Chapter Two FM I-1
Chapter Two FM I-1
IFRS -BASED
FINANCIAL
STATEMENT ANALYSIS
Purposes of financial analysis
2006 2005
Net sales……………………………………………………. 120,000 110,00
Cost of goods sold…………………………………….. 90,000 0
Gross profit……………………………………………….. 30,000 83,000
Operating expenses 27,000
Selling………………………………………………………. 5,000
General and administrative……………………… 8,000 4,800
Depreciation………………………………………………… 1,100 7,600
Lease payments…………………………………………. 1,650 800
Total operating expenses…………………………… 15,750 1,600
Earnings before interest and taxes (EBIT)…… 14,250 14,800
Interest expenses 12,200
Interest on bank notes…………………………….. (550)
Interest on other debt…………………………… (3,600) (700)
Earnings before taxes………………………………. 10,100 (3,960)
Taxes (34%)…………………………………………. 3,434 7,450
Net Income…………………………………………………. 6,666 2,560
4,975
EMC manufacturing company
Statement of retained Earnings
December 31, 2005 and 2006(In thousands of dollars)
2006
owners.
A large creditor’s claim to the assets of the firm.
Total Assets
Example; ROI (ROA) for EMC 2006 = Net income = 6,666 = 8.13%
Total Assets 82,00 0