Beruflich Dokumente
Kultur Dokumente
financial statements. While intended for those with little or now knowledge of finacial
statements, it can be a handy reminder even for the seasoned professional. This page
is very long so an outline is provided to help you get the information you desire. (SEE
OUTLINE)
from year to year. Common changes in equity result from company profits or losses,
dividends, or stock issuances. The statement of cash flows reports on the movement
of cash by the company for the year. The footnotes provide more detailed information
on the balance sheet and income statement.
This booklet will focus on illustrating the basic financial statements and footnotes
presented in annual reports in accordance with current practice. It will also include
examples of financial methods used by investors to better analyze financial
statements. In order to provide a framework for illustration, we will invent a
company. It will be a public company (one whose shares are freely traded on the
open market). The reason for choosing a public company is that it is required to
provide the most extensive amount of information in its annual reports in accordance
with guidelines issued by the Securities and Exchange Commission (SEC). Our
company will represent a typical corporation with the most commonly used
accounting and reporting practices. We'll call our company Typical Manufacturing
Company, Inc.
A Few Words Before We Begin
Below are four samples of a Balance Sheet, Income Statement, Statement of
Changes in Shareholders' Equity, and a Statement of Cash Flows. These are the
statements we will discuss in the first section. To simplify matters, we did not
illustrate the Discussion and Analysis nor did we present examples of the Executive
Letter or Business Review. In our sample statements, we've presented two years of
financial results on the balance sheet and income statement and one year of activity on
the statement of changes in shareholders' equity and statement of cash flows. This
was also done for ease of illustration. Were we to comply with SEC requirements, we
would have had to report the last three years of activity in the Income Statement,
Statement of Changes in Shareholders' Equity, and Statement of Cash Flows. Further
SEC requirements that we did not illustrate include: presentation of selected quarterly
financial data for the past two years, business segment information for the last three
years, a listing of company directors and executive officers, and the market price of
the company's common stock for each quarterly period within the two most recent
fiscal years.
Typical
Manufacturing
Company Inc.
19X9
19X8
$20,000
$15,000
40,000
32,000
156,000
145,000
180,000
4,000
185,000
3,000
400,000
380,000
$30,000
125,000
200,000
15,000
15,000
$30,000
118,500
171,100
15,000
12,000
$385,000
$346,600
$125,000
$97,000
$260,000
$249,600
$2,000
$2,000
$662,000
631,600
$60,000
51,000
30,000
17,000
$57,000
61,000
36,000
15,000
Current Assets
Cash
Marketable securities at cost which
approximates market value
Accounts Receivable
Less allowance for doubtful
accounts:
19X9: $2,375, 19X8: $3,000
Inventories
Prepaid Expenses and other current assets
Liabilities
Current liabilities
Accounts payable
Notes payable
Accrued expenses
Income taxes payable
Other liabilities
12,000
12,000
$170,000
$181,000
$16,000
130,000
0
$9,000
130,000
6,000
$316,000
$326,000
$6,000
$6,000
75,000
20,000
249,000
1,000
72,500
13,500
219,600
(1,000)
5,000
5,000
$346,000
$305,600
$662,000
$631,600
Shareholders Equity
Preferred staock $5.83 cumulative,
$100 par value authorized, issued and
outstanding
60,000 shares
Common stock $5.00 par value,
authorized 20,000,000 shares,
19x9 issued 15,000,000 shares,
19x8 14,500,000 shares
Additional paid-in capital
Retained earnings
Foreign currency translation adjustments
Less: Treasury stock at cost
(19x9-1,000; 19x8-1,000 shares)
Typical
Manufacturing
Company Inc.
19X8
Net sales
Cost of sales
$765,000
535,000
$725,000
517,000
Gross margin
Operating expenses
Depreciation and amortization
Selling, general and administrative expenses
$230,000
$208,000
28,000
96,804
25,000
109,500
Operating income
Other income (expense)
Dividends and interest income
Interest expense
$105,196
$73,500
5,250
(16,250)
9,500
(16,250)
$94,196
41,446
$66,750
26,250
$52,750
$40,500
(5,000)
---
Net income
$47,750
$40,500
$14,999,000 $14,499,000
$3.19
(.33)
$2.77
---
$3.16
Typical
Manufacturing
Company Inc.
Foreign
Currency
$6,000
$72,500
$13,500 $219,600
47,750
47,750
(350)
(350)
(18,000)
(18,000)
Net income
Dividends paid on:
preferred stock
common stock
$2,500
$6,500
$9,000
Translation gain
Balance, Dec.31, 19X9
$2,000
$6,000
$75,000
$20,000 $249,000
Typical
Manufacturing
Company Inc.
Total
$47,750
$28,000
(8,000)
(11,000)
5,000
(1,000)
7,000
3,000
(6,000)
2,000
$19,000
$2,000
$66,750
($38,400)
($38,400)
($10,000)
(6,000)
(18,350)
($25,350)
$2,000
$5,000
15,000
$20,000
Assume that the corporation goes out of business on the date of the balance
sheet. If that occurs, the illustration which follows shows you what typical
Manufacturing
shareholders might expect to receive as their portion of the business.
$660,000
316,000
$344,000
Now, we are going to give you a guided tour of the balance sheet's accounts. We'll.
define each item, one by one, and explain how they work.
Assets
Current Assets
In general, current assets include cash and those assets which in the normal course
of business will be turned into cash in the reasonably near future, i.e., generally within
a year from the date of the balance sheet.
Cash
This is just what you would expect-bills and coins in the till (petty cash fund) and
money on deposit in the bank.
Cash
$20,000
Marketable securities
This asset represents investment of excess or idle cash that is not needed
immediately. In Typical's case it is invested in preferred stock. Because these funds
may be needed on short notice, it is essential that the securities be readily marketable
and subject to a minimum of price fluctuation. The general practice is to show
marketable securities at cost or market, whichever is lower.
$40,000
Accounts receivable
Here we find the amount due from customers but not yet collected. When goods
due are shipped prior to collection, a receivable is recorded. Customers are usually
given 30,60, or 90 days in which to pay. The amount due from customers is
$158,375. However, experience shows that some customers fail to pay their bills,
because of financial difficulties or some catastrophic event (a tornado, a hurricane, or
a flood) befalling their business. Therefore, in order to show the accounts receivable
item at a figure representing expected receipts, the total is after a provision for
doubtful accounts. This year that debt reserve was $2,375.
Inventories
The inventory of a manufacturer is composed of three groups. raw materials to be
used in the product, partially finished goods in process of manufacture, and finished
goods ready for shipment to customers. The generally accepted method of valuation
of the inventory is cost or market, whichever is lower. This gives a conservative
figure. Where this method is used, the value for balance sheet purposes will be cost,
or perhaps less than cost if, as a result of deterioration, obsolescence, decline in prices,
or other factors, less than cost can be realized on the inventory. Inventory valuation
includes an allocation of production and other expenses, as well as the cost of
materials
Inventories
$180,000
Assets
19X9
19X8
$20,000
$15,000
40,000
32,000
156,000
180,000
4,000
145,000
185,000
3,000
400,000
380,000
$30,000
125,000
200,000
15,000
15,000
$30,000
118,500
171,100
15,000
12,000
Current Assets
1
Cash
2
Marketable securities at cost which
approximates market value
3
Accounts Receivable
Less allowance for doubtful accounts:
19X9: $2,375, 19X8: $3,000
4
Inventories
5 Prepaid Expenses and other current assets
$385,000 $346,600
$125,000
$260,000 $249,600
$2,000
$2,000
$662,000 $631,600
$97,00
Prepaid expenses
Prepaid expenses may arise for a situation such as this: During the year, Typical
prepaid fire insurance Property, plant and equipment premiums and advertising
charges for the next year. Those insurance premiums and advertising services are as
yet unused at the balance sheet date, so there exists an unexpended item, which will
be used up over the next 12 months. If the advance payments had not been made, the
company would have more cash in the bank. So payments made in advance from
which the company has not yet received benefits, but for which it will receive benefits
$4,000
Deferred charges for such items as the "introduction" of a new product to the
market, or for moving a plant to a new location, represent a type of asset similar to
pre-paid expenses. However, deferred charges are not included in current assets
because the benefit from such expenditure will be reaped over several years to come.
So the expenditure incurred will be gradually written off over the next several years,
rather than fully charged off in the year payment is made. Our balance sheet shows no
deferred charges because Typical has none. If it had, they would normally be included
'us' before intangibles on the asset side of the ledger.
To summarize, the total current assets item includes primarily: cash,marketable
securities, accounts receivable, inventories, and prepaid expenses.
6 Total current assets
$400,000
You will observe that these assets are mostly working assets in the sense that they
are in a constant cycle of being converted into cash. Inventories, when sold become
accounts receivable; receivables, upon collection, become cash; cash is used to pay
debts and running expenses. We will discover later in the booklet how to make current
assets tell a story.
Property, Plant, and Equipment
Property, plant and equipment represents those assets not intended for sale that are
used over and over again in order to manufacture, display, warehouse, and transport
the product. This category includes land, buildings, machinery, equipment, furniture,
automobiles, and trucks. The generally accepted and approved method for valuation is
cost minus the depreciation accumulated by the date of the balance
sheet. Depreciation is discussed in the next section.
$ 30,000
125,000
200,000
15,000
15,000
$385,000
Truck (cost)
Less accumulated depreciation
Net depreciated value
$10,000
2,000
$ 8,000
Truck (cost)
Less accumulated depreciation
Net depreciated value
$10,000
4,000
$ 6,000
In our sample balance sheet, a figure is shown for accumulated depreciation. This
amount is the total of accumulated depreciation for buildings, machinery, leasehold
improvements, and furniture and fixtures. Land is not subject to depreciation, and its
listed value remains unchanged from year to year.
$125,000
Thus, net property, plant and equipment is the valuation for balance sheet purposes
of the investment in property, plant and equipment. As explained before, it consists of
the cost of the various assets in this classification, less the depreciation accumulated to
the date of the financial statement.
$260,000
Depletion is a term used primarily by mining and oil companies or any of the socalled extractive industries. Since Typical Manufacturing is not in the mining
business, we do not show depletion on the balance sheet. To deplete means to exhaust
or use up. As the oil or other natural resource is used up or sold, a depletion reserve is
set up to compensate for the natural wealth the company no longer owns.
Intangibles
These may be defined as assets having no physical existence, yet having substantial
value to the company. Examples? A franchise to a cable TV company allowing
exclusive service in certain areas, or a patent for exclusive manufacture of a specific
article. It should be noted, however, that only intangibles purchased from other
companies are shown on the balance sheet.
Another intangible asset sometimes found in corporate balance sheets is goodwill,
which represents the amount by which the price of acquired companies exceeds the
related values of net assets acquired. Company practices vary considerably in
assigning value to this asset. Accounting rules now require one firm that buys another
to write off the goodwill over a period not exceeding 40 years.
$2,000
All of these items added together produce the figure listed on the balance sheet as
total assets.
11
Total assets
$662,000
Liabilities
Consolidated Balance Sheet
December 31,19X9 and 19X8 (dollars in thousands)
Liabilities
Current liabilities
12
Accounts payable
13
Notes payable
14
Accrued expenses
15
Income taxes payable
16
Other liabilities
$60,000
51,000
30,000
17,000
12,000
$57,000
61,000
36,000
15,000
12,000
$170,000
$181,000
$16,000
130,000
0
$9,000
130,000
6,000
$316,000
$326,000
$6,000
$6,000
75,000
20,000
72,500
13,500
Long-term liabilities
18
Deferred income taxes
19
12.5% Debentures payable 2010
20
Other long-term debt
21 Total libilities
Shareholders Equity
22 Preferred staock $5.83 cumulative,
$100 par value authorized, issued and
outstanding
60,000 shares
23 Common stock $5.00 par value,
authorized 20,000,000 shares,
19x9 issued 15,000,000 shares,
19x8 14,500,000 shares
24 Additional paid-in capital
25 Retained earnings
26 Foreign currency translation adjustments
27 Less: Treasury stock at cost
(19x9-1,000; 19x8-1,000 shares)
249,000
1,000
219,600
(1,000)
5,000
5,000
$346,000
$305,600
$662,000
$631,600
Current Liabilities
This item generally includes all debts that fall due within 12 months. The current
assets item is a companion to current liabilities because current assets are the source
from which payments are made on current debts. The relationship between the two is
one of the most revealing things to be learned from the balance sheet, and we will go
into that later. For now, we need to define the subgroups within current liabilities.
Accounts payable
The accounts payable item represents amounts the company owes to its regular
business creditors from whom it has bought goods or services on open account.
12
Accounts payable
$ 60,000
Notes payable
If money is owed to a bank, individual, corporation, or other lender, it appears on
the balance sheet under notes payable as evidence that a promissory note has been
given by the borrower.
13
Notes payable
$ 51,000
Accrued expenses
Now we have defined accounts payable as the amounts owed by the company to its
regular business creditors. The company also owes, on any given day, salaries and
wages to its employees, interest on funds borrowed from banks and from bondholders,
fees to attorneys, insurance premiums, pensions, and similar items. To the extent that
the amounts owed and not recorded on the books are unpaid at the date of the balance
sheet, these expenses are grouped as a total under accrued expenses.
14
Accrued expenses
$ 30,000
15
$17,000
Other Liabilities
Simply stated, other liabilities includes all liabilities captured in the specific
categories presented.
16
Other liabilities
$12,000
$170,000
Long-term Liabilities
In the matter of current liabilities, you will recall that we included debts due within
one year from the balance sheet date. Here, under the heading of long-term liabilities
are listed debts due after one year from the date of the financial report.
Deferred income taxes
One of the long-term liabilities on our sample balance sheet is deferred income
taxes. The government provides businesses with tax incentives to make certain kinds
of investments that will benefit the economy as a whole. Current and long-term debt
are summed together to produce the figure listed on the balance sheet as liabilities.
For instance, a company can take accelerated depreciation deductions for investments
in plant and equipment. These rapid write-offs in the early years of investment reduce
what the company would otherwise owe in current taxes, but at some point in the
future the taxes must be paid. Companies include a charge for deferred taxes in their
tax calculations on the income statement and show what taxes would be without the
accelerated write-offs. That charge then accumulates as a long-term liability on the
balance sheet.
$16,000
Debentures
The other long-term liability on our balance sheet is 12.5% debentures due in 2010.
The money was received by the company as a loan from the bond-holders, who in turn
were given a certificate called a bond, as evidence of the loan. The bond is really a
formal promissory note issued by the company, which in this case agreed to repay the
debt at maturity in 2010 and also agreed to pay interest at the rate of 12.5% per
year. Bond interest is usually payable semi-annually. Typical's bond issue is called a
debenture because the bonds are backed by the general credit of the corporation rather
than by the company's assets. Debentures are the most common type of bond issued
by large, well-established corporations today.
Companies can also issue first mortgage bonds, which offer bondholder an added
safeguard because they are secured by a mortgage on all or some of the company's
property. First mortgage bonds are considered one of the highest grade investments
because they give investors an undisputed claim on company earnings and the greatest
safety. If the company is unable to pay off the bonds in cash when they are due,
holders of first mortgage bonds have a claim or 1ien before other creditors (such as
debenture holders) on the mortgaged assets, which may be sold and the proceeds used
to satisfy the debt.
$130,000
20
Total liabilities
Current and long-term debt are summer together to produce the figure listed on the
balance sheet as total liabilities.
21
Total liabilities
$316,000
Shareholders' Equity
This item is the total equity interest that all shareholders have in this
corporation. In other words, it is the corporation's net worth after subtracting all
liabilities. This is separated for legal and accounting reasons into the categories
discussed below.
Capital Stock
In the broadest sense this represents shares in the proprietary interest in the
company. These shares are represented by the stock certificates issued by the
corporation to its shareholders. A corporation may issue several different classes of
shares, each class having slightly different attributes.
Preferred Stock
These shares have some preference over other shares with respect to dividends and
in distribution of assets in case of liquidation. Specific provisions can be obtained
from a corporation's charter. In Typical, the preferred stock is a $5.83 cumulative
$100 par value, which means that each share is entitled to $5.83 in dividends a year,
before any dividends are paid to the common shareholders. Cumulative means that if
in any year the dividend is not paid, it accumulates in favor of the preferred
shareholders and must be paid to them when available and declared before any
dividends are distributed on the common stock. Sometimes preferred shareholders
have no voice in company affairs unless the company falls to pay them dividends at
the promised rate.
Common Stock
Each year before common shareholders receive any dividends, preferred holders are
entitled to $5.83 per share, but no more. Common stock has no such limit on
dividends payable each year. In good times, when earnings are high, dividends may
also be high. And when earnings drop, so may dividends.
$75,000
balance sheet between capital stock and additional paid-in capital. 500,000 shares at a
par value of $5.00 for a total of $2,500 was allocated to common stock. The
remaining $6,500 was allocated to additional paid-in capital.
$75,000
$20,000
$95,000
Retained Earnings
When a company first starts in business, it has no retained earnings. Retained
earnings accumulate as the company earns profits and reinvests or "retains" profits in
the company. In other words, retained earnings increase by the amount of profits
earned, less dividends declared to shareholders. At the end of its first year, if profits
are $80,000 and dividends of $30,000 are paid on the preferred stock but no dividends
are declared on the common, the balance sheet will show retained earnings of
$50,000. In the second year, if profits are $140,000 and Typical pays $30,000 in
dividends on the preferred and $40,000 on the common, the accumulated retained
earnings will be $120,000:
$ 50,000
140,000
$190,000
70,000
$120,000
The balance sheet for Typical shows the company has accumulated $249,000 in
retained earnings.
25
Retained earnings
$249,000
When a company has an ownership interest in a foreign entity and the entity's
results are to be captured in the company's consolidated financial statements, the
financial statements of the foreign entity must be translated to U.S. dollars. Generally,
the translation gain or loss should be reflected as a separate component of
shareholders' equity called foreign currency translation adjustment. This adjustment
should be distinguished from adjustments relating to transactions which are
denominated in foreign currencies. The gain or loss in these cases should be included
in a company's net income.
$1,000
Treasury stock
When a company reacquires its own stock, it is reported as treasury stock and is
deducted from shareholder's equity. Of the cost and par methods of accounting, the
former method is more commonly applied to treasury stock. Under the cost method
the cost of reacquired stock is deducted from share holders' equity. Any dividends on
shares held in thetreasury should never be included as income.
27
Treasury Stock
$5,000
The sum total of stock (net of treasury stock), additional paid-in capital, retained
earnings and foreign currency translation adjustments, represents the total
shareholder's equity.
$346,000
6 Current assets
17 Less: current liabilities
Working capital
$400,000
170,000
$230,000
= 2.35 or 2.35 to 1
Thus, for each $1 of current liabilities, there is $2.35 in current assets to back it up.
There are so many different kinds of companies, however, that this test requires a
great deal of modification if it is to be really helpful in analyzing companies in
different industries. Generally, companies that have a small inventory and easily
collectible accounts receivable can operate safely with a lower current ratio than those
companies having a greater proportion of their current assets in inventory and selling
their products on credit.
How Quick is Quick?
In addition to net working capital and current ratio, there are other ways of testing
the adequacy of the current position. What are quick assets? They're the assets you
have to cover a sudden emergency, assets you could take right away to the bank, if
you had to. They are those current assets that are quickly convertible into cash. This
leaves out merchandise inventories, because such inventories have yet to be sold and
are not convertible into cash. Accordingly, quick assets are current assets minus
inventories and prepaid expenses.
6 Current assets
4 Less: inventories
5 Less: prepaid expenses
Quick assets
$400,000
180,000
4,000
$216,000
Net quick assets are found by taking the quick assets and subtracting the total
current liabilities. A well-fixed industrial company should show a reasonable excess
of quick assets over current liabilities. This provides a rigorous and important test of a
company's ability to meet its obligations.
Quick assets
17 Less: current liabilities
Net Quick Assets
$216,000
170,000
$46,000
The quick assets ratio is found by dividing quick assets by current liabilities.
17
= 1.3 or 1.3 to 1
As you see, for each $1 of current liabilities, there is the same industry. $1.30 in
quick assets available.
Debt to Equity
A certain level of debt is acceptable, but too much presents a hazardous signal to
investors. The debt-to-equity ratio is an indicator of whether the company is
excessively using debt for financing purposes. For Typical, the computed as follows:
21
28
= .91
A debt-to-equity ratio of .91 means the company is using 91 cents of liabilities for
every dollar of shareholders' equity in the business. Normally, industrial companies
maintain a maximum of a 1 to 1 ratio, to keep debt at a level which is less than the
investment level of the owners of the business. Utilities and financial companies can
operate safely with much higher ratios.
Inventory Turnover
How big an inventory should a company have? That depends on a combination of
many factors. An inventory is large or small depending upon the type of business and
the time of the year. An automobile dealer, for example, with a large stock of autos at
the height of the season is in a strong inventory position, yet that same inventory at
the end of the season is a weakness in the dealer's financial condition.
One way to measure adequacy and balance of inventory is to compare it with sales
for the year to get inventory turnover. Typical's sales for the year are $765,000, and
inventory on the balance sheet date is $180,000. Thus turnover is 4.25 times
(765+180), meaning that goods are bought and sold out more than four times per year
on average. (Strict accounting requires computation of inventory turnover by
comparing annual cost of goods sold with average inventory. This information is not
11 Total assets
10 Less: intangibles
Total tangible assets
17 Less: current liabilities
Net tangible assets available to meet
bondholders' claims
Net asset value per $1,000 bond
$490,000 =$3,769
130
$662,000
2,000
$660,000
170,000
$490,000
bonds oustanding
11 Total assets
10 Less: intangibles
Total tangible assets
17 Less: current liabilities
18,19, & 20 Long-term liabilities
Net assets backing the preferred stock
$344,000,000 = $5,733
60,000
$662,000
2,000
$660,000
$170,000
146,000
$344,000
11 Total assets
10 Less: intangibles
Total tangible assets
17 Less: current liabilities
18,19, & 20 Long-term liabilities
22 Preferred stock
Net assets available for the
common stock
$338,000,000 =
$22.54
14,999,000
$662,000
2,000
$660,000
$170,000
146,000
6,000
$322,000
$338,000
shares of common
stock outstanding
An alternative method of arriving at the common shareholders' equity-conservatively stated at $338,000 - is:
23 Common stock
$ 75,000
20,000
249,000
1,000
(5,000)
$340,000
(2,000)
$338,000
shares of preferred
stock oustanding
19 Debentures
22 Preferred stock
23 Common stock
$130,000
6,000
75,000
24
25
26
27
10
20,000
249,000
1,000
(5,000)
(2,000)
$474,000
The preferred stock ratio is found the same way-divide preferred stock of $6,000
by the entire capitali-zation of $474,000. The result Is about 1 %. The common stock
ratio will be the difference be-tween 1 00% and the total of the bond and preferred
stock ratio-or about 72%. The same result is reached by combining common stock,
additional paid-in capital, retained earnings, foreign currency translation adjustments,
and treasury stock.
19 Debentures
22 Preferred stock
10 Common stock
&
2327
Amount
$130,000
6,000
Ratio
27%
1%
338,000
72%
$474,000
100%
company may do in the future. The figure given for a single year is not nearly the
whole story. The historical record for a series of years is more important than the
figure of any single year. Typical includes two years in its statement and gives a tenyear financial summary as well, which appears further down this page (Go there
now).
An income statement matches the amounts received from selling goods and
services and other items of income against all the costs and outlays incurred in order
to operate the company. The result is a net income or a net loss for the year. The costs
incurred usually consist of cost of sales; overhead expenses such as wages and
salaries, rent, supplies, depreciation; interest on money borrowed; and taxes.
Net Sales
The most important source of revenue always makes up the first item on the income
statement. In Typical Manufacturing, it is net sales. It represents the primary source of
money received by the company from its customers for goods sold or services
rendered. The net sales item covers the amount received after taking into
consideration returned goods and allowances for reduction of prices. By comparing
19X9 and 19X8, we can see if Typical had a better year in 19X9, or a worse one.
30
Net Sales
$765,000
$725,000
Cost of Sales
In a manufacturing establishment, this represents all the costs incurred in the
factory in order to convert raw materials into finished products. These costs are
commonly known as product costs. Product costs are those costs which can be
identified with the purchase or manufacture of goods made available for sale. There
are three basic components of product cost: direct materials; direct labor; and
manufacturing overhead. Direct materials and direct labor costs can be directly traced
to the finished product. For example, for a furniture manufacturer, lumber would be a
direct material cost and carpenter wages would be a direct labor cost. Manufacturing
overhead costs, while associated with the manufacturing process, cannot be traceable
to the finished p roduct. Examples of manufacturing overhead costs are costs
associated with operating the factory plant (plant depreciation, rent, electricity,
supplies, maintenance and repairs, and production foremen salaries).
31
Cost of sales
$535,000
Gross Margin
Gross Margin is the excess of sales over cost of sales, It represents the residual
profit from sales after consid-ering product costs.
32
Gross margin
$230,000
$28,000
$96,804
Subtracting all operating expenses from the net sales figure gives us the operating
income.
35
Operating income
$105,196
An additional source of revenue comes from dividends and interest received by the
company from its investment in stocks and bonds. This is listed separately under an
$5,250
Interest Expense
The interest paid to bondholders for the use of their money is sometimes referred to
as a fixed charge because the interest must be paid year after year whether the
company is making money or losing money. Interest differs from dividends on stocks,
which are payable only if the board of directors declares them.
Interest paid is another cost of doing business and is deductible from earnings in
order to arrive at a base for the payment of income taxes.
Typical Manufacturing's debentures, carried on the balance sheet as a long-term
liability, bear 12.5% in-terest per year on $130,000. Thus, the interest expense in the
income statement Is equal to $16,250 per year. It shows up under other income
(expense).
37 Interest expense
$16,250
Income Taxes
Each corporation has a bas' tax rate, which depends 'II 31c on the level and nature
of its income. Large corporations like Typical Manufacturing are subject to the top
corpo-rate income tax rate, but tax credits tend to lower the overall tax rate. Typical's
income before taxes is $94,196; the tax comes to $41,446.
$94,196
41,446
$52,750
Extraordinary Loss
Under ordinary conditions, the above income of $52,750 would be the end of the
story. However, there are years in which companies experience unusual and
infrequent events called extraordinary items. Examples of extraordinary items include
debt extinguishments, tax loss carry forwards, pension plan terminations, and
litigation settlements. In this case, Typical extinguished a portion of its debt early.
This event's isolated on a separate line, net of its tax effect. Its earnings-per-share
impact is also segregated from the earnings per share attribut-able to"normal"
operations.
41
($5,000)
Net Income
Once all income and costs, including extraordinary items, are considered, we arrive at
net income.
42
Net income
$47,750
Plus factors:
30
36
Net sales
Dividends and Interest
Total
Minus factors:
Cost of sales
31
33Operating expenses
34
37
Interest expense
39 Provision for income taxes
Total
40 Net income before
extraordinary loss
41
Extraordinary loss
42 Net income
$765,000
5,250
$770,250
$535,000
124,804
16,250
41,446
$717,500
$ 52,750
(5,000)
$ 47,750
Other Items
Two other items that do not apply to Typical could appear on an income statement.
First, U.S. companies that do business overseas may have transaction gains or losses
related to fluctuations in foreign currency exchange rates.
Second, if a corporation owns more than 20% but less than 51 % of the stock of a
subsidiary company, the corporation must show its share of the subsidiary's earningsminus any dividends received from the subsidiary on its income statement. For
example, if the corporation's share of the subsidiary's earnings is $1,200 and the
corporation received $700 in dividends from the company, the corporation must
include $500 on its income statement under the category equity in the eamings of
unconsolidated subsidiaries. The corporation must also increase its investment in the
company to the extent of the earnings it picks up on its income statement.
35
30
= 13.8%
This means that for each dollar of sales $0.1380 remained as a gross profit from
operations. This figure is interesting but is more significant if we compare it with the
profit margin last year.
35
30
= 10.1%
Typical's profit margin went from 10.1 % to 13.8%, so business didn't just grow, it
became more profitable. Changes in profit margin can reflect changes in efficiency,
product line, or types of customers served.
We can also compare Typical with other companies in its field. If our company's
profit margin is very low compared to others, it, is an unhealthy sign. If it is high,
there are grounds for optimism.
Analysts also frequently use operating cost ratio for the same purpose. Operating
cost ratio is the complement of the margin of profit. Typical's profit margin is 13.8%.
The operating cost ratio is 86.2%. -
30
Net Sales
31,33,34 Operating Cost
35
Operating Income
Amount
$765,000
659,804
$105,196
Ratio
100.0%
86.2%
13.8%
Net profit ratio is still another guide to indicate how satisfactory the year's activities
have been. In Typical Manufacturing, the year's net income was $47,750. The net
sales for the year amounted to $765,000. Therefore, Typical's income was $47,750 on
$765,000 of sales or:
42
30
= 6.2%
This means that this year for every $1 of goods sold, 6.20 in profit ultimately went to
the company. By comparing the net profit ratio from year to year for the same
company and with other companies, we can best judge profit progress.
Last year, Typical's net income was $40,500 on $725,000 in sales:
42
30
= 5.6%
We can compare the U.S. Department of Commerce's latest available average profit
margins for all U.S. manufacturers to the profit margins calculated from Typical's 10year summary further down the pag. (Go there now).
The margin of profit ratio, operating cost ratio, and net profit ratio, like all those we
examined in connection with the balance sheet, give us general information about the
company and help us 'udge its prospects for the future. All these comparisons have
significance for
19X3
4.1
6.1
19X4
4.6
5.3
19X5
3.8
5.0
19X6
3.8
5.1
19X7
4.9
5.5
the long term, because they tell us about the fundamental economic condition of the
company. One question remains: are the securities a good investment for you now?
For an answer, we must look at some additional factors.
Interest Coverage
The bonds of Typical Manufacturing represent a very substantial debt, but they are
due many years in the future. The yearly interest, however, is a fixed charge, and we
want to know how readily the company can pay the interest. More specifically, we
would like to know whether the borrowed funds have been put to good use so that the
earnings are ample and thus available to meet interest costs.
The available income representing the source for payment of the bond interest is
$110,446 (operating profit plus dividends and interest). The annual bond interest
amounts to $16,250. This means the annual interest expense is covered 6.8 times.
37
= 6.8%
Before an industrial bond can be considered a safe investment, most analysts say
that the company should earn its bond interest requirement three to four times over.
By these standards, Typical Manufacturing has a fair margin of safety.
What About Leverage?
A stock is said to have high leverage if the company that issued it has a large
proportion of bonds and preferred stock outstanding in relation to the amount of
common stock. A simple illustration will show why. Let's take, for example, a
company with $10,000,000 of 4% bonds outstanding. If the company is earning
$440,000 before bond interest, there will only be $40,000 left for the common stock
after payment of $400,000 bond interest ($10,000,000 at 4% equals $400,000).
However, an increase of only 10% in earnings (to $484,000) will leave $84,000 for
common stock dividends, or an increase of more than 100%. If there is only a small
amount of common stock issued, the increase in earnings per share will appear very
impressive.
You have probably realized that a decline of 10% in earnings would not only wipe
out everything available for the common stock, but also result in the company's being
unable to cover its full interest on its bonds without dipping into accumulated
earnings. This is the great danger of so-called high-leverage stocks and also illustrates
the fundamental weakness of companies that have a disproportionate amount of debt
or preferred stock. Conservative investors usually steer clear of them, although these
stocks do appeal to people who are willing to assume the risk.
Typical Manufacturing, on the other hand, is not a highly leveraged company. Last
year, Typical paid $16,250 in bond interest and its net profit --before this payment -came to $56,750. This left $40,500 for the common stock and retained earnings. Now
look what happened this year, Net profit before subtracting bond interest rose by
$7,250, or about 13%. Since the bond interest stayed the same, net income after
paying this interest also rose $7,250, But that is about 18% of $40,500. While this is
certainly not a spectacular example of leverage, 18% is better than 13%.
Preferred Dividend Coverage
46
$3.16
$47,750
350
$47,400
= $3.16 earnings per
share of common
Typical's capital structure is a very simple one, comprised of common and preferred
stock. It's earnings-per-share computation will suffice under this scenario. However, if
the capital structure is more complex and contains securities which are convertible
into common stock, options, warrants or contingently issuable shares, the calculation
requires modification. In fact, separate calculations must be performed. This is called
dual presentation. The calculations are primary and fully diluted earnings per common
share.
= $2.50 primary
earnings per share
However, as mentioned earlier, the common stock equivalent shares are only
included in the computation if the effect of conversion on earnings per share is
dilutive. Dilution occurs when earnings per share decrease or loss per share increases.
For example, assume the preferred stock paid $3 a share in dividends. Without
conversion, the earnings per share would be $2, as opposed to $2.50 per share,
because net income available for common after payment of dividends would be
$500,000
$600,000
300,000
300,000
$800,000
= $2 fully diluted
earnings per share
The only remaining step is to test for dilution. Earnings per share without bond
conversion would be $2.50 ($500,000 divided by 200,000 shares). Since earnings per
share of $2 is less than $2.50 we would assume debt conversion in our calculation of
fully diluted earnings per share.
Price-Earnings Ratio
Both the price and the return on common stock vary with a multitude of factors,
One such factor is the relationship that exists between the earnings per share and the
market price. It is called the price-eamings ratio, and this is how it is calculated: If a
stock is selling at 25 and earning $2 per share, its price-earnings ratio is 12 1/2 to 1,
usually shortened to 12 1/2 and the stock is said to be selling at 12 1/2 times earnings.
If the stock should rise to 40, the price-earnings ratio would be 20. Or, if the stock
drops to 12, the price-earnings ratio would be 6.
In Typical Manufacturing, which has no convertible common stock equivalents, the
earnings per share were calculated at $3.16. If the stock were selling at 33, the priceearnings ratio would be 10.4. This is the basic figure that you should use in viewing
the record of this stock over a period of years and in comparing the common stock of
this company with other similar stocks.
26
= 10.4 : 1 or
10.4 times
Once we know the amount of dividends per share, we can easi ly discover the
dividend payout ratio. This is Simply the percentage of net earnings per share that is
paid to shareholders.
46
= 38%
Of course, the dividends on the $5.83 preferred stock will not change from year to
year, The word cumulative in the balance statement description tells us that if
Typical's management someday didn't pay a dividend on its preferred stock, then the
$5.83 payment for that year would accumulate. It would have to be paid to preferred
shareholders before any dividends could ever be declared again on the common
stock.
That's why preferred stock is called preferred. It gets at any dividend money first.
We've already talked about convertible bonds and convertible preferred stock. Right
now, we're not interested in that aspect because Typical Manufacturing doesn't have
any convertible securities outstanding. Chances are its 60,000 shares of preferred
stock, with a par value of $100 each, were issued to family members of Mr. Isaiah
Typical, who founded the company back in 1923. When he took Typical public, he
didn't keep any of the common stock. In those days, the guaranteed $5.83 dividend
was more important to Isaiah, He was not interested in taking any more chances on
Typical.
During the year, Typical has added $29,400 to its retained earnings. Even if Typical
has some lean years in the future, it has plenty of retained earnings from which to
keep on declaring those $5.83 dividends on the preferred stock and $1.20 dividends
on the com-mon stock.
There is one danger in having a lot of retained earnings. It could attract another
company -- Shark Fast Foods & Electronics, for instance -- to buy up Typical's
common stock to gain enough control to vote out the current management. Then
Shark might merge Typical into itself. Where would Shark get the money to buy
Typical stock? By issuing new shares of its own stock, perhaps. And where would
Shark get the money to pay the dividends on all that new stock of its own? From
Typical's retained earnings. So Typical's management has the obligation to its
shareholders to make sure that its retained earnings are put to work to increase the
total earnings per share of the shareholders. Or else, the shareholders might cooperate
with Shark if and when it makes a raid.
25 Retained earnings
$249,000
Return on Equity
Seeing how hard money works, of course, is one of the most popular measures that
investors use to come up with individual judgments on how much they think a certain
stock ought to be worth. The market itself-- the sum of all buyers and sellers-- makes
the real decision. But the investors often try to make their own, in order to decide
whether they want to invest at the market's price or wait. Most investors look for
Typical's return on equity, which shows how hard shareholders' equity in Typical is
working. In order to find Typical's current return on equity, we look at the balance
sheet and take the common shareholders'equity for last year--not the current year--and
then we see how much Typical made this year on it. We use only the amount of net
profit after the dividends have been paid on the preferred stock. For Typical
Manufacturing, that means $47,750 net profit minus $350. Here is what we get:
Return on equity
For every dollar of shareholders' equity, Typical made more than $0.15. Is that
good? Well, $0.158 on the dollar is better than Typical could have done by going out
of business, taking its shareholders' equity and putting that $299,600 in the bank. So
Typical obviously is better off in its own line of work. When we consider putting our
money to work in Typical's stock, we should compare Typical's $0.158 not only to
whatever Typical's business competitors make, but to Typical's investment
competitors for our money.For instance, the latest available average rate for all U.S.
industry, according to the U.S. Federal Trade Commission, was $0.16.
Just remember that $0.158 is what Typical itself makes on the dollar.By no means
is it what you will make in dividends on Typical's stock. What that return on equity
really tells you is whether Typical Manufacturing is relatively attractive as an
enterprise, You can only hope that this attractiveness might be translated into demand
for Typical stock, and be reflected in its price.
Many analysts also like to see a company's annual return on the total capital
available to the company. To get this figure, we use all the equity, plus all available
borrowed funds. This becomes the total capital available. And for the total return on
this figure we use net income before income taxes and interest charges. This gives us
a bigger capital base and a larger income figure. As shareholders, however, what we're
most interested in is how hard our own share of the company is working, and that's
why we are more interested in return on equity.
The annual reports of many companies contain this statement: "The accompanying
footnotes are an integral part of the finacial statements." The reason is that the finacial
reports themselves are kept concise and condensed. Therefore, any explanatory matter
that cannot readily be abbreviated is set out in greater detail in footnotes,
Some examples of approriate footnotes are:
Separate breakdowns of sales and gross profits must be shown for each line of
business that accounts for more than 20% of a companies sales. Multinational
corporations must also show slaes and gross income on a geographic basis by
country.
Most people do not like to read footnotes because that may be complicated and
almost always hard to read. This is unfortunate, because footnotes are very
informative. Even if they don't reveal that the corporation has been forced into
bankruptcy, footnotes can still reveal many fascinating sidelights of the finacial story.
Independent Audits
The certificate from the independant auditors, which is printed inthe report, says,
first, that the auditing steps taken in the process of verification of the account meet the
accounting world's approved standards of practice; and second, that the finacial
statements in the report have been prepared in conformity with generally accepted
accounting principles (GAAP).
As a result, when the annual report contains finacial statements that have the stamp
of approval from independant auditors, you have an assurance that the figures can be
relied upon as having been fairly presented.
However, if the independent auditors accounts' opinion contains words such as
"except for," or "subject to," the reader should investigate the reason behind such
qualifications. Often the answer can be found by reading the footnotes that pertain to
the matter. They are usually referred to in the auditors opinion.
Other companies may include changes in net worth, book value per share, capital
expenditures for plant and machinery, long term debt, capital stock changes by way of
stock dividends and splits, number of em-ployees, number of shareholders, number of
outlets, and where appropriate, information on foreign subsidiaries and the extent to