Financial Management-I Acfn 3041: Wogayehu W/Yesus
Financial Management-I Acfn 3041: Wogayehu W/Yesus
Financial Management-I Acfn 3041: Wogayehu W/Yesus
Chapter 2
IFRS based Financial Statements Analysis
3
b) Investing activities ;
c) Financing activities ;
Example of a SCF: Indirect Method
22
6.5. Notes to Financial Statements
23
4) Ratio Analysis ;
5.1. Vertical Analysis
34
Sample Company
Balance Sheet (Assets)
At December 31, 2020 and 2019
% of Total Assets
2020 2019 2020 2019
Cash $ 82,000 $ 30,000 17% 8%
Accts. Rec. 120,000 100,000 25% 26%
$82,000
Inventory ÷ $483,000
87,000 = 17% rounded
82,000 18% 21%
Land 101,000 90,000 21% 23%
$30,000
Equipment
÷ $387,000
110,000
= 100,000
8% rounded 23% 26%
Accum. Depr. (17,000) (15,000) -4% -4%
Total $ 483,000 $ 387,000 100% 100%
37
5.1.1. Balance Sheet (SFP)Vertical Analysis
Sample Company
Balance Sheet (Assets)
At December 31, 2020 and 2019
% of Total Assets
2020 2019 2020 2019
Cash $ 82,000 $ 30,000 17% 8%
Accts. Rec. 120,000 100,000 25% 26%
Inventory 87,000 82,000 18% 21%
Land 101,000 90,000 21% 23%
Equipment 110,000 100,000 23% 26%
Accum. Depr. (17,000) (15,000) -4% -4%
Total $ 483,000 $ 387,000 100% 100%
38
5.1.1. Balance Sheet (SFP)Vertical Analysis
Sample Company
Balance Sheet (Liabilities & Stockholders' Equity)
At December 31, 2020 and 2019
% of Total Assets
2020 2019 2020 2019
Acts. Payable $ 76,000 $ 60,000 16% 16%
Wages Payable 33,000 17,000 7% 4%
$76,000 ÷ $483,000
Notes Payable 50,000 = 16% rounded
50,000 10% 13%
Common Stock 170,000 160,000 35% 41%
Retained Earnings 154,000 100,000 32% 26%
Total $ 483,000 $ 387,000 100% 100%
39
5.1.2. Income Statement (SPLOCI) Vertical Analysis
40
5.2. Horizontal Analysis
41
ABC CORPORATION
Comparative Balance Sheets
December 31, 2020 and 2019
I
2020 2019
Assets
Current assets:
Cash $ 12,000 $ 23,500
Accounts receivable, net 60,000 40,000
Inventory 80,000 100,000
Prepaid expenses 3,000 1,200
Total current assets 155,000 164,700
Property and equipment:
Land 40,000 40,000
Buildings and equipment, net 120,000 85,000
Total property and equipment 160,000 125,000
Total assets $ 303,000 $ 23,500
43
5.2.1. Balance Sheet (SFP)Horizontal Analysis
ABC CORPORATION
Comparative Balance Sheets
December 31,2020 and 2019
Increase (Decrease)
2020 2019 Amount %
Assets
Current assets:
Cash $ 12,000 $ 23,500 $ (11,500)
Accounts receivable, net 60,000 40,000
Inventory 80,000 100,000
Prepaid expenses 3,000 1,200
Total current assets $12,000 – $23,500
155,000 = $(11,500)
164,700
Property and equipment:
Land 40,000 40,000
Buildings and equipment, net 120,000 85,000
Total property and equipment 160,000 125,000
Total assets $ 315,000 $ 289,700
44
5.2.1. Balance Sheet (SFP) Horizontal Analysis
Increase (Decrease)
2020 2019 Amount %
Assets
Current assets:
Cash $ 12,000 $ 23,500 $ (11,500) (48.9)
Accounts receivable, net 60,000 40,000
Inventory 80,000 100,000
Prepaid expenses 3,000 1,200
Total current assets ($11,500155,000
÷ $23,500) × 100% = 48.9%
164,700
Property and equipment:
Land 40,000 40,000
Buildings and equipment, net 120,000 85,000
Total property and equipment 160,000 125,000
Total assets $ 315,000 $ 289,700
45
5.2.1. Balance Sheet (SFP)Horizontal Analysis
ABC CORPORATION
Comparative Balance Sheets
December 31, 2020 and 2019
Increase (Decrease)
2020 2019 Amount %
Assets
Current assets:
Cash $ 12,000 $ 23,500 $ (11,500) (48.9)
Accounts receivable, net 60,000 40,000 20,000 50.0
Inventory 80,000 100,000 (20,000) (20.0)
Prepaid expenses 3,000 1,200 1,800 150.0
Total current assets 155,000 164,700 (9,700) (5.9)
Property and equipment:
Land 40,000 40,000 - 0.0
Buildings and equipment, net 120,000 85,000 35,000 41.2
Total property and equipment 160,000 125,000 35,000 28.0
Total assets $ 315,000 $ 289,700 $ 25,300 8.7
46
5.2.2. Income Statement (SPLOCI )Horizontal Analysis
ABC CORPORATION
Comparative Income Statements
For the Years Ended December 31, 2020 and 2019
Increase (Decrease)
20120 2019 Amount %
Net sales $ 520,000 $ 480,000 $ 40,000 8.3
Cost of goods sold 360,000 315,000 45,000 14.3
Gross margin 160,000 165,000 (5,000) (3.0)
Operating expenses 128,600 126,000 2,600 2.1
Net operating income 31,400 39,000 (7,600) (19.5)
Interest expense 6,400 7,000 (600) (8.6)
Net income before taxes 25,000 32,000 (7,000) (21.9)
Less income taxes (30%) 7,500 9,600 (2,100) (21.9)
Net income $ 17,500 $ 22,400 $ (4,900) (21.9)
47
5.2.2. Income Statement (SPLOCI )Horizontal Analysis
ABC CORPORATION
Comparative Income Statements
For the Years Ended December 31, 2020 and 2019
Increase (Decrease)
2020 2019 Amount %
Net sales $ 520,000 $ 480,000 $ 40,000 8.3
Cost of goods sold 360,000 315,000 45,000 14.3
Gross margin 160,000 165,000 (5,000) (3.0)
Operating expenses 128,600 126,000 2,600 2.1
Sales increased by 8.3% while net income
Net operating income by 21.9%. 31,400
decreased 39,000 (7,600) (19.5)
Interest expense 6,400 7,000 (600) (8.6)
Net income before taxes 25,000 32,000 (7,000) (21.9)
Less income taxes (30%) 7,500 9,600 (2,100) (21.9)
Net income $ 17,500 $ 22,400 $ (4,900) (21.9)
48
5.2.2. Income Statement (SPLOCI )Horizontal Analysis
ABC CORPORATION
Comparative Income Statements
For the Years Ended December 31, 2020 and 2019
Increase (Decrease)
2020 2019 Amount %
Net sales $ 520,000 $ 480,000 $ 40,000 8.3
Cost of There were increases in both cost of360,000
goods sold goods sold (14.3%)
315,000and 45,000 14.3
operating expenses (2.1%). These increased costs more than
Gross margin 160,000 165,000 (5,000) (3.0)
offset the increase in sales, yielding an overall decrease in net
Operating expenses
income. 128,600 126,000 2,600 2.1
Net operating income 31,400 39,000 (7,600) (19.5)
Interest expense 6,400 7,000 (600) (8.6)
Net income before taxes 25,000 32,000 (7,000) (21.9)
Less income taxes (30%) 7,500 9,600 (2,100) (21.9)
Net income $ 17,500 $ 22,400 $ (4,900) (21.9)
49
5.3. Cross-sectional Analysis
50
i. Liquidity
ii. Solvency
iv. Profitability
v. Marketability
a) Current Ratio :
➢ It measures the ability of the firm to meet short-term
obligations from its current assets.
➢ It is a measure of a firm’s short-term solvency.
➢ Generally, the Current ratio greater than or equal the
standard is desirable.
➢ Thus it must be 1 or more.
5.4.1 Liquidity Ratios
56
standard is desirable.
5.4.2 Asset Management Ratios
60
b) asset management;
.