Professional Documents
Culture Documents
General Framework for the Financial Reporting and Analysis for the CFA Exam
Income Statement
Revenue
- COGS
This page was use to link the
accounting choices management
can make and how they affect the
vaious lines on a typical income
statement.
= Gross Profit
- Depreciation Expense
- Operating Expenses
= EBIT
- Interest Expense
= EBT
- Taxes
= Net Income
- Preferred Dividends
= EACS
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
Email: info@examsuccess.ca
Current Assets
Fixed Assets
Current Liabilities (Short-term Debt)
Long-term Debt
Equity
Operating Lease
Same
Lower
Lower
Lower
Same
Right away you should know the current ratio (CA/CL) will fall and the debt to equity ratio
(D/E) will rise.
When the analyst makes the adjustment from operating lease to finance lease, the following
results occur on the Income Statement of the company that has leased the asset:
Sales
Cost of Goods sold
Gross Profit
Operating Expenses
Operating Income (EBIT)
Depreciation Expense
Interest Expense
Total Reported Lease Expense
(Current)
Total Reported Lease Expense (Future)
Net Income (Current)
Net Income (Future)
Operating Lease
Same
Same
Same
Higher
Lower
Lower
Lower
Lower
Lower
Lower
Higher
Higher
Higher
Lower
Right away you should know the operating profit margin (EBIT/Sales) rises, the net profit
margin (NI/Sales) falls and the interest coverage ratio (EBIT/Interest) falls.
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
Leased Assets
Following year 1
Following year 2
Table 1
Acquisition Cost
460
Table 2
Finance Lease Liabilities
Minimum
Interest
Lease Payments Portion
18
3
25
5
Leasing
Liability
10
15
Table 3
Operating Lease Commitments
Nominal Value of the
Future Minimum Payments
Less than 1 year
150
1 3 years
270
Over 3 years
300
What is the total amount of finance lease liabilities that Dover would report on its
Balance Sheet at the end of fiscal 2013?
2.
Calculate the amount Dover will payout in finance lease commitments in fiscal year
2015.
3.
What amount of interest expense will Dover report in fiscal year 2014 based on its
finance lease agreements?
4.
Calculate Dovers total operating lease commitments as of the end of fiscal 2013.
5.
What is the minimum amount of rent expense Dover would report in fiscal year 2014
that is related to its operating lease agreements?
6.
What would the carrying amount of leased assets be at the end of fiscal year 2013?
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
Answers:
1.
This is equal to the sum of the leasing liabilities reported in Table 2 Finance Lease
Liabilities. 10 + 15 = $25 million
2.
This would be found by looking at the Minimum Lease Payments row following year 2,
in Table 2, which is $25 million.
3.
This would be found by looking at the Interest Portion row following year 1, in Table 2,
which is $3 million.
4.
This is equal to the sum of the Nominal Value of the Future Minimum Payments, in
Table 3, which is 150 + 270 + 300 = $720 million.
5.
This is equal to the Nominal Value of the Future Minimum Payments found in Table 3,
row 1, Less than 1 year, which is $150 million.
6.
This is the Net Book Value of the leased assets found in Table 1and it is equal to $170
million.
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
20.
A capital lease requires annual lease payments of $2,000 at the start of each year. Fair
value of the leased equipment at inception of the lease is $10,000 and the implicit
interest rate is 12 percent. If the present value of the lease payments equals the fair
value of the equipment at the inception of the lease, the interest expense (in $) recorded
by the lessee in the second year of the lease is closest to:
A.
B.
C.
960.
1,104.
1,200.
Correct solution:
Yes the first payment reduces the outstanding debt balance right away. The second payment
can be broken up between principal and interest, with the interest calculated as 12% x $8,000 =
$960. This $960 is the interest that has built up over the first year!
Year
Interest
Principal
Repayment
Debt at
Beginning of the
Year
$10,000
$0
$2,000
Debt at the
End of the
Year
$8,000
$8,000
$960
$1,040
$6,960
$6,960
$835.20
$1,164.80
$5,795.20
$5,795.20
$695.42
$1,304.58
$4,490.62
$4,490.62
$538.87
$1,461.13
$3,029.49
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
Income Taxes
Accounting profit based on income statement results, follows accounting standards
Taxable income based on tax laws
Income tax expense reported on the income statement
Income tax payable reported on the tax return
Deferred tax assets occur when taxable income is greater than accounting profit
Valuation allowance reserve created against deferred tax assets, based on the probability of
realizing the deferred tax assets in the future. At B/S date if any doubt in recovery, reduce
DTA and increase VA and record a loss on the I/S.
Example:
The following information was taken from the annual report of Xerex Corp.
2012
15,000
800
2013
20,000
500
How would an analyst most likely interpret the change in the valuation allowance?
A.
B.
C.
there was an increase in the likelihood of realizing the deferred tax assets
there was a decrease in the likelihood of realizing the deferred tax assets
there was a decrease in the deferred tax liabilities
Deferred tax liabilities occur when taxable income is less than accounting profit
Tax base is the value of the asset or liability for tax purposes
Carrying value is the value of the asset or liability reported on the balance sheet
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
Year 2:
1. Carrying Value at the Beginning of the Year
2. Interest Expense
3. Interest Payment
4. Amortization of the Premium
5. Carrying Value at the End of the Year
Year 3:
1. Carrying Value at the Beginning of the Year
2. Interest Expense
3. Interest Payment
4. Amortization of the Premium
5. Carrying Value at the End of the Year
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
Solution:
Year 1:
1. Carrying Value at the Beginning of the Year:
FV = $100,000, I = 5, N = 3, PMT = $7,000
Compute PV = $105,446.50 (reported as a liability on the Balance Sheet)
2. Interest Expense = (Beginning Liability) x (Effective Rate)
= 105,446.50 x 5% = $5,272.32 (reported as interest expense on the Income Statement)
3. Interest Payment : is equal to the coupon payment
= $100,000 x 7% = $7,000 (reported on the Cash Flow Statement)
4. Amortization of the Premium = Interest Expense Interest Payment
= $5,272.32 - $7,000 = (1,727.68)
5. Carrying Value at the End of the Year;
= $105,446.50 $1,727.68 = $103,718.82 (reported on the B/S)
Year 2:
1. Carrying Value at the Beginning of the Year
103,718.82
5,185.94
3. Interest Payment
7,000.00
(1,814.06)
Year 3:
1. Carrying Value at the Beginning of the Year 101,904.76
2. Interest Expense 101,904.76 x 5% =
5,095.24
3. Interest Payment
7,000.00
(1,904.76)
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
2013
$ 4,000
25,000
5,000
37,000
316,000
(45,000)
342,000
2012
$ 14,000
32,500
7,000
34,000
270,000
(30,000)
327,500
Accounts payable
Salaries payable
Note payable
Capital stock
Retained earnings
Total Liabilities & Equity
$18,000
4,000
173,000
88,000
59,000
342,000
$16,000
7,000
160,000
84,000
60,500
327,500
Income Statement
Sales
Cost of goods sold
Depreciation expense
Insurance expense
Salaries Expense
Net Income
2013
$200,000
(123,000)
(15,000)
(11,000)
(50,000)
1,000
2.
3.
4.
5.
6.
7.
8.
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
Solutions:
1.
Cash received from customers = Sales +/- A/R
= 200,000 + (32,500 25,000) = 207,500
2.
3.
4.
5.
This question is really asking us to use the indirect method to calculate operating cash
flow:
Cash Flow from Operations:
Net Income
Depreciation Expense
Accounts receivable
Prepaid insurance
Inventory
Accounts payable
Salaries payable
Cash Flow from Operations
6.
1,000
15,000
7,500
2,000
-3,000
2,000
-3,000
21,500
Direct Method
Cash Flow from Operations:
Cash received from customers
Cash paid for inventory
Cash paid for insurance
Cash paid for Salaries
Cash flow from operations
7.
8.
207,500
-124,000
-9,000 <= 11,000 2,000 for PPIns.
-53,000
21,500
-46,000
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
-2,500
13,000
4,000
14,500
Email: info@examsuccess.ca
1.
Review Questions
An analyst gathers the following information about Meyer, Inc.:
Meyer has 1,000 shares of 8% cumulative preferred stock outstanding, with a par value
of $100, and liquidation value of $110.
Meyer has 20,000 shares of common stock outstanding, with a par value of $20.
Meyer had retained earnings at the beginning of the year of $5,000,000.
Net income for the year was $70,000.
This year, for the first time in its history, Meyer paid no dividends on preferred or
common stock.
What is the book value per share of Meyers common stock?
A. $272.60.
B. $273.00.
C. $273.10.
D. $273.50.
2.
Other things being equal, two companies have substantially different dividend payout
ratios. After several years, the company with the lower dividend payout ratio is most
likely to have:
A. lower inventory turnover.
B. higher inventory turnover.
C. less rapid growth of earnings per share.
D. more rapid growth of earnings per share.
3.
Which of the following would increase the number of shares of a companys common
stock outstanding?
I. Paying a stock dividend.
II. Instituting a reverse stock split.
III. Purchasing treasury stock.
IV. Exercising outstanding warrants.
A. I and III only.
B. I and IV only.
C. I, II, and III only.
D. II, III, and IV only.
4.
An analyst should consider whether a company acquired assets through a capital lease
or an operating lease because a company may structure:
A. operating leases to look like capital leases to enhance their leverage ratios.
B. operating leases to look like capital leases to enhance their liquidity ratios.
C. capital leases to look like operating leases to enhance their leverage ratios.
5.
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
6.
An analyst applies the DuPont system of financial analysis to the following data for a
company: Equity turnover 4.2 Total asset turnover 2.0 Net profit margin 5.5% Dividend
payout ratio 31.8% The companys return on equity is closest to:
A. 1.3%.
B. 11.0%.
C. 23.1%.
7.
8.
9.
10.
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
ANSWERS:
1.A
This is a tricky question!
First, calculate the total shareholders equity:
Preferred Shares
Common Shares
Retained Earnings
Total Shareholders Equity
1,000 x $100
20,000 x $20
5,000,000 + 70,000
$100,000
$400,000
$5,070,000
$5,570,000
1,000 x $110
1,000 x $100 x 8%
$5,570,000
$110,000
$8,000
$5,452,000
Remember, Growth rate = (1 Dividend Payout) (ROE), so a company that has a lower
dividend payout will retain more earnings and have a higher growth rate.
3.B
A reverse stock split is another name for a share consolidation. Share consolidations
will reduce the number of shares outstanding.
What the CFA Institute means by purchasing treasury stock is to enact a share
repurchase and retire the shares to the treasury.a classic CFAism!
4.C
Enhancing ratios means to make it look better from the companys perspective. An
enhanced leverage ratio means to reduce the ratio! An enhanced liquidity ratio means
to increase the ratio!
With this in mind, we can compare operating leases to capital leases. Capital leases
result in higher leverage ratios and lower liquidity ratios.
5.C
In general, the payment to the lessor is comprised of debt repayment and interest on the
debt.
The debt repayment is found in the cash flow from financing activities section and the
interest on the debt is found by multiplying the interest rate by the outstanding debt
balance.
This is an older question and it was written assuming the lease payments are made at the
end of the year.
Payment = $1,300 + (12% x $10,000) = $2,500
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca
Had the payments been made at the beginning of the year, the payment made in the first
year would be applied fully to reduce the debt outstanding and the answer would be
$1,300.
6.C
7.A
8.D
This is an older question that is based on older U.S. GAAP terminology, so if you got it
wrong do not feel bad!
In general, an underfunded pension simply means the present value of the retirement
obligations (known as present value of the benefit obligations or PVBO) is larger
than the fair market value of the plan assets.
9.B
10.B
First use the treasury stock method to calculate the net new shares that would be issued
as a result of the warrants:
We know the warrants are dilutive because the exercise price is less than the average
market price of the common shares.
The proceeds from the exercise of the warrants would be, 100,000 x $50 = $5,000,000
The assumed buy back at the average market price would be, $5,000,000/$60 = 83,333
The net new shares to be included in the weighted average number of shares would be,
100,000 83,333 = 16,667
Diluted EPS = ($6,500,000 $500,000) / (1,000,000 + 16,667) = $5.90
ExamSuccess.ca 2013
Exam Preparation & Investment Sales Training
Email: info@examsuccess.ca