1. Fill in the income statement for GlaxoSmithKline (UK)and Balance sheet in Appendex A for 2011 and 2010. Take the numbers from their corporate website ONLY and then take the rate of USD and convert the numbers from Pounds to USD.
(Individual) One challenge of comparing firms, even within the same industry, is that the firms use different formats and classifications in preparing their financial statements. One way to address this situation is to convert the financial statements of firms into a standard format before undertaking financial analysis.
For each firm, convert the Income Statement and Balance Sheet of the firm into the standard format shown in Appendix A. Clearly indicate how you mapped the items from the financial statements to the standard format. Also, indicate the items in the Income Statement you tagged as non-recurring (with reasons for doing so) and hence did not include in the standard format
2. For each firm, using the model developed in Module 4 of the text, disaggregate ROE into its operating and nonoperating components. Discuss the impact financial leverage has on firm's ROE. Further, disaggregate RNOA into its components and analyze each of the components further to gain insights into the factors driving firm's performance.
Using appropriate ratios, analyze the riskiness (short-term liquidity and long-term solvency) of the firm
Appendix A
Template for Income Statement
|
Income Statement
|
Current fiscal Year
|
Past fiscal year
|
|
Sales (Net)
|
|
|
|
Cost of Goods Sold
|
|
|
|
Gross Profit
|
|
|
|
R&D Expense
|
|
|
|
SG&A Expense
|
|
|
|
Other Operating Expenses (Net)
|
|
|
|
EBIT (=Operating Income)
|
|
|
|
Non-Operating Income (Loss)
|
|
|
|
EBT
|
|
|
|
Income Taxes
|
|
|
|
Net Income before Ext. items
|
|
|
|
Preferred Dividends
|
|
|
|
Net Income (available to common)
|
|
|
Note: If your firm has Minority Interest in Earnings, ignore it in the calculation of Net IncomeTemplate for Balance Sheet
|
Balance Sheet
|
Current fiscal year
|
Prior fiscal year
|
|
Operating Cash
|
|
|
|
Short-term Investments
|
|
|
|
Receivables
|
|
|
|
Inventories
|
|
|
|
Other Current Assets
|
|
|
|
Total Current Assets
|
|
|
|
PP&E (Net)
|
|
|
|
Investments
|
|
|
|
Intangibles
|
|
|
|
Other Assets
|
|
|
|
Total Assets
|
|
|
|
|
|
|
|
Current Portion of Debt
|
|
|
|
Accounts Payable
|
|
|
|
Income Taxes Payable
|
|
|
|
Other Current Liabilities
|
|
|
|
Total Current Liabilities
|
|
|
|
Long-Term Debt
|
|
|
|
Other Liabilities
|
|
|
|
Deferred Taxes
|
|
|
|
Total Liabilities
|
|
|
|
Preferred Stock
|
|
|
|
Paid in Common Capital (Net)
|
|
|
|
Retained Earnings
|
|
|
|
Total Common Equity
|
|
|
|
Total Liabilities &Common Equity
|
|
|
Note: If your firm has Minority Interest take it as part of Common Shareholder's Equity