Académique Documents
Professionnel Documents
Culture Documents
future. Over the years, the Coca-Cola Company has steadilygrown in stock price.
Over the past few years, even when they were havingdifficulties in 2008, they
showed that they were still able to surpass theircompetition more and more each
year.
Income Statement and Profitability
6.
Calculate and interpret a horizontal analysis on Sales and NetIncome for the
years presented in your annual report.
Horizontal Analysis on Sales
Net Operating Revenues (In Millions)20092008
$30,990$31,944Dollar Change in Account
Balance:Current Year Balance Prior Year Balance => $30,990 - $31,944 =$(1,00
4)Percentage Change in Account
Balance:Dollar Change Prior Year Balance => $(1,004) $31,944 = 3.1%Horiz
ontal Analysis on Net Income
Consolidated Net Income (In Millions)20092008
$6,906 $5,807Dollar Change in Account
Balance:Current Year Balance Prior Year Balance => $6,906 - $5,807 =$1,099Pe
rcentage Change in Account
Balance:Dollar Change Prior Year Balance => $1,099 $5,807 =18.9%As you
can see from this analysis, there was an approximately 1 million dollarincrease in
the Net Income of this company. This is an 18.9% change fromthe year before and
is a promising sign for the company. Net Revenues,
however, decreased by approximately 3% since 2008. Although, Coca-Cola
isearning less money per year according to the analysis on Sales, they wereable to
reduce their expenses for the year (including cost of goods sold) andgreatly impact
their net income for 2009 in order to increase their earnings.
TOTAL ASSETS
$ 48,671
$ 40,519
LIABILITIES AND EQUITY
CURRENT LIABILITIES Accounts payable and accruedexpenses Loans and
notes payable Current maturities of long-term debt Accruedincome taxes
$ 6,6576,749 51264
$ 6,2056,066 465252 TOTAL CURRENT LIABILITIES
13,721
12,988LONG-TERM DEBT OTHER LIABILITIES DEFERRED INCOME
TAXES THE COCA-COLACOMPANY SHAREOWNERS EQUITY
Common stock, $0.25 par value; Authorized 5,600 shares; Issued 3,520 and
3,519 shares, respectively Capital surplusReinvested earnings Accumulated other
comprehensive income (loss) Treasury stock,at cost 1,217 and 1,207 shares,
respectively
5,0592,9651,5808808,53741,537(757)(25,398)
2,7813,011 877880 7,96638,513(2,674)(24,213)EQUITY ATTRIBUTABLE TO
SHAREOWNERS OF THE COCA-COLA COMPANY
EQUITYATTRIBUTABLE TO NONCONTROLLING INTERESTS
24,799547
20,472390 TOTAL EQUITY
25,346
20,862 TOTAL LIABILITIES AND EQUITY
$ 48,671
$ 40,519
Income Statement
THE COCA-COLA COMPANY AND SUBSIDIARIESCONSOLIDATED
STATEMENTS OF INCOME
Year Ended December 31,
2009
2008 2007(In millions except per share data)
NET OPERATING REVENUES
Costof goods sold
$ 30,99011,088
$ 31,94411,374$ 28,85710,406
GROSS PROFIT
Selling, general and administrative expensesOther operating charges
19,90211,358313
20,57011,774 35018,45110,945 254
OPERATING INCOME
Interest income Interest expense Equityincome (loss) net Other income (loss)
net
8,231249 355781 40
8,446 333438 (874)397,252 236456 668219
INCOME BEFORE INCOME TAXES
Income taxes
8,9462,040
7,5061,6327,9191,892
CONSOLIDATED NET INCOME
Less: Net income attributable tononcontrolling interests
6,906 82
5,874 67 6,027 46
NET INCOME ATTRIBUTABLE TO SHAREOWNERS OF THECOCACOLA COMPANY $ 6,824
$ 5,807 $ 5,981
BASIC NET INCOME PER SHARE
1
$ 2.95
$ 2.51 $ 2.59
DILUTED NET INCOME PER SHARE
1
$ 2.93
$ 2.49 $ 2.57
AVERAGE SHARES OUTSTANDING
Effect of dilutive securities
2,314 15
2,315 21 2,313 18
AVERAGE SHARES OUTSTANDING ASSUMING DILUTION 2,329
2,336 2,331