Chapter 14 “How Well Am I Doing?” Financial Statement Analysis PowerPoint Authors: Jon A. Booker, Ph.D., CPA, CIA Charles W. Caldwell, D.B.A., CMA Susan Coomer Galbreath, Ph.D., CPA McGraw-Hill/Irwin Copyright © 2010 by The McGraw-Hill Companies, Inc. All rights reserved. 14-2 Limitations of Financial Statement Analysis Differences in accounting methods between companies sometimes make comparisons difficult. We use the LIFO method to value inventory. We use the average cost method to value inventory. 14-3 Limitations of Financial Statement Analysis Analysts should look beyond the ratios. Industry trends Technological changes Changes within the company Consumer tastes Economic factors 14-4 Learning Objective 1 Prepare and interpret financial statements in comparative and common-size form. 14-5 Statements in Comparative and Common-Size Form Dollar and percentage changes on statements An item on a financial statement has little meaning by itself. The meaning of the numbers can be enhanced by drawing comparisons. Common-size statements Ratios 14-6 Dollar and Percentage Changes on Statements Horizontal analysis (or trend analysis) shows the changes between years in the financial data in both dollar and percentage form. 14-7 Horizontal Analysis Example The following slides illustrate a horizontal analysis of Clover Corporation’s December 31, 2009 and 2008, comparative balance sheets and comparative income statements. 14-8 Horizontal Analysis CLOVER CORPORATION Comparative Balance Sheets December 31 2009 Assets Current assets: Cash Accounts receivable, net Inventory Prepaid expenses Total current assets Property and equipment: Land Buildings and equipment, net Total property and equipment Total assets $ 12,000 60,000 80,000 3,000 155,000 40,000 120,000 160,000 $ 315,000 2008 $ 23,500 40,000 100,000 1,200 164,700 40,000 85,000 125,000 $ 289,700 Increase (Decrease) Amount % 14-9 Horizontal Analysis Calculating Change in Dollar Amounts Dollar Change = Current Year Figure – Base Year Figure The dollar amounts for 2008 become the “base” year figures. 14-10 Horizontal Analysis Calculating Change as a Percentage Percentage Change = Dollar Change Base Year Figure × 100% 14-11 Horizontal Analysis CLOVER CORPORATION Comparative Balance Sheets December 31 2009 2008 Increase (Decrease) Amount % Assets Current assets: Cash $ 12,000 $ 23,500 $ (11,500) (48.9) Accounts receivable, net 60,000 40,000 Inventory 80,000 100,000 Prepaid expenses 3,000 1,200 Total current assets 155,000 164,700 Property and equipment: $12,000 – $23,500 = $(11,500) Land 40,000 40,000 Buildings and equipment, net 120,000 85,000 ($11,500 ÷160,000 $23,500) × 100% = (48.9%) Total property and equipment 125,000 Total assets $ 315,000 $ 289,700 14-12 Horizontal Analysis CLOVER CORPORATION Comparative Balance Sheets December 31 2009 Assets Current assets: Cash Accounts receivable, net Inventory Prepaid expenses Total current assets Property and equipment: Land Buildings and equipment, net Total property and equipment Total assets $ 12,000 60,000 80,000 3,000 155,000 40,000 120,000 160,000 $ 315,000 $ 2008 Increase (Decrease) Amount % 23,500 40,000 100,000 1,200 164,700 $ (11,500) 20,000 (20,000) 1,800 (9,700) (48.9) 50.0 (20.0) 150.0 (5.9) 35,000 35,000 $ 25,300 0.0 41.2 28.0 8.7 40,000 85,000 125,000 $ 289,700 14-13 Horizontal Analysis We could do this for the liabilities & stockholders’ equity, but now let’s look at the income statement accounts. 14-14 Horizontal Analysis CLOVER CORPORATION Comparative Income Statements For the Years Ended December 31 2009 2008 Sales $ 520,000 $ 480,000 Cost of goods sold 360,000 315,000 Gross margin 160,000 165,000 Operating expenses 128,600 126,000 Net operating income 31,400 39,000 Interest expense 6,400 7,000 Net income before taxes 25,000 32,000 Less income taxes (30%) 7,500 9,600 Net income $ 17,500 $ 22,400 Increase (Decrease) Amount % 14-15 Horizontal Analysis CLOVER CORPORATION Comparative Income Statements For the Years Ended December 31 2009 2008 Sales $ 520,000 $ 480,000 Cost of goods sold 360,000 315,000 Gross margin 160,000 165,000 Operating expenses 128,600 126,000 Net operating income 31,400 39,000 Interest expense 6,400 7,000 Net income before taxes 25,000 32,000 Less income taxes (30%) 7,500 9,600 Net income $ 17,500 $ 22,400 Increase (Decrease) Amount % $ 40,000 8.3 45,000 14.3 (5,000) (3.0) 2,600 2.1 (7,600) (19.5) (600) (8.6) (7,000) (21.9) (2,100) (21.9) $ (4,900) (21.9) 14-16 Horizontal Analysis CLOVER CORPORATION Comparative Income Statements For the Years Ended December 31 Increase (Decrease) 2009 2008 Amount % Sales $ 520,000 $ 480,000 $ 40,000 8.3 Cost of goods sold 360,000 315,000 45,000 14.3 Gross margin 160,000 165,000 (5,000) (3.0) OperatingSales expenses 128,600 126,000 2,600 2.1 increased by 8.3%, yet Net operating income decreased 31,400 by 39,000 net income 21.9%. (7,600) (19.5) Interest expense 6,400 7,000 (600) (8.6) Net income before taxes 25,000 32,000 (7,000) (21.9) Less income taxes (30%) 7,500 9,600 (2,100) (21.9) Net income $ 17,500 $ 22,400 $ (4,900) (21.9) 14-17 Horizontal Analysis CLOVER CORPORATION There were increases in both cost of goods Comparative Income Statements sold (14.3%) and operating expenses (2.1%). For the Years Ended December 31 These increased costs more than offset theIncrease increase in sales, yielding an overall (Decrease) 2008 2007 Amount % decrease in net income. Sales $ 520,000 $ 480,000 $ 40,000 Cost of goods sold 360,000 315,000 45,000 Gross margin 160,000 165,000 (5,000) Operating expenses 128,600 126,000 2,600 Net operating income 31,400 39,000 (7,600) Interest expense 6,400 7,000 (600) Net income before taxes 25,000 32,000 (7,000) Less income taxes (30%) 7,500 9,600 (2,100) Net income $ 17,500 $ 22,400 $ (4,900) 8.3 14.3 (3.0) 2.1 (19.5) (8.6) (21.9) (21.9) (21.9) 14-18 Trend Percentages Trend percentages state several years’ financial data in terms of a base year, which equals 100 percent. 14-19 Trend Analysis Trend = Percentage Current Year Amount Base Year Amount × 100% 14-20 Trend Analysis Example Look at the income information for Berry Products for the years 2005 through 2009. We will do a trend analysis on these amounts to see what we can learn about the company. 14-21 Trend Analysis Berry Products Income Information For the Years Ended December 31 Item Sales Cost of goods sold Gross margin 2009 $ 400,000 285,000 115,000 2008 $ 355,000 250,000 105,000 Year 2007 $ 320,000 225,000 95,000 The base year is 2005, and its amounts will equal 100%. 2006 $ 290,000 198,000 92,000 2005 $ 275,000 190,000 85,000 14-22 Trend Analysis Berry Products Income Information For the Years Ended December 31 Item 2009 2008 Year 2007 Sales Cost of goods sold Gross margin 2006 Amount ÷ 2005 Amount × 100% ( $290,000 ÷ $275,000 ) × 100% = 105% ( $198,000 ÷ $190,000 ) × 100% = 104% ( $ 92,000 ÷ $ 85,000 ) × 100% = 108% 2006 105% 104% 108% 2005 100% 100% 100% 14-23 Trend Analysis Berry Products Income Information For the Years Ended December 31 Item Sales Cost of goods sold Gross margin 2009 145% 150% 135% 2008 129% 132% 124% Year 2007 116% 118% 112% 2006 105% 104% 108% By analyzing the trends for Berry Products, we can see that cost of goods sold is increasing faster than sales, which is slowing the increase in gross margin. 2005 100% 100% 100% 14-24 Trend Analysis 160 Percentage 150 140 We can use the trend percentages to construct a graph so we can see the trend over time. 130 Sales COGS GM 120 110 100 2005 2006 2007 Year 2008 2009 14-25 Common-Size Statements Vertical analysis focuses on the relationships among financial statement items at a given point in time. A common-size financial statement is a vertical analysis in which each financial statement item is expressed as a percentage. 14-26 Common-Size Statements In income statements, all items usually are expressed as a percentage of sales. 14-27 Gross Margin Percentage Gross Margin = Gross Margin Percentage Sales This measure indicates how much of each sales dollar is left after deducting the cost of goods sold to cover expenses and provide a profit. 14-28 Common-Size Statements In balance sheets, all items usually are expressed as a percentage of total assets. 14-29 Common-Size Statements Wendy's McDonald's (dollars in millions) Dollars Percentage Dollars Percentage 2007 Net income $ 88 3.60% $ 2,396 10.50% Common-size financial statements are particularly useful when comparing data from different companies. 14-30 Common-Size Statements Example Let’s take another look at the information from the comparative income statements of Clover Corporation for 2009 and 2008. This time, let’s prepare common-size statements. 14-31 Common-Size Statements CLOVER CORPORATION Comparative Income Statements For the Years Ended December 31 Common-Size Percentages 2009 2008 2009 2008 Sales $ 520,000 $ 480,000 100.0 100.0 Cost of goods sold 360,000 315,000 Gross margin 160,000 165,000 Sales is Operating expenses 128,600 126,000 usually the Net operating income 31,400 39,000 base and is Interest expense 6,400 7,000 expressed Net income before taxes 25,000 32,000 as 100%. Less income taxes (30%) 7,500 9,600 Net income $ 17,500 $ 22,400 14-32 Common-Size Statements CLOVER CORPORATION Comparative Income Statements For the Years Ended December 31 Common-Size Percentages 2009 2008 2009 2008 Sales $ 520,000 $ 480,000 100.0 100.0 Cost of goods sold 360,000 315,000 69.2 65.6 Gross margin 160,000 165,000 Operating expenses 128,600 126,000 2009 Cost ÷ 2009 Sales Net operating income 31,400 × 100% 39,000 ( $360,000 Interest expense ÷ $520,000 6,400) × 100% 7,000= 69.2% Net income before taxes 25,000 32,000 2008(30%) Cost ÷ 7,500 2008 Sales × 100% Less income taxes 9,600 $480,000 ) × 100% = 65.6% Net income ( $315,000$ ÷ 17,500 $ 22,400 14-33 Common-Size Statements CLOVER CORPORATION Comparative Income Statements For the Years Ended December 31 Common-Size What conclusions can we draw? Percentages 2009 2008 2009 2008 Sales $ 520,000 $ 480,000 100.0 100.0 Cost of goods sold 360,000 315,000 69.2 65.6 Gross margin 160,000 165,000 30.8 34.4 Operating expenses 128,600 126,000 24.8 26.2 Net operating income 31,400 39,000 6.0 8.2 Interest expense 6,400 7,000 1.2 1.5 Net income before taxes 25,000 32,000 4.8 6.7 Less income taxes (30%) 7,500 9,600 1.4 2.0 Net income $ 17,500 $ 22,400 3.4 4.7 14-34 Quick Check Which of the following statements describes horizontal analysis? a. A statement that shows items appearing on it in percentage and dollar form. b. A side-by-side comparison of two or more years’ financial statements. c. A comparison of the account balances on the current year’s financial statements. d. None of the above. 14-35 Quick Check Which of the following statements describes horizontal analysis? a. A statement that shows items appearing on it in percentage and dollar form. b. A side-by-side comparison of two or more years’ financial statements. c. A comparison of the account balances on Horizontal shows the changes the current analysis year’s financial statements. between years in the financial data in both d. None of the above. dollar and percentage form. 14-36 Now, let’s look at Norton Corporation’s 2009 and 2008 financial statements. 14-37 NORTON CORPORATION Balance Sheets December 31 2009 Assets Current assets: Cash Accounts receivable, net Inventory Prepaid expenses Total current assets Property and equipment: Land Buildings and equipment, net Total property and equipment Total assets $ 30,000 20,000 12,000 3,000 65,000 165,000 116,390 281,390 $ 346,390 2008 $ 20,000 17,000 10,000 2,000 49,000 123,000 128,000 251,000 $ 300,000 14-38 NORTON CORPORATION Balance Sheets December 31 2009 Liabilities and Stockholders' Equity Current liabilities: Accounts payable Notes payable, short-term Total current liabilities Long-term liabilities: Notes payable, long-term Total liabilities Stockholders' equity: Common stock, $1 par value Additional paid-in capital Total paid-in capital Retained earnings Total stockholders' equity $ 39,000 3,000 42,000 2008 $ 40,000 2,000 42,000 70,000 112,000 78,000 120,000 27,400 158,100 185,500 48,890 234,390 17,000 113,000 130,000 50,000 180,000 Total liabilities and stockholders' equity $ 346,390 $ 300,000 14-39 NORTON CORPORATION Income Statements For the Years Ended December 31 Sales Cost of goods sold Gross margin Operating expenses Net operating income Interest expense Net income before taxes Less income taxes (30%) Net income 2009 2008 $ 494,000 $ 450,000 140,000 127,000 354,000 323,000 270,000 249,000 84,000 74,000 7,300 8,000 76,700 66,000 23,010 19,800 $ 53,690 $ 46,200 14-40 Learning Objective 2 Compute and interpret financial ratios that would be useful to a common stockholder. 14-41 Ratio Analysis – The Common Stockholder NORTON CORPORATION 2009 The ratios that are of the most interest to stockholders include those ratios that focus on net income, dividends, and stockholders’ equities. Number of common shares outstanding Beginning of year End of year Net income 17,000 27,400 $ 53,690 Stockholders' equity Beginning of year 180,000 End of year 234,390 Dividends per share Dec. 31 market price per share Interest expense 2 20 7,300 Total assets Beginning of year 300,000 End of year 346,390 14-42 Earnings Per Share Earnings per Share = Net Income – Preferred Dividends Average Number of Common Shares Outstanding Whenever a ratio divides an income statement balance by a balance sheet balance, the average for the year is used in the denominator. Earnings form the basis for dividend payments and future increases in the value of shares of stock. 14-43 Earnings Per Share Earnings per Share = Earnings per Share = Net Income – Preferred Dividends Average Number of Common Shares Outstanding $53,690 – $0 (17,000 + 27,400)/2 = $2.42 This measure indicates how much income was earned for each share of common stock outstanding. 14-44 Price-Earnings Ratio Price-Earnings Ratio Price-Earnings Ratio = = Market Price Per Share Earnings Per Share $20.00 $2.42 = 8.26 times A higher price-earnings ratio means that investors are willing to pay a premium for a company’s stock because of optimistic future growth prospects. 14-45 Dividend Payout Ratio Dividend Payout Ratio Dividend Payout Ratio = = Dividends Per Share Earnings Per Share $2.00 $2.42 = 82.6% This ratio gauges the portion of current earnings being paid out in dividends. Investors seeking dividends (market price growth) would like this ratio to be large (small). 14-46 Dividend Yield Ratio Dividend Yield Ratio Dividend Yield Ratio = = Dividends Per Share Market Price Per Share $2.00 $20.00 = 10.00% This ratio identifies the return, in terms of cash dividends, on the current market price of the stock. 14-47 Return on Total Assets Return on = Total Assets Net Income + [Interest Expense × (1 – Tax Rate)] Average Total Assets Return on = Total Assets $53,690 + [$7,300 × (1 – .30)] = 18.19% ($300,000 + $346,390) ÷ 2 Adding interest expense back to net income enables the return on assets to be compared for companies with different amounts of debt or over time for a single company that has changed its mix of debt and equity. 14-48 Return on Common Stockholders’ Equity Return on Common = Net Income – Preferred Dividends Stockholders’ Equity Average Stockholders’ Equity Return on Common $53,690 – $0 = = 25.91% Stockholders’ Equity ($180,000 + $234,390) ÷ 2 This measure indicates how well the company used the owners’ investments to earn income. 14-49 Financial Leverage Financial leverage results from the difference between the rate of return the company earns on investments in its own assets and the rate of return that the company must pay its creditors. Return on investment in > assets Fixed rate of return on borrowed funds Positive = financial leverage Return on investment in < assets Fixed rate of return on borrowed funds Negative = financial leverage 14-50 Quick Check Which of the following statements is true? a. Negative financial leverage is when the fixed return to a company’s creditors and preferred stockholders is greater than the return on total assets. b. Positive financial leverage is when the fixed return to a company’s creditors and preferred stockholders is greater than the return on total assets. c. Financial leverage is the expression of several years’ financial data in percentage form in terms of a base year. 14-51 Quick Check Which of the following statements is true? a. Negative financial leverage is when the fixed return to a company’s creditors and preferred stockholders is greater than the return on total assets. b. Positive financial leverage is when the fixed return to a company’s creditors and preferred stockholders is greater than the return on total assets. c. Financial leverage is the expression of several years’ financial data in percentage form in terms of a base year. 14-52 Book Value Per Share Book Value per Share Book Value per Share = Common Stockholders’ Equity Number of Common Shares Outstanding = $234,390 27,400 = $ 8.55 This ratio measures the amount that would be distributed to holders of each share of common stock if all assets were sold at their balance sheet carrying amounts after all creditors were paid off. 14-53 Book Value Per Share Book Value per Share Book Value per Share = Common Stockholders’ Equity Number of Common Shares Outstanding = $234,390 27,400 = $ 8.55 Notice that the book value per share of $8.55 does not equal the market value per share of $20. This is because the market price reflects expectations about future earnings and dividends, whereas the book value per share is based on historical cost. 14-54 Learning Objective 3 Compute and interpret financial ratios that would be useful to a short-term creditor. 14-55 Ratio Analysis – The Short–Term Creditor Short-term creditors, such as suppliers, want to be paid on time. Therefore, they focus on the company’s cash flows and working capital. NORTON CORPORATION 2009 Cash $ 30,000 Accounts receivable, net Beginning of year 17,000 End of year 20,000 Inventory Beginning of year 10,000 End of year 12,000 Total current assets 65,000 Total current liabilities 42,000 Sales on account 494,000 Cost of goods sold 140,000 14-56 Working Capital The excess of current assets over current liabilities is known as working capital. Working capital is not free. It must be financed with longterm debt and equity. 14-57 Working Capital December 31, 2009 Current assets $ Current liabilities Working capital 65,000 (42,000) $ 23,000 14-58 Current Ratio Current Ratio = Current Assets Current Liabilities The current ratio measures a company’s short-term debt paying ability. A declining ratio may be a sign of deteriorating financial condition, or it might result from eliminating obsolete inventories. 14-59 Current Ratio Current Ratio = Current Assets Current Liabilities Current Ratio = $65,000 $42,000 = 1.55 14-60 Acid-Test (Quick) Ratio Acid-Test = Ratio Acid-Test = Ratio Quick Assets Current Liabilities $50,000 $42,000 = 1.19 Quick assets include Cash, Marketable Securities, Accounts Receivable, and current Notes Receivable. This ratio measures a company’s ability to meet obligations without having to liquidate inventory. 14-61 Accounts Receivable Turnover Accounts Receivable Turnover = Sales on Account Average Accounts Receivable Accounts $494,000 = 26.7 times Receivable = ($17,000 + $20,000) ÷ 2 Turnover This ratio measures how many times a company converts its receivables into cash each year. 14-62 Average Collection Period Average Collection = Period Average Collection = Period 365 Days Accounts Receivable Turnover 365 Days 26.7 Times This ratio measures, on average, how many days it takes to collect an account receivable. = 13.67 days 14-63 Inventory Turnover Inventory Turnover = Cost of Goods Sold Average Inventory This ratio measures how many times a company’s inventory has been sold and replaced during the year. If a company’s inventory turnover Is less than its industry average, it either has excessive inventory or the wrong types of inventory. 14-64 Inventory Turnover Inventory Turnover = Inventory Turnover = Cost of Goods Sold Average Inventory $140,000 = 12.73 times ($10,000 + $12,000) ÷ 2 14-65 Average Sale Period Average Sale Period = Average = Sale Period 365 Days Inventory Turnover 365 Days 12.73 Times This ratio measures how many days, on average, it takes to sell the entire inventory. = 28.67 days 14-66 Learning Objective 4 Compute and interpret financial ratios that would be useful to a long-term creditor. 14-67 Ratio Analysis – The Long–Term Creditor Long-term creditors are concerned with a company’s ability to repay its loans over the long-run. NORTON CORPORATION 2009 Earnings before interest expense and income taxes Interest expense This is also referred to as net operating income. $ 84,000 7,300 Total stockholders' equity 234,390 Total liabilities 112,000 14-68 Times Interest Earned Ratio Times Interest = Earned Times Interest = Earned Earnings before Interest Expense and Income Taxes Interest Expense $84,000 = 11.51 times $7,300 This is the most common measure of a company’s ability to provide protection for its longterm creditors. A ratio of less than 1.0 is inadequate. 14-69 Debt-to-Equity Ratio Debt–to– Total Liabilities Equity = Stockholders’ Equity Ratio This ratio indicates the relative proportions of debt to equity on a company’s balance sheet. Stockholders like a lot of debt if the company can take advantage of positive financial leverage. Creditors prefer less debt and more equity because equity represents a buffer of protection. 14-70 Debt-to-Equity Ratio Debt–to– Total Liabilities Equity = Stockholders’ Equity Ratio Debt–to– Equity = Ratio $112,000 $234,390 = 0.48 14-71 Published Sources That Provide Comparative Ratio Data 14-72 End of Chapter 14