writing IFRS project

User Generated

ZNEEV2311

Business Finance

Description

Look at the example that is attached by the name IFRS project.

IFRS Project Instructions

You are to select two companies which are competitors (same SIC classifications). One firm will be a publicly-traded U.S. company which reports under GAAP and the other will be a foreign competitor, also publicly-traded, which reports under IFRS.

You are to briefly describe, in your own words and citing company literature where appropriate, the companies under consideration.

The majority of the project is a complete ratio analysis of the two companies. You are to follow the format listed in our course textbook which is the first chapter of Subramanyan, Financial Statement Analysis. (I attached the chapter as a power point file)

You are to use the two most recent years of financial statements for your analysis.

You are to graph the common stock price for the years under consideration. Please appropriately label the source of your stock-price graph.

Finally, you are to answer the question, “Which company would be the better investment?” based upon your ratio analysis.

I have attached an exact example of what I want.

Unformatted Attachment Preview

Financial Statement Analysis K.R. Subramanyam Copyright © 2014 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 1-26 Balance Sheets 1-27 Balance Sheet Total Investing = Total Financing = Creditor Financing + Owner Financing Colgate Financing (in $billions) $12.724 = $10.183 + $2.541 1-28 Income Statement Revenues – Cost of goods sold = Gross Profit Gross profit – Operating expenses = Operating Profit Colgate’s Profitability (in $billions) $16.734 - $7.144 = $9.590 Gross Profit $9.590 - $5.749= $3.841 Operating profit 1-29 Income Statement 1-31 Statement of Cash Flow 1-32 Retained Earnings, Comprehensive Income, and Changes in Capital Accounts 1-33 Retained Earnings, Comprehensive Income, and Changes in Capital Accounts 1-34 In which of the previous financial statements would an analyst find the investing, financing and operating activities reflected? 1-36 Comparative Income Statements 1-38 Common Size Balance Sheets 1-39 Common Size Income Statements 1-45 Analysis Preview Debt (Bond) Valuation Bt is the value of the bond at time t It +n is the interest payment in period t+n F is the principal payment (usually the debt’s face value) r is the investor’s required interest rate (yield to maturity) 1-46 Analysis Preview Equity Valuation Vt is the value of an equity security at time t Dt +n is the dividend in period t+n k is the cost of capital E refers to expected dividends 1-47 Analysis Preview Equity Valuation - Free Cash Flow to Equity Model FCFt+n is the free cash flow in the period t + n [often defined as cash flow from operations less capital expenditures] k is the cost of capital E refers to an expectation 1-48 Analysis Preview Equity Valuation - Residual Income Model BV is the book value at the end of period t Rit+n is the residual income in period t + n [defined as net income, NI, minus a charge on beginning book value, BV, or RIt = NIt - (k x BVt-1)] k is the cost of capital E refers to an expectation t Chapter Nine Financial Statement Analysis © 2015 McGraw-Hill Education. Factors in Communicating Useful Information The primary objective of accounting is to provide information useful for decision making. To provide information that supports this objective, accountants must consider the following: Users Types of Decisions Information Analysis 9-2 LO 1 LO 1 Differentiate between horizontal and vertical analysis. 9-3 Methods of Analysis Horizontal Analysis Percentage Analysis Vertical Analysis Ratio Analysis 9-4 Milavec Company Financial Statements 9-5 Milavec Company Financial Statements 2015 2014 9-6 Horizontal and Percentage Analysis Horizontal analysis (or trend analysis) refers to studying the behavior of individual financial statement items over several accounting periods. Absolute Amounts Percentage Analysis 9-7 Milavec Company Horizontal Analysis 2015 2014 9-8 Vertical Analysis Vertical analysis uses percentages to compare individual components of financial statements to a key statement figure. A common-size financial statement is a vertical analysis in which each financial statement item is expressed as a percentage. 9-9 Vertical Analysis of Income Statement In income statements, all items are usually expressed as a percentage of sales. 9-10 Milavec Company Vertical Analysis 2012 2011 9-11 Vertical Analysis of Balance Sheet In balance sheets, all items are usually expressed as a percentage of total assets. 9-12 2012 2011 9-13 Ratio Analysis Ratio analysis involves studying various relationships between different items reported in a set of financial statements. 9-14 LO 1 LO 1 Calculate ratios for assessing a company’s liquidity. 9-15 Liquidity Ratios Liquidity ratios indicate a company’s ability to pay shortterm debts. They focus on current assets and current liabilities. 1. Working Capital 2. Current Ratio 3. Quick Ratio 4. Accounts Receivable Ratios 5. Inventory Ratios 9-16 Working Capital The excess of current assets over current liabilities is known as working capital. 2012 2011 9-17 Current Ratio Current Ratio = Current Assets Current Liabilities The current ratio measures a company’s short-term debt paying ability. A declining ratio may be a sign of deteriorating financial condition, or it might result from eliminating obsolete inventories. 9-18 Current Ratio 9-19 Quick (Acid-Test) Ratio AcidTest = Ratio Quick Assets Current Liabilities Quick assets include Cash, Current Marketable Securities, and Accounts Receivable. This ratio measures a company’s ability to meet obligations without having to liquidate inventory. 9-20 Quick (Acid-Test) Ratio 9-21 Accounts Receivable Turnover Accounts Receivable Turnover = Net Credit Sales Average Accounts Receivable This ratio measures how many times a company converts its receivables into cash each year. 9-22 Accounts Receivable Turnover 9-23 Average Days to Collect Receivables Average Collection Period Average Collection Period = = 365 Days Accounts Receivable Turnover 365 Days 16.98 Times = 21 days This ratio measures, on average, how many days it takes to collect an accounts receivable. 9-24 Inventory Turnover Inventory Turnover = Cost of Goods Sold Average Inventory This ratio measures how many times a company’s inventory has been sold and replaced during the year. 9-25 Inventory Turnover 9-26 Average Days to Sell Inventory Average Sale Period Average = Sale Period 365 Days = Inventory Turnover 365 Days 10.80 Times = 34 days This ratio measures how many days, on average, it takes to sell the inventory. 9-27 LO 3 LO 1 Calculate ratios for assessing a company’s solvency. 9-28 Solvency Ratios Solvency ratios are used to analyze a company’s long-term debtpaying ability and its financing structure. 1. Debt to Assets Ratio 2. Debt to Equity Ratio 3. Number of Times Interest Earned 4. Plant Assets to Long-Term Liabilities 9-29 Debt to Assets Ratio Debt to Assets Ratio = Total Liabilities Total Assets This ratio measures the percentage of a company’s assets that are financed by debt. 9-30 Debt to Equity Ratio Debt to Equity Ratio = Total Liabilities Total Stockholders’ Equity This ratio indicates the relative proportions of debt to equity on a company’s balance sheet. Stockholders like a lot of debt if the company can take advantage of positive financial leverage. Creditors prefer less debt and more equity because equity represents a buffer of protection. 9-31 Debt to Assets and Debt to Equity Ratios 9-32 Number of Times Interest is Earned Ratio Times Interest Earned = Earnings before Interest Expense and Income Taxes Interest Expense This is the most common measure of a company’s ability to provide protection for its longterm creditors. 9-33 Number of Times Interest Earned Ratio 9-34 Plant Assets to Long-Term Liabilities Plant Assets to Long-Term Liabilities = Net Plant Assets Long-Term Liabilities This ratio suggests how well long-term debt is managed to finance long-term assets. 9-35 Plant Assets to Long-Term Liabilities 9-36 LO 4 LO 1 Calculate ratios for assessing company management’s effectiveness. 9-37 Profitability Ratios Profitability ratios measure a company’s ability to generate earnings. 1. Net Margin (or Return on Sales) 2. Asset Turnover Ratio 3. Return on Investment 4. Return on Equity 9-38 Net Margin Net = Margin Net Income Net Sales This measure describes the percent remaining of each sales dollar after subtracting other expenses as well as cost of goods sold. 9-39 Net Margin 9-40 Asset Turnover Ratio Asset Turnover = Net Sales Average Total Assets This ratio measures how many sales dollars were generated for each dollar of assets invested. 9-41 Asset Turnover Ratio 9-42 Return on Investment (ROI) Return on Investment Net Income = Average Total Assets This is the ratio of wealth generated (net income) to the amount invested (average total assets). 9-43 Return on Investment (ROI) For Milavec, ROI was as follows. 2012 $25,000 ÷ $481,500* = 5.19% 2011 $22,000 ÷ $437,500* = 5.03% * The computation of average assets is calculated as beginning assets plus ending assets divided by 2. 9-44 Return on Equity Return on Equity = Net Income Average Total Stockholders’ Equity This measure is often used to measure the profitability of the stockholders’ investment. 9-45 Return on Equity 9-46 LO 5 LO 1 Calculate ratios for assessing a company’s position in the stock market. 9-47 Stock Market Ratios Stock market ratios analyze the earnings and dividends of a company. 1. Earnings Per Share 2. Book Value 3. Price-Earnings (PE) Ratio 4. Dividend Yield 9-48 Earnings Per Share Earnings per Share = Net Earnings Available for Common Stock Average Number of Outstanding Common Shares This measure indicates how much income was earned for each share of common stock outstanding. 9-49 Earnings Per Share $25,000 (net income) - $3,000 (preferred dividend) = $1.60 per share (15,000 + 12,500)/2 (average outstanding common shares) 9-50 Book Value Per Share Book Value per Share Stockholders’ Equity - Preferred Dividends Outstanding Common Shares = This ratio measures the amount that would be distributed to holders of each share of common stock if all assets were sold at their balance sheet carrying amounts and if all creditors were paid off. 9-51 Book Value Per Share $362,000 - $50,000 15,000 = $20.80 per share 9-52 Price-Earnings Ratio Price-Earnings = Ratio Market Price Per Share Earnings Per Share This ratio compares the earnings of a company to the market price for a share of the company’s stock. 9-53 Dividend Yield Dividend Yield = Dividends Per Share Market Price Per Share This ratio identifies the return, in terms of cash dividends, on the current market price of the stock. 9-54 Limitations of Financial Statement Analysis Different Industries Changing Economic Environment Accounting Principles 9-55 End of Chapter Nine 9-56
Purchase answer to see full attachment
User generated content is uploaded by users for the purposes of learning and should be used following Studypool's honor code & terms of service.

Explanation & Answer

Here is the final copy of the work. Kindly confirm that it is satisfacory. Thankyou for choosing me as your tutor.

IFRS PROJECT

ADIDAS AG
VS.
NIKE INC.

Financial analysis

ADIDAS AG
CONSOLIDATED INCOME STATEMENT
Currency in EUR. All numbers in thousands

12/31/2017

12/31/2016

12/31/2015

Total Revenue

21,218,000

18,483,000

16,915,000

Cost of Revenue

10,514,000

9,383,000

8,748,000

Revenue

Gross Profit

10,704,000

9,100,000

8,167,000

Operating Expenses
Research Development

187,000

149,000

139,000

Selling General and Administrative

8,104,000

7,214,000

6,689,000

Others

326,000

248,000

229,000

Total Operating Expenses

19,131,000

16,994,000

15,805,000

Operating Income or Loss

2,087,000

1,489,000

1,110,000

Total Other Income/Expenses Net

-65,000

46,000

-71,000

Earnings Before Interest and Taxes

2,087,000

1,489,000

1,110,000

Interest Expense

-62,000

-70,000

-65,000

Income Before Tax

2,022,000

1,535,000

1,039,000

Income Tax Expense

668,000

454,000

353,000

Minority Interest

-15,000

-17,000

-18,000

1,354,000

1,081,000

Income from Continuing Operations

Net Income From Continuing Ops

Discontinued Operations

Net Income

-254,000

-62,000

1,097,000

1,017,000

686,000

-46,000

634,000

CONSOLIDATE STATEMENT OF FINANCIAL POSITION
ADIDAS AG (IFRS)
Currency in EUR. All numbers in thousands

12/31/2017

12/31/2016

12/31/2015

Cash And Cash Equivalents

1,598,000

1,510,000

1,365,000

Short Term Investments

208,000

188,000

93,000

Net Receivables

2,555,000

2,485,000

2,312,000

Inventory

3,692,000

3,763,000

3,113,000

Other Current Assets

326,000

624,000

392,000

8,645,000

8,886,000

7,497,000

Long Term Investments

236,000

194,000

150,000

Property Plant and Equipment

2,000,000

1,915,000

1,638,000

Goodwill

1,220,000

1,412,000

1,392,000

Intangible Assets

1,463,000

1,847,000

1,816,000

Other Assets

958,000

922,000

850,000

Deferred Long Term Asset Charges

630,000

732,000

637,000

14,522,000

15,176,000

13,343,000

Accounts Payable

1,975,000

2,496,000

2,024,000

Short/Current Long Term Debt

137,000

636,000

366,000

Other Current Liabilities

2,406,000

1,387,000

1,098,000

Period Ending
Current Assets

Total Current Assets

Total Assets

Current Liabilities

Total Current Liabilities

6,291,000

6,765,000

5,364,000

Long Term Debt

983,000

982,000

1,463,000

Other Liabilities

813,000

970,000

862,000

Minority Interest

-15,000

-17,000

-18,000

Total Liabilities

8,087,000

8,721,000

7,695,000

Common Stock

204,000

201,000

200,000

Retained Earnings

6,327,000

5,521,000

4,874,000

Treasury Stock

-81,000

750,000

592,000

Other Stockholder Equity

-81,000

750,000

592,000

Total Stockholder Equity

6,450,000

6,472,000

5,666,000

Stockholders' Equity

Net Tangible Assets

3,767,000

3,213,000

2,458,000

NIKE, Inc. Consolidated Balance Sheets

NIKE, Inc. Consolidated Statements of Income

ADIDAS AG
1 SHORT TERM SOLVENCY RATIOS
Current Ratio

Quick Ratio

Cash Ratio

𝑐𝑢𝑟𝑟𝑒𝑛𝑡 𝑎𝑠𝑠𝑒𝑡𝑠

8,645,000

𝑐𝑢𝑟𝑟𝑒𝑛𝑡 𝑙𝑖𝑎𝑏𝑖𝑙𝑖𝑡𝑖𝑒𝑠

6291,000

1.374

𝑐𝑎𝑠ℎ+𝑚𝑎𝑟𝑘𝑒𝑡𝑎𝑏𝑙𝑒 𝑠𝑒𝑐𝑢𝑟𝑖𝑡𝑖𝑒𝑠+ 𝑟𝑒𝑐𝑖𝑒𝑣𝑎𝑏𝑙𝑒𝑠

1598,000+208,000+2,555,000

𝑐𝑢𝑟𝑟𝑒𝑛𝑡 𝑙𝑖𝑎𝑏𝑖𝑙𝑖𝑡𝑖𝑒𝑠

6291,000

𝑐𝑎𝑠ℎ

1598,000

𝑐𝑢𝑟𝑟𝑒𝑛𝑡 𝑙𝑖𝑎𝑏𝑖𝑙𝑖𝑡𝑖𝑒𝑠

6291,000

0.6932

0.254

2. OPERATION EFFICIENCY RATIOS
4) Accounts Receivable Ratios

Average collection period

Inventory turnover

𝑛𝑒𝑡 𝑐𝑟𝑒𝑑𝑖𝑡 𝑠𝑎𝑙𝑒𝑠

21,218,000

𝑎𝑣𝑒𝑟𝑎𝑔𝑒 𝑎𝑐𝑐𝑜𝑢𝑛𝑡 𝑟𝑒𝑐𝑒𝑖𝑣𝑎𝑏𝑙𝑒

(2555000+2485000)/2

𝑠𝑎𝑙𝑒𝑠 /365

21218000/365

𝑐𝑜𝑠𝑡 𝑜𝑓 𝑠𝑎𝑙𝑒𝑠

10514000

𝑎𝑣𝑒𝑟𝑎𝑔𝑒 𝑖𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦

(3692000+3763000)/2

Average sales period

8.420

𝑎𝑣𝑒𝑟𝑎𝑔𝑒 𝑎𝑐𝑐𝑜𝑢𝑛𝑡 𝑟𝑒𝑐𝑒𝑖𝑣𝑎𝑏𝑙𝑒𝑠 (2,555,000+2485000)/2

365 𝑑𝑎𝑦𝑠

365

𝑖𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦 𝑡𝑢𝑟𝑛𝑜𝑣𝑒𝑟

2.821

3. LONG TERM SOLVENCY MEASURES.

43.350

2.821

129.402

Debt to asset ratio

𝑡𝑜𝑡𝑎𝑙 𝑙𝑖𝑎𝑏𝑖𝑙𝑖𝑡𝑖𝑒𝑠

8087000

𝑡𝑜𝑡𝑎𝑙 𝑎𝑠𝑠𝑒𝑡𝑠

14522000

Total debt to equity ratio

𝑡𝑜𝑡𝑎𝑙 𝑙𝑖𝑎𝑏𝑖𝑙𝑖𝑡𝑖𝑒𝑠

8087000

𝑡𝑜𝑡𝑎𝑙 𝑠𝑡𝑎𝑘𝑒ℎ𝑜𝑙𝑑𝑒𝑟 𝑠′ 𝑒𝑞𝑢𝑖𝑡𝑦

6450000

Long term debt to equity ratio

Times interest earned

0.557

𝑙𝑜𝑛𝑔 𝑡𝑒𝑟𝑚 𝑙𝑖𝑎𝑏𝑖𝑙𝑖𝑡𝑖𝑒𝑠

1796000

𝑡𝑜𝑡𝑎𝑙 𝑠𝑡𝑜𝑐𝑘ℎ𝑜𝑙𝑑𝑒𝑟𝑠′ 𝑒𝑞𝑢𝑖𝑡𝑦

6450000

𝑖𝑛𝑐𝑜𝑚𝑒 𝑏𝑒𝑓𝑜𝑟𝑒 𝑡𝑎𝑥 𝑎𝑛𝑑 𝑖𝑛𝑡𝑒𝑟𝑒𝑠𝑡

2087000

𝑖𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝑒𝑥𝑝𝑒𝑛𝑠𝑒

−62000

1.254

0.278

-33.661

4. PROFITABILITY RATIOS

Net Profit margin ratio

Gross profit

𝑛𝑒𝑡 𝑖𝑛𝑐𝑜𝑚𝑒

1097000

𝑠𝑎𝑙𝑒𝑠

21218000

𝑠𝑎𝑙𝑒𝑠−𝑐𝑜𝑠𝑡 𝑜𝑓 𝑠𝑎𝑙𝑒𝑠

10,704,000

𝑠𝑎𝑙𝑒𝑠

21,218,000

0.0517

0.5045

Return on equity ratio

Cash turn over

𝑛𝑒𝑡 𝑖𝑛𝑐𝑜𝑚𝑒

1097,000

𝑡𝑜𝑡𝑎𝑙 𝑠𝑡𝑜𝑐𝑘ℎ𝑜𝑙𝑑𝑒𝑟𝑠′ 𝑒𝑞𝑢𝑖𝑡𝑦

6450,000

𝑠𝑎𝑙𝑒𝑠

21218,000

𝑎𝑣𝑒𝑟𝑎𝑔𝑒 𝑐𝑎𝑠ℎ

(1598,000+1510,000)/2

Working capita...


Anonymous
Just what I needed. Studypool is a lifesaver!

Studypool
4.7
Trustpilot
4.5
Sitejabber
4.4

Similar Content

Related Tags