Interpreting Financial Statements Objective 1 Contrast Economic and Accounting Models <=> Value of Accounting Information Contents • Functions of Financial Statements • Review of Financial Statements • Analysis Using Financial Ratios • Working Capital • Constructing a Financial Planning Model 2 Functions of Financial Statements • Financial Statements: – Provide information to the owners & creditors of a firm about the current status and past performance – Provide a convenient way for owners & creditors to set performance targets & to impose restrictions of the managers of the firm – Provide a convenient templates for financial planning 3 Review of Financial Statements •Balance Sheet •Income Statement •Statement of Cash Flow 4 The Balance Sheet • Summarizes a firms assets, liabilities, and owner’s equity at a moment in time • Prepared according to GAAP, Generally Accepted Accounting Principles – GAAP modified occasionally by the Financial Accounting Standards Board 5 The Balance Sheet • Major Divisions: – Assets • Current assets (less than a year) • Long-term assets (longer than a year – Depreciation – Liabilities and Stockholder’s Equity • Liabilities – Current Liabilities – Long-term debt • Equity 6 GPC Balance Sheet at Dec 31, 2xx1 2xx0 Assets Cash & mkt'ble secs Receivables Inventories *Current assets 2xx1 Change 100.0 50.0 150.0 300.0 120.0 60.0 180.0 360.0 20.0 10.0 30.0 60.0 400.0 (100.0) 300.0 490.0 (130.0) 360.0 90.0 (30.0) 60.0 **Total Assets 600.0 720.0 120.0 Liabilities & Equity Accounts payable Short-term debt *Current liabilities 60.0 90.0 150.0 72.0 184.6 256.6 12.0 94.6 106.6 Long-term debt **Total liabilities 150.0 300.0 150.0 406.6 106.6 Paid-in capital Retained earnings *Shareholders equ 200.0 100.0 300.0 200.0 113.4 313.4 13.4 13.4 Liab + Shareholder 600.0 720.0 120.0 Pp&e Acc depreciation *Net pp&e 7 The Income Statement • Summarizes the profitability of a company during a time period • Major Divisions: – Revenue & cost of goods sold » Gross margin – General administrative and selling expenses (GS&A) » Operating income – Debt service » Taxable income – Corporate Taxes » Net income 8 GPC Income Statement for Year Ending 2xx1 Sales revenues Cost of goods sold *Gross margin 200.0 (110.0) 90.0 Gen sell, & admin exp *Operating income (30.0) 60.0 Interest expense *Taxable income (21.0) 39.0 Income tax *Net income (15.6) 23.4 Allocation to divs *Chg retained earn (10.0) 13.4 9 The Cash-Flow Statement • Show the cash that flowed into and from a firm in during a time period – Focuses attention on a firm’s cash situation • A firm may be profitable and short of cash – Unlike the balance sheet and income statement, cash flow statements are independent of accounting methods • The IRS uses accounting income to compute tax, so accounting rules have a second order effect on cash flows through taxes 10 GPC Cash Flow Statement, for the Year ending Dec 31, 2xx0 Net income + Depreciation - Increase in acc rec - Increase in invent + Increase in acc rec *Total cash from operations 23.4 30.0 (10.0) (30.0) 12.0 25.4 - Invest in new ppe *Cash flow invest' activities (90.0) (90.0) -Div paid + Inc short-term debt *Cash flow from financing (10.0) 94.6 84.6 **Chng cash & mkt securities 20.0 11 GPC Income Statement for Year Ending 2xx1 Sales revenues Cost of goods sold *Gross margin GPC Balance Sheet at Dec 31, 2xx1 2xx0 Assets Cash & mkt'ble secs Receivables Inventories *Current assets Pp&e Acc depreciation *Net pp&e **Total Assets 2xx1 Change 100.0 50.0 150.0 300.0 120.0 60.0 180.0 360.0 20.0 10.0 30.0 60.0 400.0 (100.0) 300.0 490.0 (130.0) 360.0 90.0 (30.0) 60.0 600.0 720.0 120.0 Liabilities & Equity Accounts payable Short-term debt *Current liabilities 60.0 90.0 150.0 72.0 184.6 256.6 12.0 94.6 106.6 Long-term debt **Total liabilities 150.0 300.0 150.0 406.6 106.6 Paid-in capital Retained earnings *Shareholders equ 200.0 100.0 300.0 200.0 113.4 313.4 13.4 13.4 Liab + Shareholder 600.0 720.0 120.0 200.0 (110.0) 90.0 Gen sell, & admin exp *Operating income (30.0) 60.0 Interest expense *Taxable income (21.0) 39.0 Income tax *Net income (15.6) 23.4 Allocation to divs *Chg retained earn (10.0) 13.4 GPC Cash Flow Statement, for the Year ending Dec 31, 2xx0 12 Net income + Depreciation - Increase in acc rec - Increase in invent + Increase in acc pay *Total cash from operations 23.4 30.0 (10.0) (30.0) 12.0 25.4 - Invest in new ppe *Cash flow invest' activities (90.0) (90.0) -Div paid + Inc short-term debt *Cash flow from financing (10.0) 94.6 84.6 **Chng cash & mkt securities 20.0 Financial Ratios • Return Ratios • Profitability Ratios • Liquidity Ratios • Shareholder Ratios • Leverage Ratios • Activity Ratios 13 Examples: Return Ratios EBIT Sales 60 30% 200 EBIT Return on Assets (RoA) AverageTot alAssets 60 9.1% 600 720 / 2 NetIncome Return on Equity (RoE) StockHolder' sEquity 23.4 7.6% 300 313.4 / 2 Return on Sales (RoS) 14 Examples: Activity Ratios Sales Average Receivables 200 3.6 Times 50 60 / 2 Cost of Goods Sold Inventory Turnover Average Inventory 110 0.7 Times 150 180 / 2 Sales Asset Turnover Average Total Assets 200 0.3 Times 600 720 / 2 Receivables Turnover 15 Example: Financial Leverage Debt to Assets Debt to Equity Total Debt Total Assets 406.6 57% 720 Total Debt Equity 406.6 1.3 Times 313.4 16 Examples: Liquidity Ratios Current Assets Current Ratio Current Liabilitie s 360 1.4 Times 256.6 Current Assets - Inventory Quick Ratio Current Liabilitie s 360 180 0.7 Times 256.6 17 Examples: Shareholder Ratios Market Capitaliza tion Price to Earnings Earnings (net income) 187.2 8.0 23.4 Market Capitalization = Share Price x Shares Outstanding See Yahoo Finance for Additional Shareholder Ratios 18 Ratio Comparisons • Establish Your Perspective • Shareholder • employee, Management, or Union • Creditor • Predator, Customer, Supplier, Competitor, Trade Association • Establish Benchmarks • Other companies ratios • The firm’s historical ratios • Data extracted from financial markets 19 Working Capital • Represents the amount of day-by-day operating liquidity available to a business • Working Capital = Current Assets – Current Liabilities • Example: Working Capital = 360 – 256.6 = 103.4 20 GPC Financial Statements, Years xxx1 - xxx3 (Nearest $ Million) Year xxx0 xxx1 xxx2 xxx3 (Percent of Year's Sales) xxx1 xxx2 xxx3 Income Statement Sales Cost of goods sold Gross margin Selling, general & admin. expenses EBIT Interest expences Taxes Net income Dividends Change in shareholder's equity 200 110 90 30 60 30 12 18 5 13 240 132 108 36 72 45 11 16 5 11 288 158 130 43 86 64 9 13 4 9 100.0% 100.0% 100.0% 55.0% 55.0% 55.0% 45.0% 45.0% 45.0% 15.0% 15.0% 15.0% 30.0% 30.0% 30.0% 15.0% 18.8% 22.2% 6.0% 4.5% 3.1% 9.0% 6.7% 4.7% 2.7% 2.0% 1.4% 6.3% 4.7% 3.3% 10 40 50 500 600 12 48 60 600 720 14 58 72 720 864 17 69 86 864 1037 6.0% 6.0% 6.0% 24.0% 24.0% 24.0% 30.0% 30.0% 30.0% 300.0% 300.0% 300.0% 360.0% 360.0% 360.0% 30 120 150 300 300 36 221 150 407 313 43 347 150 540 324 52 502 150 704 333 18.0% 18.0% 18.0% 110.7% 144.6% 174.2% 75.0% 62.5% 52.1% 203.7% 225.1% 244.3% 156.3% 134.9% 115.7% Balance Sheet Assets: Cash & equivalents Receivables Inventories Property, Plant & equipment Total Assets Liabilities: Payables Short-term debt Long-term debt Total Liabilities Shareholder's equity 21 (Nearest $ Million) Year xxx0 xxx1 xxx2 xxx3 Income Statement Sales Cost of goods sold Gross margin Selling, general & admin. expenses EBIT Interest expences Taxes Net income Dividends Change in shareholder's equity 200 110 90 30 60 30 12 18 5 13 22 240 132 108 36 72 45 11 16 5 11 288 158 130 43 86 64 9 13 4 9 Balance Sheet Assets: Cash & equivalents Receivables Inventories Property, Plant & equipment Total Assets Liabilities: Payables Short-term debt Long-term debt Total Liabilities Shareholder's equity 10 40 50 500 600 12 48 60 600 720 14 58 72 720 864 17 69 86 864 1037 30 120 150 300 300 36 221 150 407 313 43 347 150 540 324 52 502 150 704 333 23 (Percent of Year's Sales) Year xxx1 xxx2 xxx3 Income Statement Sales 100.0% 100.0% 100.0% Cost of goods sold 55.0% 55.0% 55.0% Gross margin 45.0% 45.0% 45.0% Selling, general & admin. expenses 15.0% 15.0% 15.0% EBIT 30.0% 30.0% 30.0% Interest expences 15.0% 18.8% 22.2% Taxes 6.0% 4.5% 3.1% Net income 9.0% 6.7% 4.7% Dividends 2.7% 2.0% 1.4% Change in shareholder's equity 6.3% 4.7% 3.3% 24 Balance Sheet Assets: Cash & equivalents Receivables Inventories Property, Plant & equipment Total Assets Liabilities: Payables Short-term debt Long-term debt Total Liabilities Shareholder's equity 6.0% 6.0% 6.0% 24.0% 24.0% 24.0% 30.0% 30.0% 30.0% 300.0% 300.0% 300.0% 360.0% 360.0% 360.0% 18.0% 18.0% 18.0% 110.7% 144.6% 174.2% 75.0% 62.5% 52.1% 203.7% 225.1% 244.3% 156.3% 134.9% 115.7% 25 GPC Financial Statements, Years xxx1 - xxx3 (Nearest $ Million) Year xxx0 xxx1 xxx2 xxx3 xxx4 Income Statement Sales Cost of goods sold Gross margin Selling, general & admin. expenses EBIT Interest expences Taxes Net income Dividends Change in shareholder's equity 200 110 90 30 60 30 12 18 5 13 26 240 132 108 36 72 45 11 16 5 11 288 158 130 43 86 64 9 13 4 9 346 190 156 52 104 87 7 10 3 7 GPC Financial Statements, Years xxx1 - xxx3 (Nearest $ Million) Year xxx0 xxx1 xxx2 xxx3 xxx4 Balance Sheet Assets: Cash & equivalents Receivables Inventories Property, Plant & equipment Total Assets Liabilities: Payables Short-term debt Long-term debt Total Liabilities Shareholder's equity 10 40 50 500 600 12 48 60 600 720 14 58 72 720 864 17 69 86 864 1037 21 83 104 1037 1244 30 120 150 300 300 36 221 150 407 313 43 347 150 540 324 52 502 150 704 333 62 692 150 904 340 27