



Study with the several resources on Docsity
Earn points by helping other students or get them with a premium plan
Prepare for your exams
Study with the several resources on Docsity
Earn points to download
Earn points by helping other students or get them with a premium plan
A solution to a financial analysis problem that involves preparing both vertical and horizontal common size analyses of an income statement and cash flow statement. Common size analysis is a financial ratio analysis technique used to compare financial statements of different companies or the same company over time, by expressing each line item as a percentage of net sales or total assets. The analysis helps in understanding the relative size and composition of various components of the financial statements and identifying trends and anomalies.
Typology: Schemes and Mind Maps
1 / 6
This page cannot be seen from the preview
Don't miss anything!




Task 7
Horizontal Common Size of Balance Sheet CURRENT ASSETS Dec. 31, 2014 Dec. 31, 2013 Dec. 31, 2012 Cash and cash equivalents 70% 81% 66% Short-term investments 832% 616% 461% TOTAL CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS 130% 123% 97% Marketable securities 2545% 2185% 2147% Trade accounts receivable, less allowances of $61 and $53, respectively 91% 99% 97% Inventories 100% 106% 106% Prepaid expenses and other assets 89% 84% 81% Assets held for sale TOTAL CURRENT ASSETS 129% 123% 119% EQUITY METHOD INVESTMENTS 138% 144% 127% OTHER INVESTMENTS, PRINCIPALLY BOTTLING COMPANIES 322% 98% 108% OTHER ASSETS 126% 133% 103% PROPERTY, PLANT AND EQUIPMENT - net 98% 100% 97% TRADEMARKS WITH INDEFINITE LIVES 102% 105% 102% BOTTLERS' FRANCHISE RIGHTS WITH INDEFINITE LIVES 86% 95% 95% GOODWILL 99% 101% 100% OTHER INTANGIBLE ASSETS 84% 91% 92% TOTAL ASSETS 115% 113% 108% Dec. 31, 2014 Dec. 31, 2013 Dec. 31, 2012 CURRENT LIABILITIES 102% 106% 96% Accounts payable and accrued expenses 149% 131% 127% Loans and notes payable 174% 50% 77% Current maturities of long-term debt 110% 85% 130% Accrued income taxes Liabilities held for sale 133% 115% 115% TOTAL CURRENT LIABILITIES 140% 140% 108% LONG-TERM DEBT 81% 65% 101% OTHER LIABILITIES 120% 131% 106% DEFERRED INCOME TAXES THE COCA-COLA COMPANY SHAREOWNERS' EQUITY 100% 100% 100% Common stock, $0.25 par value; Authorized - 11,200 shares; Issued - 7,040 and 7,040 shares, respectively 127% 119% 110% Capital surplus 118% 115% 108% Reinvested earnings 208% 124% 122% Accumulated other comprehensive income (loss) 135% 125% 112% Treasury stock, at cost - 2,638 and 2,571 shares, respectively 96% 105% 104% EQUITY ATTRIBUTABLE TO SHAREOWNERS OF THE COCA-COLA COMPANY 84% 93% 132% EQUITY ATTRIBUTABLE TO NONCONTROLLING INTERESTS 96% 105% 104% TOTAL EQUITY 115% 113% 108%
Problem 17. Common Size Analysis of Cash Flow Statement Required: (a) Prepare a vertical Common Size of Cash Flow Statent (b) Prepare a horizontal Common Size of Cash Flow Statent Solution (a) Vertical Common Size of Cash Flow Statement Dec. 31, 2014 Dec. 31, 2013 Dec. 31, 2012 CONSOLIDATED NET INCOME 95% 205% 80% Depreciation and amortization 26% 47% 17% Stock-based compensation expense 3% 5% 2% Deferred income taxes -1% 15% 6% Equity (income) loss - net of dividends -5% -5% -4% Foreign currency adjustments 6% 4% -1% Significant (gains) losses on sales of assets - net 11% -16% -1% Other operating charges 10% 11% 1% Other items 2% 6% 2% Net change in operating assets and liabilities -6% -22% -9% Net cash provided by operating activities 141% 250% 93% INVESTING ACTIVITIES Purchases of investments -237% -351% -130% Proceeds from disposals of investments 173% 304% 68% Acquisitions of businesses, equity method investments and nonmarketable securities -5% -8% -13% Proceeds from disposals of businesses, equity method investments and nonmarkatable securities 2% 21% 0% Purchases of property, plant and equipment -32% -61% -24% Proceeds from disposals of property, plant and equipment 3% 3% 1% Other investing activities -4% -7% -2% Net cash provided by (used in) investing activities -100% -100% -100% FINANCING ACTIVITIES Issuances of debt 555% 1030% 375% Payments of debt -492% -919% -338% Issuances of stock 20% 32% 13% Purchases of stock for treasury -55% -115% -40% Dividends -71% -118% -40% Other financing activities -5% 0% 1% Net cash provided by (used in) financing activities -48% -89% -29% EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS -12% -14% -2% CASH AND CASH EQUIVALENTS Net increase (decrease) during the year -19% 47% -38% Balance at beginning of year 139% 200% 112% Balance at end of year 119% 247% 74% Net increase (decrease) during the year -19% 47% -38%