Finsas 7

profileSwag
FinSAS-7-3-18.xls

Instructions

FinSAS Version 20111028
FinSAS: Financial Statement Analysis Spreadsheet
by
Dr. Donald V. Saftner
[email protected]
To Accompany
Financial Reporting and Analysis:
Using Financial Accounting Information
13/e
by Dr. Charles Gibson
Copyright © 2013 Cengage Learning
All rights reserved
FinSAS: Financial Statement Analysis Spreadsheet allows users to input the reported data from the financial statements, notes, and other sources. FinSAS then computes the ratios found in Financial Reporting and Analysis: Using Financial Accounting Information 13/e. Using this tool, you can spend more time analyzing the statements and less time crunching the numbers. In addition to the ratios, both a vertical and horizontal analysis are performed.
Instructions:
Note the sheet tabs below. The following instructions use the names of those tabs as section headings. Click on a tab to see that sheet after reading the instructions below.
Input
On the Input sheet, enter values into all appropriate cells (i.e., those with blue font). The figures in black font are calculated based on your input. By entering the Company Name, Analyst Name(s), and Most Recent Year Available in the first three input cells, those items will appear on all subsequent output sheets. They make it easy to identify any printouts you make.
The next two input cells (Years Available for Income Statement and Balance Sheet) are particularly important to the functioning of the model. Changing these numbers (while keeping them within the range one through five) changes the number of columns of data that are available on the Input sheet and all subsequent output sheets. In a single annual report/10K, there are often three years of income statements and two years of balance sheets. The annual report/10K you are using may have more and/or you may want to use multiple years’ worth of annual report/10Ks to increase the amount of data available to analyze. The maximum years that FinSAS can accept is five years.
Fill in all remaining input cells for which you can find data. There are many different names for the same account. You must translate the terminology used by the company to the generic terms used in FinSAS. When the detail is not needed, FinSAS requests a summary figure. For instance, on the published income statement there may be several operating expenses (e.g., wages, utilities, rent), but FinSAS only needs the sum of those, which would be entered as Operating Expenses. Be sure to read the footnotes to the financial statements and the comparative data section. Those sources include some of the information you need to complete the Input sheet. Also be sure to match key subtotals (e.g. the FinSAS total current asset should be same as the figure on the balance sheet even though the detail lines may be different.)
Be consistent in ignoring a certain number of decimal places. Many financial statements have "in thousands, except par values," "millions except share and per share amounts," or similar statements. When entering data into FinSAS, it is usually best to follow the same convention as the financial statements in choosing the number of decimal places to assume have been removed. An exception is the second statement above. Only "per share" data should be entered as dollars with no decimal places removed. Account balances and total share information should consistently have the same number of decimal places removed. If the share and account balances have a different number of decimal places removed then ratios such as "book value per share" and "operating cash flow per share" will be inaccurate.
Source of Input
This is the place to document where you found the information you entered on the previous sheet. This can be very useful for you and for anyone who reviews your work. For instance if most of it came from the company's annual report/10K, then state that at the top. Individual lines of input in FinSAS might be the sum of a few lines in the published financial statements. Indicate on this sheet how you determined the FinSAS inputs from the statements. For some of the inputs, you may have used information from the footnotes or comparative information section. Indicate that information on this sheet and include page numbers wherever possible. Of course, other sources of information should be cited.
Vertical Analysis
After you insert your data, you can see the result of the vertical analysis. It compares each amount on the income statement and balance sheet with a base amount (net sales on the income statement and total assets on the balance sheet) selected from the same year.
Horizontal Analysis
After you insert your data, you can see the result of the horizontal analysis. It compares each amount on the income statement and balance sheet with the same amount for the oldest year available.
Ratios – avg.
After you insert your data, you can see the result of the ratio analysis. For the ‘Ratio – Average’, the average of beginning of year values and end of year values is used when appropriate. Note that if you only have two years of balance sheet information, then for those ratios that use the average of two years of balance sheet information, only one year's worth of ratios can be calculated. Since it is desirable to compare the ratios across time to determine possible trends, a solution to only having one year's worth of ratios should be sought. Some possible solutions are to find additional years' worth of data and/or use the Ratio - end. sheet.
Ratios with a negative cash flow or negative profit measure in the numerator will display #N/A, which means not available or not applicable. This makes it less likely that invalid conclusions will be made during your analysis.
You may want to determine how a certain ratio is calculated. You may do this in one of two ways. If you select the cell in which the ratio appears, then the formula for that cell appears near the top of the screen. You will then have to determine what accounts the cell refers to by looking at the Input screen. Alternatively, you can refer to the Documentation screen for the definition.
Ratios – end.
For the ‘Ratio – End’, the end of year values are used instead of the average values. The ‘*’ marks indicate the ratios for which the end of year values are used whereas the averages are used on the previous sheet.
For the Ratios - end. sheet, the end of year values are used instead of the average values. The ‘*’ marks indicate the ratios for which the end of year values are used whereas the averages are used on the previous sheet. Note that the Ratios - avg. sheet is theoretically superior in that averages for balance sheet information (point in time) is compared to income statement or cash flow statements (period of time).
Documentation
The Documentation sheet provides you the definitions of the ratios using the row labels of the Input sheet or other ratio results.
&CCopyright © 2013 Cengage Learning

Input

1 2 3 4 5
FinSAS Version 20111028 Input
Company: Diamond Foods
Analyst:
Most Recent Year Available: 2011
Years Available for:
Income Statement (1-5) 3
Balance Sheet (1-5) 2
= = = = = =
INCOME STATEMENT 2011 2010 2009 2008 2007
- - - - - -
Net Sales 965922 680162 570940 0 0
Less: Cost of Goods Sold 714775 519161 435344 0 0
- - - - -
Gross Profit 251147 161001 135596 0 0
Other Operating Revenue 0 0 0 0 0
Less: Operating Expenses 158167 108771 89756 0 0
- - - - -
Operating Income 92980 52230 45840 0 0
Less: Interest Expense 23840 10180 6255 0 0
(no capitalized interest)
Other Income (Expenses) 0 -1849 -898 0 0
Unusual or Infreq. Item;
Gain (Loss) 0 0 0 0 0
Equity in Earnings of Assoc.;
Profit (Loss) 0 0 0 0 0
- - - - -
Income before Taxes 69140 40201 38687 0 0
Less:Taxes Related to Operations 18929 13990 14944 0 0
- - - - -
N.I. before Noncontr. Inc 50211 26211 23743 0 0
Noncontrolling income (loss) 0 0 0 0 0
- - - - -
N.I. before Nonrecurring Items 50211 26211 23743 0 0
Oper. of Discontinued Segment;
Income (Loss) 0 0 0 0 0
Disposal of Discont. Segment;
Gain (Loss) 0 0 0 0 0
Extraordinary Item;
Gain (Loss) 0 0 0 0 0
Cum. Effect of Acct Change;
Gain (Loss) 0 0 0 0 0
- - - - -
Net Income (Loss) 50211 26211 23743 0 0
= = = = = =
BALANCE SHEET 2011 2010 2009 2008 2007
- - - - - -
ASSETS
Current Assets:
Cash 3112 5642 0 0 0
Marketable Securities 0 0 0 0 0
Gross Receivables 98218 65553 0 0 0
Less: Allowance for Bad Debts 0 0 0 0 0
Net Trade Receivables 98218 65553 0 0 0
Inventories 145575 143405 0 0 0
Prepaid Expenses 13102 5767 0 0 0
Other Current Assets 16032 19722 0 0 0
- - - - -
Total Current Assets 276039 240089 0 0 0
Long-Term Assets:
Net Tangible (Fixed) Assets (other than construction in progress) 127407 117816 0 0 0
Construction in Progress 0 0 0 0 0
Intangible Assets 858442 845806 0 0 0
Investments 15795 0 0 0 0
Other Nonoperating Assets 3870 13625 0 0 0
Other Operating Assets 6842 8536 0 0 0
- - - - -
Total Long-Term Assets 1012356 985783 0 0 0
Total Assets 1288395 1225872 0 0 0
LIABILITIES AND EQUITY
Current Liabilities:
Accounts Payable 144060 127921 0 0 0
Short Term Loans 0 0 0 0 0
Current Maturity of L.t. Debt 41700 40000 0 0 0
Other Current Liabilities 0 0 0 0 0
- - - - -
Total Current Liabilities 185760 167921 0 0 0
Long-Term Liabilities:
Long-term Debt 490001 516100 0 0 0
Reserves 0 0 0 0 0
Deferred Liabilities 0 0 0 0 0
Noncontrolling Interest 0 0 0 0 0
Redeemable Preferred 0 0 0 0 0
Other Long-term Liabilities 157839 161908 0 0 0
- - - - -
Total Long-term Liabilities 647840 678008 0 0 0
Total Liabilities 833600 845929 0 0 0
Shareholders' Equity:
Preferred Equity 0 0 0 0 0
Common Equity-incl. Ret. Ern. 454795 379943 0 0 0
- - - - -
Total Equity 454795 379943 0 0 0
Total Liabilities and Equity 1288395 1225872 0 0 0
= = = = = =
OTHER DATA 2011 2010 2009 2008 2007
- - - - - -
Capitalized Interest 0.0 0.0 0.0 0.0 0.0
Interest Portion of Rentals 0.0 0.0 0.0 0.0 0.0
Liquidation Value of Pref. Stock 0.0 0.0 0.0 0.0 0.0
Dividends on Redeemable Pref. 0.0 0.0 0.0 0.0 0.0
Dividends on Nonredeemable Pref. 0.0 0.0 0.0 0.0 0.0
Dividends per Common Share 0.180 0.180 0.180 0.000 0.000
Total Cash Dividends 0.0 0.0 0.0 0.0 0.0
Dil. Earn. per Sh. before Nonrec. Items 2.220 1.360 1.420 0.000 0.000
Market Price per Common Share 0.000 0.000 0.000 0.000 0.000
Tax Rate (0-1) 72.680 65.200 61.240 0.000 0.000
Common Shares Outstanding 21577.0 18313.0 16073.0 0.0 0.0
Diluted Weighted Average Common Shares 22242.0 18843.0 16391.0 0.0 0.0
Cash Flow from Operations 0.0 0.0 0.0 0.0 0.0
Options:
Option expense 6974.0 3231.0 3901.0 0.0 0.0
Net income bef. nonrec. items not incl. opt. exp. 0.0 0.0 0.0 0.0 0.0

Source of Input

FinSAS Version 20111028 Source of Input
Company: Diamond Foods
Analyst: 0.00
Most Recent Year Available: 2011
Years Available for:
Income Statement (1-5) 3
Balance Sheet (1-5) 2
=
INCOME STATEMENT
-
Net Sales
Less: Cost of Goods Sold
Gross Profit
Other Operating Revenue
Less: Operating Expenses
Operating Income
Less: Interest Expense
(no capitalized interest)
Other Income (Expenses)
Unusual or Infreq. Item;
Gain (Loss)
Equity in Earnings of Assoc.;
Profit (Loss)
Income before Taxes
Less:Taxes Related to Operations
N.I. before Noncontr. Inc
Noncontrolling income (loss)
N.I. before Nonrecurring Items
Oper. of Discontinued Segment;
Income (Loss)
Disposal of Discont. Segment;
Gain (Loss)
Extraordinary Item;
Gain (Loss)
Cum. Effect of Acct Change;
Gain (Loss)
Net Income (Loss)
=
BALANCE SHEET
-
ASSETS
Current Assets:
Cash
Marketable Securities
Gross Receivables
Less: Allowance for Bad Debts
Net Trade Receivables
Inventories
Prepaid Expenses
Other Current Assets
Total Current Assets
Long-Term Assets:
Net Tangible (Fixed) Assets (other than construction in progress)
Construction in Progress
Intangible Assets
Investments
Other Nonoperating Assets
Other Operating Assets
Total Long-Term Assets
Total Assets
LIABILITIES AND EQUITY
Current Liabilities:
Accounts Payable
Short Term Loans
Current Maturity of L.t. Debt
Other Current Liabilities
Total Current Liabilities
Long-Term Liabilities:
Long-term Debt
Reserves
Deferred Liabilities
Noncontrolling Interest
Redeemable Preferred
Other Long-term Liabilities
Total Long-term Liabilities
Total Liabilities
Shareholders' Equity:
Preferred Equity
Common Equity-incl. Ret. Ern.
Total Equity
Total Liabilities and Equity
=
OTHER DATA
-
Capitalized Interest
Interest Portion of Rentals
Liquidation Value of Pref. Stock
Dividends on Redeemable Pref.
Dividends on Nonredeemable Pref.
Dividends per Common Share
Total Cash Dividends
Dil. Earn. per Sh. before Nonrec. Items
Market Price per Common Share
Tax Rate (0-1)
Common Shares Outstanding
Diluted Weighted Average Common Shares
Cash Flow from Operations
Options:
Option expense
Net income bef. nonrec. items not incl. opt. exp.

Vertical Analysis

1.00 2.00 3.00 4.00 5.00
FinSAS Version 20111028 Vertical Analysis
Company: Diamond Foods
Analyst: 0.00
Most Recent Year Available: 2011
Years Available for:
Income Statement (1-5) 3
Balance Sheet (1-5) 2
= = = = = =
INCOME STATEMENT 2011 2010 2009 2008 2007
- ---------- ---------- ---------- ---------- ----------
Net Sales 100.00% 100.00% 100.00% 0.00% 0.00%
Less: Cost of Goods Sold 74.00% 76.33% 76.25% 0.00% 0.00%
---------- ---------- ---------- ---------- ----------
Gross Profit 26.00% 23.67% 23.75% 0.00% 0.00%
Other Operating Revenue 0.00% 0.00% 0.00% 0.00% 0.00%
Less: Operating Expenses 16.37% 15.99% 15.72% 0.00% 0.00%
---------- ---------- ---------- ---------- ----------
Operating Income 9.63% 7.68% 8.03% 0.00% 0.00%
Less: Interest Expense 2.47% 1.50% 1.10% 0.00% 0.00%
(no capitalized interest)
Other Income (Expenses) 0.00% -0.27% -0.16% 0.00% 0.00%
Unusual or Infreq. Item;
Gain (Loss) 0.00% 0.00% 0.00% 0.00% 0.00%
Equity in Earnings of Assoc.;
Profit (Loss) 0.00% 0.00% 0.00% 0.00% 0.00%
---------- ---------- ---------- ---------- ----------
Income before Taxes 7.16% 5.91% 6.78% 0.00% 0.00%
Less:Taxes Related to Operations 1.96% 2.06% 2.62% 0.00% 0.00%
---------- ---------- ---------- ---------- ----------
N.I. before Noncontr. Inc 5.20% 3.85% 4.16% 0.00% 0.00%
Noncontrolling income (loss) 0.00% 0.00% 0.00% 0.00% 0.00%
---------- ---------- ---------- ---------- ----------
N.I. before Nonrecurring Items 5.20% 3.85% 4.16% 0.00% 0.00%
Oper. of Discontinued Segment;
Income (Loss) 0.00% 0.00% 0.00% 0.00% 0.00%
Disposal of Discont. Segment;
Gain (Loss) 0.00% 0.00% 0.00% 0.00% 0.00%
Extraordinary Item;
Gain (Loss) 0.00% 0.00% 0.00% 0.00% 0.00%
Cum. Effect of Acct Change;
Gain (Loss) 0.00% 0.00% 0.00% 0.00% 0.00%
---------- ---------- ---------- ---------- ----------
Net Income (Loss) 5.20% 3.85% 4.16% 0.00% 0.00%
= = = = = =
BALANCE SHEET 2011 2010 2009 2008 2007
- --------- --------- --------- --------- ---------
ASSETS
Current Assets:
Cash 0.24% 0.46% 0.00% 0.00% 0.00%
Marketable Securities 0.00% 0.00% 0.00% 0.00% 0.00%
Gross Receivables 7.62% 5.35% 0.00% 0.00% 0.00%
Less: Allowance for Bad Debts 0.00% 0.00% 0.00% 0.00% 0.00%
Net Trade Receivables 7.62% 5.35% 0.00% 0.00% 0.00%
Inventories 11.30% 11.70% 0.00% 0.00% 0.00%
Prepaid Expenses 1.02% 0.47% 0.00% 0.00% 0.00%
Other Current Assets 1.24% 1.61% 0.00% 0.00% 0.00%
--------- --------- --------- --------- ---------
Total Current Assets 21.43% 19.59% 0.00% 0.00% 0.00%
Long-Term Assets:
Net Tangible (Fixed) Assets (other than construction in progress) 9.89% 9.61% 0.00% 0.00% 0.00%
Construction in Progress 0.00% 0.00% 0.00% 0.00% 0.00%
Intangible Assets 66.63% 69.00% 0.00% 0.00% 0.00%
Investments 1.23% 0.00% 0.00% 0.00% 0.00%
Other Nonoperating Assets 0.30% 1.11% 0.00% 0.00% 0.00%
Other Operating Assets 0.53% 0.70% 0.00% 0.00% 0.00%
--------- --------- --------- --------- ---------
Total Long-Term Assets 78.57% 80.41% 0.00% 0.00% 0.00%
Total Assets 100.00% 100.00% 0.00% 0.00% 0.00%
LIABILITIES AND EQUITY
Current Liabilities:
Accounts Payable 11.18% 10.44% 0.00% 0.00% 0.00%
Short Term Loans 0.00% 0.00% 0.00% 0.00% 0.00%
Current Maturity of L.t. Debt 3.24% 3.26% 0.00% 0.00% 0.00%
Other Current Liabilities 0.00% 0.00% 0.00% 0.00% 0.00%
--------- --------- --------- --------- ---------
Total Current Liabilities 14.42% 13.70% 0.00% 0.00% 0.00%
Long-Term Liabilities:
Long-term Debt 38.03% 42.10% 0.00% 0.00% 0.00%
Reserves 0.00% 0.00% 0.00% 0.00% 0.00%
Deferred Liabilities 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interest 0.00% 0.00% 0.00% 0.00% 0.00%
Redeemable Preferred 0.00% 0.00% 0.00% 0.00% 0.00%
Other Long-term Liabilities 12.25% 13.21% 0.00% 0.00% 0.00%
--------- --------- --------- --------- ---------
Total Long-term Liabilities 50.28% 55.31% 0.00% 0.00% 0.00%
Total Liabilities 64.70% 69.01% 0.00% 0.00% 0.00%
Shareholders' Equity:
Preferred Equity 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity-incl. Ret. Ern. 35.30% 30.99% 0.00% 0.00% 0.00%
--------- --------- --------- --------- ---------
Total Equity 35.30% 30.99% 0.00% 0.00% 0.00%
Total Liabilities and Equity 100.00% 100.00% 0.00% 0.00% 0.00%
= = = = = =

Horizontal Analysis

1.00 2.00 3.00 4.00 5.00
FinSAS Version 20111028 Horizontal Analysis
Company: Diamond Foods
Analyst: 0.00
Most Recent Year Available: 2011
Years Available for:
Income Statement (1-5) 3
Balance Sheet (1-5) 2
= = = = = =
INCOME STATEMENT 2011 2010 2009 2008 2007
- ---------- ---------- ---------- ---------- ----------
Net Sales 169.18% 119.13% 100.00% 0.00% 0.00% 570940.00 570940.00
Less: Cost of Goods Sold 164.19% 119.25% 100.00% 0.00% 0.00% 435344.00 435344.00
---------- ---------- ---------- ---------- ---------- - -
Gross Profit 185.22% 118.74% 100.00% 0.00% 0.00% 135596.00 135596.00
0.00 0.00
Other Operating Revenue 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Less: Operating Expenses 176.22% 121.19% 100.00% 0.00% 0.00% 89756.00 89756.00
---------- ---------- ---------- ---------- ---------- - -
Operating Income 202.84% 113.94% 100.00% 0.00% 0.00% 45840.00 45840.00
0.00 0.00
Less: Interest Expense 381.14% 162.75% 100.00% 0.00% 0.00% 6255.00 6255.00
(no capitalized interest) 0.00 0.00
Other Income (Expenses) 0.00% 205.90% 100.00% 0.00% 0.00% -898.00 -898.00
Unusual or Infreq. Item; 0.00 0.00
Gain (Loss) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Equity in Earnings of Assoc.; 0.00 0.00
Profit (Loss) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
---------- ---------- ---------- ---------- ---------- - -
Income before Taxes 178.72% 103.91% 100.00% 0.00% 0.00% 38687.00 38687.00
0.00 0.00
Less:Taxes Related to Operations 126.67% 93.62% 100.00% 0.00% 0.00% 14944.00 14944.00
---------- ---------- ---------- ---------- ---------- - -
N.I. before Noncontr. Inc 211.48% 110.39% 100.00% 0.00% 0.00% 23743.00 23743.00
0.00 0.00
Noncontrolling income (loss) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
---------- ---------- ---------- ---------- ---------- - -
N.I. before Nonrecurring Items 211.48% 110.39% 100.00% 0.00% 0.00% 23743.00 23743.00
0.00 0.00
Oper. of Discontinued Segment; 0.00 0.00
Income (Loss) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Disposal of Discont. Segment; 0.00 0.00
Gain (Loss) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Extraordinary Item; 0.00 0.00
Gain (Loss) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Cum. Effect of Acct Change; 0.00 0.00
Gain (Loss) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
---------- ---------- ---------- ---------- ---------- - -
Net Income (Loss) 211.48% 110.39% 100.00% 0.00% 0.00% 23743.00 23743.00
= = = = = =
BALANCE SHEET 2011 2010 2009 2008 2007
- ---------- ---------- ---------- ---------- ----------
ASSETS
Current Assets:
Cash 55.16% 100.00% 0.00% 0.00% 0.00% 5642.00 5642.00
Marketable Securities 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Gross Receivables 149.83% 100.00% 0.00% 0.00% 0.00% 65553.00 65553.00
Less: Allowance for Bad Debts 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Net Trade Receivables 149.83% 100.00% 0.00% 0.00% 0.00% 65553.00 65553.00
Inventories 101.51% 100.00% 0.00% 0.00% 0.00% 143405.00 143405.00
Prepaid Expenses 227.19% 100.00% 0.00% 0.00% 0.00% 5767.00 5767.00
Other Current Assets 81.29% 100.00% 0.00% 0.00% 0.00% 19722.00 19722.00
---------- ---------- ---------- ---------- ---------- - -
Total Current Assets 114.97% 100.00% 0.00% 0.00% 0.00% 240089.00 240089.00
Long-Term Assets: 0.00 0.00
Net Tangible (Fixed) Assets (other than construction in progress) 108.14% 100.00% 0.00% 0.00% 0.00% 117816.00 117816.00
Construction in Progress 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Intangible Assets 101.49% 100.00% 0.00% 0.00% 0.00% 845806.00 845806.00
Investments 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Other Nonoperating Assets 28.40% 100.00% 0.00% 0.00% 0.00% 13625.00 13625.00
Other Operating Assets 80.15% 100.00% 0.00% 0.00% 0.00% 8536.00 8536.00
---------- ---------- ---------- ---------- ---------- - -
Total Long-Term Assets 102.70% 100.00% 0.00% 0.00% 0.00% 985783.00 985783.00
Total Assets 105.10% 100.00% 0.00% 0.00% 0.00% 1225872.00 1225872.00
LIABILITIES AND EQUITY 0.00 0.00
Current Liabilities: 0.00 0.00
Accounts Payable 112.62% 100.00% 0.00% 0.00% 0.00% 127921.00 127921.00
Short Term Loans 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Current Maturity of L.t. Debt 104.25% 100.00% 0.00% 0.00% 0.00% 40000.00 40000.00
Other Current Liabilities 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
---------- ---------- ---------- ---------- ---------- - -
Total Current Liabilities 110.62% 100.00% 0.00% 0.00% 0.00% 167921.00 167921.00
Long-Term Liabilities: 0.00 0.00
Long-term Debt 94.94% 100.00% 0.00% 0.00% 0.00% 516100.00 516100.00
Reserves 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Deferred Liabilities 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Noncontrolling Interest 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Redeemable Preferred 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Other Long-term Liabilities 97.49% 100.00% 0.00% 0.00% 0.00% 161908.00 161908.00
---------- ---------- ---------- ---------- ---------- - -
Total Long-term Liabilities 95.55% 100.00% 0.00% 0.00% 0.00% 678008.00 678008.00
Total Liabilities 98.54% 100.00% 0.00% 0.00% 0.00% 845929.00 845929.00
Shareholders' Equity: 0.00 0.00
Preferred Equity 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00
Common Equity-incl. Ret. Ern. 119.70% 100.00% 0.00% 0.00% 0.00% 379943.00 379943.00
---------- ---------- ---------- ---------- ---------- - -
Total Equity 119.70% 100.00% 0.00% 0.00% 0.00% 379943.00 379943.00
Total Liabilities and Equity 105.10% 100.00% 0.00% 0.00% 0.00% 1225872.00 1225872.00
= = = = = = = =

Ratios - avg.

1.00 2.00 3.00 4.00 5.00
FinSAS Version 20111028 Ratios - average
Company: Diamond Foods
Analyst: 0.00
Most Recent Year Available: 2011
Years Available for:
Income Statement (1-5) 3
Balance Sheet (1-5) 2
Minimum Years 2
Minimum Years (BS-1) 1
Maximum Years 3
- - - - - -
LIQUIDITY 2011 2010 2009 2008 2007
- - - - - -
Days' Sales in Receivables 37.11 35.18 0.00 0.00 0.00
Accounts Receivable Turnover 11.80 20.75 0.00 0.00 0.00
A/R Turnover in Days 30.94 17.59 0.00 0.00 0.00
Days' Sales in Inventory 74.34 100.82 0.00 0.00 0.00
Inventory Turnover 4.95 7.24 0.00 0.00 0.00
Inventory Turnover in Days 73.78 50.41 0.00 0.00 0.00
Operating Cycle 104.73 68.00 0.00 0.00 0.00
Working Capital 90,279 72,168 - 0 - 0 - 0
Current Ratio 1.49 1.43 - 0 - 0 - 0
Acid Test 0.55 0.42 - 0 - 0 - 0
Cash Ratio 0.02 0.03 - 0 - 0 - 0
Sales to Working Capital 11.89 18.85 0.00 0.00 0.00
Cash Flow/Cur. Mat. of Debt & NP - 0 - 0 - 0 - 0 - 0
- - - - - -
LONG-TERM DEBT-PAYING ABILITY 2011 2010 2009 2008 2007
- - - - - -
Times Interest Earned 3.90 4.95 7.18 0.00 0.00
Fixed Charge Coverage 3.90 4.95 7.18 0.00 0.00
Debt Ratio 64.70% 69.01% 0.00% 0.00% 0.00%
Debt/Equity 183.29% 222.65% 0.00% 0.00% 0.00%
Debt to Tangible Net Worth -206.52% -181.58% 0.00% 0.00% 0.00%
Cash Flow/Total Debt 0.00% 0.00% 0.00% 0.00% 0.00%
- - - - - -
PROFITABILITY 2011 2010 2009 2008 2007
- - - - - -
Net Profit Margin 5.20% 3.85% 4.16% 0.00% 0.00%
Total Asset Turnover 0.77 1.11 0.00 0.00 0.00
Return on Assets 3.99% 4.28% 0.00% 0.00% 0.00%
Operating Income Margin 9.63% 7.68% 8.03% 0.00% 0.00%
Operating Asset Turnover 2.49 3.71 0.00 0.00 0.00
Return on Operating Assets 23.94% 28.51% 0.00% 0.00% 0.00%
Sales to Fixed Assets 7.88 11.55 0.00 0.00 0.00
Return on Investment 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Total Equity 12.03% 13.80% 0.00% 0.00% 0.00%
Return on Common Equity 12.03% 13.80% 0.00% 0.00% 0.00%
Gross Profit Margin 26.00% 23.67% 23.75% 0.00% 0.00%
- - - - - -
INVESTOR ANALYSIS 2011 2010 2009 2008 2007
- - - - - -
Degree of Financial Leverage 1.34 1.25 1.16 0.00 0.00
Earnings per Share 2.22 1.36 1.42 0.00 0.00
Price/Earnings Ratio 0.00 0.00 0.00 0.00 0.00
Percentage of Earnings Retained 100.00% 100.00% 100.00% 0.00% 0.00%
Dividend Payout 8.11% 13.24% 12.68% 0.00% 0.00%
Dividend Yield 0.00% 0.00% 0.00% 0.00% 0.00%
Book Value per Share 21.08 20.75 - 0 - 0 - 0
Materiality of Options 0.00% 0.00% 0.00% 0.00% 0.00%
Oper. Cash Flow per Share 0.00 0.00 0.00 0.00 0.00
Oper. Cash Flow/Cash Dividends 0.00 0.00 0.00 0.00 0.00
Year-end Market Price 0.00 0.00 0.00 0.00 0.00
= = = = = =

Ratios - end.

1.00 2.00 3.00 4.00 5.00
FinSAS Version 20111028 Ratios - ending
Company: Diamond Foods
Analyst: 0.00
Most Recent Year Available: 2011
Years Available for:
Income Statement (1-5) 3
Balance Sheet (1-5) 2
Minimum Years 2
Minimum Years (BS-1) 1
Maximum Years 3
* EOY values instead of averages
- - - - - -
LIQUIDITY 2011 2010 2009 2008 2007
- - - - - -
Days' Sales in Receivables 37.11 35.18 0.00 0.00 0.00
* Accounts Receivable Turnover 9.83 10.38 0.00 0.00 0.00
* A/R Turnover in Days 37.11 35.18 0.00 0.00 0.00
Days' Sales in Inventory 74.34 100.82 0.00 0.00 0.00
* Inventory Turnover 4.91 3.62 0.00 0.00 0.00
* Inventory Turnover in Days 74.34 100.82 0.00 0.00 0.00
* Operating Cycle 111.45 136.00 0.00 0.00 0.00
Working Capital 90,279 72,168 - 0 - 0 - 0
Current Ratio 1.49 1.43 - 0 - 0 - 0
Acid Test 0.55 0.42 - 0 - 0 - 0
Cash Ratio 0.02 0.03 - 0 - 0 - 0
* Sales to Working Capital 10.70 9.42 0.00 0.00 0.00
Cash Flow/Cur. Mat. of Debt & NP - 0 - 0 - 0 - 0 - 0
- - - - - -
LONG-TERM DEBT-PAYING ABILITY 2011 2010 2009 2008 2007
- - - - - -
Times Interest Earned 3.90 4.95 7.18 - 0 - 0
Fixed Charge Coverage 3.90 4.95 7.18 - 0 - 0
Debt Ratio 64.70% 69.01% 0.00% 0.00% 0.00%
Debt/Equity 183.29% 222.65% 0.00% 0.00% 0.00%
Debt to Tangible Net Worth -206.52% -181.58% 0.00% 0.00% 0.00%
Cash Flow/Total Debt 0.00% 0.00% 0.00% 0.00% 0.00%
- - - - - -
PROFITABILITY 2011 2010 2009 2008 2007
- - - - - -
Net Profit Margin 5.20% 3.85% 4.16% 0.00% 0.00%
* Total Asset Turnover 0.75 0.55 0.00 0.00 0.00
* Return on Assets 3.90% 2.14% 0.00% 0.00% 0.00%
Operating Income Margin 9.63% 7.68% 8.03% 0.00% 0.00%
* Operating Asset Turnover 2.35 1.86 0.00 0.00 0.00
* Return on Operating Assets 22.66% 14.25% 0.00% 0.00% 0.00%
* Sales to Fixed Assets 7.58 5.77 0.00 0.00 0.00
* Return on Investment 0.00% 0.00% 0.00% 0.00% 0.00%
* Return on Total Equity 11.04% 6.90% 0.00% 0.00% 0.00%
* Return on Common Equity 11.04% 6.90% 0.00% 0.00% 0.00%
Gross Profit Margin 26.00% 23.67% 23.75% 0.00% 0.00%
- - - - - -
INVESTOR ANALYSIS 2011 2010 2009 2008 2007
- - - - - -
Degree of Financial Leverage 1.34 1.25 1.16 - 0 - 0
Earnings per Share 2.22 1.36 1.42 - 0 - 0
Price/Earnings Ratio - 0 - 0 - 0 - 0 - 0
Percentage of Earnings Retained 100.00% 100.00% 100.00% 0.00% 0.00%
Dividend Payout 8.11% 13.24% 12.68% 0.00% 0.00%
Dividend Yield 0.00% 0.00% 0.00% 0.00% 0.00%
Book Value per Share 21.08 20.75 - 0 - 0 - 0
Materiality of Options 0.00% 0.00% 0.00% 0.00% 0.00%
Oper. Cash Flow per Share - 0 - 0 - 0 - 0 - 0
Oper. Cash Flow/Cash Dividends - 0 - 0 - 0 - 0 - 0
Year-end Market Price 0.00 0.00 0.00 0.00 0.00
= = = = = =

Documentation

FinSAS Version 20111028 Documentation
-
LIQUIDITY
-
Days' Sales in Receivables Gross Receivables --------------------------- Net Sales / 365
Accounts Receivable Turnover Net Sales ---------------------------------------- Average (Gross Receivables)
A/R Turnover in Days 365 -------------------------------------------- Accounts Receivable Turnover
Days' Sales in Inventory Ending Inventory ----------------------------------- Cost of Goods Sold / 365
Inventory Turnover Cost of Goods Sold --------------------------------- Average (Inventories)
Inventory Turnover in Days 365 -------------------------------------- Inventory Turnover
Operating Cycle A/R Turnover in Days + Inventory Turnover in Days
Working Capital Total Current Assets - Total Current Liabilities
Current Ratio Total Current Assets ---------------------------------- Total Current Liabilities
Acid Test Cash + Marketable Securities + Net Trade Receivables --------------------------------------------------------------------------------- Total Current Liabilities
Cash Ratio Cash + Marketable Securities --------------------------------------------- Total Current Liabilities
Sales to Working Capital Net Sales ------------------------------------ Average (Working Capital)
Cash Flow/Cur. Mat. of Debt & NP Cash Flow from Operations --------------------------------------------------------------------- Short Term Loans + Current Maturity of L.t. Debt
-
LONG-TERM DEBT-PAYING ABILITY
-
Times Interest Earned Income before Taxes + Interest Expense (no capitalized interest) - Equity in Earnings of Assoc.; Profit (Loss) -------------------------------------------------------------------------------------------------------------------------------------------------------- Interest Expense (no capitalized interest) + Capitalized Interest
Fixed Charge Coverage Income before Taxes + Interest Expense (no capitalized interest) - Equity in Earnings of Assoc.; Profit (Loss) + Interest Portion of Rentals ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- Interest Expense (no capitalized interest) + Capitalized Interest + Interest Portion of Rentals
Debt Ratio Total Liabilities -------------------------------- Total Assets
Debt/Equity Total Liabilities ------------------------ Total Equity
Debt to Tangible Net Worth Total Liabilities ----------------------------------------------- Total Equity - Intangible Assets
Cash Flow/Total Debt Cash Flow from Operations ---------------------------------------- Total Liabilities
-
PROFITABILITY
-
Net Profit Margin N.I. before Noncontr. Inc. – Equity in Earnings of Assoc.; Profit (Loss) --------------------------------------------------------------------------------------- Net Sales
Total Asset Turnover Net Sales --------------------------------- Average (Total Assets)
Return on Assets N.I. before Noncontr. Inc. ----------------------------- Average (Total Assets)
Operating Income Margin Operating Income ------------------------- Net Sales
Operating Asset Turnover Net Sales -------------------------------------------------------------------------------------------------------------------------------------------------------------- Average (Total Assets - Construction in Progress - Intangible Assets - Investments - Other Nonoperating Assets)
Return on Operating Assets Operating Income -------------------------------------------------------------------------------------------------------------------------------------------------------------- Average (Total Assets - Construction in Progress - Intangible Assets - Investments - Other Nonoperating Assets)
Sales to Fixed Assets Net Sales ------------------------------------------------------------------------------------------------------- Average (Net Tangible (Fixed) Assets (other than construction in progress))
Return on Investment N.I. before Noncontr. Inc. + {(1- Tax Rate) * Interest Expense (no capitalized interest)} ------------------------------------------------------------------------------------------------ Average (Total Liabilities and Equity - Total Current Liabilities)
Return on Total Equity N.I. before Nonrecurring Items - Dividends on Redeemable Pref. ---------------------------------------------------------------------------------------- Average (Total Equity)
Return on Common Equity N.I. before Nonrecurring Items - Dividends on Redeemable Pref. - Dividends on Nonredeemable Pref. --------------------------------------------------------------------------------------------------------------------------------------------- Average (Common Equity-incl. Ret. Ern.)
Gross Profit Margin Gross Profit -------------------- Net Sales
-
INVESTOR ANALYSIS
-
Degree of Financial Leverage Income before Taxes + Interest Expense (no capitalized interest) - Equity in Earnings of Assoc.; Profit (Loss) ------------------------------------------------------------------------------------------------------------------------------------------------------ Income before Taxes - Equity in Earnings of Assoc.; Profit (Loss)
Earnings per Share Dil. Earn. per Sh. before Nonrec. Items
Price/Earnings Ratio Market Price per Common Share ---------------------------------------------- Dil. Earn. per Sh. before Nonrec. Items
Percentage of Earnings Retained N.I. before Nonrecurring Items - Total Cash Dividends --------------------------------------------------------- N.I. before Nonrecurring Items
Dividend Payout Dividends per Common Share ---------------------------------------------- Dil. Earn. per Sh. before Nonrec. Items
Dividend Yield Dividends per Common Share ---------------------------------------------- Market Price per Common Share
Book Value per Share Common Equity-incl. Ret. Ern. --------------------------------------------- Common Shares Outstanding
Materiality of Options Option expense --------------------------------------------------------------- Net income bef. nonrec. items not incl. opt. exp.
Oper. Cash Flow per Share Cash Flow from Operations - Dividends on Redeemable Pref. - Dividends on Nonredeemable Pref. --------------------------------------------------------------------------------------------------------------------------------------- Diluted Weighted Average Common Shares
Oper. Cash Flow/Cash Dividends Cash Flow from Operations --------------------------------------- Total Cash Dividends
Year-end Market Price Market Price per Common Share
=
&CCopyright © 2013 Cengage Learning