Académique Documents
Professionnel Documents
Culture Documents
Financial Diagnostic
EMLV
2011/2012
S5 Finance Gestion
Financial Diagnostic
Jill Tynan Wantz
Contents:
1.Introduction
1.Balance Sheet Analysis Liquidity & Ratios Operating cycle - Asset management Working capital - Financial structure
EMLV
2011/2012
S5 Finance Gestion
Financial Diagnostic
S5 Finance Gestion
Financial Diagnostic
2. Balance Sheet Analysis We look briefly at the balance sheet: Liabilities are obligations of the business. They represent commitments to creditors in the form of cash outflows. When a firm borrows, say, by issuing a long-term bond, it becomes obligated to pay interest and principal on this bond as promised.
EMLV 2011/2012
S5 Finance Gestion
Financial Diagnostic
2. Balance Sheet Analysis We look briefly at the balance sheet: Equity, also called shareholders' equity or stockholders' equity, reflects ownership.
The equity of a firm represents the part of its value that is not owed to creditors and therefore is left over for the owners. In the most basic accounting terms, equity of an organization is the difference between what the firm ownsits assetsand EMLV 2011/2012
S5 Finance Gestion
Financial Diagnostic
2. Balance Sheet Analysis Liquidity The firms ability to meet its short-term obligations using those assets that are most readily converted into cash. cash Can the firm pay its bills ?
EMLV 2011/2012
S5 Finance Gestion
Financial Diagnostic
Degree of demand
High d
Degree of liquidity
High d Current Assets Cash
Accounts receivable
S5 Finance Gestion
Financial Diagnostic
How much liquidity the company needs depends on the Operating cycle The operating cycle is the duration from when cash is invested in goods to the time when the sale of goods Operating cycle produces cash.
Goods and services bought ..transformed....Sold .......cash received from customers
S5 Finance Gestion
Financial Diagnostic
1. Purchase raw material, merchandise, produce goods 2. Sale of goods 3. Extend credit creating accounts receivable 4. Collect accounts receivable, generating cash
EMLV
2011/2012
S5 Finance Gestion
Financial Diagnostic
Operating cycle
(-1 year)
> 1 year
Investing& Financing
+1 year
How much liquidity the company needs depends on its Operating cycle
EMLV 2008/2009
S5 Finance Gestion
Financial Diagnostic
Current Assets
Cash Accounts receivable Invertory
Liquidity Ratios indicate how liquid each of these EMLV 2008/2009 accounts are. Liquidity expressed in days.
S5 Finance Gestion
Financial Diagnostic
S5 Finance Gestion
Financial Diagnostic
1. The turnover of inventory in
Liquidity Ratios :
nbr. of days
1. The turnover of inventory in nbr. of days. The number of days the company ties up funds in inventories, is calculated by using:
the total amount of money represented in inventory EMLV 2011/2012
S5 Finance Gestion
Financial Diagnostic
S5 Finance Gestion
Financial Diagnostic
The total amount of money represented in inventory How many days worth of goods is this ?
EMLV 2011/2012
S5 Finance Gestion
allows its clients:
Financial Diagnostic
number of days credit = Accounts receivable Credit sales per day Credit sales per day* =
Credit sales* 365 days
Accounts receivable Credit sales per day
S5 Finance Gestion
Financial Diagnostic
We also need to look at the liabilities on the balance sheet to see how long it takes the firm to pay its short-term debts.
First we need to determine how many average days purchases on credit.
Purchases Average days purchases* = 365 days
Accounts payable Number of days of purchases =days purchases average
S5 Finance Gestion
Financial Diagnostic
By not paying for its purchases immediatly the firm reduces its liquidity needs.
The longer the net operating cycle the greater the liquidity required
EMLV 2011/2012
Application 1 :
Given the balance sheet and the income statement of the company , calculate , for 2007: 1- the Average days cost of goods sold 2- the The turnover of inventory in nbr. of days 3- the Credit sales per day 4- Number of days credit 5- Average days purchases 6- Number of days of purchases 7- Net Operating cycle
EMLV 2008/2009
2007
2006
In thousands $
$ 11,000
I nc o m e St a t e m e nt
2007
In thousands
2006
Sales Less: Cost of goods sold Gross profit Less: Lease expense Administrative expenses Earnings before interest and taxes (EBIT) Less: Interest Earnings before taxes Less: Taxes Net income Less: Preferred dividends Earnings available to common shareholders Less: Common dividends $ Retained earnings
$10,000 6,500 3,500 1,000 500 2,000 400 1,600 400 1,200 100 1,100 500 600
$9,000 6,000 3,000 500 500 2,000 500 1,500 500 1,000 100 900 400 $ 500
Application 1 :
$ 1. average days cost of goods sold6 500 000 = 365 = $ 17 808 per day
In other words the firm has $ 17 808 of cost of goods per day
EMLV 2008/2009
Application 1 :
2- Number of day of inventory =
$ 1 800 000 $ 17 808 per day
= 101 days In other words the firm has about 101 days of goods in stock at the end of the year. If sales continue at the same pace it would take the firm 101 days to run out of stock.
EMLV 2008/2009
Application 1 :
3- Credit sales per day =
$ 10 000 000 365 days
EMLV 2008/2009
Application 1 :
$ 000 4- Number of days credit =600 per day $27 397
= 22 days This means that it takes the firm 22 days to collect the money owed by customers. In other words 22 days are needed for Sales to become cash.
EMLV 2008/2009
Application 1 :
The operating cycle in days:
It takes 101 + 22 days to turn inventories and credit sales into cash.
EMLV 2008/2009
Application 1 :
$ 6 500 000* 5- Average days purchases= 365 days
Application 1 :
7- Number of days of purchases =
$ 500 000 $17 808 per day
= 28 days This means it takes the firm 33 days to pay for its purchases.
EMLV 2008/2009
Application 1 :
8- Net Operating cycle = 101+22-28 = 95 days
EMLV 2008/2009
S5 Finance Gestion
Financial Diagnostic
5. Current ratios
Liquidity Ratios :
The Ratio that assesses the financial structure to make sure the current assets pay for the current liabilities is :
the Current ratio :
Current Assets Current Liabilities
The result must be > than 1, that means that the current assets can pay for the short-term EMLV 2011/2012 debts.
S5 Finance Gestion
Financial Diagnostic
5. Current ratios
$ 3 000 000 = $ 1 000 000
= 3.0
This indicates that the firm has 3 times as mush as it needs to cover obligations durnig the year. An alternative current ratio is the quick ratio: Current assets inventories $ 1 200 000 Quick ratio = = 1.2
Current liabilities
$ 1 000 000
EMLV 2011/2012
Ae st ss Cret as t u n se r s : Cs ad s ot -t r inet et ah n hr em vsm s n Acut r civb con ee ale s Inet r s vn ie o Ttl cret ast o u n se a r s Microsoft Nnur n ast: ocret se s Corporation Poet, p n adeu m t r pry lat n qip e , n Euy ad o e inet mt qit n t r vs h es n O e as t t r se h s Balance Ttl nnuet ast o ocr n se a r s
20 04 1, 3 7 6 2 24 , 5 2 72 5 2, 3 03 2 11 , 1 6 1, 7 4 2 3 90 4 1, 2 63 9 3, 5 76 1
Exercise:
Calculate the current ratio for both years and comment.
sheet
Ttl ast o se a s
In $ millions
L bii s adS chl e ' Euy i i t n t ko r qi al e o ds t Cret liailit s : ur n b ie Acut pyb con aale s Ino e t xs pyb cm ae aale Acud cm na n cr e o p s t e io Uer e r vne nand eeu Oe tr h Ttl cret laiii s o u n i bt a r le Nn c ret liailit s o ur n b ie ( as bns lon, od) Soko es euy t chldr ' qit : Cnet le pe re sok ovrib r f r d t c e P id-in cpa a ait l Rt ind er ins e e an g a Ttl sa hl e ' euy o hr o r qi a e ds t Ttl laiii s adsa hl e ' euy o i bt n hr o r qi a le e ds t
84 7 10 , 7 6 36 9 43 , 9 2 10 , 2 6 81 , 8 7 90 8 1, 4 3 4 8 1, 1 3 4 6 2, 3 88 4 3, 5 76 1
Diagnostic
Fo th Ye r En e Ju e 3 r e a dd n 0 20 04 20 05 1 ,7 7 94 2 ,9 6 25 -2 1 ,8 4 -3 0 ,0 2 1 ,9 3 63 1 ,9 4 95 69 8 27 ,9 0 33 ,2 1 15 1 70 ,0 5 10 ,0 9 37 ,7 5 44 ,1 1 9 2 9 1 -9 1 ,0 7 ,0 7 1 ,9 7 03 33 ,3 8 1 ,2 5 47 -4 5 ,8 4 92 ,4 1 0 92 ,4 1
1.81
-7 0 ,0 5 92 ,9 8 16 ,9 3 1 ,8 1 19 -4 0 ,1 6 78 ,7 5 -2 8 75 ,7 7
1.54
S5 Finance Gestion
Financial Diagnostic
the Net working capital is the cash available for daily operations of the company.
EMLV 2011/2012
S5 Finance Gestion
Financial Diagnostic
current assets current liabilities Sales = $ 3 000 000 - 1 000 000 $ 10 000 000
20%
= 0.2 or
The ratio tells us that for every dollar of sales the firm has 20 cents of working capital to support. Or Working capital represents 20% of sales.
EMLV 2011/2012
S5 Finance Gestion
Financial Diagnostic
S5 Finance Gestion
Financial Diagnostic
A. Inventory management How well the firm uses stock to generate sales. Inventory turnover ratio =
Cost of goods sold Inventory
is a measure of the number of times inventory is sold or used in a time period such as a year
S5 Finance Gestion
Financial Diagnostic
= 3.61
This tells us that the firm turns over its stocks 3.6 times a year. Check with liquidity ratio number of days 101 = 3.6 times per year
S5 Finance Gestion
Financial Diagnostic
S5 Finance Gestion
Financial Diagnostic
= 16.67 times per year This means that there is almost 17 times a year , a
S5 Finance Gestion
Financial Diagnostic
S5 Finance Gestion
Financial Diagnostic
S5 Finance Gestion
Financial Diagnostic
S5 Finance Gestion
Financial Diagnostic
S5 Finance Gestion
Financial Diagnostic