Preview

Analysis of Montgomery Ward

Satisfactory Essays
Open Document
Open Document
830 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Analysis of Montgomery Ward
SUBMITTED ON: 18TH JULY 2013

ANALYSIS OF STATEMENT OF CASH FLOW

FOR

MONTGOMERY WARD

Analysis of Montgomery Ward’s

Statement of Cash Flows

Year 9

Key Indicators

➢ Growth of Sales @ 17.2%

➢ Marginal Growth of Net Income @ 7.92% on year on year basis

➢ Continued its regular investment in acquiring fixed assets

➢ Increase in stock /inventory shows piling up of stock with possibility that store is not able to achieve its targeted sales

➢ Increase in Account Receivable shows a increase in debtors for the store

➢ Increase in Account Payable

➢ Acquisition of Lechmere, discount retailer of sporting goods & electronic products depicts that company has future expansion plans

➢ Increase in long term borrowing can be assumed for arranging funds to acquire the new company

Analysis for Year:

By analyzing all the above it shows that all though the company had a increase in sales however it could not maintain a similar trend in growth of net income, one assumption being the rise in expenses due to acquisition of new company lachmere.

However the company was able to maintain a cash flow, although the increase in account payable shows that company is not utilizing the cash and increasing its liabilities that can affect the company on long run.

Year 10

Key Indicators

➢ Marginal Decrease in Sales @ 0.5%

➢ Sharp Decrease in Net Income @ 108 % compared with last year

➢ Deferred tax liabilities lead to increase in outflow of cash

➢ Even after decrease in sales and income the store continued its regular investment in acquiring fixed assets

➢ Increase in Account Receivable shows a increase in debtors for the store

➢ Increase in Account Payable depicts store shows increase in its creditors.

➢ Issue of Capital stock to raise cash and balance its cash outflows

➢ Increase in long term

You May Also Find These Documents Helpful

  • Good Essays

    Cologne Haefren Baum Case

    • 924 Words
    • 4 Pages

    Although the sales of the company have declined significantly their cost of goods sold has remained high, especially between 1994 and 1995 the company had a decline in sales and an increase in cost of goods sold. This is evidence the company is having problems passing costs to its consumers. The company is not very asset intensive and its decrease in total asset turnover can be due to their decrease in sales, however their rather low total asset turnover which is also decreasing from 2.1 to 1.5 shows their assets are not being used very efficiently. As a result of their sales decrease their Fixed Asset turnover also decreased from 7.0 to 5.4. The decrease in sales and increase in competition also means more shelf time for their inventory which has increased from 103 to 129, which makes Haefren Baum’s price cutting strategy questionable. The company is already experiencing a loss of revenue due to their lower prices; however this is not stimulating the number of different sales because the inventory is sitting in the…

    • 924 Words
    • 4 Pages
    Good Essays
  • Powerful Essays

    Current Performance: The current year of 1994, the inn again showed a positive increase in net income, with a slight drop in revenue. With proper managing of expenses and lower average collection period of 20, the inn has been able to report a higher net income. An issue for the inn shows a lower liquidity ratios, with the current ratio at .40 quite below the expected level of 1 and quick ratio of .35, representing the difficulty of converting inventory into cash. What this means is the low levels of the liquidity rations could spell the threat of possible bankruptcy.…

    • 754 Words
    • 4 Pages
    Powerful Essays
  • Good Essays

    Revenue. Revenue includes net sales, cost of goods sold, and gross profit. Gross profit continues to grow at 30.4% with .23%/ $4,900 from year 12 to 13, and .93%/ $19,600 from year 13 to 14. Net sales also showed the same growth at 100%. The company expects continued growth over the next three years and according to the trend analysis, has the ability to do so. This demonstrates the company’s ability to keep overhead under control and maintain constant margin in relation to sales, consistent year after year. The expenses are variable in relation to the sales. Higher gross sales leads to higher operating income available to service debt in the form of interest payments.…

    • 1596 Words
    • 6 Pages
    Good Essays
  • Good Essays

    Accounting Microline Case

    • 1433 Words
    • 6 Pages

    Microline’s profits increased significantly from 2010 to 2011 with the net income of 2011 being over 3 times the amount of 2010. The return on equity also increased, with a 4% ROE in 2010 to 14% in 2011. Their profits are also growing faster than there assets with an increase on their return on assets of 4% between 2010 and 2011. The profit margin rose from 2% in 2010 to 5% in 2011. Sales rose from $7500 between 2010 and 2011, however, this does not account for the substantial increase in their net income. While their sales have increased, their profits have increased at a faster rate. The significant increase in their net income is largely accounted for by gains on sales of land, foreign exchange, income from affiliates and short term equity investments. Combined these account for an increase of $4000 on the income statement between 2010 and 2011. Another point of interest is the large increase in administrative expenses which increased by $5000 dollars from 2010 to 2011. The company did show an increase in sales, however, the amount of the increase brings into question what Microline is writing off as administrative expenses as there is no mention of it in the footnotes. This could be a cause for concern where the majority of the companies net income is being generated from investment opportunities rather than from the sales of…

    • 1433 Words
    • 6 Pages
    Good Essays
  • Powerful Essays

    Jet Task 5 2

    • 14837 Words
    • 39 Pages

    CSI’s management and financial teams are very cognizant of how their sales will help determining what the profitably of the company is. CSI’s income statement shows a net sale increase of $32,200 increase in sales. The increase in sales is a very slight increase; however, this does show strength of the organization to be able to increase their net sales. “Not only will an increase in sales benefit the company, it…

    • 14837 Words
    • 39 Pages
    Powerful Essays
  • Satisfactory Essays

    Book

    • 538 Words
    • 3 Pages

    Because they have faced cash shortage trouble. Their profitability has grown for 1993 ~ 1995 period, as we can see from their I/S (e.g. Sales and Net Income, etc.). However, as its business size grows, their A/R increased, which means that it is getting difficult to collect cash. On the other hand, A/P decreased for the same period, which means that the company paid cash for A/P, resulting in critical cash shortage. Furthermore, the A/P payment period is shorter than A/R collection periods, the company’s cash problem happens to be accelerated.…

    • 538 Words
    • 3 Pages
    Satisfactory Essays
  • Good Essays

    At first glance, Clarkson Lumber appears to be a healthy company. However, despite rapid growth and increasing sales Clarkson Lumber finds itself searching for additional funding to compensate for a shortage in cash to fund its expanding business. Clarkson Lumber is in this situation for a number of reasons.…

    • 809 Words
    • 4 Pages
    Good Essays
  • Good Essays

    Financial Analysis

    • 787 Words
    • 4 Pages

    It can be noted that expenditures have decreased by 3.6%. In the short term, sales are dropping faster than the expenditures, which must be corrected if the company is to remain profitable. The company appears to have a substantial amount of fixed costs. With sales decreasing losses will soon increase at a faster rate leading to a company that is no longer profitable. The advertising budget has not been increased, which can be a direct nexus to the low sales. The decrease in commissions is directly related to the low sales. An increase in the advertising budget should increase potential sales, which would also increase the commissions being provided.…

    • 787 Words
    • 4 Pages
    Good Essays
  • Satisfactory Essays

    1. Currently product Axe is charged $3,635,223 depreciation on the income statement of Andrews. Andrews plans to make investment that will increase this depreciation to take advantage of changes in the tax code. Will this?a. Decrease net cash from operations on the cash flow statementb. Increase net cash from operations on the cash flow statementc. Just impact the balance sheet.d. Have no impact on the net cash from operations as depreciation appears in both cash flow and income statementAnswer…

    • 806 Words
    • 4 Pages
    Satisfactory Essays
  • Satisfactory Essays

    The group managed to pick out a few factors to check the current financial health and recent financial performance of the company but they did not point out the total sales from income statement are increase.…

    • 1269 Words
    • 6 Pages
    Satisfactory Essays
  • Good Essays

    Percent of change in sales for 2011 are up from last year but still less than industry average. Inventory’s percent of change has increased to 19.6% from 2011 to 2010. This is 8.2% above the industry’s average, which might lead to obsolesce of inventory. Gross profit margin and net profit margin has increased but gross profit margin is above industry average and net profit margin is below industry average. We noticed a couple one-sided entries on the books for pre-paid expenses and accrued expense. Analyzing the cash flows statement, we found a mathematical error in the decrease of cash and cash equivalents. Analyzing the balance sheet to the general ledger, we found a few a few misstatements with account receivable and inventory. Also a misstatement in the calculation of fixed assets, both in this year’s financial statement as well as last years. We noticed a few related party transactions that were not disclosed in the financial statements such as the relationship with Netgear. Mr. Elmer Gates is VP of network technologies at Netgear.…

    • 1014 Words
    • 5 Pages
    Good Essays
  • Good Essays

    As we know from the case, the Superior is implementing the standard cost system which was introduced in early 2005---“Next year’s standard costs were last year’s actual per unit costs adjusted for anticipated cost changes”. By looking at Exhibit 2 and Exhibit 4, we could compare the level of all the costs under the items. The applicable way is to focus on “Variances” which indicate the degrees of changes of all the direct and indirect costs between 2004 & 2005. In addition, the mark of “+” indicates favorable and positive improvement and the mark of “-“indicates unfavorable and negative declines. Therefore, we could obviously observe the major changes in the company are mainly Rent (+259), Indirect Labor (+213) and Depreciation (+642), others factors remain comparatively small different from last years. We could thus conclude that these 3 factors are the main reasons that enabled Superior to improve profitability.…

    • 473 Words
    • 2 Pages
    Good Essays
  • Satisfactory Essays

    Scandi Home Furnishings

    • 629 Words
    • 3 Pages

    The current liabilities are somewhat unchanged from year to year. The firm is utilizing total debt more than equity with earnings decreasing and interest increases.…

    • 629 Words
    • 3 Pages
    Satisfactory Essays
  • Good Essays

    Fly-by-Night Case

    • 567 Words
    • 3 Pages

    There were many signals shown in the financial statements and other exhibits in the case that represented poor cash flow through Year 14. The most obvious of them all is that the collectability of the accounts receivables was problematic. It seemed as if Fly-by-Night had a good system of collecting their sales on account from year 9 to year 10 as the accounts receivable number decreased during those years. However, the accounts receivable account increased by more than six times through years ten and fourteen. Because of this poor system of collecting accounts receivable, Fly-by-Night’s cash flow would suffer. The same can be said about the inventory account. Because the amount of inventory increased by almost five times through years twelve and fourteen, the cash would continue to decrease at the same rate.…

    • 567 Words
    • 3 Pages
    Good Essays
  • Better Essays

    Haefren Baum

    • 1101 Words
    • 5 Pages

    When it comes to the operations of Haefren Baum, the company has not been successful. Not only has the indirect statement of cash flows indicated a negative operating cash flow for 1993-1994 and 1994-1995, but also it is evident through the decline in net sales. The decline in net sales was not handled correctly between the 1994 and 1995 period when net sales were equal to $13,397 and $13,231 respectively, yet there was an increase in Cost of Goods Sold from $8,189 to $8,237. Why is the company increasing Cost of Goods Sold when sales of the company are clearly on the decline? Although the company does not appear to be asset intensive, mismanagement within the company is reflected in the total asset turnover ratio. Between the three-year time period, total asset turnover decreased from 2.096 to 1.496. This decline in asset…

    • 1101 Words
    • 5 Pages
    Better Essays