Corporate Accounting: Analysis of Financial Statements of Wesfarmers and Woolworths
Verified
Added on  2023/06/05
|27
|5012
|116
AI Summary
This report provides an analysis of the financial statements of Wesfarmers and Woolworths, including owner's equity, cash flow, comprehensive income statement, and tax treatment. It also includes a comparative analysis of the two companies over a three-year period.
Contribute Materials
Your contribution can guide someone’s learning journey. Share your
documents today.
Running Head: CORPORATE ACCOUNTING0 Executive Summary Wesfarmers and the Woolworths are two giant retailers of the Australia which are engaged in the business of the channelizing the supermarkets and providing the products under one channel so that it’s convenient for the customers. The analysis of the of the each item of the major financial statements such as the owner’s equity, cash flow, comprehensive income statement and the treatment of the tax component is what has been discussed under this report to give an understanding of the entire scenario of each firm over the period of the three years.
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
Running Head: CORPORATE ACCOUNTING Table of Contents Owners’ Equity..........................................................................................................................2 Ordinary Share capital............................................................................................................2 Reserves..................................................................................................................................3 Retained profits......................................................................................................................3 Comparative Analysis................................................................................................................3 Cash flow statements..................................................................................................................4 Operating Activities................................................................................................................4 Investing Activities.................................................................................................................5 Financing Activities................................................................................................................6 Net Change in Cash................................................................................................................7 Free Cash Flow.......................................................................................................................7 Comprehensive Income statement...........................................................................................17 Accounting for Corporate Income Tax....................................................................................20 References................................................................................................................................23
Running Head: CORPORATE ACCOUNTING Introduction Corporate accounting is a branch of the accounting which deals with the preparation of the final accounts and the cash flow statements. The corporate accounting also deals with the analysis and the interpretation of the companies and the financial results and the accounting treatment of the events like the amalgamation. The companies like Wesfarmers and the Woolworths are of large volume and therefore it is necessary to observe the financial statements. Owners’ Equity Shareholder's Equity Wesfarmer s Woolworth s Share Capital Ordinary Share capital222685615 Other Equity Instruments Reserves190113.8 Retained profits15093797.2 239679526 I) Ordinary Share capital Ordinary share capital represents the equity of the company and the equity is comprised of the several components such as Share capital, reserves and the retained profits. The share capital of the Wesfarmers firm is $22268 and that of the Woolworths is $5615. From the results above it can be interpreted that the Wesfarmers has the greater share capital portion in relation to the Woolworths. The annual report downloaded showcases the huge difference in case of the Woolworths as the Equity raised from 5252.20 to 5615 in the year 2017. On the
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
Running Head: CORPORATE ACCOUNTING other hand the ordinary share capital of the Wesfarmers accelerated from 21937 to 22268 (Wesfarmers, 2018).The possible reasons are the increase in the interest of the investors towards the share price of the company. Moreover in comparison to the market the sales growth have been 7.2% more in comparison to the previous year. Due to turnaround potential in case of the Woolworths the investors are investing more in the largest retailer company of the Australia. Reserves Reserves which are also known as the retained earnings are the portions set aside by the company in the anticipation of the fact that it can strengthen the position of the company. The reserves are generally are used for the purpose of the purchasing of the fixed assets to repay the debts or it funds the bonus and the expansion and the payment of the dividend. The reserves of the Wesfarmers are 190 and that of the Woolworths are 113.8, and in both the case the reserves have been increased(Woolworths, 2017). Retained profits Retained profits are the amount which has been earned till date less any dividends or the other amount of the distributions paid to investors. Undistributed profits generally club themselves in the company’s equity which is owned by the investors and the shareholders. There are different names for the same terms as the retained profits are also known as the accumulated or undivided profits. The major reason for the increase in the retained earnings is the increase in the amount of the revenue more than the ones that are expensed out and when the income is readily steady. The Retained profits of the Wesfarmers are $1509 and $3797 in case of the Woolworths (Wesfarmers, 2017). II)
Running Head: CORPORATE ACCOUNTING Comparative Analysis The comparative analysis of the shareholder equity will eventually give the company an analysis of the fact that how much portion of the share and the debt for the part of the capital structure and the funds which are invested by the investors and the shareholders(Campbell, 2015). The data presented in the report id of the past three years and in case of the Wesfarmers and the Woolworths the share capital of both the companies has increased overall from $22949 to $23941 and $8781.9 to $9876.21 respectively(Wesfarmers, 2018). Cash flow statements Operating Activities Operating activities fall under the category of the direct activities which have been a part of the business right from the start. In simpler words the ordinary activities are basically those activities which are associated with the supply of the goods and services to the market. The core activities such as procurement of the raw materials and the distribution and marketing are certain examples of the operating activities(McInnis, Yu and Yust, 2018). III) Funds from operations In the cash flow statement the amount form the funds from the operations the are used by the real estate investment trusts mainly represent the cash flow from the different and variety of the areas. The FFO is calculated by subtracting the profit on sale and the addition of the depreciation value(Talebnia, Jaberzadeh and Salehi, 2015). Changes in the Working Capital The working capital is basically the difference between the assets and the liabilities of the current nature. A change in the figure of the working capital reflects the decision making
Running Head: CORPORATE ACCOUNTING capacity of the investors and therefore it is very important to analyse the cash flow statements (Suzuki, 2015). Net Operating Cash Flow The net operating cash flow is the cash amount generated by the company to perform the normal activities of the business. The operating cash flow indicates whether the company is having the sufficient amount of the cash to maintain and grow its operations which may also be required for the purpose of the external expansion(Weber, 2018). Investing Activities The investing activities are basically those activities which are represented in the cash flow statement and report the aggregate change in the cash position of the company. The factors that help in determining the same are purchase of the machinery of the equipment, the gain or loss from the purchase of the investments and reflects the changes in the amount spent by the owners(Agrawal and Cooper, 2017). Capital Expenditures The capital expenditure of the company are the expenditures that will provide the long term benefits to the company and the benefits can be monetary as well as the non-monetary. The capital expenditure of the Wesfarmers have increased from -229 to -105 whereas in case of the Woolworths the same has been improved from -1910 to -1848(Watson, 2015). Net Assets from Acquisitions The net assets from the acquisition is the basically the amount of the assets which have been purchased by the company instead of the stock. The net assets will assist the investors and the shareholders with the information of the net assets so that they can determine the amount of the assets and utilise the same instead of the inventory(Manova, Wei and Zhang 2015).
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
Running Head: CORPORATE ACCOUNTING Sale of Fixed Assets & Businesses The sale of the fixed assets is necessary and this is an item of the investing activity. The amount received from the sale of the fixed assets is a kind of an income for the company. Under the sale of the fixed assets it also involves the transfer of the business and the possession of the asset to another party(Ehrhardt and Brigham, 2016). Purchase/Sale of Investments Any change in the amount of the cash which is occurring due to the change in the purchase and sale of investments fall under the category of the investing activities. The investments are an assets which are taken for the purpose of securing the company if the company goes cashless. The right market price will fetch the right amount of the revenue in return(Borio and Disyatat, 2015). Financing Activities Financing activities are those activities which can be found in the cash flow statements that typically accounts for the external activities. It enables the firm to raise the capital. In addition to the raising of the capital the financing activities also involve in the process of the repaying the investors, issuance of more stock, and the addition and disbursement of loans are also some of the examples that fall under the umbrella of the financing activities. Cash Dividends Cash dividend is the amount which is paid to the stockholders, normally from the current earnings or the accumulated profits of the company. Not all companies are in favour of payment of the dividend. The decision of the dividend is taken by the board of the directors in lieu of whether the dividend is necessary or not(Firth, Gao, Shen and Zhang, 2016). Common Dividend
Running Head: CORPORATE ACCOUNTING A common stock dividend is the dividend is the amount paid to the common shareholders and the stockholders out of the normal profits incurred by the company. Under the scenario of the common dividends the method of the payment is either in the form of cash or stock. The dividend decides the reward associated with it. The higher the dividend, higher will be the reward. Therefore it can be inferred that there is a direct relationship between the dividend and the reward(Amess, Stiebale and Wright, 2016).
Running Head: CORPORATE ACCOUNTING Long term debt Having too much of the debt reduces the flexibility of the operations and reducing the long run can help a business proceed it in a long run. Long term is cumulatively inclusive of the borrowings and the payments. The prospective analysts are also interested in the debt component to gain an understanding the debt position of the company and whether it is able to pay back its debts on time utilising the income and assets. Net Change in Cash The net change in cash determines the rise and fall of the cash and the cash equivalents in the period of one financial year. the net change is calculated on the basis of all the adjustments made in the cash flow from different activities such as ordinary, investing and the financing. Free Cash Flow The free cash flow is a kind of a metric that depicts the ability of the company to generate the cash after paying off all the capital expense such as the buildings or the equipment. Once the cash is generated it can be sued for the various purposes such as the expansion, reduction of the debt by repayment and for other purposes as well such as tax payment(Free cash flow, 2017). IV) Cashflow StatementsofWes farmers CashflowStatementof Woolworths 201 8 201 7 201 6 Fiscal year is July-June. All values AUD Millions. 201 8 201 7 201 6 NetIncomebefore Extra ordinaries 407244 0 268 9 NetIncomebeforeExtra ordinaries 179 5 159 3 - 231
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
Running Head: CORPORATE ACCOUNTING Free Cash Flow 157 1 178 1 111 5Free Cash Flow 108 6 121 6422 FreeCashFlow Growth - 0.1 179 0.5 973-Free Cash Flow Growth - 0.1 069 1.8 788 - 0.6 534 FreeCashFlow Yield---Free Cash Flow Yield 0.0 093-- V) From the similar examination of both the organizations which are the Wesfarmers and the Woolworths, the investigation in the form of the comparative cash flow is essentially attempted to get an understanding of the financial performance between the factors more than at least two detailing periods. The most ideal approach to discover the situation in the market is to compare the market performance of both the firms and to provide a brief look over the cash flows. Besides there are numerous competitive strategies through which the benefit can be expanded but in certain situations the cash flows fails to solve the questions of the shareholders. The monetary investigators not only compares the income statemnetas nf the balance sheet rather they additionally examine the cash flow and each of the category and different set of the activities which are the cash flow from the financing activities, the cash flow from the investing as well as the operating activities. The contrast between the various years can be accounted for, with the assistance of the correlation explanation and the information is additionally displayed in terms of the figures as well as percentages. Further the cash is the major criteria which will determine the position of each of the firms.
Running Head: CORPORATE ACCOUNTING From the above comparison it can be stated that the cash flow statements of both the Wes farmers and the Woolworths are reported for the period of the three years and it can be interpreted that in case of the net cash the Woolworths have performed better but the firm is not having enough free cash flows left and the situation is vice versa in case of the Wesfarmers. The net cash flows from the operating activities in case of the Wesfarmers is 3365 and that of the Woolworths 2934. The net cash from the investing activities is negative in case of the Wesfarmers which is -2132 and in case of the competitive bank the same has been -1514 which is less risky (Wesfarmers, 2018). Lastly from the financing activities the amount achieved is -1333 in case of the Wesfarmers and that of the Woolworths is -1060. Comprehensive Income statement (Source: Wesfarmers, 2018)
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
Running Head: CORPORATE ACCOUNTING (Source: Woolworths, 2018) VI) The statement of the comprehensive income depicts the items that may be reclassified to the profits or loss or the opposite of the same. The transactions of the special nature are recorded in the comprehensive income such as the foreign currency translation reserve, cash flow hedge reserve, and at last there is an adjustment of the retained earnings. The total incomeisdistributedtothemembersoftheparent.IncaseoftheWesfarmersthe comprehensive income changed and improved form (78) to 18 and in case of the Woolworths the income fell down drastically from the 188.6 to 2.3. The tax component of the Wesfarmers is same and the Woolworths decreased from 1.7 to 1.0.
Running Head: CORPORATE ACCOUNTING VII) The items of the comprehensive income is taken by the organisation to reflect the interest of the owners’ in the business. The Comprehensive income is normally listed separately which include the changes in the foreign currency translations and the other reporting incomes and the expenses. The tax component accumulated has also been shown. In case of the smaller businesses these kind of the expense occur rarely and in case of the largercorporationsthecomprehensiveincomeisreported differentlyto showcase the individual affect which gets merged if it has been added in the income statement. VIII) From the above image it can be analysed that the total comprehensive income of the Woolworths is 1593.4 and that of the Wesfarmers is 2873. The comparative analysis is carried out to report the changes after infusing the accounting policiesand the recording it separately. The retained earnings are defined under the items that are not required to be reclassified and this is same for the past two years in case of the Wesfarmers. The gain or loss on the hedging instruments is high in case of the Wesfarmers has transferred to the net profit. In comparison to Wesfarmers, Woolworths hedging reserve increased form (2.7) to 3.8. If these items were presented in the income statement the amount of the net income will change and the investors will not be able to get the entire idea and reflection of each item as they have to be clubbed (Huang, Lin and Raghunandan, 2015). IX) The comprehensive has its own set of the importance and it is usually to help the GAAP mergemorecloselywhittheIFRSstandardsthatrequirethepresentationofthe comprehensive income in the financial statements. Analysing theOCI can uncover other potentially major items and the performance of any manger or the supervisors are linked to the transparency they are able to maintain with their team internallyand the clients
Running Head: CORPORATE ACCOUNTING externally. There is an indirect relation of the employee’s performance and henceforth, it is important to recognise the OCI(Graham and Lin, 2018). Accounting for Corporate Income Tax Accounting for Corporate Tax Wesfarme rs Woolwort hs Tax Expense1265650 Incometax expense1265650 Earnings before Tax44022132.4 Effective Tax rate29%30% Deferred Tax Assets/Liabilities (17)971372.3 20161042497.7 Deferred tax assets increase Increase/ Decrease-71-125.4 Income tax provision17431470.6 Increase/Decrease in Deferred Tax-71-125.4 Total taxes16721345.2 Other income288244.2 Tax paid on other Income0.830.74 Unlevered Taxes16711344 Earnings Before Income tax44028661
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
Running Head: CORPORATE ACCOUNTING Cash Tax Rate38%16% Income Tax Provision39601010 Deferred Tax971372.3 Total Taxes49311382.3 Interest Income28731593 Tax paid8.264.86 Cash Tax Amount49231377 X) The tax expenses represented in the last year of both the companies are A$1265 and A$650 respectively for the Wesfarmers and Woolworths(Faulkender, Hankins and Petersen, 2018). XI) The effective tax rate of Woolworths is higher at 30% in comparison to the Wesfarmers (Creedy and Gemmell, 2017) XII) The deferred tax expense can be utilized by the organization to diminish the assessable taxable income and it is appeared under the head of the current assets in the financial statement commonly known as balance sheet. Deferred tax liability on the other hand imposes obligation with a specific end goal to discover how much risk the organization will pay in future in view of the present changes (Kahng, 2015).
Running Head: CORPORATE ACCOUNTING XIII) The deferred tax asset/liabilities of the Wesfarmers decreased by A$71 and the liabilities decreased by A$125.4 in case of the Woolworths. XIV) The cash tax amount for the Wesfarmers is A$4923 and that of the Woolworths is A$1377 (Wesfarmers, 2018). XV) The cash tax rate of the Wesfarmers is higher in comparison to the Woolworths at 38% (Wesfarmers, 2018). The cash tax rate of the Woolworths is 16%. XVI) There are the temporary and the long term differences which occurred due to the practice adopted by the IRS of not equating the pre-tax and the pre taxable income in the books of accounts. Therefore there is a difference in the numbers. Short term difference results into the deferred tax whereas the permanent changes results in the effective tax rate. Conclusion From the above analysis it can be concluded that the financial statements and the cash flow analysis is necessary to get theoverview of the entire position of the company and with the assistance of the accounting and the corporate practice helps the investors to make the nice decisions before making the investment.
Running Head: CORPORATE ACCOUNTING References Agrawal, A. and Cooper, T., (2017) Corporate governance consequences of accounting scandals: Evidence from top management, CFO and auditor turnover.Quarterly Journal of Finance,7(01), p.1650014. Amess, K., Stiebale, J. and Wright, M., (2016) The impact of private equity on firms׳ patenting activity.European Economic Review,86, pp.147-160. Borio, C.E. and Disyatat, P., (2015)Capital flows and the current account: Taking financing (more) seriously.New York: Springer. Campbell, J.L., (2015) The fair value of cash flow hedges, future profitability, and stock returns.Contemporary Accounting Research,32(1), pp.243-279. Creedy, J. and Gemmell, N., (2017) Effective tax rates and the user cost of capital when interest rates are low.Economics Letters,156, pp.82-87. Ehrhardt, M.C. and Brigham, E.F., (2016)Corporate finance: A focused approach. Boston: Cengage learning. Faulkender, M.W., Hankins, K.W. and Petersen, M.A., (2018)Understanding the Rise in Corporate Cash: Precautionary Savings or Foreign Taxes. United States: John Wiley & Sons Firth, M., Gao, J., Shen, J. and Zhang, Y., (2016) Institutional stock ownership and firms’ cash dividend policies: Evidence from China.Journal of Banking & Finance,65, pp.91-107. Freecashflow,(2017)whatisthefreecashflow?[online]Availablefrom https://corporatefinanceinstitute.com/resources/knowledge/valuation/fcf-formula-free-cash- flow/[Accessed on 24th September 2018]
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
Running Head: CORPORATE ACCOUNTING Graham, R.C. and Lin, K.C., (2018) The influence of other comprehensive income on discretionary expenditures.Journal of Business Finance & Accounting,45(1-2), pp.72-91. Huang, H.W., Lin, S. and Raghunandan, K., (2015) The volatility of other comprehensive income and audit fees.Accounting Horizons,30(2), pp.195-210. Kahng, L., (2015).Perspectives on the Relationship between Tax and Financial Accounting. New York: Springer Manova, K., Wei, S.J. and Zhang, Z., (2015) Firm exports and multinational activity under credit constraints.Review of Economics and Statistics,97(3), pp.574-588. McInnis, J.M., Yu, Y. and Yust, C.G., (2018) Does Fair Value Accounting Provide More Useful Financial Statements Than Current GAAP For Banks?.The Accounting Review. Suzuki,T.,(2015)NationalAccounting,CorporateAccounting,andGlobal Standardization.Wiley Encyclopedia of Management, pp.1-5. Talebnia,G.,Jaberzadeh,F.andSalehi,M.,(2015)StudyInformationContentof Comprehensive income by Focusing on Firm Size.Asian Journal of Research in Banking and Finance,5(1), pp.111-118. Watson,L.,(2015)Corporatesocialresponsibilityresearchinaccounting.Journalof Accounting Literature,34, pp.1-16.) Weber, M., (2018) Cash flow duration and the term structure of equity returns.Journal of Financial Economics,128(3), pp.486-503. Wesfarmers,(2018)AnnualReport[online]Availablefrom https://www.wesfarmers.com.au/docs/default-source/default-document-library/2017-annual- report.pdf?sfvrsn=0[Accessed on 24th September 2018]
Running Head: CORPORATE ACCOUNTING Woolworths,(2017)AnnualReport[online]Availablefrom https://www.woolworthsgroup.com.au/icms_docs/188795_annual-report-2017.pdf[Accessed on 24th September 2018]