2Financial Statements and Ratio Analysis 2
2Financial Statements and Ratio Analysis 2
Financial
Statements
and Ratio Analysis
ﯾﻘدم اﻟﺑﯾﺎن ﻧظرة ﺛﺎﻗﺑﺔ ﻋﻠﻰ ﻋﻣﻠﯾﺎت اﻟﺷرﻛﺔ.ﺑﯾﺎن اﻟﺗدﻓﻘﺎت اﻟﻧﻘدﯾﺔ ھو ﻣﻠﺧص ﻟﻠﺗدﻓﻘﺎت اﻟﻧﻘدﯾﺔ ﺧﻼل اﻟﻔﺗرة اﻟﻣﻌﻧﯾﺔ
واﺳﺗﺛﻣﺎراﺗﮭﺎ وﺗﻣوﯾﻠﮭﺎ
1. Ratios that reveal large deviations from the norm merely indicate the
possibility of a problem. . اﻟﻧﺳب اﻟﺗﻲ ﺗﻛﺷف ﻋن اﻧﺣراﻓﺎت ﻛﺑﯾرة ﻋن اﻟﻘﺎﻋدة ﺗﺷﯾر ﻓﻘط إﻟﻰ إﻣﻛﺎﻧﯾﺔ ﺣدوث ﻣﺷﻛﻠﺔ-1
2. A single ratio does not generally provide sufficient information from which to
judge the overall performance of the firm. وﻻ ﺗوﻓر ﻧﺳﺑﺔ واﺣدة ﻋﻣوﻣﺎ ﻣﻌﻠوﻣﺎت ﻛﺎﻓﯾﺔ ﯾﻣﻛن ﻣن ﺧﻼﻟﮭﺎ-2
.اﻟﺣﻛم ﻋﻠﻰ اﻷداء اﻟﻌﺎم ﻟﻠﺷرﻛﺔ
3. The ratios being compared should be calculated using financial statements
dated at the same point in time. وﯾﻧﺑﻐﻲ ﺣﺳﺎب اﻟﻧﺳب اﻟﺗﻲ ﺗﺟري ﻣﻘﺎرﻧﺗﮭﺎ ﺑﺎﺳﺗﺧدام اﻟﺑﯾﺎﻧﺎت اﻟﻣﺎﻟﯾﺔ اﻟﻣؤرﺧﺔ-3
.ﻓﻲ ﻧﻔس اﻟﻧﻘطﺔ اﻟزﻣﻧﯾﺔ
4. It is preferable to use audited financial statements for ratio analysis.
. وﯾﻔﺿل اﺳﺗﺧدام اﻟﺑﯾﺎﻧﺎت اﻟﻣﺎﻟﯾﺔ اﻟﻣراﺟﻌﺔ ﻟﺗﺣﻠﯾل اﻟﻧﺳﺑﺔ-4
5. The financial data being compared should have been developed in the
sameway. . وﻛﺎن ﯾﻧﺑﻐﻲ وﺿﻊ اﻟﺑﯾﺎﻧﺎت اﻟﻣﺎﻟﯾﺔ اﻟﺗﻲ ﺗﺟري ﻣﻘﺎرﻧﺗﮭﺎ ﺑﻧﻔس اﻟطرﯾﻘﺔ-5
6. Results can be distorted by inflation, which can cause the book values of
inventory to differ. . اﻟذي ﯾﻣﻛن أن ﯾؤدي إﻟﻰ اﺧﺗﻼف اﻟﻘﯾم اﻟدﻓﺗرﯾﺔ ﻟﻠﻣﺧزون، وﯾﻣﻛن ﺗﺷوﯾﮫ اﻟﻧﺗﺎﺋﺞ ﺑﺳﺑب اﻟﺗﺿﺧم-6
- وﺑﺎﻟﺗﺎﻟﻲ ﻓﺈﻧﮭﺎ ﺗﻣﯾل إﻟﻰ اﻟﻌﻣل ﺑﺳﯾوﻟﺔ،وﻗد ﻻ ﯾﻛون ﻟﻠﺷرﻛﺎت اﻷﺻﻐر ﻧﻔس إﻣﻛﺎﻧﯾﺔ اﻟﺣﺻول ﻋﻠﻰ اﻻﺋﺗﻣﺎن
.أﻛﺑر
The quick ratio for Bartlett Company in 2012 is: : ھﻲ2012 اﻟﻧﺳﺑﺔ اﻟﺳرﯾﻌﺔ ﻟﺷرﻛﺔ ﺑﺎرﺗﻠﯾت ﻓﻲ ﻋﺎم
The company can pay the current liabilities from its current assets
without inventory 1.5 times a year. ﻟﺣﺎﻟﯾﺔ ﻣن أﺻوﻟﮭﺎ اﻟﺣﺎﻟﯾﺔ دون.ﺔ دﻣﻓرﻊة اﻓﻟﺧﻲ اﻟﺻﺳوﻧمﺔا1.5
ﯾﻣﻛن ﻟﻠﺷرﻛ
ﻣﺧزون
The generally low liquidity of inventory results from three primary factors:
:وﺗﺗرﺗب اﻟﺳﯾوﻟﺔ اﻟﻣﻧﺧﻔﺿﺔ ﻋﻣوﻣﺎ ﻟﻠﻣﺧزون ﻋﻠﻰ ﺛﻼﺛﺔ ﻋواﻣل رﺋﯾﺳﯾﺔ ھﻲ
1. Many types of inventory cannot be easily sold because they are partially
completed items, special purpose items and the like.
.ﻻ ﯾﻣﻛن ﺑﯾﻊ اﻟﻌدﯾد ﻣن أﻧواع اﻟﻣﺧزون ﺑﺳﮭوﻟﺔ ﻷﻧﮭﺎ ﻋﻧﺎﺻر ﻣﻛﺗﻣﻠﺔ ﺟزﺋﯾﺎ وأﺻﻧﺎف ذات أﻏراض ﺧﺎﺻﺔ وﻣﺎ إﻟﻰ ذﻟك
2. Inventory is typically sold on credit which means that it becomes an
account receivable before being converted into cash.
.وﻋﺎدة ﻣﺎ ﯾﺑﺎع اﻟﻣﺧزون ﻋﻠﻰ اﻻﺋﺗﻣﺎن ﻣﻣﺎ ﯾﻌﻧﻲ أﻧﮫ ﯾﺻﺑﺢ ﺣﺳﺎﺑﺎ ﻣﺳﺗﺣق اﻟﻘﺑض ﻗﺑل ﺗﺣوﯾﻠﮫ إﻟﻰ ﻧﻘد
3. In the times when companies face the most dire need for liquidity (when
business is bad), are precisely the times when it is most difficult to
convert inventory into cash by selling it.
. ھﻲ ﺑﺎﻟﺿﺑط اﻷوﻗﺎت اﻟﺗﻲ ﯾﻛون ﻓﯾﮭﺎ ﺗﺣوﯾل اﻟﻣﺧزون إﻟﻰ ﻧﻘد أﺻﻌب ﻣن ﺧﻼل ﺑﯾﻌﮫ، (ﻓﻲ اﻷوﻗﺎت اﻟﺗﻲ ﺗواﺟﮫ ﻓﯾﮭﺎ اﻟﺷرﻛﺎت أﺷد اﻟﺣﺎﺟﺔ إﻟﻰ اﻟﺳﯾوﻟﺔ )ﻋﻧدﻣﺎ ﺗﻛون اﻷﻋﻣﺎل ﺳﯾﺋﺔ
دوران اﻟﻣﺧزون
• Average age of inventory ﻣﺗوﺳط ﻋﻣر اﻟﻣﺧزون
That means the firm can turn the inventory into sales 7.2 times a
year. . ﻣرات ﻓﻲ اﻟﺳﻧﺔ7.2 وھذا ﯾﻌﻧﻲ أن اﻟﺷرﻛﺔ ﯾﻣﻛن أن ﺗﺣول اﻟﻣﺧزون إﻟﻰ ﻣﺑﯾﻌﺎت
That means the firm can turn its inventory into sales every 50.7
days. . ﯾوﻣﺎ50.7 وھذا ﯾﻌﻧﻲ أن اﻟﺷرﻛﺔ ﯾﻣﻛن أن ﺗﺣول ﻣﺧزوﻧﮭﺎ إﻟﻰ ﻣﺑﯾﻌﺎت ﻛل
Activity Ratios
- ﻓﺎﻟﺷرﻛﺎت اﻟﻌﺎﻣﻠﺔ ﻓﻲ ﺻﻧﺎﻋﺎت ﻣواد اﻟﺑﻧﺎء واﻟﺑﻘﺎﻟﺔ وﻣﺗﺎﺟر اﻟﺑﺿﺎﺋﻊ ﺗﺟﻣﻊ ﻓﻲ ﻏﺿون أﯾﺎم
. ﻓﻲ ﺣﯾن ﺗﺳﺗﻐرق اﻟﺷرﻛﺎت اﻟﻌﺎﻣﻠﺔ ﻓﻲ ﺻﻧﺎﻋﺔ اﻟﻛﻣﺑﯾوﺗر ﺷﮭرﯾن ﺗﻘرﯾﺑﺎ ﻟﺟﻣﻊ ﻣﺑﯾﻌﺎﺗﮭﺎ،ﻗﻠﯾﻠﺔ
- وﯾﺗﻌﯾن ﻋﻠﻰ،وھذا ﻣﻧطﻘﻲ ﻷن اﻟﻣﺧزون ھو ﻣن ﺑﯾن اﻷﺻول اﻷﻛﺛر ﻗﯾﻣﺔ اﻟﺗﻲ ﺗﺣﺗﻔظ ﺑﮭﺎ ھذه اﻟﺷرﻛﺎت
ﻣﺣﻼت اﻟﺑﻘﺎﻟﺔ ﺑﯾﻊ اﻟﺳﻠﻊ اﻟﻣﺧﺑوزة وﻣﻧﺗﺟﺎت اﻷﻟﺑﺎن واﻹﻧﺗﺎج ﺑﺳرﻋﺔ أو رﻣﯾﮭﺎ ﺑﻌﯾدا ﻋﻧدﻣﺎ ﺗﻔﺳد
Activity Ratios
Activity Ratios
إﺟﻣﺎﻟﻲ ﺣﺟم ﻣﺑﯾﻌﺎت اﻷﺻول = إﺟﻣﺎﻟﻲ اﻷﺻول ÷ اﻟﻣﺑﯾﻌﺎت
$3,074,000 ÷$3,597,000 = 0.85 دوﻻر0.85 = دوﻻر3 597 000 ÷ دوﻻر3 074 000
This means the company turns over its assets 0.85 times per year.
Each dollar invested in total assets will achieve sales of $0.85
دوﻻر0.85 ﻛل دوﻻر ﯾﺳﺗﺛﻣر ﻓﻲ إﺟﻣﺎﻟﻲ اﻷﺻول ﺳﯾﺣﻘق ﻣﺑﯾﻌﺎت ﺑﻘﯾﻣﺔ. ﻣرة ﻓﻲ اﻟﺳﻧﺔ0.85 وھذا ﯾﻌﻧﻲ أن اﻟﺷرﻛﺔ ﺗﺳﻠم أﺻوﻟﮭﺎ
The figure for earnings before interest and taxes (EBIT) is the
same as that for operating profits shown in the income statement.
( اﻟرﻗم اﻟﺧﺎص ﺑﺎﻷرﺑﺎح ﻗﺑل اﻟﻔواﺋد واﻟﺿراﺋبEBIT) ھو ﻧﻔس اﻟرﻗم اﻟﺧﺎص ﺑﺄرﺑﺎح اﻟﺗﺷﻐﯾل اﻟﻣوﺿﺣﺔ ﻓﻲ ﺑﯾﺎن اﻟدﺧل
fixed-payment coverage ratio measures the firm’s ability to meet all fixed payment
obligations, such as loan interest and principal, lease payments, and preferred
stock dividends. ، ﻣﺛل ﻓواﺋد اﻟﻘروض واﻷﺻل،ﺗﻘﯾس ﻧﺳﺑﺔ ﺗﻐطﯾﺔ اﻟدﻓﻊ اﻟﺛﺎﺑت ﻗدرة اﻟﺷرﻛﺔ ﻋﻠﻰ اﻟوﻓﺎء ﺑﺟﻣﯾﻊ اﻟﺗزاﻣﺎت اﻟدﻓﻊ اﻟﺛﺎﺑت
. وأرﺑﺎح اﻷﺳﮭم اﻟﻣﻔﺿﻠﺔ،وﻣدﻓوﻋﺎت اﻹﯾﺟﺎر
Profitability Ratios
ھﺎﻣش اﻟرﺑﺢ اﻟﺻﺎﻓﻲ = اﻷرﺑﺎح اﻟﻣﺗﺎﺣﺔ ﻟﺣﺎﻣﻠﻲ اﻷﺳﮭم اﻟﻌﺎدﯾﺔ ÷ اﻟﻣﺑﯾﻌﺎت
Profitability Ratios
Profitability Ratios
(اﻟﻌﺎﺋد ﻋﻠﻰ إﺟﻣﺎﻟﻲ اﻷﺻولROA) = اﻷرﺑﺎح اﻟﻣﺗﺎﺣﺔ ﻟﺣﺎﻣﻠﻲ اﻷﺳﮭم اﻟﻌﺎدﯾﺔ ÷ إﺟﻣﺎﻟﻲ اﻷﺻول
Profitability Ratios
(اﻟﻌﺎﺋد ﻋﻠﻰ ﺣﻘوق اﻟﻣﺳﺎھﻣﯾنROE) = اﻷرﺑﺎح اﻟﻣﺗﺎﺣﺔ ﻟﺣﺎﻣﻠﻲ اﻷﺳﮭم اﻟﻌﺎدﯾﺔ ÷ أﺳﮭم ﻋﺎدﯾﺔ
Return on Equity (ROE) = Earnings available for common
stockholders ÷Common stock equity
(ﻧﺳﺑﺔ أرﺑﺎح اﻷﺳﻌﺎرP/E) = ﺳﻌر اﻟﺳوق ﻟﻠﺳﮭم اﻟواﺣد ﻣن اﻷﺳﮭم اﻟﻌﺎدﯾﺔ ÷ أرﺑﺎح اﻟﺳﮭم اﻟواﺣد
Price Earnings (P/E) Ratio = Market price per share of common
stock ÷Earnings per share
Market Ratios
where,
Substituting the appropriate values for Bartlett Company from its 2012
balance sheet, we get: : ﻧﺣﺻل ﻋﻠﻰ،2012 اﺳﺗﺑدال اﻟﻘﯾم اﻟﻣﻧﺎﺳﺑﺔ ﻟﺷرﻛﺔ ﺑﺎرﺗﻠﯾت ﻣن ﻣﯾزاﻧﯾﺗﮭﺎ اﻟﻌﻣوﻣﯾﺔ ﻟﻌﺎم
Liquidity اﻟﺳﯾوﻟﮫ
. ﺳﯾوﻟﺔ اﻟﺷرﻛﺔ ﺗﺑدو ﺟﯾدة.وﯾﺑدو أن اﻟﺳﯾوﻟﺔ اﻹﺟﻣﺎﻟﯾﺔ ﻟﻠﺷرﻛﺔ ﺗظﮭر اﺗﺟﺎھﺎ ﻣﺳﺗﻘرا إﻟﻰ ﺣد ﻣﻌﻘول
The overall liquidity of the firm seems to exhibit a reasonably stable trend. The firm’s
liquidity seems to be good.
Activity ﻧﺷﺎط . ﻛﺎن أداؤھﺎ أﻋﻠﻰ ﻣن ﻣﺳﺗوى اﻟﺻﻧﺎﻋﺔ2012 وﻓﻲ ﻋﺎم،وﯾﺑدو أن إدارة اﻟﻣﺧزون ﻗد ﺗﺣﺳﻧت
inventory management seems to have improved, and in 2012 it performed at a level above
that of the industry. ﺑﺎرﺗﻠﯾت ﯾﺑدو أﯾﺿﺎ أن ﺗﻛون.وﯾﺑدو أن ﻣﺗوﺳط ﻓﺗرة اﻟﺗﺣﺻﯾل ﻗد ﺗﺳﻠل ﻓوق ﻣﺗوﺳط ﻓﺗرة اﻟﺗﺣﺻﯾل ﻓﻲ ھذه اﻟﺻﻧﺎﻋﺔ
.ﺑطﯾﺋﺔ ﻓﻲ دﻓﻊ ﻓواﺗﯾرھﺎ
The average collection period seems to have crept up above that of the industry. Bartlett
also appears to be slow in paying its bills.
. ﻟﻛﻧﮫ ﻻ ﯾزال أﻋﻠﻰ ﻣن اﻟﺻﻧﺎﻋﺔ،2011 و2010 ﯾﻌﻛس إﺟﻣﺎﻟﻲ ﺣﺟم ﻣﺑﯾﻌﺎت اﻷﺻول ﻓﻲ ﺑﺎرﺗﻠﯾت اﻧﺧﻔﺎﺿﺎ ﺑﯾن ﻋﺎﻣﻲ
Bartlett’s total asset turnover reflects a decline between 2010 and 2011, but it is still above
the industry.
Debt دﯾن إﻻ أن ﺗﺣﺳن ﻗدرة اﻟﺷرﻛﺔ ﻋﻠﻰ ﺳداد اﻟدﯾون ﻓﻲ، ﻛﺎن ﻋﺎﻣﺎ ﻏﯾر رﺳﻣﻲ2011 وﯾﺑدو أﻧﮫ ﻋﻠﻰ اﻟرﻏم ﻣن أن ﻋﺎم
. ﯾﻌوض ﻋن ارﺗﻔﺎع درﺟﺔ ﻣدﯾوﻧﯾﺗﮭﺎ2012 ﻋﺎم
it appears that although 2011 was an off year, the company’s improved ability to pay debts in
2012 compensates for its increased degree of indebtedness.
Profitability اﻟرﺑﺣﯾﮫ ﻋﻠﻰ، أﻓﺿل ﻣن اﻟﺷرﻛﺔ اﻟﻣﺗوﺳطﺔ ﻓﻲ ھذه اﻟﺻﻧﺎﻋﺔ2012 ﻛﺎﻧت رﺑﺣﯾﺔ ﺑﺎرﺗﻠﯾت ﺑﺎﻟﻧﺳﺑﺔ ﻟﻠﻣﺑﯾﻌﺎت ﻓﻲ ﻋﺎم
.2010 اﻟرﻏم ﻣن أﻧﮭﺎ ﻟم ﺗﺗطﺎﺑق ﻣﻊ أداء اﻟﺷرﻛﺔ ﻓﻲ ﻋﺎم
Bartlett’s profitability relative to sales in 2012 was better than the average company in the
industry, although it did not match the firm’s 2010 performance.
Market ﺳوق
وھذا ﯾﻌﻧﻲ أن اﻟﻣﺳﺗﺛﻣرﯾن ﻣﺗﻔﺎﺋﻠون ﺑﺷﺄن ﻣﺳﺗﻘﺑل اﻟﺷرﻛﺔ
This implies that investors are optimistic about the firm’s future
ﺗﻌﻛس ﻧﺳب.اداءP/E وM/B زﯾﺎدة رﺑﺣﯾﺔ اﻟﺷرﻛﺔ
performance. The P/E and M/B ratios reflect the firm’s increased profitability
.2012-2010 ﺧﻼل اﻟﻔﺗرة
over the 2010–2012 period. ﯾﺑدو أن ﻣﺑﯾﻌﺎت ﺑﺎرﺗﻠﯾت. ﺑﺗﻣوﯾل ﻣن اﻟدﯾون، ﺷﮭدت اﻟﺷرﻛﺔ ﺗوﺳﻌﺎ ﻓﻲ اﻷﺻول،وﺑﺎﺧﺗﺻﺎر
ﯾﺑدو أن، وﺑﺎﻹﺿﺎﻓﺔ إﻟﻰ ذﻟك.وأرﺑﺎﺣﮫ وﻋواﻣل اﻷداء اﻷﺧرى ﺗﻧﻣو ﻣﻊ اﻟزﯾﺎدة ﻓﻲ ﺣﺟم اﻟﻌﻣﻠﯾﺔ
Overall اﻟﻌﺎم ﯾﺑدو أن اﻟﺷرﻛﺔ ﻗد أﺑﻠت ﺑﻼء ﺣﺳﻧﺎ ﻓﻲ، وﺑﺎﺧﺗﺻﺎر.اﺳﺗﺟﺎﺑﺔ اﻟﺳوق ﻟﮭذه اﻹﻧﺟﺎزات ﻛﺎﻧت إﯾﺟﺎﺑﯾﺔ
.2012 ﻋﺎم
In summary, the firm has undergone an expansion in assets, financed by debt. Bartlett’s
sales, profits, and other performance factors seem to be growing with the increase in the
size of the operation. In addition, the market response to these accomplishments appears to
have been positive. In short, the firm seems to have done well in 2012.