Professional Documents
Culture Documents
Chapter 2
Introduction to Financial
Statement Analysis
Current Assets
Cash 23.2 20.5
Accounts receivable 18.5 13.2
Inventories 15.3 14.3
Total current assets 57.0 48.0
blank blank
Long-Term Assets
Net property, plant, and 113.1 80.9
equipment
Total long-term assets 113.1 80.9
Total Assets 170.1 128.9
Current Liabilities
Accounts payable 29.2 26.5
Notes payable/short-term debt 5.5 3.2
Total current liabilities 34.7 29.7
blank blank
Long-Term Liabilities
Long-term debt 113.2 78.0
Total long-term liabilities 113.2 78.0
Total Liabilities 147.9 107.7
Blank Blank
Stockholders’ Equity
Common stock and paid-in 8.0 8.0
surplus
Retained earnings 14.2 13.2
Total Stockholders’ Equity 22.2 21.2
Total Liabilities and 170.1 128.9
Stockholders’ Equity
• Stockholders’ Equity
– Market Value Versus Book Value
▪ Book value of equity
– Net worth from an accounting perspective
Evaluate
• The value of Kraft Heinz’s underlying business, separate from any
cash it holds, should be equal to the total value of the financial claims
(equity and debt) on that business, which is its enterprise value of
$82.25 billion.
Evaluate:
• Rylan’s Enterprise
Value = $540 + $107-$33 = $614 million
Enterprise Value = Market Value of Equity + Debt - Cash
• Earnings Calculations
– Gross Profit
▪ Revenues (Net Sales ) - Cost of Sales = Gross Profit
– Operating Expenses
2019 2018
Net sales 186.7
Minus 153.4
176.1
Minus 147.3
Selling, general,
and administrative -13.5 -13
expenses Minus 8.2 Minus 7.6
Other income
Earnings Before 10.4 7.1
Interest and Taxes
(EBIT)
Minus 7.7 Minus 4.6
2019 blank
2018 blank
Operating activities
Net income 2.0 1.9
Depreciation and 1.2 1.1
amortization blank Blank
Inventory -1.0
Minus 0.4
-1.0
Cash from operating
-0.4
activities 1.2
Copyright © 2023 Pearson Education, Ltd. All Rights Reserved.
Global Corporation’s Statement of
Cash Flows for 2019 and 2018 (2 of 2)
blank
2019 blank
2018 blank
• Operating Activity
– Accounts payable:
▪ Similarly, we add increases in accounts payable
▪ Accounts payable represents borrowing by the firm
from its suppliers
▪ This borrowing increases the cash available to the
firm
• Operating Activity
– Inventory:
▪ Finally, we deduct increases to inventory
▪ Increases to inventory are not recorded as an
expense and do not contribute to net income
▪ However, the cost of increasing inventory is a cash
expense for the firm and must be deducted
– We also add depreciation to net income, since it is not
a cash outflow
Dividends
Payout Ratio=
Net Income
• 0.34×Dep = $2 million
• Profitability Ratios
– Gross Margin
▪ How much a company earns from each dollar of
sales after paying for the items sold
Gross Profit
Gross Margin=
Sales
• Profitability Ratios
– Operating Margin
▪ How much a company earns before interest and
taxes from each dollar of sales
Operating Income
Operating Margin=
Sales
• Profitability Ratios
– Net Profit Margin
▪ The fraction of each dollar in revenues that is
available to equity holders after the firm pays its
expenses, interest, and taxes
Net Income
Net Profit Margin=
Sales
• Liquidity Ratios
– Current Ratio
▪ The ratio of current assets to current liabilities
Current Assets
Current Ratio=
Current Liabilities
• Liquidity Ratios
– Quick Ratio
▪ The ratio of only cash and “near cash” assets to
current liabilities
Current Assets-Inventory
Quick Ratio=
Current Liabilities
Cash
Cash Ratio=
Current Liabilities
Sales
Asset Turnover=
Total Assets
Sales
Fixed Asset Turnover=
Fixed Assets
Accounts Receivable
Accounts Receivable Days=
Average Daily Sales
• Inventory = 15.3,
• Accounts payable = 29.2,
• Cost of goods sold ( cost of sales ) = 153.4
Copyright © 2023 Pearson Education, Ltd. All Rights Reserved.
Example 2.4 Computing Working
Capital Ratios (3 of 3)
Execute
‒ Sales = $8,052
‒ Cost of goods sold ( cost of sales ) = $5,140
2018 2019
EBIT 1,090 1,163
1,090 + 407 = 1,497 1,163 + 262 = 1,425
• Leverage Ratios
– Debt-Equity Ratio
▪ The debt-equity ratio is a common ratio used to
assess a firm’s leverage
Total Debt
Debt-Equity Ratio =
Total Equity
• Leverage Ratios
– Debt-to-Capital Ratio
▪ The debt-to-capital ratio calculates the fraction of
the firm financed by debt:
Total Debt
Debt-to-Capital Ratio =
Total Equity + Total Debt
• Leverage Ratios
– Net Debt
▪ While leverage increases risk to equity holders,
firms may also hold cash reserves in order to reduce
risk
– Another useful measure is net debt
Net Debt =Total Debt-Excess Cash and Short-Term Invesments
• Leverage Ratios
– Debt-to-Enterprise Value Ratio
Net Debt
Debt-to-Enterprise Value Ratio =
Market Value of Equity + Net Debt
Net Debt
=
Enterprise Value
• Leverage Ratios
– Equity Multiplier
▪ Total Assets/Book Value of Equity
• Valuation Ratios
– Analysts and investors use a number of ratios to
gauge the market value of the firm
– The most important is the firm’s price-earnings ratio
(P/E )
▪ The P/E ratio is often used to assess
whether a stock is over- or under-valued based on
the idea that the value of a stock should be
proportional to the earnings it can generate
Market Capitalization Share Price
P / E Ratio = =
Net Income Earnings per Share
Copyright © 2023 Pearson Education, Ltd. All Rights Reserved.
2.6 Financial Statement Analysis (19 of
24)
• Valuation Ratios
– P/E ratios can vary widely across industries and tend to
be higher for industries with higher growth rates
– P/E to Growth (PEG) Ratio
• Consider the following data for Walmart Stores and Target Corporation ($ billions):
blank
Walmart Target
Stores Corporation
(WMT) (TGT)
Sales 514 75
Operating
22 4
Income
Net Income 7 3
Market
Capitalization 276 38
Cash 8 2
Debt 55 13
• Compare Walmart’s and Target’s operating margin, net profit margin, P/E
ratio, and the ratio of enterprise value to operating income and sales.
Its enterprise value was 276 + 55-8 = $323 billion. Its ratio to operating income is
323 323
=14.7, and its ratio to sales is 514
=0.63.
22
Its enterprise value was 38 + 13-2 = $49 billion. Its ratio to operating income is
49 49
=12.3, and its ratio to sales is =0.65.
4 75
blank
Campbell’s General Mills,
Soup Co. (CPB) Inc. (GIS)
Sales $8,052.0 $17,774.1
Operating
Income $1,080.0 $2,851.8
Net Income $458.0 $1,855.2
Market
Capitalization $13,371.0 $31,660.0
Cash $333.0 $741.4
Debt $7,106.0 $15,018.3
• Compare Campbell’s and General Mill’s operating margin, net profit margin,
P/E ratio, and the ratio of enterprise value to operating income and sales
851.8
1, , 052=13.4% 2, , 774.1 = 16.0%
8 17
1, start fraction 855.2 over 17 end fraction, 774.1 = 10.4%
13,371.0+7,106.0-333.0 =
13,371.0 + 7,106.0 minus 333.0 = 20,144.0
45,936.9
20,144.0
Enterprise Value to
936.9
45, start fraction 936.9 over 2 end fraction, 851.8 = 16.11
144.0
20, start fraction 144.0 over 1 end fraction, 080.0 = 18.65
20, start fraction 144.0 over 8 end fraction, 052.0 = 2.50 45, start fraction 936.9 over 2 end fraction, 851.8 = 16.11.
• Operating Returns
– Return on Equity
▪ Evaluating the firm’s return on investment by
comparing its income to its investment
Net Income
Return on Equity =
Book Value of Equity
• Operating Returns
– Return on Assets
▪ Evaluating the firm’s return on investment by
comparing its income to its assets
Net Income
Return on Assets =
Total Assets
• Operating Returns
– Return on Invested Capital
▪ After-tax profit generated by the business, excluding
interest, compared to capital raised that has already
been deployed
EBIT (1 - tax rate )
Return on Invested Capital =
Book Value of Equity + Net Debt
2018 2019
Net Income 1.9 2.0
Interest Expense 4.6 7.7
Total Assets 128.9 170.1
Evaluate
• The improvement in Global’s ROA from 2018 to 2019
suggests that Global was able to use its assets more
effectively and increase its return over this period.
Net Income Sales Total Assets Net Income Sales Total Assets
ROE = =
Sales Total Equity Total Assets Sales Total Assets Total Equity
Problem
• The following table contains information about Walmart
(WMT) and Macy’s (M). Compute their respective ROEs
and then determine how much Walmart would need to
increase its profit margin in order to match Macy’s ROE.
blank
Execute
Using the DuPont Identity, we have:
Now, using Macy’s ROE, but Walmart’s asset turnover and equity
multiplier, we can solve for the profit margin that Walmart needs to
achieve Macy’s ROE:
16.8% = Margin × 2.3 × 2.8
16.8%
Margin= =2.6%
6.44
Problem:
• The following table contains information about Campbell’s
(CPB) and General Mills (GIS)
• Compute their respective ROEs and then determine how
much General Mills would need to increase its equity
multiplier in order to match Campbell’s ROE
Blank
Profit Asset Equity
Margin Turnover Multiplier
Campbell’s 5.7% 0.97 6.84
Execute:
• Using the DuPont Identity, we have:
‒ ROECPB = 5.7%×0.97×6.84 = 37.8%
‒ ROEGIS = 10.4%×0.78×2.97 = 24.1%
• Now, using Campbell’s ROE, but General Mills’ profit margin and
asset turnover, we can solve for the equity multiplier that General
Mills needs to achieve Campbell’s ROE:
Manufactu
Ratio Formula Retail Service S&P 500
ring
blank blank blank Blank blank
Profitabilit
y Ratios
Gross Gross Profit start fraction gross profit over sales end fraction
Sales
Margin
Net Profit Net Income
start fraction net income over sales end fraction.
Sales
2.0% 2.4% 1.5% 5.3%
Margin
Manufactu
Ratio Formula Retail Service S&P 500
ring
blank
Liquidity
Ratios Blank blank Blank blank
Manufacturi
Ratio Formula Retail Service S&P 500
ng
Efficiency
and
Working blank blank blank Blank Blank
Capital
Ratios
Accounts Accounts Receivable
Receivable Average Daily Sales
start fraction accounts receivable over average daily sales end fraction
Manu
Ratio Formula Retail Service S&P 500
facturing
start fraction sales over total assets end fraction
Interest
Coverage blank blank blank Blank
Ratios
start fraction E B I T over interest expense end fraction
EBIT/Interest EBIT
3.4 4.9 2.8 3.5
Coverage Interest Expense
start fraction E B I T D A over Interest expense end fraction
EBITD
EBITDA
A/Interest 6.3 8.8 6.2 6.2
Interest Expense
Coverage
Manu
Ratio Formula Retail Service S&P 500
facturing
blank
start fraction total debt over book value of total equity end fraction
start fraction total debt over book value of total equity end fraction
Market Debt-to-
Equity Ratio Total Debt 9.3% 21.9% 7.4% 20.7%
Book Value of Total Equity
start fraction total debt over total debt + total debt end fraction
Debt-to-Capital
Ratio Total Debt
21.7% 33.3% 21.7% 35.1%
Total Equity+Total Debt
Manu
Ratio Formula Retail Service S&P 500
facturing
blank
Operating
Returns
blank blank blank blank
start fraction net income over book value of equity end fraction
Return on
Equity
Net Income
Book Value of Equity
1.3% 10.0% 2.9% 6.2%
start fraction E B I T left parenthesis 1 minus tax rate right parenthesis over Book value of equity + net debt end fraction
Return on
Assets
Net Income+Interest Expense
Total Assets 2.4% 5.8% 2.7% 3.8%
start fraction net income + interest expense over total assets end fraction.
Return on
Invested EBIT (1 -Tax Rate )
Ratios
start fraction market value of equity over book value of equity end fraction
Market-to-
Book Market Value of Equity 2.9 2.1 3.5 2.2
Book Value of Equity
Ratio
start fraction share price over earning per share end fraction.
Price-to-
Share Price
Earnings 23.4 18.7 29.1 22.0
Earning per Share
Ratio
start fraction enterprise value over E B I T or E B I T D A or sales end fraction
Enterprise
Value
Ratios (typical Enterprise Value
values shown
EBIT or EBITDA or Sales 9.9 11.4 13.6 13.3
are based on
EV/EBITDA)
Source : Standard and Poors’ Compustat based on averages of fiscal year 2017.
• Dodd-Frank Act
– The Dodd-Frank Wall Street Reform and Consumer
Protection Act was passed in 2010:
▪ To mitigate compliance burden on small firms
– Exempts firms with less than $75 million in
publicly held shares from the SOX Section 404
requirements
– Requires SEC to study how it might reduce cost
for medium-sized firms with public float of less
than $250 million
▪ Broadened the whistle-blower provisions of SOX