Final Paper

profileacruzma
revisedSynnexCorporationPart211.docx

Running head: INCOME STATEMENTS AND BALANCE SHEETS 1

INCOME STATEMENTS AND BALANCE SHEETS 4

Income Statements and Balance Sheets for Synnex Corporation

Name

Institutional Affiliation

Abstract

Synnex is a leading provider of business process solutions to organizations in different parts of the world. The company has existed for over 30 years and provides a variety of business solutions, including technological services, marketing, financial services, and supply chain improvement. The company has recorded tremendous growth since it was founded in 1980 through both the acquisitions of clients in new markets as well as the purchase of other business solution providers in different markets. Currently, the company operates in more than 40 countries and has more than 600 clients.

Keywords: balance sheet, common size analysis, income statement, financial report

Income Statements and Balance Sheets for Synnex Corporation

Description of the Corporation

The Synnex Corporation offers a variety of business service processes to its clients that include supply chain management. The company aims at improving the efficiency of its clients’ business processes by introducing new technologies that simplify business processes and result in cost savings. It offers specialized marketing services that are intended to improve the reach of its clients in different markets. In addition, the company also provides financial assistance that can enable its client to immediately take advantage of existing market opportunities. Due to the number of services offered to clients, the recent earnings released by the organization show its expansion both in market share and in revenue. According to projections made by the company, revenues are expected to grow by over $300 million to total $5.85 billion by the end of the third quarter of 2019 (Synnex, 2019).

History of the Corporation

Synnex Corporation has been in existence for the last 30 years offering services ranging from financial services, marketing, technological services, and supply chain management. Since, it was established in 1980, the organization expanded its product portfolio making it attract more clients. Consequently, it registered growth in income. Apparently, the organization has more than 600 clients located in more than 40 countries. Concisely, Synnex Corporation has had positive financial trend over the years.

Net Income

The table below shows the net income of Synnex Corporation from the year 2016 to 2018.

Financial Year

2018

2017

2016

Net Income (‘000)

300,598

301,173

235,005

The net income for the organization increased from $235,005,000 to $300,598,000 in 2018. However, the between 2017 and 2018, the net income of the company reduced from $ 301,173,000 in 2017 to $ 300,598,000 in 2018.

Income Statement

Common Sized Statements

2018

2017

2016

Revenue

(20035225) 100%

(17041091) 100%

(14061837) 100%

Expenses

(19314725) 96.4038%

(16448164) 96.5206%

(13612103) 96.8017%

Operating Income

(720500) 3.5962%

(592927) 3.4794%

(449734) 3.1983%

Depreciation

(100955) 0.5039%

(80705) 0.4736%

(65803) 0.4680%

EBITDA

(821455) 4.1001%

(673632) 3.9530%

(515537) 3.6662%

Diluted EPS

(10.89) 0.0001%

(8.86) 0.0001%

(7.04) 0.0001%

The operating income recorded by the company increased from 3.2% of the revenue in 2016 to 3.5% of the revenue in 2018 (Synnex, 2019b,). The increase is attributed to the decrease in the operating expenses of the company as well as the growth in the total revenues earned by the company from 2016 to 2018. The depreciation expense recorded by the company increased steadily from 2016 to 2018, which means that the company has been investing in new equipment and machinery. The depreciation expense as a percentage of revenue increased from 0.46% in 2016 to 0.5% in 2018. The earnings made by the company also increased from 2016 to 2018. This is shown by the increase in the EBITDA of the company from 3.7% in 2016 to 4.1% in 2018. The increase is attributed to the growth in the revenues of the company as well as the reduction of operating expenses during the three years. The EPS of the company increased significantly over the three years. The EPS increased from 7.04 in 2016 to 10.89 in 2018, which indicates increasing profitability.

Balance Sheets

2016

2017

2018

USD

%

USD

%

USD

%

ASSETS

Cash and Cash Equivalents

380,417

7.3

550,688

7.54

454,694

3.96

Restricted cash

6,265

0.12

5,837

0.08

7,126

0.06

Short-term investments

5,109

0.10

5,475

0.07

2,581

0.02

Account receivable, net

1,756,494

33.68

2,846,371

36.97

3,855,431

33.53

Receivable from related parties

102

0.00

77

0.00

65

0.00

Inventories

1,741,734

33.40

2,162,226

28.09

2,518,219

21.94

Other Current Assets

104,609

2.00

168,704

2

261,536

2.28

Total current assets

3,995,030

76.60

5,739,778

74.56

7,099,753

61.84

Property and Equipment

312,716

6.00

346,589

4.50

571,326

4.98

Goodwill

486,239

9.32

872,641

11.34

2,203,316

19.19

Intangible assets

298,550

5.73

583,051

7.57

1,377,305

12.00

Deferred tax assets

58,564

1.12

31,087

0.41

76,508

0.67

Other assets

64,182

1.23

124,780

1.62

152,227

1.326

Total assets

5,215,281

100

7,698,526

100

11,480,434

100

LIABILITIES

Current Liabilities

Borrowings, current

362,989

11.20

805,471

14.88

833,216

10.35

Accounts payable

1,683,155

51.96

2,626,720

48.51

3,025,197

37.59

Payable to related parties

30,679

0.95

16,888

0.31

22,905

0.25

Accrued compensation and benefits

165,585

5.11

204,665

3.78

358,352

4.83

Other Accrued liabilities

217,127

6.70

354,104

6.54

613,449

7.62

Income taxes payable

17,097

0.53

33,359

0.62

41,322

0.51

Total current Liabilities

2,476,532

18.90

4,041,207

74.63

4,894,441

60.81

Long-term borrowings

601,095

19.00

1,136,089

20.98

2,622,782

32.59

Other Long-term liabilities

103,217

19.11

124,008

2.29

325,119

4.04

Deferred tax liabilities

58,639

19.21

113,527

2.10

206,024

2.56

Total Liabilities

3,239,483

100

5,414,831

100

8,048,366

100

STOCKHOLDER'S EQUITY

Preferred stock

-

-

-

Common stock

41

0.00

41

0.00

51

0.00

Additional paid-in capital

440,713

20.49

467,948

20.49

1,512,203

44.06

Treasury stock

-67,262

-3.38

-77,133

-3.38

-149,533

-4.36

Accumulated other comprehensive income

-93,116

-2.71

-61,919

-2.71

-126,288

-3.68

Retained earnings

1,695,400

85.60

1,954,758

85.60

2,195,635

64.00

Total equity

1,975,798

100

2,283,695

100

3,432,068

100

The organization’s assets increased from $5,215,281 in 2016 to $11,480,434 in 2018; the assets increased by more than 100%. The organization’s liabilities increased from $3,239,483 in 2016 to $ 8048366 in 2018. The total equity increased from $1,975,798 to $3,432,068 in 2018. The results show that the organization expanded in terms of assets by acquiring new property, equipment, and gaining goodwill. However, the liabilities were controlled; hence, they did not increase drastically as to reduce the total equity.

Conclusions

The financial report for Synnex Corporation shows that its expansion is due to strategic management that focused on increasing its efficiency that led to reduced expenses. Furthermore, the organization’s management was strategic in their business process, which led to increase in accounts receivable and invested in new property.

Recommendations

Based on the financial performance of the organization, it should continue to diversify its market portfolio in order to sustain the growth. Notably, in 2018, the net income was slightly lower than in 2017, which shows that it should be correct to avoid the reduction in net income. Furthermore, the organization should decrease its operating income by a bigger margin compared to the current reduction.

Summary

A common size analysis of the company’s financial statements indicates that the expenses of the company have been reducing steadily from 2016 to 2018. This indicates that management is efficiently managing internal processes and as a result the operating expenses are decreasing. The operating income of the company has also been steadily increasing, as shown by the increase in operating income earned each year as a percentage of revenue.

References

Synnex Corporation (2019). FY19 Earnings. Web. Accessed on 10/8/2019 from http://www.annualreports.com/HostedData/AnnualReports/PDF/NYSE_SNX_2018.pdf

Synnex Corporation (2019b). Form 10-K :Annual Report. Web. Accessed on 10/8/2019 from http://www.annualreports.com/HostedData/AnnualReports/PDF/NYSE_SNX_2018.pdf