McDonald s Corporation NYSE: MCD
|
|
- Tobias Marshall
- 8 years ago
- Views:
Transcription
1 Student Investment Fund Stock Report McDonald s Corporation Analysts: Heather Gelsinger, Dentin Chapman, Brandon Holle, David Packard Recommendation: Long Term Buy Market Cap: $7. billion Current Price: $6.01 Sector: Consumer Discretionary Dividend Yield: 3.17% 12 month target price: $7.73 Sub Sector: Fast Food Restaurant P/E Ratio: 1.2 Beta: 0.6 HIGHLIGHTS MCD is a consistent value creator, as shown by its ability to deliver year-over-year increasing NOPAT and FCF without growing its stock price above fundamentals. MCD penetrated the coffee industry with the introduction of the McCafé in 200. MCD s lower cost, premium coffee competes with Starbucks and is projected to generate $1 billion in total net sales each year. MCD has an established and expanding presence in high growth, emerging markets. BUSINESS SUMMARY MCD is currently recognized as the world s largest revenuegenerating fast food restaurant, earning over $22 billion in sales during Compared to its major competitors, MCD leads the industry with 7% market share. Also in 2009, MCD earned almost 6% of its total sales in international markets. Operating 32,00 locations in 117 countries allows MCD to leverage brand equity with population growth to increase revenues worldwide. INVESTMENT THESIS Concerns of a sluggish economy in 20 led us to MCD the Student Investment Fund favors large-cap, low beta, defensive stocks that pay above-average dividends. MCD has superior financial stability and has provided shareholders with substantial return on investment including a current dividend yield of 3.17%, the highest in their industry. MCD vigorously grows its fundamental value drivers (Dividends, NOPAT and Free Cash Flow) year-over-year. During the past years of economic decline and uncertainty, MCD's stock price has appreciated %. Consumer Discretionary is the top performing sector since the end of January, outperforming the S&P 00 by roughly % -YEAR RETURNS
2 Macroeconomic Thesis Plan to Win Consumer spending remains weak, unemployment is hovering around %, and real disposable income is decreasing. MCD excels under these conditions by providing high value at a low cost to consumers. In addition, the company's Plan to Win initiatives have positioned it for further increases in market share when the economy improves. MCD is deploying a multi billion dollar reimaging budget featuring menu innovations, space redesign and service enhancements to further upgrade its exemplary global brand. This year, MCD plans to spend $1.2 billion solely on reimaging. Moreover, MCD plans to reimage over % of its locations by the end of MCD has increased menu innovation by adding a premium coffee line, the McCafé, and by catering to consumers who prefer healthier options such as salads, yogurt parfaits and chicken products. MCD has increased service enhancement by offering free WiFi, offering food delivery at certain locations, and staying open 2 hours a day in others. These initiatives have already contributed to year over year revenue growth of.% and global same store sales growth of.2%, and are expected to fuel above average growth for a considerable period of time. International Exposure MCD has diversified its locations by operating over 32,00 restaurants in 117 countries, which decreases the company s exposure to the intensely competitive fast food industry in the United States. Also, MCD serves an average of 60 million consumers each day. This per day figure has increased by $1 million (30%) since 2001 and $2 million over the past year.
3 MCD currently divides its revenues into four segments: the United States, Europe, the APMEA (Asia, Pacific, Middle East, and Africa segment), and other countries (i.e. Canada and Latin America and corporate sales). Almost 6% of MCD sales are derived internationally. MCD focuses both on penetrating emerging markets and expanding in developed markets Sales By Segment The graph to the right shows MCD s established presence in both developed and fast growing emerging markets along with the population growth rates.. The blue shaded zones represent MCD's concerted effort to enter emerging markets, where population is growing faster relative to developed markets. MCD expects to build 1,000 restaurants among all of its regional segments during 20. This strategic move will increase revenue by approximately 2%. We view MCD's efforts to exploit opportunities in these particular markets as a strong positive catalyst, as these areas provide the largest international growth opportunities. Additionally, when an emerging market begins to industrialize, consumers begin to mirror Westerners: they want to purchase Western style products in general, and specifically consume more animal protein. These demographics will benefit MCD and its shareholders as it continues to expand its international presence.
4 Industry Presence Invading Starbucks Territory MCD introduced the McCafé in 200 and increased its premium coffee product line to include frappes, iced coffees, mochas, and lattes in Offering premium coffee products for an average of $2 cheaper is advantageous for MCD they can more easily serve a price sensitive consumer who is focused on value. Additionally, Starbucks currently operates in only 0 countries, compared to MCD's operations in 117 countries. Not only does MCD have an advantage over Starbucks through its appeal to price sensitive consumers, but Starbucks does not compete with MCD in 67 countries. Superior Market Share The fast food industry generated about $160 billion dollars in revenue in When comparing MCD to its main fast food competitors YUM, WEN and BKC, MCD holds a dominant 7% market share Market Share
5 Revenue (millions) Profit Margin Dividend Yield ROIC MCD $22,7 20% 3.2% 22% BKC $2,37 % 1.2% 2% YUM $,36 % 2.0% 33% WEN $3,1 0% 1.2% 1% SBUX $9,77 % 0.0% 12% Within the fast food industry, MCD has the highest revenue, more than doubling the total of its closest competitor (YUM). In addition, MCD s lean cost structure allows for the highest profit margin in the industry. This profit margin allows the company to return more value to its shareholders through dividends, producing the highest dividend yield in the industry and a competitive ROIC. Because MCD has a much larger capital investment than its competitors, earning 22% ROIC on that larger capital base allows them to earn higher economic profits than competitors with higher ROIC but much lower capital investments.
6 Model Assumptions Our valuation analysis for MCD was conducted using conservative modeling assumptions. Our discounted cash flow model estimates MCD s intrinsic value at $7.73 per share for 20, indicating MCD is currently undervalued, even in light of these conservative expectations for its future revenue growth and cost structure. Income Statement Inputs Revenue Growth: Despite having a solid five year historical growth rate of.%, MCD faced revenue growth of 3.3% during In 2009, MCD saw the adverse affects of a weak consumer spending environment, which was exacerbated by lower disposable income during the recession. o Historical Revenue Growth o Forecasted Revenue Growth Cost of Goods Sold: MCD s historical average COGS/Sales expense was 6.9%. For our forecast, we decreased COGS/Sales to 61.0%, which was more in line with 200 and 2009 COGS/Sales of 63.3% and 61.3% respectively. Selling, General & Administrative Expenses: MCD s historical average SG&A/Sales expense was.%. For our forecast, we decreased SG&A/Sales to.0%, which was more in line with 200 and 2009 SG&A/Sales of.0% and 9.% respectively. Share Growth: In September 2007, MCD announced its plan for a $ billion share repurchasing program with no specific expiration date. Therefore, we continued MCD s share growth at 3.0% throughout our forecast which was in line with MCD s five year historical average share growth of 3.%. Diluted Share Growth: As with share growth, we decreased MCD s diluted share growth at the same rate of 3.0% which was in line with MCD s five year historical growth rate of 3.%. Dividend Growth: MCD has a forecasted dividend yield of 3.17%. Our valuation model grows the dividend payments appropriately to maintain a 3.17% dividend yield throughout the forecast period.
7 Balance Sheet Inputs: Cash: MCD s five year historical average Cash/Sales of 11.6% has been on a downtrend over the past three years. In 2007, 200 and 2009 MCD had Cash/Sales of.7%,.%, and 7.9% respectively. Our forecast repeats the current trend with forecasted Cash/Sales of.%. Weighted Average Cost of Capital Assumptions: A WACC of 7.1% was calculated using Short term debt cost of 1.% Long term debt cost of 6.% Cost of Equity: Cost of Equity of 7.0% was calculated using the following inputs o Risk free rate of.2% o Market risk premium of.00% o Beta of 0.6: Conducting a regression analysis of MCD s historical returns compared to the market since 200 yielded a beta of 0.3. To maintain conservatism in our model and allow for reversion to the mean, we increased the beta estimate to 0.6. Long term Horizon Value Growth Rate We applied a long term horizon growth rate of 3% for MCD to maintain a conservative outlook for the company s long term prospects. A long term horizon growth rate of 3% fits with the outlook for US GDP growth.
8 Financial Analysis In the pursuit of a lean cost structure, MCD has franchised 0% of its restaurants (the remaining 20% are operated by the MCD Corporation). This is illustrated through high profitability, strong value creation, and a wide ROIC to WACC spread. ROA and ROE Historical Average Forecasted Average ROA 11.3% 13.1% ROE 23.1% 23.% MCD maintains stable level of returns on assets and equity throughout the forecast. The forecasted ROA average is below the 200 and 2009 ROA values of 1.2% and 1.1% respectively. The forecasted ROE is well below MCD s 200 and 2009 return on equity of 32.2% and 32.% respectively. The reason for the forecasted downtrend in ROE is that the company generates excessive amounts of cash and uses it to pay down long term debt in the forecast. This decreases the equity multiplier throughout the duration of the forecast EPS and DPS growth Historical Average Forecasted Average EPS 1.27% 7.3% DPS 2.07% 6.31% MCD has paid a dividend for 3 consecutive years, increasing it every year to its current value of $0. per quarter ($2.20/yr). Even when compressed to lower rates for the forecast, MCD manages to grow both earnings per share and dividends per share at sustainable levels through 2019.
9 Value Creation Metrics NOPAT and Free Cash Flow (millions) Historical Average Forecasted Average NOPAT $3,2 $,60 FCF $3,920 $,309 Over the past five years, MCD has generated large positive free cash flow. Our forecast has MCD s free cash flow growing at an average annual growth rate of.2%. Historically, MCD has grown its NOPAT at an average rate of 11.33%. Following a slight reduction in NOPAT in 20, we forecast NOPAT to grow at an average yearly growth rate of 3.9%. Economic Value Added In 2009, MCD s EVA was $3.2. Our forecast tightens EVA to $2.0 billion and $2.91 billion in 20 and 2011, respectively. This decrease is due to our conservative modeling assumptions. Market Value Added In 2009, MCD s MVA was $76. billion. For 20, this metric grew to $79.16 billion. MCD s MVA is projected to continue its growth at a yearly rate of 2.% through 2019.
10 Value Spread: ROIC to WACC ROIC Historical average return on invested capital was 16.% for MCD. In 2009, MCD generated their highest return on capital at 21.%. For the forecast, ROIC was squeezed to an average 19.% through WACC Weighted average cost of capital was calculated at 7.1%. As described above, the risk free rate, beta, and market risk premium were increased to maintain conservatism. Value Spread (ROIC to WACC) MCD s historical average value spread was 9.3%. In 2009, MCD value spread was at its peak of 1.7%. MCD forecasted value spread averages 12.3%. Even with a conservative valuation model, MCD displays considerable potential to further increase its value creation beyond our forecasted ROIC WACC spread measure.
11 Financial Stability Altman Z Score Test for Bankruptcy Historically, MCD scored an average of.20, which is well above the safe zone. MCD also scored in the same zone for the forecast with an average Altman Z Score of Piotroski s Financial Fitness Scorecard Historically, MCD scored an average of 9 out of 11. MCD s average score for the forecasted years was also 9 out of 11, which suggests continued financial stability through Other Analyst Recommendations Both Argus and Ned Davis recommend MCD as a Long Term Buy while Standard and Poor s recommends a hold with a three star rating (out of five). Argus Ned Davis Standard and Poor s Long term Buy Long term Buy 3 star rating
12 Recommendation Summary Due to MCD s strong dividend, stable balance sheet, and consistent ability to create shareholder value, we rate MCD as an attractive buy and hold stock for the Student Investment Fund. The purchase of MCD stock would ensure a 3.17% dividend yield for the Student Investment Fund. MCD is in the process of implementing its Plan to Win, which will focus on upgrading the current brand through reimaging, menu innovation, and service enhancement. MCD has plans to reimage 2,000 locations, 1,000 in Europe, 600 in APMEA and 00 in the U.S. in 20. MCD also has plans to open more than 1,000 new restaurants in 20, adding almost 2% to top line revenue. MCD offers a low correlation coefficient to the stocks held in the fund. Excluding the VTI, MCD does not have a correlation coefficient over.9 with any stock held in the fund. MCD stock has returned over % to shareholders in the past years. With a continued ability to grow their net operating profit after tax and free cash flow on a year by year basis, MCD market price has never been able to catch up to the intrinsic value of the firm. Our forecast represents MCD performance in a less than ideal environment. MCD should meet and likely surpass our conservative modeling assumptions making our discounted cash flow price a conservative estimate.
13 MCD Financial Analysis, Page 1 of A B C D E F G H I J K L M N Forecasted income statement items are based on years of historical average ratios unless a value is entered in the Enter Firm Ticker MCD manual cell, in which case the manual entry overrides the historical average. The idea is to consider whether the historical average is truly representative of what the firm can achieve in the future. Enter first financial statement year in cell B Average Manual Total revenue 19,117 20,9 22,77 23,22 22,7 Revenue Growth 9.3% 9.1% 3.2% -3.3%.% Cost of goods sold 12,90 13,963 1,1 1,3 13,93 COGS % of Sales 67.7% 66.% 6.3% 63.3% 61.3% 6.9% 61.0% Gross profit 6,177 6,932 7,90,639,792 SG&A expense 2,11 2,296 2,367 2,36 2,23 SG&A % of Sales 11.1% 11.0%.%.0% 9.%.%.0% Research & Development R&D % of Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Depreciation/Amortization D&A % of Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Interest expense (income), operating Inc. Exp. Oper. 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Non-recurring expenses ,77 (9) (116) Exp. Non-rec 0.7% 1.3% 7.% -0.2% -0.% 1.% Other operating expenses Other exp. 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Operating Income 3,9,33 3,79 6,3 6,1 Interest income (expense), non-operating Int. inc. non-oper. 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Gain (loss) on sale of assets Gain (loss) asset sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Other income, net 32 (29) (20) (12) (27) Other income, net 0.2% -0.1% -0.1% -0.1% -0.1% 0.0% Income before tax 3,660,1 3,72 6,1 6,7 Income tax 1,02 1,2 1,237 1, 1,936 Tax rate 29.6% 31.0% 3.6% 30.0% 29.% 31.0% Income after tax 2,7 2,66 2,33,313,1 Minority interest Minority interest 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Equity in affiliates Equity in affiliates 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% U.S. GAAP adjustment U.S. GAAP adjust. 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Net income before extraordinary items 2,7 2,66 2,33,313,1 Extraordinary items, total Extrordinary items Net income 2,602 3, 2,39,313,1 Total adjustments to net income Adjustments to NI Basic weighted average shares 1,260 1,23 1,1 1,127 1,092 Share growth -2.1% -3.7% -.2% -3.1% -3.% -3.0% Basic EPS excluding extraordinary items Basic EPS including extraordinary items Diluted weighted average shares 1,27 1,22 1,212 1,16 1,7 Diluted share growth -1.% -3.2% -.% -3.% -3.% -3.0% Diluted EPS excluding extraordinary items Diluted EPS including extraordinary items Dividends per share -- common stock Gross dividends -- common stock 2 1,217 1,766 1,23 2,236 Dividend growth.%.1% 3.3% 22.6% 27.6% Retained earnings 1,760 2, ,90 2,316 Data Source: Thomson/Reuters values in millions Historical Income Statements Forecasting Percentages
14 MCD Financial Analysis, Page 2 of O P Q R S T U V W X Y Z Dividend Growth (Yield 3.17%) 31.% 3.29%.2% 2.1%.2% 3.02% 2.06% 3.29%.% 3.9% Year-by-year revenue growth 3.0%.00%.0% 6.00%.00%.00%.0%.00% 3.0% 3.00% Forecasted Income Statements -- Years year 20E 2011E 2012E 2013E 201E 201E 2016E 2017E 201E 2019E Total revenue 23,1 2,2 2, 27,119 2,7 29,99 31,2 32,9 33,631 3,60 Cost of goods sold 1,360 1,93 1,606 16,3 17,370 1,23 19,09 19,21 20,1 21,131 Gross profit 9,11 9, 9,97,76 11, 11,661 12,1 12,673 13,116 13, SG&A expense 2,3 2, 2, 2,712 2, 2,990 3,12 3,29 3,363 3,6 Research & Development Depreciation/Amortization Interest expense (income), operating Non-recurring expenses Other operating expenses Operating Income 6,399 6,6 6,9 7,372 7,71,12,93,33 9,12 9,16 Interest income (expense), non-operating (61) (607) (607) (62) (62) (620) (9) (62) (16) (6) Gain (loss) on sale of assets Other income, net (11) (11) (11) (12) (13) (13) (1) (1) (1) (1) Income before tax,77 6,037 6,336 6,736 7,3 7,9 7,1,27,611,9 Income tax 1,790 1,72 1,96 2,0 2,202 2,323 2,3 2,60 2,670 2,773 Income after tax 3,9,166,372,67,901,171,3,697,92 6,172 Minority interest Equity in affiliates U.S. GAAP adjustment Net income before extraordinary items 3,9,166,372,67,901,171,3,697,92 6,172 Extraordinary items, total Net income 3,9,166,372,67,901,171,3,697,92 6,172 Total adjustments to net income Basic weighted average shares 1,09 1, Basic EPS excluding extraordinary items Basic EPS including extraordinary items Diluted weighted average shares 1,07 1,02 1, Diluted EPS excluding extraordinary items Diluted EPS including extraordinary items Dividends per share -- common stock Gross dividends -- common stock 2,939 3,03 3,203 3,23 3,6 3,69 3,63 3,763 3,973,11 Retained earnings 1,0 1,130 1,169 1,36 1,36 1,602 1,79 1,93 1,969 2,07
15 MCD Financial Analysis, Page 3 of AA AB AC AD AE AF AG AH AI AJ AK AL AM AN Enter Firm Ticker MCD values in millions Historical Balance Sheets year Average Manual Assets Cash & equivalents,261 2,12 1,91 2,063 1,796 Cash % of Sales 22.3%.2%.7%.% 7.9% 11.6%.% Short term investments ST Invest. % of Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Receivables, total , ,060 Receivables % Sales.2% 3.9%.6%.0%.7%.3% Inventory, total Inventory % of Sales 0.% 0.% 0.% 0.% 0.% 0.6% Prepaid expenses Pre. Exp. % of Sales 3.3% 1.% 1.% 1.7% 2.0% 2.1% Other current assets, total 30 1, Other CA % of Sales 2.0%.7% 0.0% 0.0% 0.0% 2.1% Total Current Assets 6,219,192 3,2 3,1 3,16 Property, plant and equipment (net) 19,73 19,3 20,9 20,2 21,32 Net PPE % of Sales 2.% 93.0% 92.1% 6.1% 9.7% 93.7% Goodwill 1,92 2,07 2,301 2,237 2,2 Goodwill % of Sales.1% 9.9%.1% 9.%.7%.1% Intangibles Intangibles % of Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Long term investments 1,03 1,03 1,16 1,222 1,213 LT Invest. % of Sales.%.0%.1%.2%.3%.2% Notes receivable -- long term Notes Rec. % of Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Other long term assets, total 1,237 1,23 1,367 1,230 1,639 Other LT ass. % Sales 6.%.9% 6.0%.2% 7.2% 6.2% Other assets, total Other assets % Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total assets 29,99 2,97 29,392 2,62 30,22 Liabilities and Shareholders' Equity Accounts payable Acc. Payable % Sales 3.% 3.2% 2.7% 2.6% 2.% 3.0% Payable/accrued Pay/accured % Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Accrued expenses 1,317 1,60 1,63 1,633 1, Acc. Exp. % of Sales 6.9% 7.0% 7.2% 6.9%.2% 7.2% Notes payable/short term debt 0 1, Notes payable % Sales 2.% 0.0%.9% 0.0% 0.0% 1.6% Current portion of LT debt/capital leases Curr. debt % of Sales 3.% 0.1% 3.% 0.1% 0.1% 1.% Other current liabilities Other curr liab % Sales.% 3.9% 1.1% 1.1% 2.1% 2.6% Total Current Liabilities, 2,92,99 2,3 2,99 Long term debt, total,93,390 7,3,16,60 LT debt % of Sales Deferred income tax 99 1, ,279 Def. inc. tax % Sales.0%.2%.2%.0%.6%.% Minority interest Min. Int. % of Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Other liabilities, total 2 1,09 1,33 1, 1,363 Other liab. % of Sales.%.3%.9% 6.0% 6.0%.% Total Liabilities 1,3 13,16 1,112 1,079 16,191 Preferred stock (redeemable) Preferred stock (unredeemable) Common stock Additonal paid-in capital 2,720 3,,227,600, Retained earnings (accumluated deficit) 23,16 2,6 26,62 2,9 31,271 Treasury stock -- common (,37) (13,2) (16,762) (20,29) (22,) ESOP Debt Guarantee 0 0 (3) (9) (13) Other equity, total (733) (297) 1, Total Shareholders' Equity 1,16 1, 1,20 13,33 1,03 Total Liabilities and Shareholders' Equity 29,99 2,97 29,392 2,62 30,22 Forecasted balance sheet items are based on years of historical average ratios unless a value is entered in the manual cell, in which case the manual entry overrides the historical average. The idea is to consider whether the historical average is truly representative of what the firm can achieve in the future. Forecasting Percentages The model uses the more conservative diluted common shares number for total shares outstanding. Diluted weighted average shares 1,263 1,20 1,16 1,11 1,077 Diluted share growth -.7% -3.2% -.3% -3.% -3.9% Total preferred shares outstanding Preferred share growth
16 MCD Financial Analysis, Page of AO AP AQ AR AS AT AU AV AW AX AY AZ Model maintains a fixed ratio of ST debt/sales. LT debt is adjusted for shortfalls/surpluses of AFN. Every time something changes that affects the forecasts, set row 9 Forecasted Balance Sheets -- Years year 20E 2011E 2012E 2013E 201E 201E 2016E 2017E 201E 2019E Assets Cash & equivalents 2,001 2,01 2,17 2,30 2,20 2,1 2,66 2,762 2,9 2,9 Short term investments Receivables, total 1,001 1,01 1,0 1,13 1,211 1,271 1,32 1,31 1,30 1,73 Inventory, total Prepaid expenses Other current assets, total Total Current Assets,131,296,9,79,996,26,2,702,901 6,07 Property, plant and equipment (net) 22,07 22,929 23,961 2,399 26,66 2,002 29,262 30,32 31,9 32,3 Goodwill 2,367 2,61 2,72 2,726 2,63 3,006 3,11 3,267 3,31 3,2 Intangibles Long term investments 1,223 1,272 1,329 1,09 1,79 1,3 1,623 1,6 1,77 1,00 Notes receivable -- long term Other long term assets, total 1,1 1,09 1,77 1,671 1,7 1,3 1,926 2,003 2,073 2,13 Other assets, total Total assets 31,21 32,67 33,92 3,96 37,762 39,60 1,3 3,091,600,93 Liabilities and Shareholders' Equity Accounts payable ,00 1,03 Payable/accrued Accrued expenses 1,702 1,770 1,0 1,960 2,0 2,161 2,29 2,39 2,31 2,0 Notes payable/short term debt Current portion of LT debt/capital leases Other current liabilities Total Current Liabilities 3,733 3,2,07,300,1,71,9,13,333,93 Long term debt, total 9,97 9,0 9,,12,131,0 9,62 9,077,319 7,336 Deferred income tax 1,129 1,17 1,227 1,300 1,36 1,3 1,9 1, 1,612 1,661 Minority interest Other liabilities, total 1,299 1,31 1,12 1,96 1,71 1,60 1,72 1,793 1,6 1,911 Total Liabilities 16,139 16,27 16,9 17,221 17,2 17,69 17, 17,1 17,120 16,01 Preferred stock (redeemable) Preferred stock (unredeemable) Common stock Additonal paid-in capital,,,,,,,,,, Retained earnings (accumluated deficit) 32,316 33,7 3,616 3,90 37,16 39,01 0,13 2,77,716 6,773 Treasury stock -- common (22,) (22,) (22,) (22,) (22,) (22,) (22,) (22,) (22,) (22,) ESOP Debt Guarantee (13) (13) (13) (13) (13) (13) (13) (13) (13) (13) Other equity, total Total Shareholders' Equity 1,079 16,2 17,379 1,73 20,179 21,71 23,76 2, 27,0 29,36 Total Liabilities and Shareholders' Equity 31,21 32,67 33,92 3,96 37,762 39,60 1,3 3,091,600,93 Total common shares (diluted) 1, Total preferred shares outstanding AFN (interactive with 3 items below) Adjustment to LT Debt (iterate or use Goal Seek (2.0) (12.1) (6.2) (362.9) (60.2) (7.) (92.7) Issue Common Stock to Fund AFN Set Balance Sheet Cash Lower to Fund AFN
17 MCD Financial Analysis, Page of BA BB BC BD BE BF BG BH BI BJ BK BL BM BN BO BP 1 Enter Firm Ticker MCD 2 3 values in millions Historical Ratios and Valuation Model Forecasted Ratios and Valuation Model -- Years E 2011E 2012E 2013E 201E 201E 2016E 2017E 201E 2019E Liquidity Current Quick Net Working Capital to Total Assets Asset Management Days Sales Outstanding Inventory Turnover Fixed Assets Turnover Total Assets Turnover Debt Management Long-Term Debt to Equity Total Debt to Total Assets Times Interest Earned % 31.6% N/A % 29.0% N/A (0.03) % 2.7% N/A % 3.% N/A % 3.9% N/A % 33.1% % 31.% % 30.2% % 29.3% % 2.0% % 26.% % 2.% % 22.2% % 19.% % 17.1% Profitability Gross Profit Margin 32.3% 33.2% 3.7% 36.7% 3.7% 39.0% 39.0% 39.0% 39.0% 39.0% 39.0% 39.0% 39.0% 39.0% 39.0% Operating Profit Margin 20.% 21.2% 17.0% 27.% 30.1% 27.2% 27.2% 27.2% 27.2% 27.2% 27.2% 27.2% 27.2% 27.2% 27.2% Net After-Tax Profit Margin 13.% 13.7%.2% 1.3% 20.0% 16.9% 17.0% 17.1% 17.1% 17.2% 17.3% 17.% 17.% 17.7% 17.% Total Assets Turnover Return on Assets.6% 9.9% 7.9% 1.2% 1.1% 12.% 12.% 12.9% 12.9% 13.0% 13.0% 13.1% 13.2% 13.3% 13.% Equity Multiplier Return on Equity 17.0% 1.% 1.3% 32.2% 32.% 26.% 2.7% 2.2% 2.% 2.3% 23.7% 23.1% 22.3% 21.6% 20.9% EPS (using diluted shares, excluding extraordinary items DPS (dividends per share) Free Cash Flow per Share Valuation Metrics Trend Analysis (NOPAT, EVA, MVA, FCF and Capital in millions) Forecasted Valuation Metrics -- Years E 2011E 2012E 2013E 201E 201E 2016E 2017E 201E 2019E NOPAT (net operating profit after tax) 2,06 3,0 2,36,13,799,1,92,799,06,31,60,60 6,09 6,30 6,97 ROIC (return on invested capital) 12.3% 1.0% 11.6% 21.% 21.% 19.% 19.% 19.% 19.% 19.% 19.% 19.% 19.% 19.% 19.% EVA (economic value added) 1,19 1, ,01 3,23 2,799 2,911 3,02 3,22 3,3 3, 3,71 3,63 3,99,11 FCF (free cash flow) N/A,0 1,006,291 3,903 3,63 3,61 3,733 3,601,029,230,,,20,21 Weighted Average Cost of Capital 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% Net Operating Working Capital (NOWC) 3, ,006 1,01 1,072 Operating Long Term Assets 19,73 19,3 20,9 20,2 21,32 22,07 22,929 23,961 2,399 26,66 2,002 29,262 30,32 31,9 32,3 Total Operating Capital 22,77 20,36 21,6 21,7 22,003 22,776 23,67 2,73 26,23 27,0 2,927 30,229 31,3 32,3 33,1 Valuation (in millions where appropriate) -- through year 2019E E 2011E 2012E 2013E 201E 201E 2016E 2017E 201E 2019E Long-term Horizon Value Growth Rate (user-supplied) 3.00% PV of Forecasted FCF, discounted at 7.% $,661 $9,7 $9,19 $96,2 $99,17 $2, $6,1 $9,99 $11,19 $11,271 $122,3 $126,66 $130,66 $13,731 $13,773 Value of Non-Operating Assets $,261 $2,12 $1,91 $2,063 $1,796 $2,001 $2,01 $2,17 $2,30 $2,20 $2,1 $2,66 $2,762 $2,9 $2,9 Total Intrinsic Value of the Firm $92,922 $91,603 $96,01 $9,322 $0,93 $, $,266 $112,163 $116,99 $120,691 $12,976 $129,222 $133,26 $137,90 $11,71 Intrinsic Market Value of the Equity $3, $3,213 $,36 $,136 $90,23 $9,20 $9,03 $1,911 $,93 $1,117 $11,66 $119,0 $123,3 $12,77 $133,2 Per Share Intrinsic Value of the Firm $6.9 $66. $72.92 $76.91 $1.6 $7.73 $9.09 $0.3 $.07 $11.0 $12.09 $ $12.69 $12.93 $ MVA (market value added) $6,29 $67,7 $73,0 $7,73 $76,39 $79,161 $1,2 $,32 $7,2 $9,937 $92,6 $9,7 $9,332 $1,267 $,30 Weighted Average Cost of Capital Calculations Capital Asset Pricing Model Item Value Percent Cost Weighted Cost Risk Free Rate.2% ST Debt (from most recent balance sheet) % 1.% 0.00% Beta 0.6 LT Debt (from most recent balance sheet), % 6.% 0.1% Market Risk Prem..00% MV Equity (look up stock's mkt. cap and enter in cell BB3 7, 7.7% 7.0% 6.% Cost of Equity 7.0% Weighted Average Cost of Capital 7.% NOPAT per Share EVA per Share MVA per Share
18 MCD Financial Analysis, Page 6 of BQ BR BS BT BU BV BW BX BY BZ CA CB CC CD CE CF CG CH In this section we are going to examine historical and forecasted ratios (or "multiples") typically used to value stocks P/CF, Enterprise Value/EBITDA, etc. We first want to compare the historical trends in these ratios to the trends in their forecasted values. If our forecasted multiples are systematically increasing or decreasing our forecasts may be too optimistic or pessimistic, and our forecast assumptions may have to be adjusted. Second, we want to compare our discounted cash flow valuation estimates with those derived from the various multiples. Once again, if there is a large discrepancy between our DCF valuation estimate of the company's stock and the range of values obtained from the various multiples, we may want to adjust our forecast assumptions. 1. You will need to look up the company's year end stock prices and enter them in the first (historical) years of the "per share value" category Use the estimated DCF price per share in the forecasted period (link to your forecasted prices in cells BG7 BP7. 3. Market capitalization will be calculated as basic weighted shares x historical year end prices and then forecasted basic weighted shares x DCF forecasted prices.. As with previous calculations, historical multiples use actual historical values and forecasted multiples use forecasted values Historical Ratios and Valuation Forecasted Ratios and Valuation 13 Inputs E 2011E 2012E 2013E 201E 201E 2016E 2017E 201E 2019E 1 Per share value (hist. & DCF est.) $33.72 $.33 $.91 $62.19 $62. $7.73 $9.09 $0.3 $.07 $11.0 $12.09 $ $12.69 $12.93 $ Market capitalization $2,01 $,703 $70,003 $70,063 $6,197 $92,97 $96,6 $0,12 $,99 $,60 $112,9 $117,20 $122,13 $126,90 $132,00 16 EBITDA $3,6 $,33 $3,632 $6,1 $6,7 $6,39 $6,6 $6,93 $7,360 $7,72 $,11 $,79 $,19 $9,127 $9,01 17 Enterprise Value $7,71 $60,96 $76, $7,16 $76,961 $1,291 $,39 $,90 $112,70 $116,79 $120,6 $12,932 $12,96 $132,96 $136, Multiples Price/Sales Price/EBITDA Price/Free Cash Flow N/A Enterprise Value/EBITDA Price/Earnings Free Cash Flow Yield 9.9% 1.% 7.%.6% 3.9% 3.% 3.7% 3.% 3.7% 3.7% 3.% 3.9%.0%.1% 2 Dividend Yield 1.96% 2.19% 2.7% 2.6% 3.23% 3.16% 3.1% 3.19% 3.1% 3.19% 3.16% 3.% 3.0% 3.13% 3.12% 26 Historical Override Forecasted Stock Prices Based on Historical Multiples -- Years 27 Valuation Estimates Based On: Average w/manual 20E 2011E 2012E 2013E 201E 201E 2016E 2017E 201E 2019E 2 Price/Sales 2.7 $60. $6.27 $70.32 $76. $3.1 $90.0 $97.01 $.01 $1.9 $ Price/EBITDA 12.0 $77.21 $2.7 $9.1 $97.6 $.9 $11.20 $ $ $10.7 $ Price/Free Cash Flow 2.61 $9.37 $2.7 $7.13 $6.6 $ $ $17.7 $163.2 $179.3 $ Enterprise Value/EBITDA 1.2 $. $92.0 $99.16 $.36 $ $ $136.7 $16.6 $16. $ Price/Earnings $73.9 $79.71 $6.2 $9.1 $2.7 $ $ $130.7 $10.71 $.6 33 Low Price $60. $6.27 $70.32 $76. $3.1 $90.0 $97.01 $.01 $1.9 $ High Price $9.37 $2.7 $7.13 $.36 $ $ $17.7 $163.2 $179.3 $ DCF Price $7.73 $9.09 $0.3 $.07 $11.0 $12.09 $ $12.69 $12.93 $ Price/Sales and Enterprise Value/EBITDA vs. Price Forecasted Per Share Stock Values 39 2 $ $2 0 $19 $ $ $16 2 $10 $ 3 16 $120 $13 $ $0 $ $90 6 $0 $7 7 $60 $60 $ 9 $0 $30 $1 0 0 $20 $ Price/Sales Enterprise Value/EBITDA Historical or DCF Price Low Price DCF Price High Price P/S and Ent. Value/EBITDA Historical or DCF Price Forecasted Value Per Share
19 MCD Financial Analysis, Page 7 of CI CJ CK CL CM CN CO CP CQ CR CS CT CU CV CW CX CY CZ DA DB Price/Earnings Ratio Gross Margin Economic Value Added % 0% 3% 30% 2% 20% 1% % % 0% $,00 $,000 $3,00 $3,000 $2,00 Price/Earnings Ratio and Dividend Yield Price/Earnings Ratio Dividend Yield Gross, Operating and Net Profit Margins Gross Margin Operating Margin Net Margin Economic Value Added & Market Value Added (millions) Economic Value Added Market Value Added.0%.0% 3.0% 2.0% 1.0% 0.0% $120,000 $0,000 $0,000 $60,000 Dividend Yield Market Value Added EPS and DPS ROA, ROE and ROIC NOPAT and Free Cash Flow $.00 $7.00 $6.00 $.00 $.00 $3.00 $2.00 $1.00 $0.00 3% 30% 2% 20% 1% % % 0% $7,000 $6,000 $,000 $,000 $3,000 $2,000 $1,000 Return on Assets, Equity and Invested Capital Return on Assets Return on Equity Return on Invested Capital $0 Earnings and Dividends Per Share Earnings Per Share NOPAT and Free Cash Flow (millions) NOPAT Dividends Per Share Free Cash Flow
20 MCD Financial Analysis, Page of DC DD DE DF DG DH DI DJ DK DL DM DN DO DP DQ DR DS DT DU DV Piotroski Score Altman Z Score Piotroski Financial Fitness Score (max = 11) Piotroski Score Altman Probability of Bankruptcy Z Score Z >2.9 = Safe, 1.23 < Z < 2.9 = Grey Area, Z < 1.23 = Distress Altman Z Score
Paychex, Inc. NASDAQ:PAYX. Student Investment Fund Stock Report. Highlights
Student Investment Fund Stock Report Recommendation: Buy Market Cap: $. Bil Recent Price: $. (//) Target Price: $. Paychex, Inc. NASDAQ:PAYX Analysts: Carolyn VanderStaay & Juan Hernandez-Martinez Primary
More informationRecent Price: $35.89 (11/28/08) Target Price: $45.53. Price Performance vs. S&P 500. Dividends. Profitability EMR UTX ITW Industry
Student Investment Fund Stock Report Emerson Electric Co. NYSE: EMR Analysts: Randy Kidder & Michael Hooper Recommendation: Buy Market Cap: $.B Recent Price: $.8 (/8/08) Target Price: $. Sector: Conglomerate
More informationVerizon Communications Inc. NYSE: VZ
Student Investment Fund Stock Report Analysts: Xi Cheng, Tanner McAndrew, Luke Thompson, and Daniel Wadsworth Verizon Communications Inc. NYSE: VZ Recommendation: Buy Recent Price: $.(1/1/0) Industry:
More informationDHL EXPRESS CANADA E-BILL STANDARD SPECIFICATIONS
DHL EXPRESS CANADA E-BILL STANDARD SPECIFICATIONS 1 E-Bill Standard Layout A B C D E F G Field/ DHL Account Number Billing Customer Name Billing Customer Address Billing Customer City Billing Customer
More informationFuture Trends in Airline Pricing, Yield. March 13, 2013
Future Trends in Airline Pricing, Yield Management, &AncillaryFees March 13, 2013 THE OPPORTUNITY IS NOW FOR CORPORATE TRAVEL MANAGEMENT BUT FIRST: YOU HAVE TO KNOCK DOWN BARRIERS! but it won t hurt much!
More informationAcceptance Page 2. Revision History 3. Introduction 14. Control Categories 15. Scope 15. General Requirements 15
Acceptance Page 2 Revision History 3 Introduction 14 Control Categories 15 Scope 15 General Requirements 15 Control Category: 0.0 Information Security Management Program 17 Objective Name: 0.01 Information
More informationProcter & Gamble NYSE: PG. Recommendation: Long Term Buy. Student Investment Fund Stock Report. Business Summary. Price Performance.
Procter & Gamble NYSE: PG Student Investment Fund Stock Report Analysts: Janel Logan, Amanda Repp and Padma Venkatraman Business Summary Procter & Gamble, founded in 137 and based in Cincinnati, OH, is
More information30% 20% 10% 0% -10% -20% -30% -40% 20% 10% 0% -10% -20% -30% -40% 60% 50% 40% 30% 20% 10% 0% $20,000 $15,000 $10,000 $5,000 $120,000 $100,000 $80,000
Applied Portfolio Management Intel Corporation Sector: Information Technology TRIM Report Date: 5/6/2013 Market Cap (mm) $103,018 Annual Dividend.89 2-Yr Beta (S&P 500 Index) 0.98 Return on Capital 30.3%
More informationVehicle Identification Numbering System 00.03
Vehicle Identification Numbering System 00.03 IMPORTANT: See Subject 050 for the vehicle identification numbering system for vehicles built before May 1, 2000. Federal Motor Vehicle Safety Standard 115
More informationBarrick Gold Corporation NYSE: ABX. Highlights. Business Summary. Investment Thesis
Analysts: Michelle Oliver, Kari Bellinger, & Brady Rothrock Student Investment Fund Portfolio Recommendation: BUY Market Cap: $50.98 billion Current Price: $47.00 Sector: Mining Dividend Yield: 0.9% 12-month
More informationFinancial Analysis Project. Apple Inc.
MBA 606, Managerial Finance Spring 2008 Pfeiffer/Triangle Financial Analysis Project Apple Inc. Prepared by: Radoslav Petrov Course Instructor: Dr. Rosemary E. Minyard Submission Date: 5 May 2008 Petrov,
More informationChapters 3 and 13 Financial Statement and Cash Flow Analysis
Chapters 3 and 13 Financial Statement and Cash Flow Analysis Balance Sheet Assets Cash Inventory Accounts Receivable Property Plant Equipment Total Assets Liabilities and Shareholder s Equity Accounts
More informationHOLD. Ticker: MCD Sector: Consumer Services Industry: Restaurants and Bars. Recommendation:
Ticker: MCD Sector: Consumer Services Industry: Restaurants and Bars Recommendation: HOLD Data: Price 52-wk high 52-wk low $54.23 (14-Sept-09) $65.47 (19-Sept-08) $45.79 (10-Oct-08) Market cap $59.18B
More informationUK ResiEMEA Version 2.0.0
The following is Fitch Ratings file layout and fields for UK mortgage pools submitted to the Fitch Ratings UK RMBS Group as of 9 September 2009. Please e-mail mortgage files to the appropriate person in
More informationwww.ktmschnellversand.de
w.ktmschnellversand.de INDEX SPARE CONNECTORS AA-AR SPARE CONNECTORS AS-BK SPARE CONNECTORS BL-BZ SPARE CONNECTORS CA-CP 1x 2x 3x 4x SPARE CONNECTORS CQ-DM SPARE CONNECTORS DN-EL 5x 6x x x All information
More informationPerformance Food Group Company Reports First-Quarter Fiscal 2016 Earnings
NEWS RELEASE For Immediate Release November 4, 2015 Investors: Michael D. Neese VP, Investor Relations (804) 287-8126 michael.neese@pfgc.com Media: Joe Vagi Manager, Corporate Communications (804) 484-7737
More informationChapter 17: Financial Statement Analysis
FIN 301 Class Notes Chapter 17: Financial Statement Analysis INTRODUCTION Financial ratio: is a relationship between different accounting items that tells something about the firm s activities. Purpose
More informationGlossary and Formulas
A-B Accounts Payable Includes, but is not limited to, Trade Accounts Payable and Trade Acceptances, that is, amounts owed to vendors for goods and services purchased from outside suppliers and due within
More informationFSA Note: Summary of Financial Ratio Calculations
FSA Note: Summary of Financial Ratio Calculations This note contains a summary of the more common financial statement ratios. A few points should be noted: Calculations vary in practice; consistency and
More informationTransient Voltage Suppressor SMBJ5.0 - SMBJ440CA
Features: Glass passivated junction Low incremental surge resistance, excellent clamping capability 600W peak pulse power capability with a 10/1,000μs waveform, repetition rate (duty cycle): 0.01% Very
More informationComputing Liquidity Ratios Current Ratio = CA / CL 708 / 540 = 1.31 times Quick Ratio = (CA Inventory) / CL (708 422) / 540 =.53 times Cash Ratio =
1 Computing Liquidity Ratios Current Ratio = CA / CL 708 / 540 = 1.31 times Quick Ratio = (CA Inventory) / CL (708 422) / 540 =.53 times Cash Ratio = Cash / CL 98 / 540 =.18 times 2 Computing Leverage
More informationHHIF Lecture Series: Financial Statement Analysis
HHIF Lecture Series: Financial Statement Analysis Alexander Remorov Based on the Materials by Daanish Afzal University of Toronto November 5, 2010 Alexander Remorov, Daanish Afzal (University of Toronto)
More information2014 UNDERGRADUATE SMF EQUITY RESEARCH REPORT
2014 UNDERGRADUATE SMF EQUITY RESEARCH REPORT DAVID BOUDREAU DUSTON HODGKINS (NASDAQ: DTV) Company Summary is a television provider that operates through the use of satellites. The company purchases orbit
More informationTIP If you do not understand something,
Valuing common stocks Application of the DCF approach TIP If you do not understand something, ask me! The plan of the lecture Review what we have accomplished in the last lecture Some terms about stocks
More informationJohn A. Jaeger, CCE Manager Credit & Accounts Receivable Follett Higher Education Group. Extend Credit Management Financial Analyst Investor
John A. Jaeger, CCE Manager Credit & Accounts Receivable Follett Higher Education Group Extend Credit Management Financial Analyst Investor Establish the Objectives Study the Industry and Economic Climate
More informationprice target of 7.40. We reiterate our Buy rating. Figure 1: Reported figures versus forecasts Source: First Berlin Equity Research, SFC Energy AG
FIRST ERLIN Equity Research RATING Germany / Energy Primary exchange: Frankfurt Q3 figures PRICE TARGET 7.40 loomberg: F3C GR Return Potential 38.1% ISIN: DE0007568578 Risk Rating High PROJECT DELAYS URDEN
More information2 September 2015 YOC AG. FIRST BERLIN Equity Research
FIRST ERLIN Equity Research RATING Germany / Advertising Primary exchange: Frankfurt, Xetra Q2/15 Results PRICE TARGET 2.80 loomberg: YOC GR Return Potential 29.6% ISIN: DE0005932735 Risk Rating High SALES
More informationW.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9
W.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9 News Release GRAINGER REPORTS RESULTS FOR THE 2015 FIRST QUARTER Revises 2015 Guidance Quarterly Summary Sales of $2.4 billion, up 2 percent Operating
More informationVALUATION JC PENNEY (NYSE:JCP)
VALUATION JC PENNEY (NYSE:JCP) Prepared for Dr. K.C. Chen California State University, Fresno Prepared by Sicilia Sendjaja Finance 129-Student Investment Funds December 15 th, 2009 California State University,
More informationCalculation of Valu-Trac Statuses
Calculation of Intrinsic Value Yield Latest Cash Earnings (Net Income + Depreciation and Amortization) (put aside) Dividend (subtract) Provision for Depreciation (Net Assets x Inflation Rate) (subtract)
More informationValuing Companies. Katharina Lewellen Finance Theory II May 5, 2003
Valuing Companies Katharina Lewellen Finance Theory II May 5, 2003 Valuing companies Familiar valuation methods Discounted Cash Flow Analysis Comparables Real Options Some new issues Do we value assets
More informationBiostime International (1112 HK) Expensive acquisition brings more challenges; maintain SELL
03/14 04/14 05/14 06/14 07/14 08/14 09/14 10/14 11/14 12/14 01/15 02/15 03/15 04/15 05/15 06/15 07/15 08/15 Biostime International Sep 22, 2015 Company Report Rating: SELL TP: HK$ 12.91 Share price (HK$)
More informationIs Apple overvalued? An Introduction to Financial Analysis
Is overvalued? An Introduction to Financial Analysis The fact that the stock price almost doubled during the last year, was evidence enough for many people to say that investors had gone crazy. Other people
More informationVALUATIONS I Financial Metrics, Ratios, & Comparables Analysis. Fall 2015 Comp Week 6
VALUATIONS I Financial Metrics, Ratios, & Comparables Analysis Fall 2015 Comp Week 6 CODE: COMPS Timeline Date Topic 9/10/15 Introduction to Finance 9/17/15 Qualitative Analysis: SWOT and Porter s Five
More information20 May 2015 OpenLimit Holding AG. FIRST BERLIN Equity Research
FIRST ERLIN Equity Research RATING Switzerland / Software Primary exchange: Frankfurt Q1 figures PRICE TARGET 1.10 loomberg: O5H GR Return Potential 37.3% ISIN: CH0022237009 Risk Rating High STRONG SALES
More informationFundamental Analysis Ratios
Fundamental Analysis Ratios Fundamental analysis ratios are used to both measure the performance of a company relative to other companies in the same market sector and to value a company. There are three
More informationForecasting and Valuation of Enterprise Cash Flows 1. Dan Gode and James Ohlson
Forecasting and Valuation of Enterprise Cash Flows 1 1. Overview FORECASTING AND VALUATION OF ENTERPRISE CASH FLOWS Dan Gode and James Ohlson A decision to invest in a stock proceeds in two major steps
More informationThe Henry Fund Henry B. Tippie School of Management Bryce Morgan [bryce-morgan@uiowa.edu]
The Henry Fund Henry B. Tippie School of Management Bryce Morgan [bryce-morgan@uiowa.edu] ULTA Beauty (ULTA) November 15, 2013 Consumer Discretionary- Specialty Retail Stock Rating No Action Investment
More informationEMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)
CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) TABLE 1 Quarter Ended March 31, Percent Change Net Sales $ 5,854 $ 5,919 1% Costs and expenses: Cost of sales 3,548 3,583
More informationFinancial Statement and Cash Flow Analysis
Chapter 2 Financial Statement and Cash Flow Analysis Answers to Concept Review Questions 1. What role do the FASB and SEC play with regard to GAAP? The FASB is a nongovernmental, professional standards
More informationTYPES OF FINANCIAL RATIOS
TYPES OF FINANCIAL RATIOS In the previous articles we discussed how to invest in the stock market and unit trusts. When investing in the stock market an investor should have a clear understanding about
More informationQ1 Fiscal Year 2016 Earnings Conference Call
NASDAQ: CMCO Q1 Fiscal Year 2016 Earnings Conference Call July 31, 2015 Timothy T. Tevens President & Chief Executive Officer Gregory P. Rustowicz Vice President - Finance & Chief Financial Officer 2015
More informationFNCE 3010 (Durham). HW2 (Financial ratios)
FNCE 3010 (Durham). HW2 (Financial ratios) 1. What effect would the following actions have on a firms net working capital and current ratio (assume NWC is positive and current ratio is initially greater
More informationChapter 3 Financial Statements, Cash Flow, and Taxes
Chapter 3 Financial Statements, Cash Flow, and Taxes ANSWERS TO END-OF-CHAPTER QUESTIONS 3-1 a. The annual report is a report issued annually by a corporation to its stockholders. It contains basic financial
More informationHow To Calculate Financial Leverage Ratio
What Do Short-Term Liquidity Ratios Measure? What Is Working Capital? HOCK international - 2004 1 HOCK international - 2004 2 How Is the Current Ratio Calculated? How Is the Quick Ratio Calculated? HOCK
More informationProspective Analysis REVIEW
Prospective Analysis REVIEW Prospective analysis is the final step in the financial statement analysis process. It includes forecasting of the balance sheet, income statement and statement of cash flows.
More informationFinancial Formulas. 5/2000 Chapter 3 Financial Formulas i
Financial Formulas 3 Financial Formulas i In this chapter 1 Formulas Used in Financial Calculations 1 Statements of Changes in Financial Position (Total $) 1 Cash Flow ($ millions) 1 Statements of Changes
More informationEquity Analysis and Capital Structure. A New Venture s Perspective
Equity Analysis and Capital Structure A New Venture s Perspective 1 Venture s Capital Structure ASSETS Short- term Assets Cash A/R Inventories Long- term Assets Plant and Equipment Intellectual Property
More informationWalmart reports Q1 FY 16 EPS of $1.03
Walmart reports Q FY 6 EPS of.03 Q diluted EPS from continuing operations was.03, within guidance of 0.95 to.0. Currency negatively impacted EPS by approximately 0.03. Walmart U.S..% comp includes positive
More informationJos. A. Bank Clothiers Inc. (JOSB) Investment Recommendation HOLD
April 6, 2011 RETAIL (MEN S CLOTHING & APPAREL) Henry Fund Research Jos. A. Bank Clothiers Inc. (JOSB) Investment Recommendation HOLD Justin Lawrence justin-lawrence@uiowa.edu Current Price $50.34 Target
More informationSolutions to Chapter 4. Measuring Corporate Performance
Solutions to Chapter 4 Measuring Corporate Performance 1. a. 7,018 Long-term debt ratio 0. 42 7,018 9,724 b. 4,794 7,018 6,178 Total debt ratio 0. 65 27,714 c. 2,566 Times interest earned 3. 75 685 d.
More informationQ3 Fiscal Year 2015 Earnings Conference Call
NASDAQ: CMCO Q3 Fiscal Year 2015 Earnings Conference Call January 29, 2015 Timothy T. Tevens President & Chief Executive Officer Gregory P. Rustowicz Vice President - Finance & Chief Financial Officer
More informationPerformance Food Group Company Reports Second-Quarter and First-Half Fiscal 2016 Results; Reaffirms Full-Year Fiscal 2016 Adjusted EBITDA Outlook
NEWS RELEASE For Immediate Release February 3, 2016 Investors: Michael D. Neese VP, Investor Relations (804) 287-8126 michael.neese@pfgc.com Media: Joe Vagi Manager, Corporate Communications (804) 484-7737
More informationSOUTHWEST AIRLINES CO. ANNUAL REPORT PROJECT MICHAEL HSUN BUS 210-00A. http://southwest.investorroom.com/download/2012+annual+report.
SOUTHWEST AIRLINES CO. ANNUAL REPORT PROJECT MICHAEL HSUN BUS 210-00A http://southwest.investorroom.com/download/2012+annual+report.pdf Introduction CEO: Gary C. Kelly Headquarters: Dallas, TX Ending date
More informationPortfolio Management FMI Skema Paris campus Contrôle continu 2 2 April 2014 O. Williams
Portfolio Management FMI Skema Paris campus Contrôle continu 2 2 April 2014 O. Williams 1. The comparisons with which ratios should be made include the following, except: a. The firm's own past performance
More informationEnergy Sector. SIM STOCK PRESENTATION Spring 2014. Adam Hulbert, Didier Hirwantwari, Haochao Jiao and Yuxiang Hui
Energy Sector SIM STOCK PRESENTATION Spring 2014 Adam Hulbert, Didier Hirwantwari, Haochao Jiao and Yuxiang Hui Agenda I. Overview II. Schlumberger III. National Oilwell Varco IV. Marathon V. Chevron VI.
More informationCASH FLOW STATEMENT. On the statement, cash flows are segregated based on source:
CASH FLOW STATEMENT On the statement, cash flows are segregated based on source: Operating activities: involve the cash effects of transactions that enter into the determination of net income. Investing
More informationCHAPTER 9. Financial Planning and Forecasting Financial Statements
CHAPTER 9 Financial Planning and Forecasting Financial Statements 1 Topics in Chapter Financial planning Additional Funds Needed (AFN) formula Forecasted financial statements Sales forecasts Percent of
More informationResearch Insight SM. North America Data Items POPULATION & COVERAGE GENERAL COMPANY INFORMATION
Research Insight SM North America Data Items POPULATION & COVERAGE Standard & Poor's COMPUSTAT North America provides you with up to 20 years of annual and monthly data and up to 48 quarters of quarterly
More informationWaste Management Announces Second Quarter Earnings
FOR IMMEDIATE RELEASE Waste Management Announces Second Quarter Earnings Collection and Disposal Income from Operations Grows 3.4% HOUSTON July 26, 2012 Waste Management, Inc. (NYSE: WM) today announced
More informationKingdee (268 HK) Buy (maintained) Target price: HK$3.58. Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$3.
Equity Research Information Technology Aug 2, 21 Kingdee (28 HK) Buy (maintained) Target price: HK$.8 Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$.8 Lower-than-expected
More informationTHIRD QUARTER 2015 RECORD RESULTS REPORTED BY AMPHENOL CORPORATION
Amphenol News Release World Headquarters 358 Hall Avenue P. O. Box 5030 Wallingford, CT 06492-7530 Telephone (203) 265-8900 FOR IMMEDIATE RELEASE For Further Information: Craig A. Lampo Senior Vice President
More informationYTD McDonald s vs. Peers. YTD S&P500 vs. McDonald s
Student Investment Management (SIM) SIM Analyst: Joseph P Chandraraj SIM Portfolio Manager: Royce West Corporation (NYSE: MCD) Data as of August 17, 2009 Recommendation Price 12-Mo. Target Price Upside**
More informationTemplates available in Excel 97 (Excel 8) and higher versions:
Excel Templates Templates available in Excel 97 (Excel 8) and higher versions: All of the Excel templates in Research Insight can be customized to fit your own particular needs. Company Fundamental Analysis
More informationUNDERSTANDING FINANCE AND MEMBER EQUITY MY EXPERIENCE AGENDA
UNDERSTANDING FINANCE AND MEMBER EQUITY A Special Presentation for the Strengthening Cooperation Workshop February 21, 2006 by Brian Henehan Senior Extension Associate Cornell Cooperative Enterprise Program
More informationCOMPANY CONTACTS: Jay S. Hennick Founder & CEO. D. Scott Patterson President & COO (416) 960-9500
COMPANY CONTACTS: Jay S. Hennick Founder & CEO D. Scott Patterson President & COO John B. Friedrichsen Senior Vice President & CFO (416) 960-9500 FOR IMMEDIATE RELEASE FirstService Reports Record Fourth
More informationTrxade Group, Inc. (TCQB: TRXD): Record Revenues in Q3
Siddharth Rajeev, B.Tech, MBA, CFA Analyst November 5, 2015 Trxade Group, Inc. (TCQB: TRXD): Record Revenues in Q3 Sector/Industry: E-commerce Market Data (as of November 5, 2015) Current Price $1.15 Fair
More informationHow To Grow Revenue At Huron Consulting Group
HURON CONSULTING GROUP, INC. (NSQ: HURN) Current Market Price: $37.96 Fair Price (Conservative): $42 Expected Return: 12% Address Website Exchange Industry Market Cap $ 870.9 52 Week Range $ 37.67-38.17
More informationBelden. Leading the Way to an Interconnected World. August 2015. 2015 Belden Inc. belden.com @BeldenInc
Belden Leading the Way to an Interconnected World August 2015 2015 Belden Inc. belden.com @BeldenInc Belden s Business Transformation Portfolio Expansion Market and Geographic Footprint Talent/ Leadership
More informationConsolidated Settlement of Accounts for the First 3 Quarters Ended December 31, 2011 [Japanese Standards]
The figures for these Financial Statements are prepared in accordance with the accounting principles based on Japanese law. Accordingly, they do not necessarily match the figures in the Annual Report issued
More informationVerizon Communications, Inc. (NYSE: VZ) Telecommunications. Krause Fund Research Spring 2014. April 17 th, 2014. Recommendation: BUY
Krause Fund Research Spring 2014 Telecommunications Recommendation: BUY Analysts Brock Tracey brock-tracey@uiowa.edu Eric Marth eric-marth@uiowa.edu Tanner Hawks tanner-hawks@uiowa.edu Jerry Studer jerald-studer@uiowa.edu
More informationThird Quarter 2015 Financial Highlights:
DISCOVERY COMMUNICATIONS REPORTS THIRD QUARTER 2015 RESULTS, INCREASES BUYBACK AUTHORIZATION BY $2 BILLION AND ANNOUNCES RESUMPTION OF SHARE REPURCHASES BEGINNING IN FOURTH QUARTER 2015 Third Quarter 2015
More informationPerformance Review. Sample Company
Performance Review Sample Company For the period ended 12/31/2017 Provided By Page 1 / 18 This report is designed to assist you in your business' development. Below you will find your overall ranking,
More informationBank Valuation: Comparable Public Companies & Precedent Transactions
Bank Valuation: Comparable Public Companies & Precedent Transactions Picking a set of comparable companies or precedent transactions for a bank is very similar to what you d do for any other company here
More informationCUSCINETTI MONTANTE MAST ROLLERS
TIPO A - TYPE A TIPO B - TYPE B TIPO C - TYPE C TIPO BE - TYPE BE TIPO E - TYPE E TIPO AA - TYPE AA TIPO L - TYPE L TIPO F - TYPE F TIPO BT - TYPE BT TIPO BK - TYPE BK 1 TIPO N - TYPE N TIPO W- TYPE W
More informationUnderstanding Financial Information for Bankruptcy Lawyers Understanding Financial Statements
Understanding Financial Information for Bankruptcy Lawyers Understanding Financial Statements In the United States, businesses generally present financial information in the form of financial statements
More informationBlackBerry Reports 2015 Fiscal First Quarter GAAP Profitability
NEWS RELEASE FOR IMMEDIATE RELEASE June 19, BlackBerry Reports 2015 Fiscal First Quarter GAAP Profitability Waterloo, ON BlackBerry Limited (NASDAQ: BBRY; TSX: BB), a global leader in mobile communications,
More informationFUNDAMENTALS OF HEALTHCARE FINANCE. Online Appendix B Financial Analysis Ratios
3/27/09 FUNDAMENTALS OF HEALTHCARE FINANCE Online Appendix B Financial Analysis Ratios Introduction In Chapter 13 of Fundamentals of Healthcare Finance, we indicated that financial ratio analysis is a
More informationMATELAN Research. Intelligent Transportation Systems MEGATRENDS DRIVE MARKET GROWTH FINANCIALS ACCELERATING IVU AND INIT SHOW HIGHEST UPSIDES
MATELAN Research Intelligent Transportation Systems MEGATRENDS DRIVE MARKET GROWTH FINANCIALS ACCELERATING IVU AND INIT SHOW HIGHEST UPSIDES 2/5/12 2/7/12 2/9/12 2/11/12 2/1/13 2/3/13 2/5/13 2/7/13 2/9/13
More informationWestern Union (WU) Raimondas Lencevicius
Western Union (WU) Raimondas Lencevicius Disclaimers I am not a registered investment advisor and I do not offer any investment advise No parts of this talk are suggestions to invest, not invest, buy or
More informationSOLICITATION/CONTRACT/ORDER FOR COMMERICAL ITEMS
SOLICITATION/CONTRACT/ORDER FOR COMMERICAL ITEMS 1. REQUISITION NUMBER PAGE 1 OF OFFEROR TO COMPLETE BLOCKS 12, 17, 23, 24 & 30 2. CONTRACT NO. 3. AWARD/EFFECTIVE DATE 4. ORDER NUMBER 5. RFQ NUMBER 6.
More informationFinancial Results. siemens.com
s Financial Results Fourth Quarter and Fiscal 2015 siemens.com Key figures (in millions of, except where otherwise stated) Volume Q4 % Change Fiscal Year % Change FY 2015 FY 2014 Actual Comp. 1 2015 2014
More informationUnderstanding Financial Management: A Practical Guide Guideline Answers to the Concept Check Questions
Understanding Financial Management: A Practical Guide Guideline Answers to the Concept Check Questions Chapter 3 Interpreting Financial Ratios Concept Check 3.1 1. What are the different motivations that
More informationJames L. Dunn, Jr. Senior Vice President and Chief Financial Officer (602) 952-1200
Contact: James M. Powers, Jr. President and Chief Executive Officer (602) 952-1200 James L. Dunn, Jr. Senior Vice President and Chief Financial Officer (602) 952-1200 ilinc COMMUNICATIONS ANNOUNCES FISCAL
More informationCIF Stock Recommendation Report (Spring 2013)
Date: February Analyst Name: Mallary Dana CIF Stock Recommendation Report (Spring 2013) Company Name and Ticker: BEAM Section (A) Summary Recommendation Buy: Yes No Target Price: Stop Loss Price: Sector:
More informationConsolidated Income Statements SAP-Group 3rd quarter
SAP Reports 17% Growth in Software Revenues for the Third Quarter 2006 Page 1 SAPGroup 3rd quarter Software revenue 691 590 17% Maintenance revenue 884 802 10% Product revenue 1,575 1,392 13% Consulting
More informationAtrium Mortgage Investment Corporation (TSX: AI) Record Year / Shares at Attractive Entry Levels. Sector/Industry: Mortgage Investment Corporation
Siddharth Rajeev, B.Tech, MBA, CFA Analyst February 17, 2016 Atrium Mortgage Investment Corporation (TSX: AI) Record Year / Shares at Attractive Entry Levels Sector/Industry: Mortgage Investment Corporation
More informationZebra Technologies Announces Record Sales for Second Quarter of 2006
FOR IMMEDIATE RELEASE Zebra Technologies Announces Record Sales for Second Quarter of 2006 Vernon Hills, IL, July 26, 2006 Zebra Technologies Corporation (NASDAQ: ZBRA) today announced that net income
More informationContact: Ken Bond Karen Tillman Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.650.607.0326
For Immediate Release Contact: Ken Bond Karen Tillman Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.650.607.0326 ken.bond@oracle.com karen.tillman@oracle.com ORACLE REPORTS
More informationHEALTHCARE FINANCE: AN INTRODUCTION TO ACCOUNTING AND FINANCIAL MANAGEMENT. Online Appendix A Financial Ratios
HEALTHCARE FINANCE: AN INTRODUCTION TO ACCOUNTING AND FINANCIAL MANAGEMENT Online Appendix A Financial Ratios INTRODUCTION In Chapter 17, we indicated that ratio analysis is a technique commonly used to
More informationComprehensive exam Feb.11
Comprehensive exam Feb.11 1 Objectives of the examination Apply the financial management concept to evaluate the company s performance. Relate the results of the analysis to make financial decisions or
More informationFinancial Planning for East Coast Yachts
Financial Planning for East Coast Yachts Prepared for East Coast Yachts Prepared by Dan Ervin, Mary-Ann Lawrence, Kevin Klepacki, Katie Wilson, Andrew Wright January 1, 2010 Table of Contents iii Table
More informationLong-Term Financial Planning and Growth
Long-Term Financial Planning and Growth What is Financial Planning Firms must plan for both the short term and the long term. Short-term planning rarely looks further ahead than the next 12 months. It
More informationFLAME Investment Lab With The Masters - 2015
FLAME Investment Lab With The Masters - 2015 Lecture on Valuation by Samit Vartak, CFA Co-Founder & CIO June 10-15, 2015 www.sageoneinvestments.com Investment Advisors LLP Valuation as a Profession Tragedy:
More informationQUADRANT SKEW CAPITAL Syllabus
QUADRANT SKEW CAPITAL Syllabus OVERVIEW Quadrant Skew Capital s Equity Research Program focuses on material, content and skills that are directly applicable to real-world application. Our program provides
More informationRAPID REVIEW Chapter Content
RAPID REVIEW BASIC ACCOUNTING EQUATION (Chapter 2) INVENTORY (Chapters 5 and 6) Basic Equation Assets Owner s Equity Expanded Owner s Owner s Assets Equation = Liabilities Capital Drawing Revenues Debit
More informationHalf Year 2015 Results
Half Year 2015 Results Letter to shareholders LifeWatch First Half Highlights Revenue growth of 9.1% to USD 52.5 million Above-market growth of over 12% in core monitoring services resulting in market
More information1.1 Role and Responsibilities of Financial Managers
1 Financial Analysis 1.1 Role and Responsibilities of Financial Managers (1) Planning and Forecasting set up financial plans for their organisations in order to shape the company s future position (2)
More informationContact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.212.508.7935
For Immediate Release Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.212.508.7935 ken.bond@oracle.com deborah.hellinger@oracle.com ORACLE
More information