as reflected in PM, ROE, and ROA?
Market values: Do investors like what they see as reflected in P/E and M/B ratios?
13
Industry Average DataRatioCurrent 4.1xQuick 2.1xInventory Turnover 7.4xDays Sales Outstanding (DSO) 32.1 daysFixed Asset Turnover 4.0xTotal Asset Turnover 2.1xDebt Ratio 45.0%TIE 6.5xFixed Charge Coverage 5.8xProfit Margin 4.7%ROA 12.6%ROE 17.2%Price/Earnings 13.0xMarket/Book 2.0x
14
What is Unilate’sCurrent Ratio?
Current Ratio = Current AssetsCurrent Liabilities
$465.0$130.0
= = 3.6 times
Industry average = 4.1 times
15
What is Unilate’sQuick, or Acid Test, Ratio?
Industry average = 2.1 times
$465.0 - $270.0$130.0
Quick Ratio = Current Assets- InventoriesCurrent Liabilities
= = = 1.5 times$195.0$130.0
16
Unilate’s Liquidity Position
Ratios is slightly below industry average. Inventories are the least liquid of Unilate’s
assets and they are the assets that suffer losses in the event of a forced sale.
The quick ratio shows that, if receivables are collected in full, Unilate can payoff its current liabilities without having to liquidate its inventory.
17
What is Unilate’s Inventory Turnover Ratio?
=$1,230.0$270.0
= 4.66. times
Inventory turnover =Cost of good sold
Inventories
Industry average = 7.4 times
18
Comments on Unilate’s Inventory Turnover
Compares poorly with industry
May be holding excess inventories
May be holding old/obsolete inventory.
19
What is Unilate’s Days Sales Outstanding Ratio?
Industry average = 32.1 days
days 43.2$4.167
$180.0
360
$1,500.0
$180.0
360
Sales Annual
sReceivable
SalesDaily
sReceivableDSO
20
What is Unilate’s Fixed Assets Turnover Ratio?
Fixed assets turnover =Sales
Net fixed assets
=$1,500.0$380.0
= 3.9 times
= 4.0 timesIndustry Average
21
What is Unilate’s Total Assets Turnover Ratios?
Total asse ts turnover =Sales
Total asse ts
=$1,500.0$845.0 = 1.8 times
= 2.1 timesIndustry Average
22
Unilate’s Fixed Assets Turnover and Total Assets Turnover
Total asset turnover is below industry average.
Unilate might have excess inventories and receivables.
23
Calculate the Debt Ratio
Debt Ratio = Total debt Total assets
= +
=
$130.0. $300.0.$845.0
45.0%
= $430.0$845.0
=0.509 = 50.9%
Industry Average
24
Calculate the Times-Interest-Earned Ratio
TIE = EBIT Interest charges
3.3 times$40.0
$130.0==
Industry Average = 6.5 times
25
Calculate theFixed Charge Coverage Ratio
All three previous ratios reflect use of debt, but focus on different aspects.
rateTax 1
payment fund Sinkingpayments
LeasechargesInterest
payments LeaseEBITFCC
2.2
3.63$
0.140$
0.10$0.400.41
$8.0$
$10.0$130.0
Industry Average = 5.8x
26
Unilate’s Profitability Ratios--Profit Margin, ROA, and ROE
4.7%Industry Average =
Profit margin = Net income
Sales
$54.0$1,500
0.036 = 3.6%==
27
Unilate’s ROA, and ROE
12.6%Industry Average =
17.2%Industry Average =
$54.0$845.0
= 0.064 = 6.4%
=
ROA = Net income
Total assets
$54.0$415.0
- 0 = 0.130 = 13.0%=
ROENet income
=Common equity
28
Unilate’s Market Value Ratios Price/Earnings Ratio
10.6 times $2.16$23.00
Price / earnings ratio =Price per share
Earnings per share
13.0 timesIndustry Average =
29
Unilate’s Market Value Ratios Market/Book Ratio
Market / Book ratio = Market price per share
Book value per share
$23.00$16.00
1.4 times
2.0 timesIndustry Average =
30 2001 2002 2003 2004 2005
18
17
16
15
14
13
12
11
10
Rate of Return on Common Equity
UnilateUnilate
IndustryIndustry
31
Summary of Ratio Analysis:The DuPont Equation
ROA = Net Profit Margin X Total Assets TurnoverNet Income
Sales
Sales Total Assets
X=
$54.0$1,500.0
X=$1,500.0$845.0
= 3.6% X 1.8 = 6.4%
32
DuPont Equation Provides Overview
Firm’s profitability (measured by ROA)
Firm’s expense control (measured by profit margin)
Firm’s asset utilization (measured by total asset turnover)
33
What are Some PotentialProblems and Limitations ofFinancial Ratio Analysis?
Comparison with industry averages is difficult if the firm operates many different divisions.
“Average” performance not necessarily good.
Inflation distorts balance sheets.
34
What are Some PotentialProblems and Limitations ofFinancial Ratio Analysis?
Seasonal factors can distort ratios.“Window dressing” techniques can
make statements and ratios look better.
Different operating and accounting practices distort comparisons.
35
What are Some PotentialProblems and Limitations ofFinancial Ratio Analysis?
Sometimes hard to tell if a ratio is “good” or “bad”
Difficult to tell whether company is, on balance, in strong or weak position
36
The Federal Income Tax System
Individual Income Taxes
Corporate Income Taxes
37
Individual Income Taxes
Taxable Income: Gross income minus exemptions and allowable deductions as set forth in the tax code
Marginal Tax Rate: the tax on the last unit of income
Average Tax Rates: taxes paid divided by taxable income
38
What is your Tax Liability?
Individual Income Taxes
Your salary is $40,000.You received $2,100 in dividends.You are single.
Your personal exemption is $3,100.Your itemized deductions are $6,000.
39
First, calculate your taxable income:
What is Your Tax Liability?
Salary $40,000
Dividends 2,100
Personal Exemption (3,100)
Deductions (6,000)
Taxable Income $33,000
40
Consult the tax rate schedules(Individual tax rates for 2004):Unmarried Taxpayer
Taxable Income Base Tax Amt + Amount Over Base
0 – $ 7,150 $0.00 + 10%
7,151 – 29,050 715.00 +15%
29,051 – 70,350 4,000.00 + 25%
70,351 – 146,750 14,325.00 + 28%
Above 319,100 92,592.50 + 35%146,751 – 319,100 35,717.00 + 33%
Average RateTop of Bracket
10.0%
13.8%
20.4%
24.3%
~35.0% 29.0%
41
Tax Liability = Base tax amount + tax rate (taxable income - $29,050)
Tax Liability = $4,000 + 0.25($33,000 - $29,050) = $4,987.50
Marginal Tax Rate is the tax rate applied to the last unit of income = 25.0%.
Average Tax Rate = Total tax liability / total taxable income= $4,987.50/$33,000 = 15.1%.
42
Corporate Income Taxes
Income $100,000
Taxable dividend income 3,000
Interest income 5,000
Taxable Income $108,000
43
Corporate Tax Rates
Taxable Income Base Tax + Amount Over Base
0 – $ 50,000 0 + 15%
50,001 – 75,000 7,500 + 25%
75,001 – 100,000 13,750 + 34%
100,001 – 335,000 22,250 + 39%
Above 18,333,333 6,416,667 + 35%
335,001 – 10,000,000 113,900 + 34%
10,000,001 – 15,000,000 3,400,000 + 35%
15,000,001 – 18,333,333 5,150,000 + 38%
Average RateTop of Bracket
15.0%
18.3%
22.3%
34.0%
35.0%
34.0%
34.3%
35.0%
44
Tax Liability = $22,250 + 0.39 ($108,000 - $100,000) = $ 25,370
Tax Liability = Base Tax Amount + 0.39 (taxable income - $100,000)
45
Corporate Tax Codes Differ from Individual Tax Codes:
Interest and dividend income receivedInterest and dividends paid by a corporationCorporate capital gainsCorporate loss carryback and carryoverAccumulated earnings tax Consolidated corporate tax returnsTaxation of small business S corporationsDepreciation
46
End of Chapter 11
Analysis of Financial Statementsand Taxes