Current Assets
- cash
- net accounts receivable (gross - allowance for doubtful accounts)
- Inventories
Long term assets
- Net fixed assets (gross fixed assets - less accumulated depreciation)
= total assets
Liabilities
Current liabilities
- notes payable
- accounts payable
- accrued expenses
- current portion long term debt
Long term liabilities
- long term debt (less current portion)
= total liabilites
Stockholder's equity
Common stock
Preferred stock
Additional paid in capital
Retained earnings
= total equity
Net accounts receivable
Gross accounts receivable - allowance for doubtful accounts
Net fixed assets
net fixed assets = gross fixed assets - accumulated depreciation
Annual addition to retained earnings
Annual addition to RE = Net income - dividend payout
Year end Retained earnings
year end RE = beginning RE + annual addition to RE
Cost of goods sold
COGS = Beginning inv + material purchases - ending inv
Net sales
Gross sales - sales returns & allowances
Debt to equity ratio
total liabilities / equity
Income statement
Net sales
- COGS
= Gross profit
- operating expenses (less depreciation if retail biz)
= Operating profit (EBIT)
- interest expense
= EBT (earnings before taxes)
- taxes
= Net Income
OpEx
1. Management salaries
2. R&D
3. Lease payments
4. Repairs & Maintenance
5. General and admin expenses
Common size income statement
Income statement item / net sales
Common size balance sheet
Balance sheet item / total assets
Tax equivalent yield
= tax free yield / (1 - tax rate)
Required rate of return
R(equity) = R(risk free) + B(Rm - Rf)M
Market risk premium
= Rm - Rf
WACC
Weight of Debt ((1 - tax rate)(Rdebt) + Weight of equity (rate of equity)
CFO - Cash flow from ops
Net income
+ Depreciation
- increase in assets (AR/Inventories)
+ increase in liabilities (AP/accruals)
CFI - Cash flow from investments
0
Change in Gross fixed assets (Change in net fixed assets + current year dep)
+/-
CFF - Cash flow from financing
0
+/- Change in notes payable, CLTD, LTD, Stock, additional paid in capital
- Dividend (= NI - Change in RE)