TOPIC 8: FINANCIAL STATEMENTS ANALYSIS 1 INTRODUCTION Interpretation is when users evaluate financial information to make judgements It is the key to any in-depth understanding of an organisation’s performance. Basically, the users evaluate an organisation’s performance using the information from INCOME STATEMENT and BALANCE SHEET. The value of the analysis is depends on the value of the financial statements. 2 TECHNIQUES (TYPES) OF ANALYSIS:… 1. Horizontal Analysis Comparing key figures in financial statement It evaluates a series of financial statement over a period of time. 2. Vertical Analysis It evaluates financial statement by expressing each item in a financial statement as a percent of the base amount (key figure) Key-figure (such as sales in P&L and total assets on BS) are set to 100% Other items are then expressed as percentage of 100 3. Trend analysis Similar to horizontal analysis, except that the first set of account in the series is given a base of 100 4.Ratio Analysis It expresses the relationship among selected items of financial statement data. 3 HORIZONTAL ANALYSIS It’s an analysis of the percentage increases and decreases of related items in comparative What is horizontal financial statements. analysis? 4 14-7 HOME DEPOT COMPARATIVE BALANCE SHEETS (IN MILLIONS) FEBRUARY 3, 2009 AND JANUARY 28, 2008 Increase (Decrease) Feb. 3, 2009 Jan. 28, 2008 Amount Percent Assets Current assets $10,361 $ 7,777 $2,584 33.2% Property and equipment, net15,375 13,068 2,307 17.7 Other assets 658 540 118 21.9 Total assets $26,394 $21,385 $5,009 23.4 Liabilities Current liabilities $ Long-term debt, excluding current installment Other long-term liabilities Deferred income taxes Total long-term liabilities$ Total liabilities $ 6,501 $ 4,385 $2,116 48.3 1,250 372 189 1,811 8,312 1,545 256 195 $ 1,996 $ 6,381 (295) 116 (6) $ (185) $1,931 (19.1) 45.3 (3.1) (9.3) 30.3 The stockholders’ equity section is not displayed. 5 14-8 HOME DEPOT Comparative Balance Sheets (in Millions) February 3, 2009 and January 28, 2008 Increase (Decrease) Feb. 3, 2009 Jan. 28, 2008 Amount Percent Assets Current assets $10,361 $ 7,777 Property and equipment, net 15,375 13,068 Other assets 658 540 Horizontal Analysis: Total assets $26,394 $21,385 Liabilities Current liabilities Long-term debt, excluding current installment Other long-term liabilities Deferred income taxes Total long-term liabilities Total liabilities Difference Base year $ 6,501 $ 4,385 1,250 372 189 $ 1,811 $ 8,312 1,545 256 195 $ 1,996 $ 6,381 $2,584 2,307 118 $5,009 $2,584 $7,777 33.2% 33.2% 17.7 21.9 23.4 = 33.2% $2,116 48.3 (295) 116 (6) $ (185) $1,931 (19.1) 45.3 (3.1) (9.3) 30.3 6 14-9 HOME DEPOT Condensed Comparative Balance Sheets (in Millions) February 3, 2009 and January 28, 2008 Increase (Decrease) Feb. 3, 2009 Jan. 28, 2008 Amount Percent Assets Current assets Property and equipment, net Other assets Total assets Liabilities Current liabilities Long-term debt, excluding current installment Other long-term liabilities Deferred income taxes Total long-term liabilities Total liabilities $10,361 15,375 658 $26,394 $ 7,777 13,068 540 $21,385 $2,584 2,307 118 $5,009 33.2% 33.2% 17.717.7 21.9 23.4 Horizontal Analysis: $ 6,501 $ 4,385 $2,116 48.3 Difference $2,307 = 17.7% Base $13,068(295) 1,250year 1,545 (19.1) 372 189 $ 1,811 $ 8,312 256 195 $ 1,996 $ 6,381 116 (6) $ (185) $1,931 45.3 (3.1) (9.3) 30.3 7 14-10 HOME DEPOT Condensed Comparative Balance Sheets (in Millions) February 3, 2009 and January 28, 2008 Increase (Decrease) Feb. 3, 2009 Jan. 28, 2008 Amount Percent Assets Current assets Property and equipment, net Other assets Total assets Liabilities Current liabilities Long-term debt, excluding current installment Other long-term liabilities Deferred income taxes Total long-term liabilities Total liabilities $10,361 15,375 658 $26,394 $ 7,777 13,068 540 $21,385 $2,584 2,307 118 $5,009 33.2% 17.7 21.9 23.4 $ 6,501 $ 4,385 $2,116 48.3 1,250 372 189 $ 1,811 $ 8,312 1,545 256 195 $ 1,996 $ 6,381 (295) 116 (6) $ (185) $1,931 (19.1) 45.3 (3.1) (9.3) 30.3 8 14-11 HOME DEPOT INC. Income Statement (in millions) For Periods Ended February 3, 2009 and January 28, 2008 2009 2008 Increase (Decrease) Amount Percent Sales (net) $53,553 $45,738 $7,815 Cost of merchandise sold 37,406 32,057 5,349 Gross profit $16,147 $13,681 $2,466 Selling and store operating exp. 10,280 8,655 1,625 General and administrative exp. 935Analysis: 835 100 Horizontal Total operating expenses $11,215 $ 9,490 $1,725 Difference Income from operations $ 4,932 $ 4,191 $7,815 $ 741 = 17.1% Other income and expenses: Base year $45,738 Interest and investment inc. 53 47 6 Interest expense (28) (21) (7) Income before income tax $ 4,957 $ 4,217 $ 740 Income taxes 1,913 1,636 277 Net income $ 3,044 $ 2,581 $ 463 17.1% 9 14-12 HOME DEPOT INC. Income Statement (in millions) For Periods Ended February 3, 2009 and January 28, 2008 2009 2008 Increase (Decrease) Amount Percent Sales (net) $53,553 $45,738 $7,815 Cost of merchandise sold 37,406 32,057 5,349 Gross profit $16,147 $13,681 $2,466 Selling and store operating exp. 10,280 8,655 1,625 General and administrative exp. 935 835 100 Total operating expenses $11,215 Analysis: $ 9,490 $1,725 Horizontal Income from operations $ 4,932 $ 4,191 $ 741 Other income and expenses: Difference $5,349 =6 16.7 Interest and investment inc. 53 47 Base year $32,057 (7) Interest expense (28) (21) Income before income tax $ 4,957 $ 4,217 $ 740 Income taxes 1,913 1,636 277 Net income $ 3,044 $ 2,581 $ 463 17.1% 16.7 10 14-13 HOME DEPOT INC. Income Statement (in millions) For Periods Ended February 3, 2009 and January 28, 2008 2009 Sales (net) Cost of merchandise sold Gross profit Selling and store operating exp. General and administrative exp. Total operating expenses Income from operations Other income and expenses: Interest and investment inc. Interest expense Income before income tax Income taxes Net income 2008 Increase (Decrease) Amount Percent $53,553 37,406 $16,147 10,280 935 $11,215 $ 4,932 $45,738 32,057 $13,681 8,655 835 $ 9,490 $ 4,191 $7,815 5,349 $2,466 1,625 100 $1,725 $ 741 17.1% 16.7 18.0 18.8 12.0 18.2 17.7 53 (28) $ 4,957 1,913 $ 3,044 47 (21) $ 4,217 1,636 $ 2,581 6 (7) $ 740 277 $ 463 12.8 33.3 17.5 16.9 17.9 11 Vertical Analysis A percentage analysis can be used to show the relationship of each component to a total within a single statement. 12 Vertical Analysis The total, or 100% item, on the balance sheet is “total assets.” The total, or 100% item, on the income statement is “total sales.” 13 14-18 HOME DEPOT Condensed Comparative Balance Sheets (in Millions) February 3, 2009 and January 28, 2008 Feb. 3, 2009 Amount Percent Assets Current assets Property and equipment, net Other assets Total assets Liabilities Current liabilities Long-term liabilities Total liabilities Stockholders’ Equity Common stock/paid-in capital RE & accumulated comp. loss Total stockholders’ equity Total liabilities and SE Jan. 28, 2008 Amount Percent $10,361 15,375 58 $26,394 $ 7,777 13,068 540 100.0% $21,385 $ 6,501 1,811 $ 8,312 Total assets$ 4,385 1,996 is 100.0%$ 6,381 $ 5,529 12,553 $18,082 $26,394 $ 4,926 10,078 $15,004 $21,385 14 14-19 HOME DEPOT Condensed Comparative Balance Sheets (in Millions) February 3, 2009 and January 28, 2008 Feb. 3, 2009 Amount Percent Assets Current assets Property and equipment, net Other assets Total assets $10,361 15,375 58 $26,394 Jan. 28, 2008 Amount Percent 39.3% $ 7,777 13,068 540 100.0% $21,385 Liabilities Current liabilities $ 6,501 Vertical Analysis: Long-term liabilities 1,811 Current $10,361 Total liabilitiesassets $ 8,312 = 39.3% Stockholders’ Equity Total assets $26,394 Common stock/paid-in capital $ 5,529 RE & accumulated comp. loss 12,553 Total stockholders’ equity $18,082 Total liabilities and SE $26,394 $ 4,385 1,996 $ 6,381 $ 4,926 10,078 $15,004 $21,385 15 14-20 HOME DEPOT Condensed Comparative Balance Sheets (in Millions) February 3, 2009 and January 28, 2008 Feb. 3, 2009 Amount Percent Assets Current assets Property and equipment, net Other assets Total assets Liabilities Current liabilities Long-term liabilities Total liabilities Stockholders’ Equity Common stock/paid-in capital RE & accumulated comp. loss Total stockholders’ equity Total liabilities and SE Jan. 28, 2008 Amount Percent $10,361 15,375 58 $26,394 39.3% $ 7,777 13,068 58.2 540 2.5 100.0% $21,385 $ 6,501 1,811 $ 8,312 24.6% $ 4,385 1,996 6.9 31.5% $ 6,381 $ 5,529 12,553 $18,082 $26,394 20.9% 47.6 68.5% 100.0% $ 4,926 10,078 $15,004 $21,385 16 14-21 HOME DEPOT Condensed Comparative Balance Sheets (in Millions) February 3, 2009 and January 28, 2008 Feb. 3, 2009 Amount Percent Assets Current assets Property and equipment, net Other assets Total assets Liabilities Current liabilities Long-term liabilities Total liabilities Stockholders’ Equity Common stock/paid-in capital RE & accumulated comp. loss Total stockholders’ equity Total liabilities and SE Jan. 28, 2008 Amount Percent $10,361 15,375 58 $26,394 39.3% $ 7,777 13,068 58.2 540 2.5 100.0% $21,385 $ 6,501 1,811 $ 8,312 24.6% $ 4,385 1,996 6.9 31.5% $ 6,381 $ 5,529 12,553 $18,082 $26,394 20.9% 47.6 68.5% 100.0% $ 4,926 10,078 $15,004 $21,385 100.0% Total assets is 100.0% 17 14-22 HOME DEPOT Condensed Comparative Balance Sheets (in Millions) February 3, 2009 and January 28, 2008 Feb. 3, 2009 Amount Percent Assets Current assets Property and equipment, net Other assets Total assets $10,361 15,375 58 $26,394 Jan. 28, 2008 Amount Percent 39.3% $ 7,777 13,068 58.2 540 2.5 100.0% $21,385 36.4% 100.0% Liabilities Current liabilities $ 6,501 Analysis: 24.6% $ 4,385 Vertical Long-term liabilities 1,811 1,996 6.9 Current $7,777 Total liabilities $ 8,312assets 31.5% $ 6,381 = 36.4% Stockholders’ Equity Total assets $21,385 Common stock/paid-in capital $ 5,529 20.9% $ 4,926 RE & accumulated comp. loss 12,553 10,078 47.6 Total stockholders’ equity $18,082 68.5% $15,004 Total liabilities and SE $26,394 100.0% $21,385 18 14-23 HOME DEPOT Condensed Comparative Balance Sheets (in Millions) February 3, 2009 and January 28, 2008 Feb. 3, 2009 Amount Percent Assets Current assets Property and equipment, net Other assets Total assets Liabilities Current liabilities Long-term liabilities Total liabilities Stockholders’ Equity Common stock/paid-in capital RE & accumulated comp. loss Total stockholders’ equity Total liabilities and SE Jan. 28, 2008 Amount Percent $10,361 15,375 58 $26,394 39.3% $ 7,777 13,068 58.2 540 2.5 100.0% $21,385 36.4% 61.1 2.5 100.0% $ 6,501 1,811 $ 8,312 24.6% $ 4,385 1,996 6.9 31.5% $ 6,381 20.5% 9.3 29.8% $ 5,529 12,553 $18,082 $26,394 20.9% 47.6 68.5% 100.0% $ 4,926 10,078 $15,004 $21,385 23.0% 47.1 70.2%19 100.0% 14-24 HOME DEPOT INC. Income Statement (in millions) For Periods Ended February 3, 2009 and January 28, 2008 2009 Amount Percent Sales (net) Cost of merchandise sold Gross profit Selling and store operating exp. General and administrative exp. Total operating expenses Income from operations Other income and expenses: Interest and investment inc. Interest expense Income before income tax Income taxes Net income $53,553 37,406 $16,147 10,280 935 $11,215 $ 4,932 53 (28) $ 4,957 1,913 $ 3,044 2008 Amount Percent 100.0% $45,738 100.0% 32,057 $13,681 Net sales is8,655 Net sales is 835 100.0% 100.0% $ 9,490 $ 4,191 47 (21) $ 4,217 1,636 $ 2,581 20 14-25 HOME DEPOT INC. Income Statement (in millions) For Periods Ended February 3, 2009 and January 28, 2008 2009 Amount Percent 2008 Amount Percent Sales (net) $53,553 100.0% $45,738 100.0% Cost of merchandise sold 37,406 32,057 70.1 Gross profit $16,147 $13,681 Selling and store operating exp. 10,280 8,655 General and administrative exp. 935 835 Total operating expenses $11,215 $ 9,490 Income from operations $ 4,932 $ 4,191 2001 Vertical Analysis: Other income and expenses: Cost of Merchandise Sold 47 $32,057 Interest and investment inc. 53 Interest expense (28) (21) Net Sales $45,738 Income before income tax $ 4,957 $ 4,217 = 70.1%1,636 Income taxes 1,913 Net income $ 3,044 $ 2,581 21 14-26 HOME DEPOT INC. Income Statement (in millions) For Periods Ended February 3, 2009 and January 28, 2008 2009 Amount Percent Sales (net) $53,553 100.0% Cost of merchandise sold 37,406 69.9 Gross profit $16,147 Selling and store operating exp. 10,280 General and administrative exp. 935 Total operating expenses $11,215 IncomeVertical from operations $ 4,932 2002 Analysis: Other income and expenses: Cost of Merchandise $37,406 Interest and investment inc.Sold 53 Interest expense (28) Net Sales $53,553 Income before income tax $ 4,957 = 69.9% 1,913 Income taxes Net income $ 3,044 2008 Amount Percent $45,738 100.0% 32,057 70.1 $13,681 8,655 835 $ 9,490 $ 4,191 47 (21) $ 4,217 1,636 $ 2,581 22 14-27 HOME DEPOT INC. Income Statement (in millions) For Periods Ended February 3, 2009 and January 28, 2008 2009 Amount Percent Sales (net) Cost of merchandise sold Gross profit Selling and store operating exp. General and administrative exp. Total operating expenses Income from operations Other income and expenses: Interest and investment inc. Interest expense Income before income tax Income taxes Net income $53,553 37,406 $16,147 10,280 935 $11,215 $ 4,932 53 (28) $ 4,957 1,913 $ 3,044 2008 Amount Percent 100.0% $45,738 100.0% 69.9 32,057 70.1 29.9% $13,681 18.9% 8,655 1.8 835 20.7% $ 9,490 9.2% $ 4,191 47 (21) $ 4,217 1,636 $ 2,581 0.1 (0.1) 9.2% 3.6 5.6%23 14-28 HOME DEPOT INC. Income Statement (in millions) For Periods Ended February 3, 2009 and January 28, 2008 2009 Amount Percent Sales (net) Cost of merchandise sold Gross profit Selling and store operating exp. General and administrative exp. Total operating expenses Income from operations Other income and expenses: Interest and investment inc. Interest expense Income before income tax Income taxes Net income $53,553 37,406 $16,147 10,280 935 $11,215 $ 4,932 53 (28) $ 4,957 1,913 $ 3,044 100.0% 69.9 30.1% 19.2% 1.7 20.9% 9.2% 0.1 (0.0) 9.3% 3.6 5.7% 2008 Amount Percent $45,738 32,057 $13,681 8,655 835 $ 9,490 $ 4,191 47 (21) $ 4,217 1,636 $ 2,581 100.0% 70.1 29.9% 18.9% 1.8 20.7% 9.2% 0.1 (0.1) 9.2% 3.6 5.6% 24 RATIO ANALYSIS Ratios simply means one number expressed in terms of another. A ratio is a statistical yardstick by means of which relationship between two or various figures can be compared or measured. Definition of Accounting Ratios: The term "accounting ratios" is used to describe significant relationship between figures shown on a balance sheet, in a profit and loss account, in a budgetary control system or in any other part of accounting organization. Accounting ratios thus shows the relationship between accounting data. ADVANTAGES Simplifies financial statements: It simplifies the comprehension of financial statements. Ratios tell the whole story of changes in the financial condition of the business Facilitates inter-firm comparison: It provides data for interfirm comparison. Ratios highlight the factors associated with with successful and unsuccessful firm. They also reveal strong firms and weak firms, overvalued and undervalued firms. Helps in planning: It helps in planning and forecasting. Ratios can assist management, in its basic functions of forecasting. Planning, co-ordination, control and communications. Makes inter-firm comparison possible: Ratios analysis also makes possible comparison of the performance of different divisions of the firm. The ratios are helpful in deciding about their efficiency or otherwise in the past and likely performance in the future. Help in investment decisions: It helps in investment decisions in the case of investors and lending decisions in the case of bankers etc. TYPES OF RATIO ANALYSIS 1. 2. 3. 4. 5. 6. Profitability Ratio Efficiency/activity/asset management Ratio Liquidity Ratio Solvency Ratio Cash flow Investment 27 3. Efficiency 1. Profitability 1. Debtors turnover 1. Return on capital 2. Debtors collection period employed 3. Stock turnover ratio 2. Gross profit margin 4. Asset turnover ratio 3. Net profit margin 5. Working capital turnover ratio 2. Liquidity 4. Solvency/financial 1. Current ratio leverage management 2. Quick ratio ratio 1. Debt to Equity ratio 2.Debt ratio 28 CONTINUE……….. 5. Investment 1. Dividend yield 2. Earnings per share 3. Price/earnings ratio 29 PROFITABILITY RATIO It measure the income or operating effectiveness of an organisation for a given period of time. A low value of this ratio will affect the company ‘s ability to obtain debt, equity financing and the ability to grow or expand. i Return on capital employed/Return on common equity • measures effective use of capital • It measures the profitability from the shareholder view point. It shows how many ringgit of the net income were earned for each ringgit invested by the owner. = Profit or earning after tax x 100% Average capital employed 30 CONTINUE… ii. iii. Gross Profit Margin It measures the percentage of one ringgit of sales that results in gross income. = Sales – Cost of Goods Sold x 100% Sales = Gross Profit x 100% Sales Net Profit Margin It measures the percentage of one ringgit of sales that results in net income. = Profit or earning after tax x 100% Sales 31 LIQUIDITY RATIO It measure the short term ability of the organisation to pay debt and to meet unexpected need for cash. i. Current Ratio To measure the ability of current asset that the company have to pay back the short term debt. = Current Asset Current Liability 32 CONTINUE… ii. Quick Ratio • It measures the company’s immediate short term liquidity. = Current Asset – Stock – Prepayment Current Liability This ratio indicates whether current liabilities could be paid without having to sell the inventory This ratio is useful for companies who cannot convert inventory into cash quickly if necessary. 33 CONTINUE…. This ratio indicates whether the business has enough shortterm assets to cover its short-term liabilities. A ratio above 1 indicates that working capital is positive (Current assets exceed current liabilities) A ratio below 1 indicates that working capital is negative. Many large companies regularly operate with current ratio closer to 1 and 2 Generally the higher the ratio, the greater the financial stability and the lower the risk for both creditors and owners. However, the ratio should not be too high because that may indicate that the business is not reinvesting in long-term assets to maintain future productivity. High current ratio can actually indicate problems if inventories are getting larger than they should be or 34 collections of receivables are slowing down. EFFICIENCY RATIO (i) Debtors turnover Measures how many times it takes customers to pay debts = Credit sales Average debtors 35 CONTINUE… (ii) Debtors collection period Measures how long it takes customers to pay = Average debtors x 365 days OR Credit sales 365 days debtors turnover This ratio indicates how many days it takes, on average to collect a day’s sale revenue. The quicker a business collects and bank the money, the better it is to the company Large numbers of days is a negative signal, raising questions about the company’s policies of granting credit such as; Unstricted credit policies Longer credit limit Collection attempts is not very strength 36 CONTINUE… (iii) Stock turnover ratio measures how quickly stock moves through business This ratio means that the average length of time that the stocks are held before being sold. = Cost of goods sold Average stock It can also be calculated in days = Average stock x 365 days Cost of sales turnover OR 365 days stock 37 CONTINUE… (iv) Asset turnover ratio compares sales to total assets employed Measure how efficient the assets in generating sales = Sales x 100% Average total assets 38 CONTINUE… (v) Working capital turnover ratio = Cost of sales Net working capital *Working capital = current assets –current liabilities measure the efficiency with which the working capital is being used by a firm. A high ratio indicates efficient utilization of working capital and a low ratio indicates otherwise. But a very high working capital turnover ratio may also mean lack of sufficient working capital which is not a good situation. 39 SOLVENCY/FINANCIAL LEVERAGE MANAGEMENT RATIO - This is to measure the ability of the company to survive over a long period of time - The ability to pay interest as it comes due/mature 40 CONTINUE… (i) Debt to Equity ratio = Total liabilities Total Equity Debt to equity ratio indicates the proportionate claims of owners and the outsiders against the firms assets. (ii) Debt ratio/debt to assets ratio = Total liabilities Total Asset 41 INVESTMENT (i) Dividend yield = dividend per share market value per share to evaluate the relationship between dividends per share paid and the market value of the shares helps as intending investor is knowing the effective return he is going to get on the proposed investment. (ii) Earning per share (EPS) = Profit after tax – preference dividend No. of common shares Measures net income earned on each share of common 42 stock CONTINUE… (iii) Price/earnings ratio = Market price per share of stock EPS Measures the ratio of market price per share to earnings per share helps the investor in deciding whether to buy or not to buy the shares of a particular company at a particular market price. 43 Limitations of the Accounting Information 1. 2. 3. 4. Estimates The financial statement contains numerous estimates. Ex. Provision for doubtful debt, depreciation and contingent loss. Cost The traditional financial statements are based on historical cost, it is not adjusted for price-level change. Ex. Inflation affects the sales growth. Alternative Accounting Method A comparison may be misleading as different companies use different accounting method. Ex. FIFO and LIFO. Diversification of firms This diversification of activities of companies limit the usefulness of 44 financial analysis. (no specific industry). CONCLUSION Ratio analysis is a good way to overview an organisation’s activities Ratio analysis must be compared with past result or industry norms, not in isolation Things to be taken into account in using ratio analysis: size of the organisation Method used in accounting Same Same treatment industry country 45 Exercise: INCOME STATEMENT FOR THE YEAR ENDED 31 DEC 2010 Sales Less: Cost of sales Gross profits Less expenses General 40 Interest 10 Profit before tax Less: Taxation Profits after tax Less: Dividends Retained profits 200 (100) 100 (50) 50 (15) 35 (15) 20 46 BALANCE SHEET AS AT 31 DEC 2010 Fixed Assets Current Assets Stock Debtors Cash Current Liabilities Creditors Proposed dividends and tax Net Current assets Total assets less current liabilities $m $m 60 40 20 120 (50) (10) (60) $m 275 60 335 Financed by/ capital employed: Long-term liabilities Loan Preference share capital (50m, $1) 70 50 Owners Equity Ordinary Share capital (150m.$1) Other reserves Retained Earning 150 65 120 215 335 47 ASSIGNMENT Refer to the following website http://www.accountingformanagement.com/financial_ statement_analysis_accounting_ratios.htm 48