FinSAS Version 20111028

FinSAS: Financial Statement Analysis

Spreadsheet
by
Dr. Donald V. Saftner
donald.saftner@utoledo.edu

To Accompany
Financial Reporting and Analysis:
Using Financial Accounting Information
13/e
by Dr. Charles Gibson

Copyright © 2013 Cengage Learning

All rights reserved

FinSAS: Financial Statement Analysis Spreadsheet allows users to input the

reported data from the financial statements, notes, and other sources. FinSAS then
computes the ratios found in Financial Reporting and Analysis: Using Financial
Accounting Information 13/e. Using this tool, you can spend more time analyzing the
statements and less time crunching the numbers. In addition to the ratios, both a
vertical and horizontal analysis are performed.

Instructions:

Note the sheet tabs below. The following instructions use the names of those tabs as
section headings. Click on a tab to see that sheet after reading the instructions below.

Input

On the Input sheet, enter values into all appropriate cells (i.e., those with blue font).
The figures in black font are calculated based on your input. By entering the
Company Name, Analyst Name(s), and Most Recent Year Available in the first three
input cells, those items will appear on all subsequent output sheets. They make it
easy to identify any printouts you make.

Copyright © 2013 Cengage Learning

The next two input cells (Years Available for Income Statement and Balance Sheet)
are particularly important to the functioning of the model. Changing these numbers
(while keeping them within the range one through five) changes the number of
columns of data that are available on the Input sheet and all subsequent output sheets.
In a single annual report/10K, there are often three years of income statements and
two years of balance sheets. The annual report/10K you are using may have more
and/or you may want to use multiple years’ worth of annual report/10Ks to increase
the amount of data available to analyze. The maximum years that FinSAS can accept
is five years.

Fill in all remaining input cells for which you can find data. There are many
different names for the same account. You must translate the terminology used by
the company to the generic terms used in FinSAS. When the detail is not needed,
FinSAS requests a summary figure. For instance, on the published income statement
there may be several operating expenses (e.g., wages, utilities, rent), but FinSAS only
needs the sum of those, which would be entered as Operating Expenses. Be sure to
read the footnotes to the financial statements and the comparative data section.
Those sources include some of the information you need to complete the Input sheet.
Also be sure to match key subtotals (e.g. the FinSAS total current asset should be
same as the figure on the balance sheet even though the detail lines may be different.)

Be consistent in ignoring a certain number of decimal places. Many financial

statements have "in thousands, except par values," "millions except share and per
share amounts," or similar statements. When entering data into FinSAS, it is usually
best to follow the same convention as the financial statements in choosing the
number of decimal places to assume have been removed. An exception is the second
statement above. Only "per share" data should be entered as dollars with no decimal
places removed. Account balances and total share information should consistently
have the same number of decimal places removed. If the share and account balances
have a different number of decimal places removed then ratios such as "book value
per share" and "operating cash flow per share" will be inaccurate.

Copyright © 2013 Cengage Learning

Source of Input

This is the place to document where you found the information you entered on the
previous sheet. This can be very useful for you and for anyone who reviews your
work. For instance if most of it came from the company's annual report/10K, then
state that at the top. Individual lines of input in FinSAS might be the sum of a few
lines in the published financial statements. Indicate on this sheet how you
determined the FinSAS inputs from the statements. For some of the inputs, you may
have used information from the footnotes or comparative information section.
Indicate that information on this sheet and include page numbers wherever possible.
Of course, other sources of information should be cited.

Vertical Analysis

After you insert your data, you can see the result of the vertical analysis. It compares
each amount on the income statement and balance sheet with a base amount (net
sales on the income statement and total assets on the balance sheet) selected from the
same year.

Horizontal Analysis
After you insert your data, you can see the result of the horizontal analysis. It
compares each amount on the income statement and balance sheet with the same
amount for the oldest year available.

Ratios – avg.

After you insert your data, you can see the result of the ratio analysis. For the ‘Ratio
– Average’, the average of beginning of year values and end of year values is used
when appropriate. Note that if you only have two years of balance sheet information,
then for those ratios that use the average of two years of balance sheet information,
only one year's worth of ratios can be calculated. Since it is desirable to compare the
ratios across time to determine possible trends, a solution to only having one year's
worth of ratios should be sought. Some possible solutions are to find additional
years' worth of data and/or use the Ratio - end. sheet.

Copyright © 2013 Cengage Learning

Ratios with a negative cash flow or negative profit measure in the numerator will
display #N/A, which means not available or not applicable. This makes it less likely
that invalid conclusions will be made during your analysis.

You may want to determine how a certain ratio is calculated. You may do this in one
of two ways. If you select the cell in which the ratio appears, then the formula for
that cell appears near the top of the screen. You will then have to determine what
accounts the cell refers to by looking at the Input screen. Alternatively, you can refer
to the Documentation screen for the definition.

Ratios – end.

For the Ratios - end. sheet, the end of year values are used instead of the average
values. The ‘*’ marks indicate the ratios for which the end of year values are used
whereas the averages are used on the previous sheet. Note that the Ratios - avg.
sheet is theoretically superior in that averages for balance sheet information (point in
time) is compared to income statement or cash flow statements (period of time).

Documentation

The Documentation sheet provides you the definitions of the ratios using the row
labels of the Input sheet or other ratio results.

Copyright © 2013 Cengage Learning

FinSAS Version 20111028 Input
Company: Textron
Analyst: Brandon Simonton
Most Recent Year Available: 2019
Years Available for:
Income Statement (1-5) 4
Balance Sheet (1-5) 4

================================= ========= ========= ========= ========= =========

INCOME STATEMENT 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
Net Sales 13630 13972 14198 13788 0
Less: Cost of Goods Sold 11406 11594 11795 11311 0
--------- --------- --------- --------- ---------
Gross Profit 2224 2378 2403 2477 0

Other Operating Revenue 0 0 0 0 0

Less: Operating Expenses 1152 1275 1337 1304 0
--------- --------- --------- --------- ---------
Operating Income 1072 1103 1066 1173 0

Less: Interest Expense 171 166 174 174 0

(no capitalized interest)
Other Income (Expenses) 41 447 -130 -123 0
Unusual or Infreq. Item;
Gain (Loss) 0 0 0 0 0
Equity in Earnings of Assoc.;
Profit (Loss) 0 0 0 0 0
--------- --------- --------- --------- ---------
Income before Taxes 942 1384 762 876 0

Less:Taxes Related to Operations 127 162 456 33 0

--------- --------- --------- --------- ---------
N.I. before Noncontr. Inc 815 1222 306 843 0

Noncontrolling income (loss) 0 0 0 0 0

--------- --------- --------- --------- ---------
N.I. before Nonrecurring Items 815 1222 306 843 0

Oper. of Discontinued Segment;

Income (Loss) 0 0 1 119 0
Disposal of Discont. Segment;
Gain (Loss) 0 0 0 0 0
Extraordinary Item;
Gain (Loss) 0 0 0 0 0
Cum. Effect of Acct Change;
Gain (Loss) 0 0 0 0 0
--------- --------- --------- --------- ---------
Net Income (Loss) 815 1222 307 962 0
================================= ========= ========= ========= ========= =========
BALANCE SHEET 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
ASSETS
Current Assets:
Cash 1357 1107 1262 1298 0
Marketable Securities 0 0 0 0 0
Gross Receivables 1657 1840 2240 2067 0
Less: Allowance for Bad Debts 54 56 58 68 0
Net Trade Receivables 1603 1784 2182 1999 0
Inventories 4069 3818 4150 4464 0
Prepaid Expenses 0 0 0 0 0
Other Current Assets 894 785 435 388 0
--------- --------- --------- --------- ---------
Total Current Assets 7923 7494 8029 8149 0
Long-Term Assets:
Net Tangible (Fixed) Assets (other
than construction in progress) 2527 2615 2721 2581 0
Construction in Progress 0 0 0 0 0
Intangible Assets 2150 2218 3129 2113 0
Investments 0 0 0 0 0
Other Nonoperating Assets 0 0 0 0 0
Other Operating Assets 2418 1937 1461 2515 0
--------- --------- --------- --------- ---------
Total Long-Term Assets 7095 6770 7311 7209 0
Total Assets 15018 14264 15340 15358 0
LIABILITIES AND EQUITY
Current Liabilities:
Accounts Payable 1740 1480 2639 2539 0
Short Term Loans 561 258 14 363 0
Current Maturity of L.t. Debt 0 0 0 0 0
Other Current Liabilities 1545 1768 1007 991 0
--------- --------- --------- --------- ---------
Total Current Liabilities 3846 3506 3660 3893 0
Long-Term Liabilities:
Long-term Debt 3249 3526 3898 3317 0
Reserves 0 0 0 0 0
Deferred Liabilities 0 0 0 0 0
Noncontrolling Interest 0 0 0 0 0
Redeemable Preferred 0 0 0 0 0
Other Long-term Liabilities 2405 2040 2135 2574 0
--------- --------- --------- --------- ---------
Total Long-term Liabilities 5654 5566 6033 5891 0
Total Liabilities 9500 9072 9693 9784 0
Shareholders' Equity:
Preferred Equity 0 0 0 0 0
Common Equity-incl. Ret. Ern. 5518 5192 5647 5574 0
--------- --------- --------- --------- ---------
Total Equity 5518 5192 5647 5574 0
Total Liabilities and Equity 15018 14264 15340 15358 0
================================= ========= ========= ========= ========= =========
OTHER DATA 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
Capitalized Interest 0.0 0.0 0.0 0.0 0.0
Interest Portion of Rentals 0.0 0.0 0.0 0.0 0.0
Liquidation Value of Pref. Stock 0.0 0.0 0.0 0.0 0.0
Dividends on Redeemable Pref. 0.0 0.0 0.0 0.0 0.0
Dividends on Nonredeemable Pref. 0.0 0.0 0.0 0.0 0.0
Dividends per Common Share 0.080 0.080 0.080 0.080 0.000
Total Cash Dividends 0.0 0.0 0.0 0.0 0.0
Dil. Earn. per Sh. before Nonrec. I 3.500 4.880 1.150 3.550 0.000
Market Price per Common Share 45.850 53.050 58.380 47.060 0.000
Tax Rate (0-1) 0.000 0.000 0.000 0.000 0.000
Common Shares Outstanding 230.0 240.0 260.0 270.0 0.0
Diluted Weighted Average Common Sha 0.0 0.0 0.0 0.0 0.0
Cash Flow from Operations 1.0 1.1 1.0 1.0 0.0
Options:
Option expense 0.0 0.0 0.0 0.0 0.0
Net income bef. nonrec. items
not incl. opt. exp. 0.0 0.0 0.0 0.0 0.0
FinSAS Version 20111028 Source of Input
Company: Textron
Analyst: Brandon Simonton
Most Recent Year Available: 2019
Years Available for:
Income Statement (1-5) 4
Balance Sheet (1-5) 4

=================================
INCOME STATEMENT
---------------------------------
Net Sales
Less: Cost of Goods Sold

Gross Profit

Other Operating Revenue

Less: Operating Expenses

Operating Income

Less: Interest Expense

(no capitalized interest)
Other Income (Expenses)
Unusual or Infreq. Item;
Gain (Loss)
Equity in Earnings of Assoc.;
Profit (Loss)

Income before Taxes

Less:Taxes Related to Operations

N.I. before Noncontr. Inc

Noncontrolling income (loss)

N.I. before Nonrecurring Items

Oper. of Discontinued Segment;

Income (Loss)
Disposal of Discont. Segment;
Gain (Loss)
Extraordinary Item;
Gain (Loss)
Cum. Effect of Acct Change;
Gain (Loss)

Net Income (Loss)

=================================
BALANCE SHEET
---------------------------------
ASSETS
Current Assets:
Cash
Marketable Securities
Gross Receivables
Less: Allowance for Bad Debts
Net Trade Receivables
Inventories
Prepaid Expenses
Other Current Assets

Total Current Assets

Long-Term Assets:
Net Tangible (Fixed) Assets (other
than construction in progress)
Construction in Progress
Intangible Assets
Investments
Other Nonoperating Assets
Other Operating Assets

Total Long-Term Assets

Total Assets
LIABILITIES AND EQUITY
Current Liabilities:
Accounts Payable
Short Term Loans
Current Maturity of L.t. Debt
Other Current Liabilities

Total Current Liabilities

Long-Term Liabilities:
Long-term Debt
Reserves
Deferred Liabilities
Noncontrolling Interest
Redeemable Preferred
Other Long-term Liabilities

Total Long-term Liabilities

Total Liabilities
Shareholders' Equity:
Preferred Equity
Common Equity-incl. Ret. Ern.

Total Equity
Total Liabilities and Equity
=================================
OTHER DATA
---------------------------------
Capitalized Interest
Interest Portion of Rentals
Liquidation Value of Pref. Stock
Dividends on Redeemable Pref.
Dividends on Nonredeemable Pref.
Dividends per Common Share
Total Cash Dividends
Dil. Earn. per Sh. before Nonrec. Items
Market Price per Common Share
Tax Rate (0-1)
Common Shares Outstanding
Diluted Weighted Average Common Shares
Cash Flow from Operations
Options:
Option expense
Net income bef. nonrec. items
not incl. opt. exp.
FinSAS Version 20111028 Vertical Analysis
Company: Textron
Analyst: Brandon Simonton
Most Recent Year Available: 2019
Years Available for:
Income Statement (1-5) 4
Balance Sheet (1-5) 4

================================= ========= ========= ========= ========= =========

INCOME STATEMENT 2019 2018 2017 2016 2015
--------------------------------- --------------------------------------------------
Net Sales 100.00% 100.00% 100.00% 100.00% #DIV/0!
Less: Cost of Goods Sold 83.68% 82.98% 83.08% 82.04% #DIV/0!
--------------------------------------------------
Gross Profit 16.32% 17.02% 16.92% 17.96% #DIV/0!

Other Operating Revenue 0.00% 0.00% 0.00% 0.00% #DIV/0!

Less: Operating Expenses 8.45% 9.13% 9.42% 9.46% #DIV/0!
--------------------------------------------------
Operating Income 7.87% 7.89% 7.51% 8.51% #DIV/0!

Less: Interest Expense 1.25% 1.19% 1.23% 1.26% #DIV/0!

(no capitalized interest)
Other Income (Expenses) 0.30% 3.20% -0.92% -0.89% #DIV/0!
Unusual or Infreq. Item;
Gain (Loss) 0.00% 0.00% 0.00% 0.00% #DIV/0!
Equity in Earnings of Assoc.;
Profit (Loss) 0.00% 0.00% 0.00% 0.00% #DIV/0!
--------------------------------------------------
Income before Taxes 6.91% 9.91% 5.37% 6.35% #DIV/0!

Less:Taxes Related to Operations 0.93% 1.16% 3.21% 0.24% #DIV/0!

--------------------------------------------------
N.I. before Noncontr. Inc 5.98% 8.75% 2.16% 6.11% #DIV/0!

Noncontrolling income (loss) 0.00% 0.00% 0.00% 0.00% #DIV/0!

--------------------------------------------------
N.I. before Nonrecurring Items 5.98% 8.75% 2.16% 6.11% #DIV/0!

Oper. of Discontinued Segment;

Income (Loss) 0.00% 0.00% 0.01% 0.86% #DIV/0!
Disposal of Discont. Segment;
Gain (Loss) 0.00% 0.00% 0.00% 0.00% #DIV/0!
Extraordinary Item;
Gain (Loss) 0.00% 0.00% 0.00% 0.00% #DIV/0!
Cum. Effect of Acct Change;
Gain (Loss) 0.00% 0.00% 0.00% 0.00% #DIV/0!
--------------------------------------------------
Net Income (Loss) 5.98% 8.75% 2.16% 6.98% #DIV/0!
================================= ========= ========= ========= ========= =========
BALANCE SHEET 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
ASSETS
Current Assets:
Cash 9.04% 7.76% 8.23% 8.45% #DIV/0!
Marketable Securities 0.00% 0.00% 0.00% 0.00% #DIV/0!
Gross Receivables 11.03% 12.90% 14.60% 13.46% #DIV/0!
Less: Allowance for Bad Debts 0.36% 0.39% 0.38% 0.44% #DIV/0!
Net Trade Receivables 10.67% 12.51% 14.22% 13.02% #DIV/0!
Inventories 27.09% 26.77% 27.05% 29.07% #DIV/0!
Prepaid Expenses 0.00% 0.00% 0.00% 0.00% #DIV/0!
Other Current Assets 5.95% 5.50% 2.84% 2.53% #DIV/0!
--------- --------- --------- --------- ---------
Total Current Assets 52.76% 52.54% 52.34% 53.06% #DIV/0!
Long-Term Assets:
Net Tangible (Fixed) Assets (other
than construction in progress) 16.83% 18.33% 17.74% 16.81% #DIV/0!
Construction in Progress 0.00% 0.00% 0.00% 0.00% #DIV/0!
Intangible Assets 14.32% 15.55% 20.40% 13.76% #DIV/0!
Investments 0.00% 0.00% 0.00% 0.00% #DIV/0!
Other Nonoperating Assets 0.00% 0.00% 0.00% 0.00% #DIV/0!
Other Operating Assets 16.10% 13.58% 9.52% 16.38% #DIV/0!
--------- --------- --------- --------- ---------
Total Long-Term Assets 47.24% 47.46% 47.66% 46.94% #DIV/0!
Total Assets 100.00% 100.00% 100.00% 100.00% #DIV/0!
LIABILITIES AND EQUITY
Current Liabilities:
Accounts Payable 11.59% 10.38% 17.20% 16.53% #DIV/0!
Short Term Loans 3.74% 1.81% 0.09% 2.36% #DIV/0!
Current Maturity of L.t. Debt 0.00% 0.00% 0.00% 0.00% #DIV/0!
Other Current Liabilities 10.29% 12.39% 6.56% 6.45% #DIV/0!
--------- --------- --------- --------- ---------
Total Current Liabilities 25.61% 24.58% 23.86% 25.35% #DIV/0!
Long-Term Liabilities:
Long-term Debt 21.63% 24.72% 25.41% 21.60% #DIV/0!
Reserves 0.00% 0.00% 0.00% 0.00% #DIV/0!
Deferred Liabilities 0.00% 0.00% 0.00% 0.00% #DIV/0!
Noncontrolling Interest 0.00% 0.00% 0.00% 0.00% #DIV/0!
Redeemable Preferred 0.00% 0.00% 0.00% 0.00% #DIV/0!
Other Long-term Liabilities 16.01% 14.30% 13.92% 16.76% #DIV/0!
--------- --------- --------- --------- ---------
Total Long-term Liabilities 37.65% 39.02% 39.33% 38.36% #DIV/0!
Total Liabilities 63.26% 63.60% 63.19% 63.71% #DIV/0!
Shareholders' Equity:
Preferred Equity 0.00% 0.00% 0.00% 0.00% #DIV/0!
Common Equity-incl. Ret. Ern. 36.74% 36.40% 36.81% 36.29% #DIV/0!
--------- --------- --------- --------- ---------
Total Equity 36.74% 36.40% 36.81% 36.29% #DIV/0!
Total Liabilities and Equity 100.00% 100.00% 100.00% 100.00% #DIV/0!
================================= ========= ========= ========= ========= =========
FinSAS Version 20111028 Horizontal Analysis
Company: Textron
Analyst: Brandon Simonton
Most Recent Year Available: 2019
Years Available for:
Income Statement (1-5) 4
Balance Sheet (1-5) 4

================================= ========= ========= ========= ========= =========

INCOME STATEMENT 2019 2018 2017 2016 2015
--------------------------------- --------------------------------------------------
Net Sales 98.85% 101.33% 102.97% 100.00% 0.00%
Less: Cost of Goods Sold 100.84% 102.50% 104.28% 100.00% 0.00%
--------------------------------------------------
Gross Profit 89.79% 96.00% 97.01% 100.00% 0.00%

Other Operating Revenue #N/A #N/A #N/A #N/A #N/A

Less: Operating Expenses 88.34% 97.78% 102.53% 100.00% 0.00%
--------------------------------------------------
Operating Income 91.39% 94.03% 90.88% 100.00% 0.00%

Less: Interest Expense 98.28% 95.40% 100.00% 100.00% 0.00%

(no capitalized interest)
Other Income (Expenses) -33.33% -363.41% 105.69% 100.00% 0.00%
Unusual or Infreq. Item;
Gain (Loss) #N/A #N/A #N/A #N/A #N/A
Equity in Earnings of Assoc.;
Profit (Loss) #N/A #N/A #N/A #N/A #N/A
--------------------------------------------------
Income before Taxes 107.53% 157.99% 86.99% 100.00% 0.00%

Less:Taxes Related to Operations 384.85% 490.91% 1381.82% 100.00% 0.00%

--------------------------------------------------
N.I. before Noncontr. Inc 96.68% 144.96% 36.30% 100.00% 0.00%

Noncontrolling income (loss) #N/A #N/A #N/A #N/A #N/A

--------------------------------------------------
N.I. before Nonrecurring Items 96.68% 144.96% 36.30% 100.00% 0.00%

Oper. of Discontinued Segment;

Income (Loss) 0.00% 0.00% 0.84% 100.00% 0.00%
Disposal of Discont. Segment;
Gain (Loss) #N/A #N/A #N/A #N/A #N/A
Extraordinary Item;
Gain (Loss) #N/A #N/A #N/A #N/A #N/A
Cum. Effect of Acct Change;
Gain (Loss) #N/A #N/A #N/A #N/A #N/A
--------------------------------------------------
Net Income (Loss) 84.72% 127.03% 31.91% 100.00% 0.00%
================================= ========= ========= ========= ========= =========
BALANCE SHEET 2019 2018 2017 2016 2015
--------------------------------- --------------------------------------------------
ASSETS
Current Assets:
Cash 104.55% 85.29% 97.23% 100.00% 0.00%
Marketable Securities #N/A #N/A #N/A #N/A #N/A
Gross Receivables 80.16% 89.02% 108.37% 100.00% 0.00%
Less: Allowance for Bad Debts 79.41% 82.35% 85.29% 100.00% 0.00%
Net Trade Receivables 80.19% 89.24% 109.15% 100.00% 0.00%
Inventories 91.15% 85.53% 92.97% 100.00% 0.00%
Prepaid Expenses #N/A #N/A #N/A #N/A #N/A
Other Current Assets 230.41% 202.32% 112.11% 100.00% 0.00%
--------------------------------------------------
Total Current Assets 97.23% 91.96% 98.53% 100.00% 0.00%
Long-Term Assets:
Net Tangible (Fixed) Assets (other
than construction in progress) 97.91% 101.32% 105.42% 100.00% 0.00%
Construction in Progress #N/A #N/A #N/A #N/A #N/A
Intangible Assets 101.75% 104.97% 148.08% 100.00% 0.00%
Investments #N/A #N/A #N/A #N/A #N/A
Other Nonoperating Assets #N/A #N/A #N/A #N/A #N/A
Other Operating Assets 96.14% 77.02% 58.09% 100.00% 0.00%
--------------------------------------------------
Total Long-Term Assets 98.42% 93.91% 101.41% 100.00% 0.00%
Total Assets 97.79% 92.88% 99.88% 100.00% 0.00%
LIABILITIES AND EQUITY
Current Liabilities:
Accounts Payable 68.53% 58.29% 103.94% 100.00% 0.00%
Short Term Loans 154.55% 71.07% 3.86% 100.00% 0.00%
Current Maturity of L.t. Debt #N/A #N/A #N/A #N/A #N/A
Other Current Liabilities 155.90% 178.41% 101.61% 100.00% 0.00%
--------------------------------------------------
Total Current Liabilities 98.79% 90.06% 94.01% 100.00% 0.00%
Long-Term Liabilities:
Long-term Debt 97.95% 106.30% 117.52% 100.00% 0.00%
Reserves #N/A #N/A #N/A #N/A #N/A
Deferred Liabilities #N/A #N/A #N/A #N/A #N/A
Noncontrolling Interest #N/A #N/A #N/A #N/A #N/A
Redeemable Preferred #N/A #N/A #N/A #N/A #N/A
Other Long-term Liabilities 93.43% 79.25% 82.94% 100.00% 0.00%
--------------------------------------------------
Total Long-term Liabilities 95.98% 94.48% 102.41% 100.00% 0.00%
Total Liabilities 97.10% 92.72% 99.07% 100.00% 0.00%
Shareholders' Equity:
Preferred Equity #N/A #N/A #N/A #N/A #N/A
Common Equity-incl. Ret. Ern. 99.00% 93.15% 101.31% 100.00% 0.00%
--------------------------------------------------
Total Equity 99.00% 93.15% 101.31% 100.00% 0.00%
Total Liabilities and Equity 97.79% 92.88% 99.88% 100.00% 0.00%
================================= ========= ========= ========= ========= =========
FinSAS Version 20111028 Ratios - average
Company: Textron
Analyst: Brandon Simonton
Most Recent Year Available: 2019
Years Available for:
Income Statement (1-5) 4
Balance Sheet (1-5) 4

--------------------------------- --------- --------- --------- --------- ---------

LIQUIDITY 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
Days' Sales in Receivables 44.37 48.07 57.59 54.72 #DIV/0!
Accounts Receivable Turnover 7.80 6.85 6.59 13.34 #DIV/0!
A/R Turnover in Days 46.82 53.29 55.36 27.36 #N/A

Days' Sales in Inventory 130.21 120.20 128.42 144.05 #DIV/0!

Inventory Turnover 2.89 2.91 2.74 5.07 #DIV/0!
Inventory Turnover in Days 126.19 125.42 133.28 72.03 #N/A

Operating Cycle 173.02 178.72 188.64 99.38 #N/A

Working Capital 4,077 3,988 4,369 4,256 -
Current Ratio 2.06 2.14 2.19 2.09 #DIV/0!

Acid Test 0.77 0.82 0.94 0.85 #DIV/0!

Cash Ratio 0.35 0.32 0.34 0.33 #DIV/0!
Sales to Working Capital 3.38 3.34 3.29 6.48 #DIV/0!

Cash Flow/Cur. Mat. of Debt & NP 0.00 0.00 0.07 0.00 #DIV/0!

--------------------------------- --------- --------- --------- --------- ---------

LONG-TERM DEBT-PAYING ABILITY 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
Times Interest Earned 6.51 9.34 5.38 6.03 #DIV/0!
Fixed Charge Coverage 6.51 9.34 5.38 6.03 #DIV/0!
Debt Ratio 63.26% 63.60% 63.19% 63.71% #DIV/0!

Debt/Equity 172.16% 174.73% 171.65% 175.53% #DIV/0!

Debt to Tangible Net Worth 282.07% 305.04% 384.95% 282.69% #DIV/0!
Cash Flow/Total Debt 0.01% 0.01% 0.01% 0.01% #DIV/0!
--------------------------------- --------- --------- --------- --------- ---------
PROFITABILITY 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
Net Profit Margin 5.98% 8.75% 2.16% 6.11% #DIV/0!
Total Asset Turnover 0.93 0.94 0.93 1.80 #DIV/0!
Return on Assets 5.57% 8.26% 1.99% 10.98% #DIV/0!

Operating Income Margin 7.87% 7.89% 7.51% 8.51% #DIV/0!

Operating Asset Turnover 1.09 1.15 1.12 2.08 #DIV/0!
Return on Operating Assets 8.61% 9.09% 8.38% 17.71% #DIV/0!

Sales to Fixed Assets 5.30 5.24 5.36 10.68 #DIV/0!

Return on Investment 8.99% 12.37% 4.15% 17.74% #DIV/0!
Return on Total Equity 15.22% 22.55% 5.45% 30.25% #DIV/0!

Return on Common Equity 15.22% 22.55% 5.45% 30.25% #DIV/0!

Gross Profit Margin 16.32% 17.02% 16.92% 17.96% #DIV/0!

--------------------------------- --------- --------- --------- --------- ---------

INVESTOR ANALYSIS 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
Degree of Financial Leverage 1.18 1.12 1.23 1.20 #DIV/0!
Earnings per Share 3.50 4.88 1.15 3.55 0.00
Price/Earnings Ratio 13.10 10.87 50.77 13.26 #DIV/0!

Percentage of Earnings Retained 100.00% 100.00% 100.00% 100.00% #DIV/0!

Dividend Payout 2.29% 1.64% 6.96% 2.25% #DIV/0!
Dividend Yield 0.17% 0.15% 0.14% 0.17% #DIV/0!

Book Value per Share 23.99 21.63 21.72 20.64 #DIV/0!

Materiality of Options #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Oper. Cash Flow per Share #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Oper. Cash Flow/Cash Dividends #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Year-end Market Price 45.85 53.05 58.38 47.06 0.00
================================= ========= ========= ========= ========= =========
FinSAS Version 20111028 Ratios - ending
Company: Textron
Analyst: Brandon Simonton
Most Recent Year Available: 2019
Years Available for:
Income Statement (1-5) 4
Balance Sheet (1-5) 4

* EOY values instead of averages

--------------------------------- --------- --------- --------- --------- ---------
LIQUIDITY 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
Days' Sales in Receivables 44.37 48.07 57.59 54.72 #DIV/0!
* Accounts Receivable Turnover 8.23 7.59 6.34 6.67 #DIV/0!
* A/R Turnover in Days 44.37 48.07 57.59 54.72 #DIV/0!

Days' Sales in Inventory 130.21 120.20 128.42 144.05 #DIV/0!

* Inventory Turnover 2.80 3.04 2.84 2.53 #DIV/0!
* Inventory Turnover in Days 130.21 120.20 128.42 144.05 #DIV/0!

* Operating Cycle 174.58 168.27 186.01 198.77 #DIV/0!

Working Capital 4,077 3,988 4,369 4,256 -
Current Ratio 2.06 2.14 2.19 2.09 #DIV/0!

Acid Test 0.77 0.82 0.94 0.85 #DIV/0!

Cash Ratio 0.35 0.32 0.34 0.33 #DIV/0!
* Sales to Working Capital 3.34 3.50 3.25 3.24 #DIV/0!

Cash Flow/Cur. Mat. of Debt & NP 0.00 0.00 0.07 0.00 #DIV/0!

--------------------------------- --------- --------- --------- --------- ---------

LONG-TERM DEBT-PAYING ABILITY 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
Times Interest Earned 6.51 9.34 5.38 6.03 #DIV/0!
Fixed Charge Coverage 6.51 9.34 5.38 6.03 #DIV/0!
Debt Ratio 63.26% 63.60% 63.19% 63.71% #DIV/0!

Debt/Equity 172.16% 174.73% 171.65% 175.53% #DIV/0!

Debt to Tangible Net Worth 282.07% 305.04% 384.95% 282.69% #DIV/0!
Cash Flow/Total Debt 0.01% 0.01% 0.01% 0.01% #DIV/0!
--------------------------------- --------- --------- --------- --------- ---------
PROFITABILITY 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
Net Profit Margin 5.98% 8.75% 2.16% 6.11% #DIV/0!
* Total Asset Turnover 0.91 0.98 0.93 0.90 #DIV/0!
* Return on Assets 5.43% 8.57% 1.99% 5.49% #DIV/0!

Operating Income Margin 7.87% 7.89% 7.51% 8.51% #DIV/0!

* Operating Asset Turnover 1.06 1.16 1.16 1.04 #DIV/0!
* Return on Operating Assets 8.33% 9.16% 8.73% 8.86% #DIV/0!

* Sales to Fixed Assets 5.39 5.34 5.22 5.34 #DIV/0!

* Return on Investment 8.83% 12.90% 4.11% 8.87% #DIV/0!
* Return on Total Equity 14.77% 23.54% 5.42% 15.12% #DIV/0!

* Return on Common Equity 14.77% 23.54% 5.42% 15.12% #DIV/0!

Gross Profit Margin 16.32% 17.02% 16.92% 17.96% #DIV/0!

--------------------------------- --------- --------- --------- --------- ---------

INVESTOR ANALYSIS 2019 2018 2017 2016 2015
--------------------------------- --------- --------- --------- --------- ---------
Degree of Financial Leverage 1.18 1.12 1.23 1.20 #DIV/0!
Earnings per Share 3.50 4.88 1.15 3.55 -
Price/Earnings Ratio 13.10 10.87 50.77 13.26 #DIV/0!

Percentage of Earnings Retained 100.00% 100.00% 100.00% 100.00% #DIV/0!

Dividend Payout 2.29% 1.64% 6.96% 2.25% #DIV/0!
Dividend Yield 0.17% 0.15% 0.14% 0.17% #DIV/0!

Book Value per Share 23.99 21.63 21.72 20.64 #DIV/0!

Materiality of Options #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Oper. Cash Flow per Share #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Oper. Cash Flow/Cash Dividends #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Year-end Market Price 45.85 53.05 58.38 47.06 0.00
================================= ========= ========= ========= ========= =========
FinSAS Version 20111028 Documentation
-
LIQUIDITY
-
Gross Receivables
Days' Sales in Receivables ---------------------------
Net Sales / 365

Net Sales
Accounts Receivable Turnover ----------------------------------------
Average (Gross Receivables)

365
A/R Turnover in Days --------------------------------------------
Accounts Receivable Turnover

Ending Inventory
Days' Sales in Inventory -----------------------------------
Cost of Goods Sold / 365

Cost of Goods Sold

Inventory Turnover ---------------------------------
Average (Inventories)

365
Inventory Turnover in Days --------------------------------------
Inventory Turnover

Operating Cycle A/R Turnover in Days + Inventory Turnover in Days

Working Capital Total Current Assets - Total Current Liabilities

Copyright © 2013 Cengage Learning

 Total Current Assets
Current Ratio ----------------------------------
Total Current Liabilities

Cash + Marketable Securities + Net Trade Receivables

Acid Test ---------------------------------------------------------------------------------
Total Current Liabilities

Cash + Marketable Securities

Cash Ratio ---------------------------------------------
Total Current Liabilities

Net Sales
Sales to Working Capital ------------------------------------
Average (Working Capital)

Cash Flow from Operations

Cash Flow/Cur. Mat. of Debt &
---------------------------------------------------------------------
NP
Short Term Loans + Current Maturity of L.t. Debt

Copyright © 2013 Cengage Learning

-
LONG-TERM DEBT-PAYING
ABILITY
-
Income before Taxes + Interest Expense (no capitalized interest) - Equity in Earnings of Assoc.; Profit (Loss)
Times Interest Earned --------------------------------------------------------------------------------------------------------------------------------------------------------
Interest Expense (no capitalized interest) + Capitalized Interest

Income before Taxes + Interest Expense (no capitalized interest) - Equity in Earnings of Assoc.; Profit (Loss) + Interest Portion of Rentals
Fixed Charge Coverage -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Interest Expense (no capitalized interest) + Capitalized Interest + Interest Portion of Rentals

Total Liabilities
Debt Ratio --------------------------------
Total Assets

Total Liabilities
Debt/Equity ------------------------
Total Equity

Total Liabilities
Debt to Tangible Net Worth -----------------------------------------------
Total Equity - Intangible Assets

Cash Flow from Operations

Cash Flow/Total Debt ----------------------------------------
Total Liabilities

Copyright © 2013 Cengage Learning

-
PROFITABILITY
-
N.I. before Noncontr. Inc. – Equity in Earnings of Assoc.; Profit (Loss)
Net Profit Margin ---------------------------------------------------------------------------------------
Net Sales

Net Sales
Total Asset Turnover ---------------------------------
Average (Total Assets)

N.I. before Noncontr. Inc.

Return on Assets -----------------------------
Average (Total Assets)

Operating Income
Operating Income Margin -------------------------
Net Sales

Net Sales
Operating Asset Turnover --------------------------------------------------------------------------------------------------------------------------------------------------------------
Average (Total Assets - Construction in Progress - Intangible Assets - Investments - Other Nonoperating Assets)

Operating Income
Return on Operating Assets --------------------------------------------------------------------------------------------------------------------------------------------------------------
Average (Total Assets - Construction in Progress - Intangible Assets - Investments - Other Nonoperating Assets)

Net Sales
Sales to Fixed Assets -------------------------------------------------------------------------------------------------------
Average (Net Tangible (Fixed) Assets (other than construction in progress))

N.I. before Noncontr. Inc. + {(1- Tax Rate) * Interest Expense (no capitalized interest)}
Return on Investment ------------------------------------------------------------------------------------------------
Average (Total Liabilities and Equity - Total Current Liabilities)

Copyright © 2013 Cengage Learning

 N.I. before Nonrecurring Items - Dividends on Redeemable Pref.
Return on Total Equity ----------------------------------------------------------------------------------------
Average (Total Equity)

N.I. before Nonrecurring Items - Dividends on Redeemable Pref. - Dividends on Nonredeemable Pref.
Return on Common Equity ---------------------------------------------------------------------------------------------------------------------------------------------
Average (Common Equity-incl. Ret. Ern.)

Gross Profit
Gross Profit Margin --------------------
Net Sales

Copyright © 2013 Cengage Learning

-
INVESTOR ANALYSIS
-
Income before Taxes + Interest Expense (no capitalized interest) - Equity in Earnings of Assoc.; Profit (Loss)
Degree of Financial Leverage ------------------------------------------------------------------------------------------------------------------------------------------------------
Income before Taxes - Equity in Earnings of Assoc.; Profit (Loss)

Earnings per Share Dil. Earn. per Sh. before Nonrec. Items

Market Price per Common Share

Price/Earnings Ratio ----------------------------------------------
Dil. Earn. per Sh. before Nonrec. Items

N.I. before Nonrecurring Items - Total Cash Dividends

Percentage of Earnings Retained ---------------------------------------------------------
N.I. before Nonrecurring Items

Dividends per Common Share

Dividend Payout ----------------------------------------------
Dil. Earn. per Sh. before Nonrec. Items

Dividends per Common Share

Dividend Yield ----------------------------------------------
Market Price per Common Share

Common Equity-incl. Ret. Ern.

Book Value per Share ---------------------------------------------
Common Shares Outstanding

Option expense
Materiality of Options ---------------------------------------------------------------
Net income bef. nonrec. items not incl. opt. exp.

Copyright © 2013 Cengage Learning

 Cash Flow from Operations - Dividends on Redeemable Pref. - Dividends on Nonredeemable Pref.
Oper. Cash Flow per Share ---------------------------------------------------------------------------------------------------------------------------------------
Diluted Weighted Average Common Shares

Cash Flow from Operations

Oper. Cash Flow/Cash Dividends ---------------------------------------
Total Cash Dividends

Year-end Market Price Market Price per Common Share

Copyright © 2013 Cengage Learning