Professional Documents
Culture Documents
shareholder equity
RHS details the sources of the firms funds.
Often listing short-term liabilities first, then long-term liabilities
and owners wealth
Understanding Financial Statements 3
2011
2012
Long-term debt
$1,280
429
$1,709
Liquidity VS Profitability?
Trade off
Total assets
$2,756
$3,112
Owners equity
Common stock and
paid-in surplus
Retained earnings
Total equity
Total liabilities and equity
2011
2012
$232
157
39
$428
$266
98
25
$389
$408
$454
600
640
1,320
1,629
$1,920 $2,269
$2,756 $3,112
Financial risk : total cash flow used to pay creditor increases and left
less to shareholders
Interest-bearing debt
($millions)
Book value
Market value
10,038
28,651
1,197
38,538
21,744
142,256
10,113
4,351
21,199
25,455
5,628
14,853
22,690
216,376
2,375
11,140
38,526
133,320
28,470
149,744
42,762
155,108
27,295
50,047
479
2,732
25,584
11,828
Market value
to book value
2.9
32.2
6.5
0.4
1.2
2.6
9.5
4.7
3.5
5.3
3.6
1.8
5.7
0.5
Understanding Financial Statements 8
Assets
Book
Market
$400
$600
Long-term debt
700
1,000
Shareholders equity
$1,100
$1,600
Book
Market
$500
$500
600
1,100
$1,100
$1,600
$1,509
750
65
$ 694
70
$ 624
187
$ 437
$109
328
Operating CF
different from
Financing CF
revenues, but that do not affect cash flows, net income is a mix
of cash and non-cash items.
Non-cash items such as:
Depreciation: presents a typical non-cash item: no firm ever writes a
check for depreciation.
Deferred taxes: which do not involve current-year cash flows.
FCF=[ R-C]* (1-tax rate)+ t*Dep-change in NWC-cap Exp
Understanding Financial Statements 12
assets to the periods that benefit from the use of the assets,
which depends on three elements:
Useful life of assets (number of years)
Salvage value (after use of assets)
Depreciation method
Depreciation methods
Depending on the use, or class of an asset
Different countries have different rules
Straight-line depreciation method (e.g. real property):
Depreciation per year = (Initial cost salvage value) /No of years
Understanding Financial Statements 13
The average tax rate reported for past years earnings can be
quite different from the expected tax rate for future earnings.
MTR: used for future CF
ATR: delayed tax
We use MTR in this course !!
Understanding Financial Statements 14
statement and balance sheet into cash flows for the period.
The CF statement is divided into three parts that represent the
Investing activities
Financing activities
It determines the change in cash (the first item in balance sheet).
Net Income
Sales
Assets
ROE =
Sales
Assets
Shareholders Equity
= Profit Margin Asset Turnover Financial Leverage
Profit
Asset
Financial
Margin X Turnover X Leverage
22.9
8.7
7.2
22.8
13.2
13.5
5.6
15.6
2.1
3.9
0.55
1.44
0.48
0.63
0.07
0.50
1.86
0.36
2.40
1.27
1.23
1.93
3.31
1.57
12.68
2.66
1.50
2.69
2.63
4.75
No. Dis :
1. Timing 2. Risk
Timing/valuation problems
It is backward looking
Profit Margin
Asset Turnover
Year
2000
C-C
10.45%
Pepsi
11.90%
C-C
10.60%
Pepsi
10.70%
C-C
0.98
Pepsi
1.11
2001
17.71%
12.25%
19.80%
9.90%
0.90
1.24
2002
12.45%
14.10%
15.60%
13.20%
0.80
1.07
2003
15.90%
14.08%
20.70%
13.20%
0.77
1.06
2004
15.47%
14.96%
22.10%
14.30%
0.70
1.05
2005
2006
16.56%
16.95%
12.80%
18.81%
21.10%
21.10%
12.50%
16.00%
0.79
0.80
1.03
1.17
Average
15.07%
14.13%
18.71%
12.83%
0.82
1.10