On the following page are the Consolidated Statements of Income and Parent Company Profit and Loss Statement of Vantaa Corporation (Finland) from the companyâs 2009 annual report.
Vantaa Corporation
Consolidated Statements of Income
June 30, 2009
2009 FIM million
Net sales
12,795
Cost of goods sold
(9,178)
Gross profit
3,617
Selling, marketing, and administrative expenses
(1,328)
Other income and expenses, net
204
Operating profit
2,493
Share in results of associated companies
2
Interest and other financial expenses, net
(78)
Profit before extraordinary items and income taxes
2,417
Extraordinary items
-
Profit before income taxes
2,417
Income taxes
(962)
Profit before minority interest
1,455
Minority interests
-
Net profit
1,455
Earnings per share, FIM
15.47
Vantaa Corporation
Parent Company Profit and Loss Statement
June 30, 2009
2009 FIM million
Net sales
20
Cost of goods sold
(29)
Gross margin
(9)
Administrative expenses
(50)
Other income and expenses, net
125
Operating profit
66
Interest and other financial expenses, net
(173)
Loss before contribution, untaxed reserves and income taxes
(107)
Group contributions
470
Decrease in untaxed reserves
-
Increase in accelerated depreciation
(1)
Profit before income taxes
362
Income taxes
(108)
Net profit
254
Compare the net income and other important items in the two financial statements. Does this influence your opinion about the operating performance of the company? In your opinion, which statement is more informative from 1) a user perspective, 2) a management perspective?
On the following page are the Consolidated Statements of Income and Parent Company Profit and Loss Statement of Vantaa Corporation (Finland) from the companyâs 2009 annual report.
Vantaa Corporation Consolidated Statements of Income June 30, 2009 | |
2009 FIM million | |
Net sales | 12,795 |
Cost of goods sold | (9,178) |
Gross profit | 3,617 |
Selling, marketing, and administrative expenses | (1,328) |
Other income and expenses, net | 204 |
Operating profit | 2,493 |
Share in results of associated companies | 2 |
Interest and other financial expenses, net | (78) |
Profit before extraordinary items and income taxes | 2,417 |
Extraordinary items | - |
Profit before income taxes | 2,417 |
Income taxes | (962) |
Profit before minority interest | 1,455 |
Minority interests | - |
Net profit | 1,455 |
Earnings per share, FIM | 15.47 |
Vantaa Corporation Parent Company Profit and Loss Statement June 30, 2009 | |
2009 FIM million | |
Net sales | 20 |
Cost of goods sold | (29) |
Gross margin | (9) |
Administrative expenses | (50) |
Other income and expenses, net | 125 |
Operating profit | 66 |
Interest and other financial expenses, net | (173) |
Loss before contribution, untaxed reserves and income taxes | (107) |
Group contributions | 470 |
Decrease in untaxed reserves | - |
Increase in accelerated depreciation | (1) |
Profit before income taxes | 362 |
Income taxes | (108) |
Net profit | 254 |
Compare the net income and other important items in the two financial statements. Does this influence your opinion about the operating performance of the company? In your opinion, which statement is more informative from 1) a user perspective, 2) a management perspective?
For unlimited access to Homework Help, a Homework+ subscription is required.
Related questions
What are Aetna Inc financial statements, sale profits, cash flow, debt level, liquidity, return on assets, and return on equity?
Income Statement
All numbers in thousands
Revenue | 12/31/2016 | 12/31/2015 | 12/31/2014 |
Total Revenue | 63,155,000 | 60,337,000 | 58,003,000 |
Cost of Revenue | 46,356,000 | 43,833,000 | 42,912,000 |
Gross Profit | 16,799,000 | 16,504,000 | 15,091,000 |
Operating Expenses | |||
Research Development | - | - | - |
Selling General and Administrative | 12,085,000 | 11,644,000 | 10,833,000 |
Non Recurring | - | - | - |
Others | 247,000 | 255,000 | 243,000 |
Total Operating Expenses | - | - | - |
Operating Income or Loss | 4,467,000 | 4,605,000 | 4,015,000 |
Income from Continuing Operations | |||
Total Other Income/Expenses Net | 128,000 | 128,000 | -181,000 |
Earnings Before Interest and Taxes | 4,595,000 | 4,605,000 | 3,834,000 |
Interest Expense | 604,000 | 369,000 | 334,000 |
Income Before Tax | 3,991,000 | 4,236,000 | 3,500,000 |
Income Tax Expense | 1,735,000 | 1,841,000 | 1,455,000 |
Minority Interest | 62,000 | 65,000 | 69,200 |
Net Income From Continuing Ops | 2,256,000 | 2,395,000 | 2,045,000 |
Non-recurring Events | |||
Discontinued Operations | - | - | - |
Extraordinary Items | - | - | - |
Effect Of Accounting Changes | - | - | - |
Other Items | - | - | - |
Net Income | |||
Net Income | 2,271,000 | 2,390,000 | 2,041,000 |
Preferred Stock And Other Adjustments | - | - | - |
Net Income Applicable To Common Shares | 2,271,000 | 2,390,000 | 2,041,000 |
Please analyze the future of IBM with a company that does not have solid financials, such as Tesla. Qualitative measures will be required. What are tthe likelihoods of success and how could that be determined (for Tesla) if current numbers do not provide promise. Tesla is breaking into an emerging market of hybrid vehicle technology, and though the technology has not fully evovled, will it? How do Telsa's finaincial compare to IBM as they compare to success or failre?
Thank you
TESLA INC (TSLA) CashFlowFlag INCOME STATEMENT | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Revenue | 4046 | 7000 |
Cost of revenue | 3123 | 5401 |
Gross profit | 924 | 1599 |
Operating expenses | ||
Research and development | 718 | 834 |
Sales, General and administrative | 922 | 1432 |
Total operating expenses | 1640 | 2267 |
Operating income | -717 | -667 |
Interest Expense | 119 | 199 |
Other income (expense) | -40 | 120 |
Income before taxes | -876 | -746 |
Provision for income taxes | 13 | 27 |
Net income from continuing operations | -889 | -773 |
Other | 98 | |
Net income | -889 | -675 |
Net income available to common shareholders | -889 | -675 |
Earnings per share | ||
Basic | -6.93 | -4.68 |
Diluted | -6.93 | -4.68 |
Weighted average shares outstanding | ||
Basic | 128 | 144 |
Diluted | 128 | 144 |
EBITDA | -334 | 400 |
TESLA INC (TSLA) Statement of CASH FLOW | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Cash Flows From Operating Activities | ||
Net income | -889 | -773 |
Depreciation & amortization | 423 | 947 |
Amortization of debt discount/premium and issuance costs | 72 | 87 |
Stock based compensation | 198 | 334 |
Accounts receivable | 46 | -217 |
Inventory | -1574 | -2466 |
Prepaid expenses | -30 | 57 |
Accounts payable | ||
Accrued liabilities | ||
Other working capital | 1064 | 1932 |
Other non-cash items | 165 | -26 |
Net cash provided by operating activities | -524 | -124 |
Cash Flows From Investing Activities | ||
Investments in property, plant, and equipment | -1635 | -1440 |
Acquisitions, net | -12 | 214 |
Purchases of investments | ||
Sales/Maturities of investments | 17 | |
Other investing activities | -26 | -206 |
Net cash used for investing activities | -1674 | -1416 |
Cash Flows From Financing Activities | ||
Debt issued | 319 | 2853 |
Debt repayment | -204 | -1904 |
Warrant issued | ||
Common stock issued | 750 | 1702 |
Other financing activities | 658 | 1094 |
Net cash provided by (used for) financing activities | 1524 | 3744 |
Effect of exchange rate changes | -34 | -7 |
Net change in cash | -709 | 2196 |
Cash at beginning of period | 1906 | 1197 |
Cash at end of period | 1197 | 3393 |
Free Cash Flow | ||
Operating cash flow | -524 | -124 |
Capital expenditure | -1635 | -1440 |
Free cash flow | -2159 | -1564 |
TESLA INC (TSLA) CashFlowFlag BALANCE SHEET | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Assets | ||
Current assets | ||
Cash | ||
Cash and cash equivalents | 1197 | 3393 |
Total cash | 1197 | 3393 |
Receivables | 169 | 499 |
Inventories | 1278 | 2067 |
Prepaid expenses | 125 | 194 |
Other current assets | 23 | 106 |
Total current assets | 2792 | 6260 |
Non-current assets | ||
Property, plant and equipment | ||
Gross property, plant and equipment | 5766 | 12920 |
Accumulated Depreciation | -571 | -1018 |
Net property, plant and equipment | 5195 | 15037 |
Intangible assets | 376 | |
Other long-term assets | 106 | 991 |
Total non-current assets | 5301 | 16404 |
Total assets | 8092 | 22664 |
Liabilities and stockholders' equity | ||
Liabilities | ||
Current liabilities | ||
Short-term debt | 1150 | |
Capital leases | 633 | |
Accounts payable | 916 | 1860 |
Taxes payable | 101 | 153 |
Accrued liabilities | 322 | 1005 |
Deferred revenues | 707 | 1427 |
Other current liabilities | 137 | 232 |
Total current liabilities | 2816 | 5827 |
Non-current liabilities | ||
Long-term debt | 2082 | 118 |
Capital leases | ||
Deferred taxes liabilities | ||
Accrued liabilities | 150 | |
Deferred revenues | 446 | 852 |
Minority interest | 785 | |
Other long-term liabilities | 1659 | 10179 |
Total non-current liabilities | 4187 | 12084 |
Total liabilities | 7004 | 17911 |
Stockholders' equity | ||
Common stock | 0 | 0 |
Additional paid-in capital | 3415 | 7774 |
Retained earnings | -2322 | -2997 |
Accumulated other comprehensive income | -4 | -24 |
Total stockholders' equity | 1089 | 4753 |
Total liabilities and stockholders' equity | 8092 | 22664 |
INTERNATIONAL BUSINESS MACHINES CORP (IBM) CashFlowFlag INCOME STATEMENT | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Revenue | 81741 | 79919 |
Cost of revenue | 41057 | 41625 |
Gross profit | 40684 | 38294 |
Operating expenses | ||
Research and development | 4565 | 4120 |
Sales, General and administrative | 19894 | 20479 |
Other operating expenses | 535 | 590 |
Total operating expenses | 24994 | 25189 |
Operating income | 15690 | 13105 |
Interest Expense | 468 | 630 |
Other income (expense) | 723 | -145 |
Income before taxes | 15945 | 12330 |
Provision for income taxes | 2581 | 449 |
Net income from continuing operations | 13364 | 11881 |
Net income from discontinuing ops | -174 | -9 |
Net income | 13190 | 11872 |
Net income available to common shareholders | 13190 | 11872 |
Earnings per share | ||
Basic | 13.48 | 12.43 |
Diluted | 13.42 | 12.38 |
Weighted average shares outstanding | ||
Basic | 979 | 955 |
Diluted | 983 | 959 |
EBITDA | 20268 | 17341 |
INTERNATIONAL BUSINESS MACHINES CORP (IBM) Statement of CASH FLOW | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Cash Flows From Operating Activities | ||
Net income | 13190 | 11872 |
Depreciation & amortization | 3855 | 4381 |
Deferred income taxes | 1387 | -1132 |
Stock based compensation | 468 | 544 |
Inventory | 133 | -14 |
Accounts payable | 81 | 197 |
Accrued liabilities | ||
Other working capital | -2658 | 1048 |
Other non-cash items | 552 | 62 |
Net cash provided by operating activities | 17008 | 16958 |
Cash Flows From Investing Activities | ||
Investments in property, plant, and equipment | -3579 | -3567 |
Property, plant, and equipment reductions | 370 | 424 |
Acquisitions, net | -3750 | -6133 |
Purchases of investments | -3073 | -5917 |
Sales/Maturities of investments | 2842 | 5692 |
Purchases of intangibles | -572 | -583 |
Other investing activities | -397 | -892 |
Net cash used for investing activities | -8159 | -10976 |
Cash Flows From Financing Activities | ||
Debt issued | 5540 | 9132 |
Debt repayment | -5622 | -6395 |
Common stock issued | 322 | 204 |
Common stock repurchased | -4609 | -3502 |
Dividend paid | -4897 | -5256 |
Other financing activities | 100 | 26 |
Net cash provided by (used for) financing activities | -9166 | -5791 |
Effect of exchange rate changes | ||
Net change in cash | -317 | 191 |
Cash at beginning of period | 8476 | 7686 |
Cash at end of period | 8159 | 7877 |
Free Cash Flow | ||
Operating cash flow | 17008 | 16958 |
Capital expenditure | -4151 | -4150 |
Free cash flow | 12857 | 12808 |
INTERNATIONAL BUSINESS MACHINES CORP (IBM) CashFlowFlag BALANCE SHEET | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Assets | ||
Current assets | ||
Cash | ||
Cash and cash equivalents | 7686 | 7826 |
Short-term investments | 508 | 701 |
Total cash | 8194 | 8527 |
Receivables | 1201 | 1057 |
Inventories | 1551 | 1553 |
Deferred income taxes | ||
Prepaid expenses | 4205 | 4564 |
Other current assets | 27353 | 28187 |
Total current assets | 42504 | 43888 |
Non-current assets | ||
Property, plant and equipment | ||
Gross property, plant and equipment | 29341 | 60267 |
Accumulated Depreciation | -18616 | -38606 |
Net property, plant and equipment | 10725 | 21661 |
Equity and other investments | 5187 | 4585 |
Goodwill | 32021 | 36199 |
Intangible assets | 3486 | 4689 |
Deferred income taxes | 4822 | 5224 |
Prepaid pension benefit | ||
Other long-term assets | 11747 | 12055 |
Total non-current assets | 67988 | 84413 |
Total assets | 110492 | 128301 |
Liabilities and stockholders' equity | ||
Liabilities | ||
Current liabilities | ||
Short-term debt | 6461 | 7513 |
Accounts payable | 6028 | 6209 |
Taxes payable | 2847 | 3235 |
Accrued liabilities | 7913 | 8282 |
Deferred revenues | 11021 | 11035 |
Other current liabilities | -1 | 1 |
Total current liabilities | 34269 | 36275 |
Non-current liabilities | ||
Long-term debt | 33428 | 34655 |
Deferred taxes liabilities | ||
Accrued liabilities | ||
Deferred revenues | 3771 | 3600 |
Pensions and other benefits | 16504 | 17070 |
Minority interest | 162 | 146 |
Other long-term liabilities | 8099 | 7478 |
Total non-current liabilities | 61964 | 62949 |
Total liabilities | 96233 | 99224 |
Stockholders' equity | ||
Common stock | 53262 | 53935 |
Retained earnings | 146124 | 152759 |
Treasury stock | -155518 | -159050 |
Accumulated other comprehensive income | -29606 | -29398 |
Total stockholders' equity | 14262 | 18246 |
Total liabilities and stockholders' equity | 110495 | 117470 |
LULULEMON: Need the Step-by-step solutions and observations to the following ratios. Financial sheets are copied belowed.
-Receivables Turnover
-Total Asset Turnover
-Fixed Asset Turnover
- Gross profit margin
-Operating Profit margin
-Net profit margin
- Return on total assets
- return on equity
-basic earning power
- Deb/net worth ratio
- debt ratio
- DuPont System
-Times-interest-earned
Financial Statements:
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Jan. 29, 2017 | Jan. 31, 2016 |
Current assets | ||
Cash and cash equivalents | $ 734,846 | $ 501,482 |
Accounts receivable | 9,200 | 13,108 |
Inventories | 298,432 | 284,009 |
Prepaid and receivable income taxes | 81,190 | 91,453 |
Other prepaid expenses and other current assets | 39,069 | 26,987 |
Total current assets | 1,162,737 | 917,039 |
Property and equipment, net | 423,499 | 349,605 |
Goodwill and intangible assets, net | 24,557 | 24,777 |
Deferred income tax assets | 26,256 | 11,802 |
Other non-current assets | 20,492 | 10,854 |
Total assets | 1,657,541 | 1,314,077 |
Current liabilities | ||
Accounts payable | 24,846 | 10,381 |
Accrued inventory liabilities | 8,601 | 25,451 |
Accrued compensation and related expenses | 55,238 | 43,524 |
Income taxes payable | 30,290 | 37,736 |
Unredeemed gift card liability | 70,454 | 57,736 |
Other accrued liabilities | 52,020 | 50,676 |
Total current liabilities | 241,449 | 225,504 |
Deferred income tax liabilities | 7,262 | 10,759 |
Other non-current liabilities | 48,857 | 50,332 |
Total liabilities | 297,568 | 286,595 |
Stockholders' equity | ||
Undesignated preferred stock, $0.01 par value: 5,000 shares authorized; none issued and outstanding | 0 | 0 |
Exchangeable stock, no par value: 60,000 shares authorized; 9,781 and 9,804 issued and outstanding | 0 | 0 |
Special voting stock, $0.000005 par value: 60,000 shares authorized; 9,781 and 9,804 issued and outstanding | 0 | 0 |
Common stock, $0.005 par value: 400,000 shares authorized; 127,304 and 127,482 issued and outstanding | 637 | 637 |
Additional paid-in capital | 266,622 | 245,533 |
Retained earnings | 1,294,214 | 1,019,515 |
Accumulated other comprehensive loss | (201,500) | (238,203) |
Total stockholders' equity | 1,359,973 | 1,027,482 |
Total liabilities and stockholders' equity | $ 1,657,541 | $ 1,314,077 |
Income statement:
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Jan. 29, 2017 | Oct. 30, 2016 | Jul. 31, 2016 | May 01, 2016 | Jan. 31, 2016 | Nov. 01, 2015 | Aug. 02, 2015 | May 03, 2015 | Jan. 29, 2017 | Jan. 31, 2016 | Feb. 01, 2015 | |
Income Statement [Abstract] | |||||||||||
Net revenue | $ 789,940 | $ 544,416 | $ 514,520 | $ 495,516 | $ 704,276 | $ 479,693 | $ 453,010 | $ 423,544 | $ 2,344,392 | $ 2,060,523 | $ 1,797,213 |
Cost of goods sold | 362,041 | 265,990 | 260,359 | 256,385 | 349,809 | 254,896 | 240,985 | 217,667 | 1,144,775 | 1,063,357 | 883,033 |
Gross profit | 427,899 | 278,426 | 254,161 | 239,131 | 354,467 | 224,797 | 212,025 | 205,877 | 1,199,617 | 997,166 | 914,180 |
Selling, general and administrative expenses | 231,270 | 185,451 | 180,202 | 181,542 | 188,184 | 156,619 | 145,446 | 137,841 | 778,465 | 628,090 | 538,147 |
Income from operations | 196,629 | 92,975 | 73,959 | 57,589 | 166,283 | 68,178 | 66,579 | 68,036 | 421,152 | 369,076 | 376,033 |
Other income (expense), net | 857 | 628 | 578 | (486) | 938 | (2,890) | 842 | 529 | 1,577 | (581) | 7,102 |
Income before income tax expense | 197,486 | 93,603 | 74,537 | 57,103 | 167,221 | 65,288 | 67,421 | 68,565 | 422,729 | 368,495 | 383,135 |
Income tax expense | 61,351 | 25,318 | 20,912 | 11,767 | 49,805 | 12,135 | 19,753 | 20,755 | 119,348 | 102,448 | 144,102 |
Net income | 136,135 | 68,285 | 53,625 | 45,336 | 117,416 | 53,153 | 47,668 | 47,810 | 303,381 | 266,047 | 239,033 |
Other comprehensive income (loss): | |||||||||||
Foreign currency translation adjustment | 15,941 | (24,748) | (28,052) | 73,562 | (47,369) | (665) | (39,368) | 22,606 | 36,703 | (64,796) | (105,339) |
Comprehensive income | $ 152,076 | $ 43,537 | $ 25,573 | $ 118,898 | $ 70,047 | $ 52,488 | $ 8,300 | $ 70,416 | $ 340,084 | $ 201,251 | $ 133,694 |
Basic earnings per share (in dollars per share) | $ 0.99 | $ 0.50 | $ 0.39 | $ 0.33 | $ 0.85 | $ 0.38 | $ 0.34 | $ 0.34 | $ 2.21 | $ 1.90 | $ 1.66 |
Diluted earnings per share (in dollars per share) | $ 0.99 | $ 0.50 | $ 0.39 | $ 0.33 | $ 0.85 | $ 0.38 | $ 0.34 | $ 0.34 | $ 2.21 | $ 1.89 | $ 1.66 |
Basic weighted-average number of shares outstanding (in shares) | 137,086 | 140,365 | 143,935 | ||||||||
Diluted weighted-average number of shares outstanding (in shares) | 137,302 | 140,610 | 144,298 |
Cash Flow Sheet:
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 12 Months Ended | ||
Jan. 29, 2017 | Jan. 31, 2016 | Feb. 01, 2015 | |
Cash flows from operating activities | |||
Net income | $ 303,381 | $ 266,047 | $ 239,033 |
Items not affecting cash | |||
Depreciation and amortization | 87,697 | 73,383 | 58,364 |
Stock-based compensation expense | 16,822 | 10,356 | 8,269 |
Derecognition of unredeemed gift card liability | (4,548) | (3,647) | (1,468) |
Deferred income taxes | (17,563) | 11,142 | 2,087 |
Tax benefits from stock-based compensation | (1,273) | 1,202 | (413) |
Changes in operating assets and liabilities | |||
Inventories | (5,403) | (83,286) | (26,806) |
Prepaid and receivable income taxes | 11,537 | (52,110) | (15,234) |
Other prepaid expenses and other current assets | (6,730) | (3,816) | (6,444) |
Accounts payable | 14,080 | 1,247 | (2,198) |
Accrued inventory liabilities | (18,900) | 5,198 | 8,276 |
Accrued compensation and related expenses | 9,943 | 14,937 | 11,561 |
Income taxes payable | (10,020) | 19,470 | 19,304 |
Unredeemed gift card liability | 16,010 | 16,574 | 11,326 |
Other accrued liabilities | 467 | 19,563 | 3,788 |
Other non-current assets and liabilities | (10,381) | 2,480 | 5,004 |
Net cash provided by operating activities | 385,119 | 298,740 | 314,449 |
Cash flows from investing activities | |||
Purchase of property and equipment | (149,511) | (143,487) | (119,733) |
Net cash used in investing activities | (149,511) | (143,487) | (119,733) |
Cash flows from financing activities | |||
Proceeds from settlement of stock-based compensation | 6,907 | 4,704 | 2,913 |
Tax benefits from stock-based compensation | 1,273 | (1,202) | 413 |
Taxes paid related to net share settlement of stock-based compensation | (3,268) | (2,857) | (4,972) |
Repurchase of common stock | (29,327) | (274,193) | (147,431) |
Registration fees associated with prospectus supplement | 0 | (145) | 0 |
Deferred debt financing costs | (923) | 0 | 0 |
Net cash used in financing activities | (25,338) | (273,693) | (149,077) |
Effect of exchange rate changes on cash | 23,094 | (44,557) | (79,809) |
Increase (decrease) in cash and cash equivalents | 233,364 | (162,997) | (34,170) |
Cash and cash equivalents, beginning of period | 501,482 | 664,479 | 698,649 |
Cash and cash equivalents, end of period | $ 734,846 | $ 501,482 | $ 664,479 |