03 Zutter Smart MFBrief 15e ch03
03 Zutter Smart MFBrief 15e ch03
Chapter 3
Financial Statements and
Ratio Analysis
Income BLANK
Salaries $ 91,500
Interest received 195
Dividends received 120
(1) Total income $ 91,815
Expenses blank
Mortgage payments $ 11,500
Auto loan payments 4,280
Utilities 3,180
Home repairs and maintenance 1,050
Food 8,235
Car expense 5,450
Copyright © 2019 Pearson Education, Ltd. All Rights Reserved.
Health care and insurance 3,150
Personal Finance Example 3.1 (3 of 4)
Jan and Jon Smith’s Income and Expense Statement for the Year
Ended December 31, 2019
Expenses BLANK
Clothes, shoes, accessories 2,745
Insurance 1,380
Taxes 36,600
Appliance and furniture payments 1,250
Recreation and entertainment 4,575
Tuition and books for Jan 3,830
Personal care and other items 915
(2) Total expenses $ 88,140
(3) Cash surplus (or deficit) [(1) – (2)] $ 3,675
During the year, the Smiths had total income of $91,815 and
total expenses of $88,140, which left them with a cash
surplus of $3,675. They can save and invest the surplus.
Notice that the $3,675 represents just about 4% of the
Smiths’ total income. Most financial advisors would suggest
a much higher savings rate, so Jan and Jon may want to
take a hard look at their budget to see where they can cut
expenses.
The following personal balance sheet for Jan and Jon Smith
—the couple introduced earlier, who are married, in their
mid-30s, and have no children—is similar to a corporate
balance sheet.
Jan and Jon Smith’s Balance Sheet: December 31, 2019
Preferred stock 10
Common stock 98
Total dividends paid $ 108
Retained earnings balance (December 31, 2019) $1,135
• Interested Parties
– Shareholders
– Creditors
– Management
Grocery 1.3 0.7 11.1 7.5 2.4 0.6 2.1 3.1 9.8 20.8
stores
Target 0.9 0.3 5.9 3.9 1.8 0.7 3.8 7.1 24.4 10.7
Walmart 0.9 0.3 9.0 3.7 2.4 0.6 3.5 8.4 20.3 16.3
Merchandis 1.7 0.6 4.1 3.7 2.3 0.5 1.5 4.9 10.8 37.1
e stores
The data used to calculate these ratios are drawn from the Compustat North American database.
Total assets $6,341 $5,741 Total liabilities plus equity $6,341 $5,741
Note: The company had 318.3 million and 348.9 million shares outstanding in 2016 and 2015, respectively.
Copyright © 2019 Pearson Education, Ltd. All Rights Reserved.
Table 3.7 Whole Foods Market Inc. Income
Statements for 2016 and 2015 ($ millions)
blank 2016 2015
Sales $ 15,724 $ 15,389
Less: Cost of goods sold 10,313 9,973
Gross profit $ 5,411 $ 5,416
Less: Selling, general, and administrative expenses 4,477 4,472
Other operating expenses 77 83
Operating profit (EBIT) $ 857 $ 861
Less: Interest expense 41 0
Plus: Other income 11 17
Pre-tax income (EBT) $ 827 $ 878
Less: Taxes 320 342
Net income (EACS) $ 507 $ 536
Dividends paid $ 177 $ 186
Copyright © 2019 Pearson Education, Ltd. All Rights Reserved.
3.3 Liquidity Ratios (1 of 2)
• Liquidity
– A firm’s ability to satisfy its short-term obligations as they
come due
• Current Ratio = Current Assets ÷ Current Liabilities
– A measure of liquidity calculated by dividing the firm’s
current assets by its current liabilities
The ratio indicates that the Smiths can cover only about 12%
of their existing 1-year debt obligations with their current
liquid assets. Clearly, the Smiths plan to meet these debt
obligations from their income, but this ratio suggests that
their liquid funds do not provide a large cushion. As one of
their goals, they should probably build up a larger fund of
liquid assets to meet unexpected expenses.