KO Financial Analysis, Page 1 of 10
|
|
- John Fleming
- 5 years ago
- Views:
Transcription
1 KO Financial Analysis, Page 1 of 10 Enter Firm Ticker KO values in millions Historical Income Statements Income Statement Forecasting Percentages Enter first year in cell B Average Manual Revenue 23, , , , ,990.0 Revenue Growth 4.3% 19.8% 10.7% 3.0% 7.6% Other Revenue Other Revenue Growth N/A N/A N/A N/A 0.0% Total Revenue 23, , , , ,990.0 Revenue Growth 4.3% 19.8% 10.7% 3.0% 7.6% Cost Of Goods Sold 8, , , , ,088.0 COGS % of Sales 35.7% 33.9% 36.0% 35.6% 35.8% 35.4% Gross Profit 14, , , , ,902.0 Selling General & Admin Exp. 8, , , , ,358.0 SG&A % of Sales 37.8% 39.2% 37.9% 36.9% 36.7% 37.7% R & D Exp R&D % of Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Depreciation & Amort D&A % of Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Other Operating Expense/(Income) Other E/(I) % Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Other Operating Exp., Total 8, , , , ,358.0 Operating Income 6, , , , ,544.0 Interest Expense (240.0) (220.0) (456.0) (438.0) (355.0) Int. Exp. (interactive w/bal. Sheet) Interest and Invest. Income Int. and Inv. Inc. % Sales 1.0% 0.8% 0.8% 1.0% 0.9% 0.9% Net Interest Exp. (5.0) (27.0) (220.0) (105.0) (88.0) Income/(Loss) from Affiliates (874.0) Inc./(Loss) Affiliates % of Sales 2.9% 0.4% 2.3% 2.7% 2.5% 1.1% Currency Exchange Gains (Loss) (23.0) (15.0) (10.0) Currency Gains (Loss) % of Sales 0.1% 0.1% 0.0% 0.1% 0.3% 0.0% Other Non Operating Inc. (Exp.) (70.0) (30.0) (115.0) Other Non Op Inc./(Exp) % of Sales 0.3% 0.1% 0.0% 0.1% 0.4% 0.1% EBT Excl. Unusual Items 6, , , , ,202.0 Unusual Items (15.0) 51.0 (41.0) (358.0) (256.0) Unusual Items % of Sales 0.1% 0.2% 0.1% 1.1% 0.8% 0.4% EBT Incl. Unusual Items 6, , , , ,946.0 Income Tax Expense 1, , , , ,040.0 Inc. Tax Exp./EBT Excl. Un. Items 27.1% 23.0% 23.8% 20.8% 22.2% 23.4% Minority Int. in Earnings 0 0 (46.0) (67.0) (82.0) Minority Interest % of Sales 0.0% 0.0% 0.2% 0.2% 0.3% 0.1% Earnings from Cont. Ops. 4, , , , ,824.0 Earnings of Discontinued Ops Earnings Disc. Ops % of Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Extraord. Item & Account. Change Extraordinary Items % of Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Net Income 4, , , , ,824.0 Pref. Dividends and Other Adj Pref. Dividends % of Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Per Share Items Basic EPS $2.037 $2.164 $2.586 $2.508 $2.949 Basic EPS Excl. Extra Items Weighted Avg. Basic Shares Out. 2, , , , ,314.0 Share Growth 1.8% 1.5% 0.1% 0.0% 0.8% Diluted EPS $2.036 $2.162 $2.566 $2.486 $2.93 Diluted EPS Excl. Extra Items Weighted Avg. Diluted Shares Out. 2, , , , ,329.0 Diluted Share Growth 1.8% 0.8% 0.2% 0.3% 0.7% Normalized Basic EPS $1.752 $1.737 $2.151 $2.123 $2.485 Normalized Diluted EPS Dividends per Share $1.12 $1.24 $1.36 $1.52 $1.64 Dividend Growth 10.7% 9.7% 11.8% 7.9% 10.0% 8.0% Payout Ratio % 55.0% 57.3% 52.7% 60.6% 55.7% Gross Dividends 2, , , , ,795.0 Retained Earnings 2, , , , ,029.0 Data from Standard & Poor's Capital IQ unless otherwise indicated.
2 KO Financial Analysis, Page 2 of 10 Year by Year Revenue Growth 2.0% 3.0% 4.0% 5.0% 5.0% 4.0% 4.0% 3.5% 3.5% 3.5% Forecasted Income Statements 10 Years Revenue Other Revenue Total Revenue 31,610 32,558 33,860 35,553 37,331 38,824 40,377 41,791 43,253 44,767 Cost Of Goods Sold 11,186 11,522 11,983 12,582 13,211 13,740 14,289 14,789 15,307 15,843 Gross Profit 20,423 21,036 21,877 22,971 24,120 25,085 26,088 27,001 27,946 28,924 Selling General & Admin Exp. 11,911 12,269 12,760 13,398 14,067 14,630 15,215 15,748 16,299 16,869 R & D Exp Depreciation & Amort Other Operating Expense/(Income) Other Operating Exp., Total 11,911 12,269 12,760 13,398 14,067 14,630 15,215 15,748 16,299 16,869 Operating Income 8,512 8,767 9,118 9,574 10,052 10,455 10,873 11,253 11,647 12,055 Interest Expense (322) (336) (329) (359) (360) (374) (400) (423) (463) (450) Interest and Invest. Income Net Interest Exp. (35) (40) (22) (36) (21) (21) (33) (43) (70) (43) Income/(Loss) from Affiliates Currency Exchange Gains (Loss) Other Non Operating Inc. (Exp.) (45) (47) (49) (51) (54) (56) (58) (60) (62) (64) EBT Excl. Unusual Items 8,786 9,045 9,427 9,885 10,396 10,812 11,234 11,618 11,999 12,449 Unusual Items (123) (126) (132) (138) (145) (151) (157) (162) (168) (174) EBT Incl. Unusual Items 8,663 8,918 9,295 9,747 10,251 10,661 11,077 11,456 11,831 12,275 Income Tax Expense 2,052 2,112 2,201 2,308 2,428 2,525 2,623 2,713 2,802 2,907 Minority Int. in Earnings (40) (41) (43) (45) (47) (49) (51) (53) (55) (57) Earnings fromcont. Ops. 6,572 6,765 7,051 7,393 7,776 8,087 8,403 8,690 8,974 9,311 Earnings of Discontinued Ops Extraord. Item & Account. Change Net Income 6,572 6,765 7,051 7,393 7,776 8,087 8,403 8,690 8,974 9,311 Pref. Dividends and Other Adj Per Share Items Basic EPS Basic EPS Excl. Extra Items Weighted Avg. Basic Shares Out. 2,295 2,276 2,257 2,239 2,220 2,202 2,184 2,166 2,148 2,130 Diluted EPS Diluted EPS Excl. Extra Items Weighted Avg. Diluted Shares Out. 2,313 2,298 2,282 2,267 2,251 2,236 2,221 2,206 2,191 2,176 Normalized Basic EPS Normalized Diluted EPS Dividends per Share Payout Ratio % 61.9% 64.4% 66.1% 67.6% 68.8% 70.9% 73.0% 75.6% 78.5% 81.0% Gross Dividends 4,065 4,354 4,663 4,995 5,350 5,730 6,137 6,574 7,041 7,541 Retained Earnings 2,507 2,411 2,388 2,399 2,426 2,357 2,265 2,116 1,934 1,770
3 KO Financial Analysis, Page 3 of 10 Historical Balance Sheets Balance Sheet Forecasting Percentages Year Average Manual ASSETS ASSETS Cash And Equivalents 4, , , , ,021.0 Cash And Equivalents 20.3% 10.1% 14.2% 14.7% 22.7% 16.4% Short Term Investments ,192.0 Short Term Investments 0.3% 0.6% 0.7% 0.9% 7.1% 1.9% Total Cash & ST Investments 4, , , , ,213.0 Total Cash & ST Investments Accounts Receivable 2, , , , ,758.0 Accounts Receivable 9.9% 10.7% 11.5% 9.7% 12.1% 10.8% Total Receivables 2, , , , ,758.0 Total Receivables Inventory 1, , , , ,354.0 Inventory 6.0% 6.8% 7.7% 6.8% 7.6% 7.0% Prepaid Exp. 1, , , , ,624.0 Prepaid Exp. 6.9% 5.4% 6.2% 5.0% 5.2% 5.7% Deferred Tax Assets, Curr Deferred Tax Assets, Curr. 0.7% 0.5% 0.8% 0.4% 0.4% 0.5% Other Current Assets Other Current Assets 0.2% 0.9% 0.8% 0.6% 1.6% 0.8% Total Current Assets 10, , , , ,551.0 Total Current Assets Gross Property, Plant & Equipment 10, , , , ,467.0 Gross Property, Plant & Equipment Accumulated Depreciation (4,353.0) (5,008.0) (5,951.0) (6,074.0) (6,906.0) Accumulated Depreciation Net Property, Plant & Equipment 5, , , , ,561.0 Net Property, Plant & Equipment 25.2% 28.7% 29.4% 26.1% 30.9% 28.0% Long term Investments 6, , , , ,755.0 Long term Investments 30.0% 28.2% 27.0% 18.1% 21.8% 25.0% 22.0% Goodwill 1, , , , ,224.0 Goodwill 4.5% 5.8% 14.7% 12.6% 13.6% 10.3% Other Intangibles 2, , , , ,604.0 Other Intangibles 12.0% 15.5% 27.6% 26.5% 27.8% 21.9% 25.0% Deferred Tax Assets, LT Deferred Tax Assets, LT 0.8% 0.7% 0.2% 0.3% 0.3% 0.5% Other Long Term Assets 2, , , , ,880.0 Other Long Term Assets 10.6% 10.5% 9.0% 5.2% 6.1% 8.3% Total Assets 29, , , , ,671.0 Total Assets LIABILITIES LIABILITIES Accounts Payable , , ,410.0 Accounts Payable 3.9% 3.9% 4.8% 4.3% 4.5% 4.3% Accrued Exp. 3, , , , ,890.0 Accrued Exp. 14.6% 16.0% 17.9% 14.2% 15.8% 15.7% Short term Borrowings 4, , , , ,749.0 Short term Borrowings 19.6% 13.4% 20.5% 19.0% 21.8% 18.9% Curr. Port. of LT Debt Curr. Port. of LT Debt 0.1% 0.1% 0.5% 1.5% 0.2% 0.5% Curr. Income Taxes Payable Curr. Income Taxes Payable 3.4% 2.4% 0.9% 0.8% 0.9% 1.7% Other Current Liabilities Other Current Liabilities 0.9% 1.1% 1.2% 1.0% 1.2% 1.1% Total Current Liabilities 9, , , , ,721.0 Total Current Liabilities Long Term Debt 1, , , , ,059.0 Long Term Debt Minority Interest Minority Interest 0.0% 0.0% 0.0% 1.2% 1.8% 0.6% Pension & Other Post Retire. Benefits 0.0 1, , ,296.0 Pension & Other Post Retire. Benefits 0.0% 5.2% 2.9% 4.9% 4.2% 3.4% Def. Tax Liability, Non Curr , ,580.0 Def. Tax Liability, Non Curr. 1.5% 2.5% 6.5% 2.7% 5.1% 3.7% Other Non Current Liabilities 1, , , ,669.0 Other Non Current Liabilities 7.5% 4.1% 8.0% 4.5% 5.4% 5.9% Total Liabilities 13, , , , ,872.0 Total Liabilities Preferred Stock Preferred Stock 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Common Stock Common Stock 3.8% 3.6% 3.0% 2.8% 2.8% 3.2% Additional Paid In Capital 5, , , , ,537.0 Additional Paid In Capital 23.8% 24.8% 25.6% 24.9% 27.5% 25.3% Retained Earnings 31, , , , ,537.0 Retained Earnings 135.5% 138.9% 125.6% 120.6% 134.0% 130.9% Treasury Stock (19,644.0) (22,118.0) (23,375.0) (24,213.0) (25,398.0) Treasury Stock 85.0% 91.8% 81.0% 75.8% 82.0% 83.1% Comprehensive Inc. and Other (1,669.0) (1,291.0) (2,674.0) (757.0) Comprehensive Inc. and Other 7.2% 5.4% 2.2% 8.4% 2.4% 4.2% Total Common Equity 16, , , , ,799.0 Total Common Equity Total Equity 16, , , , ,799.0 Total Equity Total Liabilities And Equity 29, , , , ,671.0 Total Liabilities And Equity
4 KO Financial Analysis, Page 4 of 10 Year by Year PPE/Sales Forecasted Balance Sheets 10 Years Year ASSETS Cash And Equivalents 5,186 6,500 7,000 7,500 7,500 8,000 8,500 9,000 9,500 9,000 Short Term Investments Total Cash & ST Investments 5,793 7,125 7,650 8,182 8,217 8,745 9,275 9,802 10,330 9,859 Accounts Receivable 3,408 3,510 3,651 3,833 4,025 4,186 4,353 4,506 4,663 4,827 Total Receivables 3,408 3,510 3,651 3,833 4,025 4,186 4,353 4,506 4,663 4,827 Inventory 2,207 2,274 2,365 2,483 2,607 2,711 2,820 2,918 3,021 3,126 Prepaid Exp. 1,816 1,871 1,945 2,043 2,145 2,231 2,320 2,401 2,485 2,572 Deferred Tax Assets, Curr Other Current Assets Total Current Assets 13,650 15,218 16,066 17,020 17,496 18,396 19,311 20,190 21,081 20,987 Gross Property, Plant & Equipment Accumulated Depreciation Net Property, Plant & Equipment 8,866 9,132 9,497 9,972 10,471 10,890 11,325 11,722 12,132 12,557 Long term Investments 6,954 7,163 7,449 7,822 8,213 8,541 8,883 9,194 9,516 9,849 Goodwill 3,246 3,344 3,477 3,651 3,834 3,987 4,147 4,292 4,442 4,597 Other Intangibles 7,902 8,140 8,465 8,888 9,333 9,706 10,094 10,448 10,813 11,192 Deferred Tax Assets, LT Other Long Term Assets 2,615 2,693 2,801 2,941 3,088 3,212 3,340 3,457 3,578 3,703 Total Assets 43,381 45,841 47,914 50,460 52,608 54,912 57,289 59,496 61,764 63,093 LIABILITIES Accounts Payable 1,352 1,392 1,448 1,520 1,596 1,660 1,727 1,787 1,850 1,914 Accrued Exp. 4,967 5,116 5,321 5,587 5,866 6,101 6,345 6,567 6,797 7,035 Short term Borrowings 5,959 6,138 6,384 6,703 7,038 7,319 7,612 7,879 8,154 8,440 Curr. Port. of LT Debt Curr. Income Taxes Payable Other Current Liabilities Total Current Liabilities 13,291 13,690 14,238 14,950 15,697 16,325 16,978 17,572 18,187 18,824 Long Term Debt Minority Interest Pension & Other Post Retire. Benefits 1,086 1,119 1,163 1,222 1,283 1,334 1,387 1,436 1,486 1,538 Def. Tax Liability, Non Curr. 1,166 1,201 1,249 1,311 1,377 1,432 1,489 1,541 1,595 1,651 Other Non Current Liabilities 1,860 1,916 1,992 2,092 2,197 2,284 2,376 2,459 2,545 2,634 Total Liabilities 17,929 18,535 18,987 20,129 20,897 21,722 22,746 23,669 24,863 25,313 Preferred Stock Common Stock 1,017 1,047 1,089 1,144 1,201 1,249 1,299 1,344 1,391 1,440 Additional Paid In Capital 8,007 8,248 8,578 9,006 9,457 9,835 10,228 10,586 10,957 11,341 Retained Earnings 44,044 46,455 48,843 51,242 53,668 56,026 58,291 60,407 62,341 64,111 Treasury Stock (26,274) (27,062) (28,145) (29,552) (31,030) (32,271) (33,562) (34,737) (35,952) (37,211) Comprehensive Inc. and Other (1,342) (1,382) (1,438) (1,509) (1,585) (1,648) (1,714) (1,774) (1,836) (1,901) Total Common Equity 25,452 27,306 28,928 30,331 31,711 33,190 34,542 35,827 36,901 37,780 Total Equity 25,452 27,306 28,928 30,331 31,711 33,190 34,542 35,827 36,901 37,780 Total Liabilities And Equity 43,381 45,841 47,914 50,460 52,608 54,912 57,289 59,496 61,764 63,093 AFN (interactive with 2 items below) Adjustment to LT Debt (use Goal Seek) (4,722) 78 (273) 201 (222) (6) (393) Adjust Balance Sheet Cash 6,500 7,000 7,500 7,500 8,000 8,500 9,000 9,500 9,000
5 KO Financial Analysis, Page 5 of 10 Enter Firm Ticker KO Historical Ratios and Valuation Model Forecasted Ratios and Valuation Model 10 Years E 2011E 2012E 2013E 2014E 2015E 2016E 2017E 2018E 2019E Liquidity Current Ratio Quick Ratio Net Working Capital to Total Assets 0.01 (0.01) (0.03) (0.02) Asset Management Days Sales Outstanding Inventory Turnover Fixed Assets Turnover Total Assets Turnover Debt Management Long Term Debt to Equity 7.1% 7.8% 15.1% 13.6% 20.4% 1.3% 1.5% 0.5% 1.1% 0.4% 0.3% 0.8% 1.1% 2.1% 1.1% Total Debt to Total Assets 19.3% 15.2% 21.3% 21.8% 24.3% 14.5% 14.3% 13.6% 14.0% 13.6% 13.5% 13.8% 13.9% 14.5% 14.0% Times Interest Earned Profitability Gross Profit Margin 64.3% 66.1% 64.0% 64.4% 64.2% 64.6% 64.6% 64.6% 64.6% 64.6% 64.6% 64.6% 64.6% 64.6% 64.6% Operating Profit Margin 26.5% 27.0% 26.1% 27.5% 27.6% 26.9% 26.9% 26.9% 26.9% 26.9% 26.9% 26.9% 26.9% 26.9% 26.9% Net After Tax Profit Margin 21.1% 21.1% 20.7% 18.2% 22.0% 20.8% 20.8% 20.8% 20.8% 20.8% 20.8% 20.8% 20.8% 20.7% 20.8% Total Assets Turnover Return on Assets 16.6% 17.0% 13.8% 14.3% 14.0% 15.1% 14.8% 14.7% 14.7% 14.8% 14.7% 14.7% 14.6% 14.5% 14.8% Equity Multiplier Return on Equity 29.8% 30.0% 27.5% 28.4% 27.5% 25.8% 24.8% 24.4% 24.4% 24.5% 24.4% 24.3% 24.3% 24.3% 24.6% Valuation Metrics Trend Analysis (NOPAT, EVA, MVA, FCF and Capital in millions) Forecasted Valuation Metrics 10 Years E 2011E 2012E 2013E 2014E 2015E 2016E 2017E 2018E 2019E NOPAT (net operating profit after tax) 4,463 5,006 5,733 6,971 6,650 6,524 6,720 6,989 7,338 7,705 8,013 8,334 8,626 8,927 9,240 ROIC (return on invested capital) 45.0% 57.0% 49.6% 56.2% 40.6% 48.9% 45.1% 44.4% 44.0% 45.0% 44.5% 44.0% 43.6% 43.2% 44.9% EVA (economic value added) 3,518 4,169 4,630 5,788 5,087 5,252 5,299 5,488 5,748 6,071 6,295 6,530 6,739 6,957 7,280 FCF (free cash flow) N/A 6,134 2,946 6,134 2,660 9,569 5,161 6,152 6,401 7,246 7,128 7,433 7,761 8,050 9,349 Weighted Average Cost of Capital 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% Net Operating Working Capital (NOWC) 4,077 1,877 3,074 4,078 6,833 4,483 5,776 6,247 6,709 6,669 7,136 7,602 8,070 8,538 8,004 Operating Long Term Assets 5,831 6,903 8,493 8,326 9,561 8,866 9,132 9,497 9,972 10,471 10,890 11,325 11,722 12,132 12,557 Total Operating Capital 9,908 8,780 11,567 12,404 16,394 13,349 14,908 15,744 16,681 17,140 18,026 18,927 19,792 20,669 20,560 Valuation (in millions) through year Long term Horizon Value Growth Rate (user supplied) 3.50% PV of Forecasted FCF, discounted at 9.53% 91,274 93,841 99, , , , , , , , , , , , ,398 Value of Non Operating Assets 4,767 2,590 4,308 4,979 9,213 5,793 7,125 7,650 8,182 8,217 8,745 9,275 9,802 10,330 9,859 Total Intrinsic Value of the Firm 96,041 96, , , , , , , , , , , , , ,257 Intrinsic Market Value of the Equity 90,369 91,882 94,953 99, , , , , , , , , , , ,419 Per Share Intrinsic Value of the Firm $37.76 $39.10 $40.74 $42.53 $46.29 $47.92 $51.09 $53.86 $56.53 $59.04 $61.99 $64.99 $68.15 $71.36 $74.17 MVA (market value added) 68,083 85, ,380 79, ,924 85,405 90,081 93,995 97, , , , , , ,639 Weighted Average Cost of Capital Calculations Capital Asset Pricing Model Item Value Percent Cost Weighted Cost Risk Free Rate 4.50% ST Debt (from most recent balance sheet) 6, % 5.00% 0.19% Beta 1.10 LT Debt (from most recent balance sheet) 5, % 7.00% 0.19% Market Risk Prem. 5.00% MV Equity (look up stock's mkt. cap, enter in BB52) 127, % 10.00% 9.15% Cost of Equity 10.00% Weighted Average Cost of Capital 9.53%
6 KO Financial Analysis, Page 6 of 10 Per Share Valuation Metrics and Relative Valuation Metrics (Historical) Per Share Valuation Metrics and Relative Valuation Metrics (Forecasted) E 2011E 2012E 2013E 2014E 2015E 2016E 2017E 2018E 2019E Per Share Valuation Metrics Revenue Per Share Earnings Per Share Dividends Per Share Total Capital Per Share NOPAT Per Share Free Cash Flow Per Share N/A EVA Per Share MVA Per Share Relative Valuation Metrics Yr End Stock Price (Hist. x 5 yrs, then Intr. Value) Price to Earnings Ratio Price to Free Cash Flow N/A Price to Sales Price to Book Dividend Yield 3.17% 2.85% 2.40% 3.53% 2.93% 3.70% 3.74% 3.84% 3.95% 4.08% 4.20% 4.32% 4.45% 4.59% 4.77% Earnings Yield 5.77% 4.98% 4.56% 5.83% 5.26% 5.98% 5.82% 5.80% 5.84% 5.93% 5.93% 5.92% 5.89% 5.86% 5.89% Free Cash Flow Yield N/A 6.01% 2.23% 6.10% 2.04% 8.63% 4.40% 5.01% 5.00% 5.45% 5.14% 5.15% 5.16% 5.15% 5.79% Other Valuation Metrics Stock Price Minus Intrinsic Value (Per Share) (2.46) Change in MVA minus EVA (Per Share) (15.52) 8.99 (10.40) (0.02) (0.42) (0.57) (0.89) (0.62) (0.65) (0.58) (0.57) (1.05) EVA Momentum (Change in EVA/Sales) N/A 2.96% 1.70% 3.56% 2.19% 0.62% 0.25% 0.66% 0.83% 0.96% 0.67% 0.67% 0.60% 0.60% 0.81% Piotroski Financial Fitness Scorecard (Historical, 11 point scale) Piotroski Financial Fitness Scorecard (Forecasted, 11 point scale) E 2011E 2012E 2013E 2014E 2015E 2016E 2017E 2018E 2019E Positive Net Income Positive Free Cash Flow Growing ROA (% change NI > % change TA) Earnings Quality (Operating Income > Net Income) Total Assets Growing Faster Than Total Liabilities Increasing Liquidity (Current Ratio) % Change Shares Outstanding (Diluted) < +2.0% Expanding Gross Margin Asset Turnover (% change sales > % change assets) Total Liabilities to EBITDA < Total Liabilities to Operating Cash Flow (EBIT) < Piotroski Score Altman Probability of Bankruptcy Z Score (Historical) Altman Probability of Bankruptcy Z Score (Forecasted) Weight E 2011E 2012E 2013E 2014E 2015E 2016E 2017E 2018E 2019E (Current Assets-Current Liabilities)/Total Assets Retained Earnings/Total Assets Earnings Before Interest & Tax/Total Assets Market Value Equity/Total Liabilities Sales/Total Assets Altman Score The interpretation for the Altman Score is: Safe Zone = Z > 2.9, Grey Zone = 1.23 < Z < 2.9, Distress Zone = Z < 1.23
7 KO Financial Analysis, Page 7 of 10 Total Revenue and Net Income $50,000 $45,000 $40,000 $35,000 $30,000 $25,000 $20,000 $15,000 $10,000 $5,000 $0 Total Revenue and Net Income (millions) EPS and DPS $5.00 $4.50 $4.00 $3.50 $3.00 $2.50 $2.00 $1.50 $1.00 $0.50 $0.00 Earnings and Dividends Per Share Total Revenue Net Income Earnings Per Share Dividends Per Share Current and Quick Ratio Current and Quick Ratio DSO and TIE Days Sales Outstanding and Times Interest Earned Current Ratio Quick Ratio Days Sales Outstanding Times Interest Earned Debt /Assets & LT Debt/Equity 30% 25% 20% 15% 10% 5% 0% Total Debt to Assets and Long Term Debt to Equity Operating and Net Margin 40% 35% 30% 25% 20% 15% 10% Gross, Operating and Net Profit Margins 70% 65% 60% 55% 50% Gross Margin Total Debt to Assets Long Term Debt to Equity Operating Margin Net Margin Gross Margin
8 KO Financial Analysis, Page 8 of 10 Asset Turnover and Equity Multiplier Total Asset Turnover and Equity Multiplier ROA, ROE and ROIC 70% 60% 50% 40% 30% 20% 10% 0% Return on Assets, Equity and Invested Capital Total Assets Turnover Equity Multiplier Return on Assets Return on Equity Return on Capital 25 Price to Earnings and Price to Free Cash Flow 60 7% Dividend and Earnings Yield Price to Earnings Price to Free Cash Flow Dividend d and Earnings Yield 6% 5% 4% 3% 2% 1% Price to Earnings Price to Free Cash Flow Dividend Yield Earnings Yield Price to Sales and Price to Book Free Cash Flow Yield Price to Sales and Price to Book Frfee Cash Flow Yield 10% 9% 8% 7% 6% 5% 4% 3% 2% 1% Price to Sales Price to Book Free Cash Flow Yield
9 KO Financial Analysis, Page 9 of 10 NOPAT and FCF $10,000 $9,000 $8,000 $7,000 $6,000 $5,000 $4,000 $3,000 $2,000 Net Operating Profit After Tax and Free Cash Flow (millions) Economic Value Added $12,000 $11,000 $10,000 $9,000 $8,000 $7,000 $6,000 $5,000 $4,000 $3,000 Economic and Market Value Added (millions) $130,000 $120,000 $110,000 $100,000 $90,000 $80,000 $70,000 $60,000 Market Value Added NOPAT Free Cash Flow Economic Value Added Market Value Added NOPAT/Share and FCF/Share $5.50 $5.00 $4.50 $4.00 $3.50 $3.00 $2.50 $2.00 $1.50 $1.00 $0.50 Net Operating Profit After Tax and FCF Per Share EVA Per Share $3.50 $3.00 $2.50 $2.00 $1.50 $1.00 EVA and MVA Per Share $60 $55 $50 $45 $40 $35 $30 $25 MVA Per Share NOPAT Per Share Free Cash Flow Per Share EVA Per Share MVA Per Share 12 Piotroski Financial Fitness Index (11 point scale) 8.0 Altman Probability of Bankruptcy Z Score Piotroski Score Altman Z Score Z >2.9 = Safe, 1.23 < Z < 2.9 = Grey Area, Z < 1.23 = Distress Piotroski Financial Fitness Index Altman Z Score
10 KO Financial Analysis, Page 10 of 10 EVA Momentum 6.0% 5.0% 4.0% 3.0% 2.0% 1.0% 0.0% 1.0% 2.0% 3.0% EVA Momentum (Change in EVA/Sales) EVA Momentum Stock Price Minus Intrinsic Value $18.0 $16.0 $14.0 $12.0 $10.0 $8.0 $6.0 $4.0 $2.0 $0.0 ($2.0) ($4.0) Stock Price Minus Intrinsic Value Per Share Stock Price Minus Intrinsic Value Change in MVA Minus EVA $18.0 $14.0 $10.0 $6.0 $2.0 ($2.0) ($6.0) ($10.0) ($14.0) ($18.0) Change in MVA Per Share Minus Annual EVA Per Share Change in MVA Minus Annual EVA
Verizon Communications Inc. Sector: Telecommunication Services Hold
Applied Portfolio Management Analysts: Travis Hirt, Brandon Holle and Mark Latimer VZ Verizon Communications Inc. Sector: Telecommunication Services Hold Report Date: 4/4/25 Market Cap (mm) $85,94 Annual
More informationAAPL. Apple Inc. Sector: Information Technology HOLD. Analysts: Alexander Anguiano, Applied Portfolio Management. Bryan Lunzmann and Sam Olberding
AAPL Analysts: Alexander Anguiano, Applied Portfolio Management Bryan Lunzmann and Sam Olberding Apple Inc. Sector: Information Technology HOLD Report Date: 4/4/215 Market Cap (mm) $671,725 Annual Dividend
More informationKMI Kinder Morgan, Inc. Sector: Energy HOLD
Analysts: Aleck Boyd, Dario Munoz Poletti, Bernadette Smith and Sara Specht Washburn University Applied Portfolio Management KMI Sector: Energy HOLD Report Date: 4/18/2016 Market Cap (mm) $39,563 Annual
More informationESV Ensco plc Sector: Energy SELL
Analysts: Spencer Elkinton, Jake Gregg and Adam Smith Washburn University Applied Portfolio Management ESV Sector: Energy SELL Report Date: 4/18/2016 Market Cap (mm) $2,013 Annual Dividend.60 2 Yr Beta
More informationCVX Chevron Corporation Sector: Energy SELL
Analysts: Zachary Haller, Andrew Paley Brown and Sean Miller Washburn University Applied Portfolio Management CVX Sector: Energy SELL Report Date: 4/18/2016 Market Cap (mm) $157,566 Annual Dividend $4.28
More informationEXC Exelon Corporation Sector: Utilities HOLD
Analysts: Alexa Bowen, Blake Porter and Kennedy White Washburn University Applied Portfolio Management EXC Sector: Utilities HOLD Report Date: 4/18/2016 Market Cap (mm) $31,337 Annual Dividend $1.24 2
More informationInformation Booklet for questions 8 & 9
Diploma in Corporate Finance C orporate Finance Techniques & Theory Tuesday 2 December 2014 Information Booklet for questions 8 & 9 Chartered Institute for Securities & Investment 2014 ICAEW 2014 All rights
More informationNon-GAAP Information 5/3/2018
5/3/2018 Use of Non-GAAP Financial Information: The Company believes that non-gaap performance measures, which management uses in evaluating the Company's business, may provide users of the Company's financial
More informationGILD Gilead Sciences Inc. Sector: Healthcare HOLD
Analysts: Zachary Haller, Andrew Paley Brown and Sean Miller Washburn University Applied Portfolio Management GILD Sector: Healthcare HOLD Report Date: 4/18/2016 Market Cap (mm) $137,792 Annual Dividend
More informationInformation Booklet for questions 8 & 9
Diploma in Corporate Finance C orporate Finance Techniques & Theory Tuesday 1 December 2015 Information Booklet for questions 8 & 9 Chartered Institute for Securities & Investment 2015 ICAEW 2015 All rights
More informationI n f o r m a t i o n Booklet
D i p l o m a i n Corporate Finance C o r p o r a t e F inance Strategy & Ad vi c e I n f o r m a t i o n Booklet Date of exam Monday 20 June 2016 Part 1: 1:00 pm 1:55 pm Information Booklet & Examination
More informationUNP Union Pacific Corporation Sector: Industrials SELL
Analysts: Zachary Haller, Andrew Paley Brown and Sean Miller Washburn University Applied Portfolio Management UNP Sector: Industrials SELL Report Date: 4/18/2016 Market Cap (mm) $66,871 Annual Dividend
More informationAA plc (LSE:AA.) BUY. One-Year Target Price: 5.40
SPRING STOCK PITCH COMPETITION AA plc (LSE:AA.) BUY One-Year Target Price: 5.40 1 of 8 Executive Summary AA plc (LSE:AA.) is the leading player in the UK roadside assistance market, featuring EBITDA margins
More informationChevron Corporation NYSE: CVX. Student Investment Fund Stock Report. Analysts: Billie Jean Bergmann & Jacob Krause BUSINESS SUMMARY
Student Investment Fund Stock Report Chevron Corporation NYSE: CVX Analysts: Billie Jean Bergmann & Jacob Krause Recommendation: BUY Market Cap: $132.3 B Recent Price: $66.87 (05/01/09) Target Price: $79.11
More informationExelon Corporation NYSE: EXC. Investment Thesis
Student Investment Fund Stock Report Analysts: Kevin Nincehelser, David Packard Recommendation: BUY Market Cap: $28.98 billion Current Price: $44.58 Sector: Utilities Dividend Yield: 4.7% 12 month target
More informationCHAPTER 3. Topics in Chapter. Analysis of Financial Statements
CHAPTER 3 Analysis of Financial Statements 1 Topics in Chapter Ratio analysis DuPont equation Effects of improving ratios Limitations of ratio analysis Qualitative factors 2 Determinants of Intrinsic Value:
More informationWASHBURN UNIVERSITY STUDENT INVESTMENT FUND - STOCK REPORT DECEMBER 10, 2007
WASHBURN UNIVERSITY STUDENT INVESTMENT FUND - STOCK REPORT DECEMBER 10, 2007 UNITED TECHNOLOGIES CORP. NYSE: Recommendation: Buy Target Price: $88.00 Sector: Conglomerate Analyst: Dave Halferty Recent
More informationCHAPTER 3. Analysis of Financial Statements
CHAPTER 3 Analysis of Financial Statements 1 Topics in Chapter Ratio analysis Du Pont system Effects of improving ratios Limitations of ratio analysis Qualitative factors 2 Determinants of Intrinsic Value:
More information50% 40% 30% 20% 10% 0% -10% 50% 40% 30% 20% 10% 0% -10% -20% 80% 70% 60% 50% 40% 30% 20% 10% 0%
Applied Portfolio Management Analysts: Elisa Gayle, Raul Guevara, Justin Pippitt and Jonathan Ramirez Bristol-Myers Squibb Company Sector: Healthcare HOLD Report Date: 3/27/212 Market Cap (mm) $55,1 Annual
More informationCMA 2010 Support Package
CMA 2010 Support Package Ratio Definitions CMA EXAM RATIO DEFINITIONS Abbreviations EBIT = Earnings before interest and taxes EBITDA = Earnings before interest, taxes, depreciation and amortization EBT
More informationTaxes. Financial Statements: Things to Keep in Mind. Cash Flow and Taxes. BUSI 7110/7116 Yost
Cash Flow and Taxes Financial Statements: Things to Keep in Mind Backward vs. Forward Looking Book Values vs. Market Values Accounting Numbers vs. Cash Flows Tax Deductible vs. Taxable Notes to Financial
More informationAnalysis write-up at: GOOGLE INC. (GOOG) #2 SUSTAINABLE REVENUE GROWTH
GOOGLE INC. (GOOG) NOMINAL REVENUE 35.00% 3 25.00% 2 15.00% 1 5.00% #1 REAL REVENUE PRICE ADJUSTED REVENUE 29.7% 28.3% 23.8% 6.7% #4 OPERATING EXPENSE CONTROL NOI$ GP$ NOI% GP% CORE OPER EXP% 8 $30,000,000
More informationStandard & Poor s Research Insight SM D ATA I TEMS (North America)
Standard & Poor s Research Insight SM D ATA I TEMS (North America) POPULATION & COVERAGE Standard & Poor's COMPUSTAT (North America) provides you with 20 years of annual and monthly data and up to 48 quarters
More informationSession 2, Sunday, April 2nd (1:30-5:00) v Association for Financial Professionals. All rights reserved. Session 3-1
Session 2, Sunday, April 2nd (1:30-5:00) v2.0 2014 Association for Financial Professionals. All rights reserved. Session 3-1 Chapters Covered Financial Accounting and Reporting: Part I, Domain B Chapter
More informationDiversion CF, Inc. (DiversionC) Prepared: 08:46, 2/20/2013 Industry Classification: NAICS Code: MMAS ( )
Detailed Balance Sheet - Actual and % Audit Mthd Unqualif'd Unqualif'd Unqualif'd Accountant Dowe Cheat Dowe Cheat Dowe Cheat CURRENT ASSETS Cash 394 2.2 - - 78 0.5 Accts/Notes Rec-Trade 6,752 38.3 7,977
More informationBaidu Inc (BIDU)
Baidu Inc (BIDU) China s No. 1 Search Engine Wounded Eagle Great Value Opportunity Target Price at end 2017: US$316 (+87% upside) Adeline Chong (MIFFT2016) www.london.edu 1 The Company Background No. 1
More informationCh02 Solutions Manual pdf Ch02 Show.pdf
Ch02 Solutions Manual 2015-10-07.pdf Ch02 Show.pdf Chapter 2 Financial Statements, Cash Flow, and Taxes ANSWERS TO END-OF-CHAPTER QUESTIONS 2-1 a. The annual report is a report issued annually by a corporation
More informationAppendix. Non-GAAP Adjustments
Appendix Non-GAAP Adjustments Reconciliation of Reported (GAAP) to Adjusted (non GAAP) Financial Measures (Dollar amounts in millions, except per share data) 00 006 007 008 009 3 00 0 4 0 03 6 04 7 0 8
More informationAFP Financial Planning & Analysis Learning System Session 2, Sunday, April 2nd (1:30-5:00)
AFP Financial Planning & Analysis Learning System Session 2, Sunday, April 2nd (1:30-5:00) Chapters Covered Financial Accounting and Reporting: Part I, Domain B Chapter 7 Ratio Analysis: Part I, Domain
More informationNext plc (LSE: NXT) BUY Share price: (3 rd March 2016)
Next plc (LSE: NXT) BUY Share price: 39.47 (3 rd March 2016) NXT has a track record of exceptionally high ROIC and ROE. Retail is out of fashion right now as consumer spending is expected to fall and the
More informationSource: MorningStar. GROWTH RATES Sales EBITDA EPS Historical 1-year 88.0% 77.5% - 2-year CAGR Estimated 1-year 32.9% 28.1% 71.
FACEBOOK (FB) Sector: Information Technolgy Price: $20.04 (as of 08/02/2012) Overview Company Name FACEBOOK Shares outstanding 2,228,855,607.928 Ticker FB Enterprise value $34,872,266,382.9 Fiscal year
More informationWorking with Financial Statements
Working with Financial Statements Lakehead University September 2005 Overview of the Lecture 3.2 Standardizes Financial Statements 3.3 Ratio Analysis 3.4 Dupont Identity 3.5 Using Financial Statement Information
More informationWorking with Financial Statements
Working with Financial Statements Lakehead University September 2005 Overview of the Lecture 3.2 Standardizes Financial Statements 3.3 Ratio Analysis 3.4 Dupont Identity 3.5 Using Financial Statement Information
More information1) Using the information provided for Gasparro Corp., complete the questions regarding fully diluted shares outstanding
Chapter 1 Comparable Companies Analysis 1) Using the information provided for Gasparro Corp., complete the questions regarding fully diluted shares outstanding General Information Company Name Gasparro
More informationExamples = + = + = = = =
Examples = + = + = = = = Calculation of ratios an example Formula Year 1 Year 2 Year 3 Year 4 Year 5 Comments Adjusted Profit/Loss for the Period excl. Minorities 33.0 37.4 36.8 62.3 79.4 Adjusted
More informationENGINEERING FIRM #2 SUSTAINABLE REVENUE GROWTH PRICE ADJ REV SUSTAINABLE REV NOMINAL REV
25.00% 22.50% 2 17.50% 15.00% 12.50% 1 7.50% 5.00% 2.50% 2 15.00% 1 5.00% #1 REAL REVENUE NOMINAL REVENUE PRICE ADJUSTED REVENUE $2,500,000 () () #4 OPERATING EXPENSE CONTROL NOI$ GP$ NOI% GP% CORE OPER
More informationWorking with Financial Statements
Working with Financial Statements Lakehead University September 2004 Overview of the Lecture 3.1 Cash Flow and Financial Statements 3.2 Standardizes Financial Statements 3.3 Ratio Analysis 3.4 Dupont Identity
More informationWorking with Financial Statements
Working with Financial Statements Lakehead University September 2004 Overview of the Lecture 3.1 Cash Flow and Financial Statements 3.2 Standardizes Financial Statements 3.3 Ratio Analysis 3.4 Dupont Identity
More informationYale University Martin Wexler, Steven Hao, Stephen Oshman, Michael Simpson, Ayung Tseng April 2, 2009
Yale University Martin Wexler, Steven Hao, Stephen Oshman, Michael Simpson, Ayung Tseng April 2, 2009 Ticker: PVH Target Price: $22 Market Price: $21 Investment Thesis: Source: Yahoo Finance 1. Resilient
More informationSector: 10% 5% 0% -5% -10% -15% -20% -25% -30% -35% -40% 3.0% 2.5% 2.0% 15% 10% 5% 0% -5% -10% -15% -20% 30% 25% 20% 15% 10% 5% 0% $2,000 $1,500
Applied Portfolio Management ESV Analysts: Jordan Crowell & Kevin Parhomek Ensco plc BUY Energy Sector: Report Date: Market Cap (mm) Return on Capital EPS (ttm) Current Price 12-mo. Target Price $13,203
More informationJohn A. Jaeger, CCE, MBA
John A. Jaeger, CCE, MBA Session Outline General Info Review Company Introduction & Industry Review Company Financials Ratio Analysis Discussion Strengths & Weaknesses Decision Extend Credit Management
More informationChapter 1: Comparable Companies Analysis
Chapter 1: Comparable Companies Analysis 1) All of the following are reasons why comparable companies analysis should be used in conjunction with other valuation methodologies EXCEPT: I. Markets may be
More informationFinancial Statement Analysis
Financial Statement Analysis Lakehead University September 2003 Overview of the Lecture 2.1 Financial Statements 2.2 Ratio Analysis 2.4 Common-Size Analysis 2.3 Changing Prices 2.5 International Considerations
More informationChapter 17. Page 1. Company Analysis. Learning Objectives. INVESTMENTS: Analysis and Management Second Canadian Edition
INVESTMENTS: Analysis and Management Second Canadian Edition W. Sean Cleary Charles P. Jones Chapter 17 Company Analysis Learning Objectives Define fundamental analysis at the company level. Explain the
More informationACCOUNTING FOR FINANCIAL MANAGEMENT. Financial Statements
ACCOUNTING FOR FINANCIAL MANAGEMENT Financial Statements Balance Sheet Income Statement Statement of Cash Flows Statement of Stockholders Equity www.sec.gov Financial Statements Keep in mind: Backward
More informationE 2016E 2017E
November 26, 2015 Sinosoft Technology Group [1297.HK] A beneficiary of establishing carbon trading platform. BUY The development of the sales tax refund system for overseas visitors is in line with Sinosoft
More informationSuggested Answer_Syl2012_Jun2014_Paper_20 FINAL EXAMINATION
FINAL EXAMINATION GROUP IV (SYLLABUS 2012) SUGGESTED ANSWERS TO QUESTIONS JUNE 2014 Paper- 20 : FINANCIAL ANALYSIS & BUSINESS VALUATION Time Allowed : 3 Hours Full Marks : 100 The figures in the margin
More informationFINANCIAL STATEMENT ANALYSIS & RATING CAMPARI S.P.A.
FINANCIAL STATEMENT ANALYSIS & RATING CAMPARI S.P.A. Year 2012-2014 Report developed on www.cloudfinance.it 2 Sommario Financial Highlights... 3 Reclassified Financials... 8 Structure of Assets & Liabilities...
More informationHomework Solutions - Lecture 1
Homework Solutions - Lecture 1 1. You are analyzing a company with the expected future cash flows shown below. Based on current market prices, the market value of the firm s equity is $1,96.9. The outstanding
More informationSyneos Health, Inc. Investment Research Presentation
Syneos Health, Inc. Investment Research Presentation NasdaqGS: SYNH Month Sector: Day, Healthcare 20XX Senior Analyst: Jose Grullon Junior Analysts: Garbis Chekerdjian, Ignacio Fimbres Spring 2018 1 Valuation
More information(NYSE: ENVA) Senior Analyst: Benjamin Smith Junior Analysts: Alejandro Mendez, Eric Rivera, Gia Sun, Zack Zhang. Spring 2018
Investment Enova International Research I Presentation (NYSE: ENVA) Month Sector: Day, Financials M 20XX Senior Analyst: Benjamin Smith Junior Analysts: Alejandro Mendez, Eric Rivera, Gia Sun, Zack Zhang
More informationAccounting methods for leases and their impact. For financial reporting purposes, there are two
SESSION 8 Accounting methods for leases and their impact on financial statements MicroStrategy discussion Role of financial analysts LEASES For financial reporting purposes, there are two types of leases:
More informationMar. 31, Jun. 30, 2017
Consolidated GAAP Statements of Operations ($ in thousands, except EPS) March 31, ended Net Revenues $921,580 $1,059,429 $1,134,224 $191,972 $209,032 $195,443 $593,755 $1,190,202 $199,725 Consumer 870,959
More informationCONSOLIDATED FINANCIAL STATEMENT YEAR ENDED DECEMBER
CONSOLIDATED FINANCIAL STATEMENT YEAR ENDED DECEMBER 31 2016 BOURBONOFFSHORE.COM SUMMARY 1. Financial position statement...3 2. Statement of comprehensive income... 4 3. Statement of consolidated cash-flows...
More informationName Type Value Description
Name Type Value Description 3 Year Annual Capital Spending Growth Rate Numeric Percent 3 Year Annual Dividend Growth Rate Numeric Percent 3 Year Annual Income Growth Rate Numeric Percent 3 Year Annual
More informationStock Rover Profile Metrics
Stock Rover Profile Metrics Average Volume (3m) The average number of shares traded per day over the past 3 months. Company Unit: Name The full name of the company. Employees The number of direct employees.
More informationCHAPTER 12 Financial Planning and Forecasting Financial Statements
12-1 CHAPTER 12 Financial Planning and Forecasting Financial Statements Financial planning Additional Funds Needed (AFN) formula Pro forma financial statements Sales forecasts Percent of sales method Financial
More informationSiam Wellness Group (SPA TB)
COMPANY RESEARCH Company Update Siam Wellness Group (SPA TB) NEUTRAL Share Price: Bt11.60 Target Price: Bt12.30 (6.0%) A very good deal indeed SPA has bought 76% stake in a nail spa and eyelash business
More informationAdvanced Valuation Methods. Analyzing Historical Performance. Financial Analysis
1 Advanced Valuation Methods Analyzing Historical Performance Financial Analysis Goal Assess performance of a firm in the context of shareholder value versus competitive advantage Productivity of employed
More informationM.A. W M.A. WRIGHT FUND EQUITY RESEARCH LOWE S (NYSE: LOW) Sell. S&P Sector Consumer Discretionary INDUSTRY INSIGHT
M.A. W M.A. WRIGHT FUND EQUITY RESEARCH Ivy Ghose Ghosei@rice.edu Jan 30, 2002 LOWE S (NYSE: LOW) S&P Sector Consumer Discretionary Sell MARKET DATA Price $44.79 52 wk range $48.88-24.59 Price Target $46
More informationCurriculum designed for use with the Iowa Electronic Markets Cynthia J. Brown Marilyn M. Dutton Thomas A. Rietz
Financial Statement Analysis Curriculum designed for use with the Iowa Electronic Markets by Cynthia J. Brown Marilyn M. Dutton Thomas A. Rietz ١ Financial Statement Analysis: Lecture Outline Review of
More informationStrategic Modeling Account Definitions
Strategic Modeling Account Definitions Related Topics: (v3.00:220) Years of Loss Carryforward / (v3.00:240) Years of Loss Carryback 4.xx:xxxx Accounts 5.xx:xxxx Accounts 1000.xx:xxxx to 1999.xx:xxx Accounts
More informationWeek-2 FINC Analysis of Financial Statements. Balance Sheets
Dr. Ahmed FINC 5000 Week-2 Name Analysis of Financial Statements Balance Sheets Assets 2003 2004 2005e Cash $ 9,000 $ 7,282 $ 14,000 Short-Term Investments. 48,600 20,000 71,632 Accounts Receivable 351,200
More informationFinance and Accounting for Interviews
This document was developed and written by Ian Lee. All information is meant for public use and purposed for the free transfer of knowledge to interested parties. Send questions and comments to ianlee@uclalumni.net
More informationCONSOLIDATED FINANCIAL STATEMENT YEAR ENDED DECEMBER
CONSOLIDATED FINANCIAL STATEMENT YEAR ENDED DECEMBER 31 2017 BOURBONOFFSHORE.COM SUMMARY 1. Financial position statement...3 2. Statement of comprehensive income... 4 3. Statement of consolidated cash-flows...
More informationWeek-2. Dr. Ahmed. Strategic Plan
FINC 5880 Dr. Ahmed Week-2 Name Strategic Plan Financial Plan Projected Financial Statements Additional Funds Needed (AFN, EFN, DFN) Internal and External Funding Evaluation and Control Sales Forecast
More informationEconomic Profit (aka EVA)
1 Advanced Valuation Methods Economic Profit Model Economic Profit (aka EVA) EVA represents economic value added Reorders cash flows to allow shareholders to relate company operating performance directly
More informationChapter 17. Financial Statement Analysis
Chapter 17 Financial Statement Analysis 17-2 Topics Covered Financial Ratios DuPont System Using Financial ratios Measuring Company Performance The Role of Financial Ratios 17-3 Financial Ratios Five types
More informationGoldstar's Financial Condition Analysis for the Period from to
Goldstar's Financial Condition Analysis for the Period from 01.01.2008 to 31.12.2010 1. Goldstar's Financial Position Analysis 1.1. Structure of the Assets and Liabilities 1.2. Net Assets (Net Worth) 1.3.
More informationGeorgia Banking School Financial Statement Analysis. Dr. Christopher R Pope Terry College of Business University of Georgia
Georgia Banking School Financial Statement Analysis Dr. Christopher R Pope Terry College of Business University of Georgia Introduction Objective My objective is to introduce you to the analysis of financial
More informationMarathon Patent Group NasdaqCM: MARA
Marathon Patent Group NasdaqCM: MARA Momentum gaining, Reiterate Strong Buy Rating The Company s business is to acquire patents and patent rights from a diverse group of sectors, and to monetize the value
More informationWorking with Financial Statements, Part II
Working with Financial Statements, Part II Faculty of Business Administration Lakehead University Spring 2003 May 7, 2003 Outline of Chapter 3, Part II 3.3 Ratio Analysis 3.4 The DuPont Identity 3.5 Using
More informationFinancial Statements, Cash Flow and Taxes
Financial Statements, Cash Flow and Taxes 1. The concept of financial statements 2. Accounting profit and cash flow 3. Modifying accounting data for managerial decisions Financial Statements Annual report:
More informationCOMPANY SNAPSHOT 08/26/2010 Last Closing Stock Price as of 08/25/2010: $10.22
Last Closing Stock Price as of 08/25/2010: $10.22 Company Snapshot This report presents a concise review of our DCF valuation and economic profitability analysis from our MaxVal model. Contributors Equity
More information11-Year Consolidated Financial Highlights
11-Year Consolidated Financial Highlights As of March 31, 2017 2007.3 2008.3 2009.3 2010.3 Net Sales ( million) 1,376,958 1,487,496 1,660,162 1,415,718 Operating Profit ( million) 162,315 70,048 65,204
More informationA/P Turnover (Activity)
A/P Turnover (Activity) 1a COGS Avg A/P 1b A/R Turnover (Activity) 2a Net Credit Sales Avg Net Receivables [A/R quality & success in collecting outstanding A/R] 2b A/R Turnover in Days (Activity) 3a Avg
More informationSample Questions and Solutions
Sample Questions and Solutions Public Comparables Question Facts for Company XYZ: Closing stock price is $18.00 1,000 shares outstanding, and 100 outstanding options outstanding with an average exercise
More informationInvesting.xls debt charts 1 10/4/2010
Company Explorer - Debt Summary Service Corp. International SCI 817565104 2797560 NYSE Common stock Other Consumer Services 04-Oct-2010 ICMA / Mergent / Reuters Global Fundamentals U.S. Dollar 600 500
More informationPRINT Name: Brief Answer Key.
Financial & Managerial Accounting Fall 2009 Exam 2 General Instructions. Make sure you write answers clearly. Make sure to show your work when appropriate partial credit can be given for work shown. Finally,
More informationAnswer to MTP_ Final _Syllabus 2012_ December 2016_Set 1. Paper 20 - Financial Analysis and Business Valuation
Paper 20 - Financial Analysis and Business Valuation Page 1 Paper 20 - Financial Analysis and Business Valuation Time Allowed: 3 Hours Full Marks: 100 Question No. 1 which is compulsory and carries 20
More informationChapter 3 Analysis of Financial Statements. Ratio Analysis Please refer to the attached financial statements, and industry average ratios
Chapter 3 Analysis of Financial Statements Ratio Analysis Please refer to the attached financial statements, and industry average ratios In this chapter, we will cover Liquidity ratios Asset management
More informationFinancial Statements, Forecasts, and Planning Chapter 6
C H A P T E R 6 Financial Statements, Forecasts, and Planning Chapter 6 Chapter Objectives Identify the elements of the balance sheet. Identify the elements of the income statement. Discuss the cash flow
More informationGILAT SATELLITE NETWORKS LTD. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS U.S. dollars in thousands (except share and per share data)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (except share and per share data) 2016 2015 2016 2015 Audited Revenues $ 279,551 $ 197,543 $ 80,345 $ 67,682 Cost of revenues 204,061 143,318 56,147 47,181
More informationDiscounted Cash Flow Analysis Deliverable #6 Sales Gross Profit / Margin
Discounted Cash Flow Analysis Deliverable #6 The discounted cash flow methodology derives the value of a company by calculating the present value of all future projected cash flows. Unlike comparable companies
More informationCommon Issues - Make sure that the add-in has been activited IN EXCEL.
Disclaimer The material from Old School Value, this spreadsheet or any affiliate sites have no regard to the specific investment objectives, financial situation, or particular needs of any visitor. Information,
More informationQ Financial Results. July 22, 2010
Q2 2010 Financial Results July 22, 2010 Q2 2010 Non-GAAP Results Q2 10 Q2 09 Y/Y % growth Q1 10 Billings (1) $90M $69M 31% $79M Revenue $76M $61M 24% $70M Non-GAAP Gross Margin (%) (2) 74% 74% -- 73% Non-GAAP
More informationChina Renewable Energy Investment Ltd (987_HK)
Wednesday, March 21, 2018 www.evaluateresearch.com Target Price HK$ 0.50 Current Price HK$ 0.23 Upside Potential 117% Market Cap. Shares Outstanding HK$ 525 mn $ 66.90 mn 2,364.7 mn Free Float (FF %) 631.9
More informationGraded Project. Financial Management
Graded Project Financial Management OBJECTIVE 1 PURPOSE 1 SCORING GUIDELINES 11 Contents iii Financial Management OBJECTIVE Demonstrate the ability to perform financial calculations and analysis related
More informationSample Extreme Client
Take a snapshot of a projection and perform a what-if scenario on the current projection using the projection controls. Initial Current Projection 12/31/2013 12/31/2013 12/31/2013 Income Statement Sales
More informationIntroduction. The industry has seen tremendous growth over last 5 years
Introduction Why automotive industry? The industry has seen tremendous growth over last 5 years Highly sensitive to demand and can be affected by external factors Capital intensive industry What are we
More informationAccounting and Ratio Analysis
Accounting and Ratio Analysis Essentials in Management Prof. Sudhakar Balachandran Understanding Financial Performance: Ratio Analysis 1 Objectives: Understanding Financial Performance 1) Introduce the
More informationevadimensions Review of Wal Mart de Mexico (WALMEXV MM) and Grupo Bimbo SA (BIMBOA MM)
The The path to to financial truth. truth. evadimensions Review of Wal Mart de Mexico (WALMEXV MM) and Grupo Bimbo SA (BIMBOA MM) Craig Sterling Managing Director Head of Equity Research (212) 201-2334
More informationNMG Investment Case 3Q17 Update June 14, 2017
INCOME STATEMENT REVENUES Bergdorf Goodman 809 844 784 185 202 168 167 722 181 202 170 169 722 185 206 174 173 737 752 767 Y/Y Growth (%) NA 4.4% (7.2)% (7.5)% (10.7)% (7.7)% (5.0)% (7.9)% (2.0)% 0.0%
More information1 2. Financial ratios
1 2. Financial ratios Warning 2 Remember that accounting statements are based on book values. We would prefer to make decisions based on market values, but such information may not be easy to obtain, and
More informationRajesh Exports (RJEX_IN) Earnings Update Report Consumer Discretionary: Gold Jewelry Manufacturer
Monday, February 4, 2019 www.evaluateresearch.com Target Price Rs. 900.00 Current Price Rs. 598.00 Upside Potential 50% Market Cap. Shares Outstanding Rs. 176,802 mn US$ 2.47 bn 295.3 mn Free Float (FF
More informationExample Construction Co., Inc.
Example Construction Co., Inc. Projected Projected Projected Projected Income Statement Assumptions Annual Sales Growth 3.47% 3.47% 3.47% 3.47% Gross Profit Margins 10.25% 10.25% 10.25% 10.25% Annual Overhead
More informationProblem Set One. Name
MK602 Problem Set One Name The first part of the case, presented in Chapter 3 (pages 123-125), discussed the situation that Computron Industries was in after an expansion program. Thus far, sales have
More informationDRAGON CROWN GROUP HOLDINGS (935.HK) 1H 2013 Review: Bucked the Trend. Company Profile. 1-Yr Price Performance vs. HSI. Basic Share Information
20 August 2013 LOGISTIC SERVICES DRAGON CROWN GROUP HOLDINGS (935.HK) BUY TARGET Maintain HK$1.30 Previous Target HK$1.30 Consensus Target N/A Current (19/8/2013) HK$0.98 Upside 33% Market Cap. HK$1,087.5M
More informationRecommendation: SELL
Lauren Soulis Philip Griffin Bill Rugg lsoulis@smu.edu pngriffi@smu.edu wrugg@smu.edu WAG CVS Comp. Agg. Current Price: $ 45.16 $ 24.38 Market Cap: $ 46.44 B $ 19.82 B P/E (ttm): 25.5 20.38 19.7 P/E (fwd):
More informationevadimensions Analysis of Amazon, ebay, Apple, and Google
The The path to to financial truth. truth. evadimensions Analysis of Amazon, ebay, Apple, and Google Craig Sterling Managing Director Head of Global Equity Research (212) 201-2334 csterling@evadimensions.com
More information