Professional Documents
Culture Documents
Prepared by
Gregory K. Lowry
Mercer University
Marianne Bradford
The University of Tennessee
expansion by retaining
income in the firm.
ILLUSTRATION 15-6
HORIZONTAL ANALYSIS OF AN
INCOME STATEMENT
The 2-year comparative
income statement of Quality
Department Store Inc. for QUALITY DEPARTMENT STORE INC.
2000 and 1999 is shown in Condensed Income Statement
condensed form on the right. For the Years Ended December 31
Horizontal analysis of the Increase or (Decrease)
comparative income during 2000
statement shows the 2000 1999 Amount Percentage
following changes: Sales $ 2,195,000 $ 1,960,000 $ 235,000 12.0%
Sales returns and allowances 98,000 123,000 ( 25,000) ( 20.3%)
1 Net sales increased Net sales 2,097,000 1,837,000 260,000 14.2%
$260,000, or 14.2% Cost of goods sold 1,281,000 1,140,000 141,000 12.4%
($260,000 ÷ $1,837,000). Gross profit 816,000 697,000 119,000 17.1%
Selling expenses 253,000 211,500 41,500 19.6%
2 Cost of goods sold Administrative expenses 104,000 108,500 ( 4,500) ( 4.1%)
increased $141,000, or Total operating expenses 357,000 320,000 37,000 11.6%
12.4% ($141,000 ÷ Income from operations 459,000 377,000 82,000 21.8%
$1,140,000). Other revenues and gains
Interest and dividends 9,000 11,000 ( 2,000) ( 18.2%)
3 Total operating expenses Other expenses and losses
increased $37,000, or Interest expense 36,000 40,500 ( 4,500) ( 11.1%)
11.6% ($37,000 ÷ Income before income taxes 432,000 347,500 84,500 24.3%
Income tax expense 168,200 139,000 29,200 21.0%
$320,000). Net income $ 263,800 $ 208,500 $ 55,300 26.5%
ILLUSTRATION 15-7
HORIZONTAL ANALYSIS OF A
RETAINED EARNINGS STATEMENT
Quality
Department Sears, Roebuck
Store Inc. And Co.
(in thousands) Dollars Percent Dollars Percent
Net sales $ 2,097 100.0% $ 46,937,000 100.0%
Cost of goods sold 1,281 61.1% 26,899,000 65.7%
Gross profit 816 38.9% 14,038,000 34.3%
Selling and administrative expenses 357 17.0% 11,851,000 28.9%
Income from operations 459 21.9% 2,187,000 5.3%
Other expenses and revenues (including income taxes 195 9.3% 884,000 2.1%
Net income $ 264 12.6% $ 1,343,000 3.3%
RATIO ANALYSIS
• Ratio analysis expresses the relationship among selected items of
financial statement data.
• A ratio expresses the mathematical relationship between one
quantity and another.
• A single ratio by itself is not very meaningful, in the upcoming
illustrations we will use:
1 Intracompany comparisons covering two years for the
Quality Department Store.
2 Industry average comparisons based on median ratios for
department stores
3 Intercompany comparisons based on Sears, Roebuck and Co. as
Quality Department Store’s principal competitor.
ILLUSTRATION 15-11
FINANCIAL RATIO CLASSIFICATIONS
Liquidity Ratios
Measures of short-term ability
of the enterprise to pay its
maturing obligations and to
meet unexpected needs for cash
Profitability Ratios
Revenues Expenses
-
Measures of the income or
= Net
Income
operating success of an
enterprise for a given period of
time
Solvency Ratios
Measures of the ability of the
XYZ Co. enterprise to survive over a
long period of time
ILLUSTRATION 15-12
CURRENT RATIO
The current ratio (working capital ratio) is a widely used measure for evaluating a company’s
liquidity and short-term debt-paying ability. It is calculated by dividing current assets by current
liabilities and is a more dependable indicator of liquidity than working capital. The current ratios for
Quality Department Store and comparative data are shown below.
CURRENT ASSETS
CURRENT RATIO =
———————————
2000 1999
Current assets
Cash $ 100,000 $ 155,000
Temporary invest. 20,000 70,000
Receivables (net) 230,000 180,000
Inventory 620,000 500,000
Prepaid expenses 50,000 40,000
Total current assets $ 1,020,000 $ 945,000
ILLUSTRATION 15-14
ACID-TEST RATIO
The acid-test ratio (quick ratio) is a measure of a company’s short-term liquidity and is calculated
by dividing the sum of cash, marketable securities, and net receivables by current liabilities. The
acid-test ratios for Quality Department Store and comparative data are shown below.
CURRENT LIABILITIES
Quality Department Store
2000 1999
COVERAGE RATIO =
————————————————————————
Quality Department Store
2000 LIABILITIES
AVERAGE CURRENT 1999
$404,000 $340,000
—————————— - 1.25:1 —————————— - 1.15:1
[ ] [ ]
$303,000 + $344,500 $290,000 + $303,000
—————————— ——————————
2 2
$2,097,000 $1,837,000
——————————= 10.2 times ——————————= 9.7 times
[ ] [ ]
$180,000 + $230,000 $200,000 + $180,000
—————————— ——————————
2 2
$1,281,000 $1,140,000
—————————— = 2.3 times —————————— = 2.4 times
[ ] [ ]
$500,000 + $620,000 $450,000 + $500,000
—————————— ——————————
2 2
NET INCOME
PROFIT MARGIN ON
SALES = ——————
$263,800 $208,500
————— = 12.6% ————— = 11.4%
$2,097,000 $1,837,000
Industry average Sears, Roebuck and Co.
———————— ———————————
3.16% 1.8%
ILLUSTRATION 15-19
CASH RETURN ON SALES RATIO
The cash basis counterpart of the profit margin ratio is the cash return on sales
ratio which uses net cash provided by operating activities as the numerator and
net sales as the denominator. Using net cash provided by operating activities of
$404,000 in 2000 and $340,000 in 1999, Quality Department Store’s cash return on
sales ratios are calculated and evaluated below.
NET
SALES
Quality Department Store
2000 1999
$404,000 $340,000
————— = 19.3% ————— = 18.5%
$2,097,000 $1,837,000
Industry average Sears, Roebuck and Co.
———————— ———————————
6.2% 7.4%
ILLUSTRATION 15-20
ASSET TURNOVER
The asset turnover ratio measures how efficiently a company uses its asset to generate
sales. It is determined by dividing net sales by average assets for the period. Quality
Department Store’s cash return on sales ratios are calculated and evaluated below.
NET SALES
ASSET TURNOVER =
—————————
[ $1,595,000 + $1,835,000
———————————
2 ] [
$1,446,000 + $1,595,000
———————————
2 ]
Industry average Sears, Roebuck & Co.
———————— ———————————
2.32 times 1.1 times
ILLUSTRATION 15-21
RETURN ON ASSETS
An overall measure of profitability is the return on assets ratio. It is calculated by
dividing net income by average assets for the period. Quality Department Store’s
return on assets ratios for 2000 and 1999 are calculated and evaluated below.
NET INCOME
RETURN ON ASSETS =
—————————
$263,800 $208,500
——————————— = 15.4% ——————————— = 13.7%
[ ] [ ]
$1,595,000 + $1,835,000 $1,446,000 + $1,595,000
——————————— ———————————
2 2
$263,800 $208,500
——————————— = 29.3% ——————————— = 28.5%
[ ] [ ]
$795,000 + $1,003,000 $667,000 + $795,000
——————————— ———————————
2 2
AVERAGE COMMON
ILLUSTRATION 15-24
EARNINGS PER SHARE
Earnings per share (EPS) of common stock is a measure of net income earned on
each share of common stock. It is calculated by dividing net income by the
number of weighted average common shares outstanding during the year. Quality
Department Store’s EPS for 2000 and 1999 are calculated and evaluated below.
$263,000 $208,500
————————— - $.97 ————— - $.77
[ ]
270,000 + 275,400 270,000
—————————
2
ILLUSTRATION 15-25
PRICE-EARNINGS RATIO
The price-earnings (PE) ratio measures the ratio of the market price of each share
of common stock to the earnings per share. It is calculated by dividing the market
price per share of common stock by earnings per share. Quality Department
Store’s PE ratios for 2000 and 1999 are calculated and evaluated below.
EARNINGS PER
SHARE
Quality Department Store
2000 1999
$12.00 $ 8.00
——— = 12.4 times ——— = 10.4 times
$ .97 $ .77
Industry average Sears, Roebuck and Co.
———————— ———————————
33 times 22 times
ILLUSTRATION 15-26
PAYOUT RATIO
The payout ratio measures the percentage of earnings distributed in the
form of cash dividends. It is calculated by dividing cash dividends by net
income. Quality Department Store’s payout ratios for 2000and 1999 are
calculated and evaluated below.
CASH DIVIDENDS
PAYOUT RATIO =
—————————
Quality Department Store
2000 1999
TOTAL DEBT
EARNED =
—————————————————————————————
Quality Department Store
2000
INTEREST EXPENSE 1999
$468,000 $388,000
————= 13 times ————= 9.6 times
$36,000 $40,500
$404,000 $340,000
—————————— = .495 times —————————— = .442 times
[ ] [ ]
$800,000 + $832,000 $740,000 + $800,000
——————————— ———————————
2 2
SALE
ED
ND EMN
CO
4. Destruction of property by
fire or explosion
ILLUSTRATION 15-33
STATEMENT PRESENTATION OF
EXTRAORDINARY ITEMS
In 2002 a revolutionary foreign government expropriated property
held as an investment by Acro Energy Inc. If the loss is $70,000,
before applicable income taxes of $21,000, the partial income
statement presentation will show a deduction of $49,000 – as shown
below.
ACRO ENERGY INC.
Partial Income Statement
For the Year Ended December 31, 2002
Copyright © 2003 John Wiley & Sons, Inc. All rights reserved. Reproduction or
translation of this work beyond that named in Section 117 of the 1976 United
States Copyright Act without the express written consent of the copyright owner is
unlawful. Request for further information should be addressed to the Permissions
Department, John Wiley & Sons, Inc. The purchaser may make back-up copies
for his/her own use only and not for distribution or resale. The Publisher assumes
no responsibility for errors, omissions, or damages, caused by the use of these
programs or from the use of the information contained herein.
CHAPTER 15
FINANCIAL STATEMENT ANALYSIS