Beruflich Dokumente
Kultur Dokumente
Introduction
• Over 15 years experience in financial management with a focus on
strategic financial management. I have worked with (senior)
executives of several Fortune 500 companies and small medium
sized enterprises, including (top) lawyer firms.
1. Balance Sheet
t t-1 t t-1
BALANCE SHEET
6
Major divisions:
> Assets
> Current assets (less than a year)
> Long-term assets (longer than a year)
t t-1
BALANCE SHEET
8
> Goodwill
> Impairment
t t-1
BALANCE SHEET
11
Equity
Present the results of your evaluation in bullet points on a flip-over and give the company a
grade between 0 and 10.0. Grade 0 suggests a very poor financial performance and a 10
suggests an excellent financial performance. Do the same for assessing the financial
health. The results will be evaluated in class where you will be given constructive feedback.
• …
• …
• …
• … YOUR GRADE HERE
• …
FINANCIAL STATEMENT ANALYSIS
25
Current assets
Operating cash 1.470 2.078 3.541 3.610 4.732 2.511 2.526
Other current operational assets 27.669 31.146 32.657 32.009 32.762 57.198 62.087
Total current assets 29.139 33.224 36.198 35.619 37.494 59.709 64.613
Property, plant and equipment, net 40.262 57.981 59.600 65.104 62.724 63.451 56.557
Other operating assets, net 1.725 2.391 2.411 2.448 2.606 3.438 6.498
Current Liabilities
Accounts payable and accrued expenses (non-interest) 12.068 13.915 16.592 17.398 23.266 28.662 38.915
Obligations under capital leases (non-interest) 1.014 553 448 660 5.402 5.266 5.627
Total current liabilities 13.082 14.468 17.040 18.058 28.668 33.928 44.542
Long term debt (interest paying) 18.002 32.419 31.977 31.087 25.676 20.491 16.669
Total stockholders equity 40.042 46.709 49.192 54.026 48.480 72.179 66.457
Income before interest and taxes 11.848 8% 2.789 2% 9.846 6% 6.412 4% 6.402 4% 9.083 4% 13.129 6%
Income taxes -4.844 -3% -1.200 -1% -3.457 -2% -2.209 -1% -2.388 -1% -3.534 -2% -5.209 -2%
Net income 7.657 5% 2.328 2% 6.545 4% 3.883 2% 3.960 2% 5.909 3% 7.239 3%
FINANCIAL STATEMENT ANALYSIS
27
Present the results of your evaluation in bullet points on a flip-over and give the company a
grade between 0 and 10.0. Grade 0 suggests a very poor financial performance and a 10
suggests an excellent financial performance. Do the same for assessing the financial
health. The results will be evaluated in class where you will be given constructive feedback.
• …
• …
• …
• …
• …
in DKK millions 2007 2008 2009 2010 2011 2012 2013 2014
Current assets
Operating cash 196 107 258 254 189 159 146 120
Other current operational assets 1.519 1.504 1.084 1.054 983 1.289 1.127 1.362
Total current assets 1.716 1.611 1.342 1.308 1.172 1.448 1.272 1.483
Property, plant and equipment, net 618 709 662 606 786 541 516 373
Intangible & financial assets & deferred taxes 632 498 656 734 551 903 969 1.037
Current Liabilities
Accounts payable and accrued expenses (non-interest) 826 734 669 714 597 784 610 731
Other (deferred tax; provisions, pension, other) 181 158 97 99 100 112 87 63
Total current liabilities 1.007 892 766 813 696 897 697 793
Short & long term debt (interest paying) 276 442 378 338 274 370 419 495
Total stockholders equity 1.682 1.484 1.517 1.496 1.538 1.626 1.640 1.604
in DKK millions 2007 2008 2009 2010 2011 2012 2013 2013 2014
Net sales 4.376 100% 4.092 100% 2.790 100% 2.762 100% 2.867 100% 3.008 100% 2.814 100% 2.864 100%
Cost of sales 2.338 53% 2.199 54% 1.684 60% 1.672 61% 1.711 60% 1.792 60% 1.718 61% 1.640 57%
Gross profit 2.038 47% 1.893 46% 1.106 40% 1.090 39% 1.156 40% 1.216 40% 1.096 39% 1.224 43%
Depreciation and amortization 248 6% 299 7% 286 10% 246 9% 239 8% 275 9% 332 12% 342 12%
Selling, general and administrative expenses 1.260 29% 1.399 34% 1.316 47% 878 32% 857 30% 854 28% 951 34% 879 31%
Total expense 1.508 34% 1.698 41% 1.602 57% 1.124 41% 1.096 38% 1.129 38% 1.283 46% 1.221 43%
Income before interest and taxes 530 12% 195 5% -496 -18% -34 -1% 60 2% 122 4% -187 -7% 3 0%
Interest income 27 1% 9 0% 14 0% 9 0% 8 0% 7 0% 10 0% 9 0%
Interest expense -33 -1% -50 -1% -41 -1% -25 -1% -27 -1% -26 -1% -33 -1% -35 -1%
Income before taxes 524 13% 154 4% -524 -19% -50 -2% 40 1% 104 3% -210 -7% -23 -1%
Present the results of your evaluation in bullet points on a flip-over and give the company a
grade between 0 and 10.0. Grade 0 suggests a very poor financial performance and a 10
suggests an excellent financial performance. Do the same for assessing the financial
health. The results will be evaluated in class where you will be given constructive feedback.
• …
• …
• …
• …
• …
Current assets
Operating cash 779 1.067 745 2.171 2.081 965
Other current operational assets 3.116 3.177 4.185 3.535 3.304 3.394
Total current assets 3.895 4.244 4.930 5.706 5.385 4.359
Property, plant and equipment, net 8.915 9.330 9.162 9.059 8.532 7.961
Other operating assets, net 24.689 25.534 41.836 41.529 39.834 32.591
Current Liabilities
Accounts payable and accrued expenses (non-interest) 7.492 7.889 10.670 10.286 9.894 8.012
Obligations under capital leases (non-interest) 0 0 0 0 0 0
Total current liabilities 7.492 7.889 10.670 10.286 9.894 8.012
Long term debt (interest paying) 9.414 8.460 19.226 18.548 16.375 12.544
Net sales 18.020 100% 19.408 100% 21.760 100% 23.213 100% 22.311 100% 22.130 100%
Cost of sales 14.321 79% 15.168 78% 15.565 72% 17.693 76% 16.645 75% 16.351 74%
Gross profit 3.699 21% 4.240 22% 6.195 28% 5.520 24% 5.666 25% 5.779 26%
Income before interest and taxes 2.619 15% 3.127 16% 5.013 23% 4.203 18% 4.242 19% 4.384 20%
Income taxes -848 -5% -1.069 -6% -1.126 -5% -1.201 -5% -1.173 -5% -1.273 -6%
Net income 2.081 12% 2.557 13% 4.477 21% 3.511 15% 3.650 16% 3.557 16%
33