Académique Documents
Professionnel Documents
Culture Documents
Receivables - 3.5% 4.3% 3.6% 9.2% 11.5% 13.7% 4.8% 58.3% 9.8% 7.0%
Inventories 8.9% 21.9% 1.0% - 10.4% 8.0% 9.2% 41.6% - - 8.5%
Other Current Assets 3.5% 3.8% 1.9% 5.6% 7.1% 3.1% 10.5% 2.0% 7.1% 5.7% 4.7%
Total Current Assets 41.0% 30.8% 8.2% 16.2% 35.4% 31.6% 44.2% 54.1% 71.2% 77.5% 38.2%
Net Plant & Equipment 12.9% 46.1% 44.4% 69.3% 39.3% 27.2% 24.8% 44.8% 18.1% 8.6% 33.2%
Investments 15.0% - 14.1% 5.0% - 13.4% - - - - -
Goodwill & Intangibles 29.5% 20.9% 25.1% 5.4% 21.2% 21.3% - - 6.6% - 13.8%
Other Noncurrent Assets 1.6% 2.2% 8.2% 4.2% 4.1% 6.6% 31.0% 1.1% 4.1% 13.9% 4.1%
Total Noncurrent Assets 59.0% 69.2% 91.8% 83.8% 64.6% 68.4% 55.8% 45.9% 28.8% 22.5% 61.8%
Total Assets 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
Net Income/Assets (0.291) 0.035 0.019 0.066 0.117 0.166 0.022 0.104 0.082 0.296 0.074
Net Income/Equity (2.704) 0.234 0.123 0.245 0.366 0.447 0.050 0.192 0.146 0.464 0.213
Assets/Equity 9.282 6.696 6.539 3.719 3.125 2.691 2.284 1.859 1.775 1.569 2.908
Debt/Equity 5.561 3.198 4.307 0.596 0.913 0.453 0.342 0.004 0.081 - 0.525
L/T Debt/Total Capital 0.846 0.750 0.811 0.296 0.341 0.192 0.155 0.004 - - 0.244
Sorting Companies Out
• Firm “I” has small Plant and Equipment, therefore this cannot be the hotel; it
also has a significant amount tied up in accounts receivables. I seems to be the
staffing agency!
• Although hotels are paid in credit cards, they do have small accounts receivables
because of events, conferences etc. One other clue confirming that “C “is a hotel
, is the large goodwill on its balance sheet. This is consistent with the
consolidation in the hotel industry.
• Along with A and J, companies F and G also have large R&D/Sales ratios. Since
warehouse club, supermarkets , and consumer goods manufacturers are not R&D
intensive sectors, F and G are likely to be pharmaceutical and the
communications & electronics companies.
• Profitability of F is much larger than G. Also it looks like G has much slower
paying customers. Higher profitability is consistent with pharmaceuticals.
Electronics and communication companies are often involved in large
government contracts. Long ACP maybe attributable to this factor, which
indicates that G is the electronics company.
© Dr. C. Bulent Aybar
Sorting out…..
Company B Company H
Gross Margin 26.5% 11.4%
Other Expenses & Tax 25.1% 8.8%
Net Margin 1.4% 2.6%
Sector Company
A Online Book Seller Amazon .com Inc.
B Supermarket Kroger Co.
C Int’l Hotel Chain Hilton Hotels
D Airline Delta
E Consumer Goods P&G
F Pharmaceutical Merck
G Electronics Motorola
H Warehouse Club BJ’s
I Staffing Agency Kelly Services
J Software Company Adobe Systems
Some Observations