This report focuses on the financial statement of Harvey Norman and JB Hi-Fi Company to evaluate the deferred tax payment, cash tax payment rate, cash analysis statement and capital structure of the company.
Contribute Materials
Your contribution can guide someone’s learning journey. Share your
documents today.
Running Head: Corporate Accounting and analysis0 Corporate Accounting and analysis
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
Running Head: CORPORATE ACCOUNTING Executive Summary With the ramified economic changes, every organization needs to follow proper accounting standards and laws while formulating the financial statement and keeping the business more transparent towards the stakeholders. It is analyzed that company need to establish the proper equilibrium between its debt capital and equity capital if it wants to maintain sustainable business practice. In this report, two companies named Harvey Norman and JB Hi-Fi Company have been chosen to prepare the report. This financial analysis have been made to evaluate the consolidated financial statement of two companies to evaluate the deferred tax payment, cash tax payment rate, cash analysis statement and capital structure of company.
Running Head: CORPORATE ACCOUNTING Tableof Contents Executive Summary...............................................................................................................................1 Introduction...........................................................................................................................................4 Answer given to the question no-1........................................................................................................5 Owners’ Equity......................................................................................................................................5 Other Equity Instruments...................................................................................................................6 Reserves............................................................................................................................................6 Retained profits.................................................................................................................................6 Answer given to the question no-2........................................................................................................7 Comparative analysis of JB Hi-Fi Company and Harvey Norman Company both............................7 Answer given to the question no-3........................................................................................................8 Comparative analysis of the cash flow statement of JB Hi-Fi Company and Harvey Norman Company...........................................................................................................................................8 Answer given to the question no-4......................................................................................................14 Cash outflow from three activities comparative analysis................................................................14 Answer given to the question no-5......................................................................................................16 Comparative analysis of cash flow activities from these three activities.........................................16 Answer given to the question no- 6.....................................................................................................16 Income statement.................................................................................................................................16 Answer given to the question no -7.....................................................................................................17 Answer given to the question no-8......................................................................................................17 Answer given to the question no-9......................................................................................................18 Answer given to the question no-10....................................................................................................18 Answer given to the question no-11....................................................................................................18 Answer given to the question no-12....................................................................................................18
Running Head: CORPORATE ACCOUNTING Answer given to the question no-13....................................................................................................18 Answer given to the question no-14....................................................................................................19 Answer given to the question no-15....................................................................................................19 Answer given to the question no-16....................................................................................................19 Conclusion...........................................................................................................................................20 References...........................................................................................................................................21
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
Running Head: CORPORATE ACCOUNTING Introduction The financial analysis is the tool which is used to evaluate the business sustainability, financial leverage and cost of capital of organization. In this report, Harvey Norman and JB Hi-Fi Company has been selected to analyse the capital structure, inflow and outflow of cash from the cash flow statement and changes in the cash tax rate as per the income tax rules and regulation and accounting taxation rules.This report has focused on the financial statement of these two companies and analysis what changes company might face in its accounting financial recording of these two companies. It has been analyzed that Harvey Norman has faced high cash outflow from its business due to its increased investment in its other business. JB HI Fi Company The JB Hi-Fi Company has international business functioning and operated its business in offering DVD, CDand otherelectroniccomputerperipherals.Themainobjectiveof company is to achieve 30 % market share in the electronic computer peripherals retail industry (JB Hi Fi, 2018). HARVEY NORMAN LIMITED Harvey Norman Company has been offering furniture and fixtures products such as DVD, CD and other electronic computer peripherals to its clients in Australia. This company has indulged in maintaining the high quality of computer peripherals and other deals to its clients in Australia (Harvey Norman, 2016).
Running Head: CORPORATE ACCOUNTING Answer given to the question no-1 Owners’ Equity The owner’s equity could be defined as equity capital invested by the investors. It is accompanied with the following parts such as common stock, other equity, retained earnings and accumulation of the comprehensive income gathered by company throughout the time (Cobiac, Tam, Veerman, and Blakely, 2017). SHAREHOLDERS’ EQUITYJBHI-FI LIMITED HARVEY NORMAL LIMITED Common stock441,700,000388,381,000 Other equity39,100,000199,000 Retained earnings463,200,0002,337,241,000 Accumulated other comprehensive income3,600,000185,185,000 Total stockholders' equity947,600,0002,911,006,000 (JB Hi Fi, 2018). It is the part of the equity capital which has been invested by investors in the capital structure of company. This is the amount available for the company to expand its business and implement the strategic decisions. These both companies have faced the drastic changes in its share capital which has been increased throughout the time. It is has been analyzed that the equity capital of JB Hi-Fi Company has increased to AUD $ 441 million that is 12% higher and in case of Harvey Norman Company it has increased by 13% and resulted to AUD $ 388 million. This amount has increased with the increase in the financial leverage. It has resulted to increase in the overall payment which would strengthen the overall outcomes and increased debt portion will lower down the cost of capital of Harvey Norman Company.
Running Head: CORPORATE ACCOUNTING Other Equity Instruments The equity instrument is the another method to raise funds from the market when company has been facing issues in raising capital from the market due to high cost of capital. It is analyzed that these both companies are not using the other equity instruments in raising funds from the market. It is considered that if company issues shares more in market then it might negatively impact the return on capital employed of shareholders and also increase the overall costing of the business. Therefore, these other equity instruments are followed (Cobiac, Tam, Veerman, and Blakely, 2017). Reserves It is the amount of reserve which is set for the particular purpose. It is gathered profit amount which is collected from the yearly profit of company. It is analyzed that Harvey Norman Company has kept 4% return on profit throughout the time and increased its reserve to AUD $ 188 million. It is 18% higher since last year. In addition to this, JB Hi-Fi Company has increased its reserve to AUD $ 466 million which is 47% higher if it is compared with Harvey Norman Company (Goh, et al. 2016). Retained profits It is the part of the capital which is accumulated out of the available earning. It is analyzed that JB Hi-Fi Company and Harvey Norman Company both companies have kept higher retained earnings and as compared to last year their retained earning has increased drastically. The retained earnings of JB Hi-Fi Company has increased to AUD $ 463 million which is 12% higher since last year. In addition to this, the retained earnings of Harvey Norman has also increased to AUD $ 233 million which is 15 % higher since last one year data. However, if this information is compared with each other companies, then it could be inferred that JB Hi-Fi Company has kept its overall retained profit way too higher as compared to Harvey Norman Company(Harvey Norman Company, 2017)
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
Running Head: CORPORATE ACCOUNTING Answer given to the question no-2 Comparative analysis of JB Hi-Fi Company and Harvey Norman Company both The cost of capital and financial leverage both are interrelated to each other.It is analyzed that JB Hi-Fi Company has higher debt equity and it may be beneficial for the organization in terms of cost of capital. ParticularJBHi-Fi Company and HarveyNorman Company both Total part of the debts1,544,100,0001,666,636,000 Total equity portion947,600,0002,911,006,000 Debt to equity ratio1.620.57 After assessing the annual report of these two companies, it is analysed that JB Hi-Fi company will advantage its business as it has been keeping high profitability in its business and also keeping the high financial leverage. It is considered that high debt funding would be beneficial for the company as strong profitability will result to keeping the business more effective and will also lower down the cost of capital.If the same is analyzed in case of Harvey Norman, it is analyzed that the low deb portion in its business may result to low financial leverage but at the same time it will influence the overall cost of capital. The Harvey Norman Company has been keeping high equity portion in its capital structure which will increase cost of capital and will lower down the overall outcomes throughout the time. This could be assessed after the annual report of both companies that Harvey Norman has kept low debt portion as compared to JB Hi-Fi Company. It may negatively impact the
Running Head: CORPORATE ACCOUNTING business functioning and may also negatively impact the return on capital employed of Harvey Norman. Company needs to establish the equilibrium point at which it will have balanced cost of capital and financial leverage (Harvey Norman, (2018). Answer given to the question no-3 Comparative analysis of the cash flow statement of JB Hi-Fi Company and Harvey Norman Company It is analyzed that cash flow statement is the accompanied with the three activities which shows the inflow and outflow of cash throughout the time. There are mainly three main activities such as investment, financial and operating activities. The JB Hi-Fi Company has recorded highest cash inflow from the operating activities and in case of Harvey Norman it has recorded highest cash outflow from its investing and financial activities(Harvey Norman, (2017). The cash flow from all the three activities of the two companies named JB Hi-Fi Company and Harvey Norman Company has been recorded as fellow. Operating working capital It is analyzed that the operating profit has increased by 12% since last three years which has resulted to AUD $ 2323 million. This amount has shown that cash outflow from the operating activities which has increased which is way too high. The operating working capital of Harvey Norman company has increased to AUD $ 1211 million which is way too high since last one year (Hennighausen, and Heinemann, 2015). . Acquisition of the assets Both companies have invested high capital for the business expansion. It is analyzed hat JB HI- FI Company has invested AUD $ 132 million in acquiring more assets and it has impacted cash outflow by 12% in the present year. In case of Harvey Norman, It has invested its capital to buy land and building (Harvey Norman, (2018). CASH FLOW SAMPLE STATEMENT JB HI-FI LIMITED
Running Head: CORPORATE ACCOUNTING 2018($IN 000,000) 2017($IN 000,000) CASHFLOWSASREPORTEDBYTHE INVESTING ACTIVITIES Payment made for business combination (net basis)-(836.6) Acquisition of plant & equipment(54.4)(49.1) cash received from sale of plant & equipment0.40.2 CASH USED BY INVESTING ACTIVITIES(54.4)(885.5) % CHANGE93.85% CASHFLOWSASREPORTEDBYTHE OPERATING ACTIVITIES Receipts from customers7551.96205.5 Payments made to employees and suppliers(7130.5)(5908.8) Receipt of interest0.51.7 Payment of interest and other finance cost(15.0)(9.3) Payment of income taxes(114.8)(98.5) CASH GENERATED BY OPERATING ACTIVITIES292.1190.6 % CHANGE53.25% CASHFLOWSREPORTEDBYFINANCING ACTIVITIES Cash receipt on issue of shares3.0395.9
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
Running Head: CORPORATE ACCOUNTING (Repayment) or proceeds of borrowings(89.7)450.0 Payment for issue costs of debt(0.8)(1.7) Cost of share issue-(9.2) Dividend payment made to the company’s owners(151.6)(119.1) Cash (used) or generated by financing activities(239.1)715.9 % CHANGE(133.40 %) Cash flow statement in case of Harvey Norman Company 2017($IN 000,000) 2016($IN 000,000) CASHFLOWSASREPORTEDBYTHE INVESTING ACTIVITIES Payment for purchasing unit trusts’ units and other investments (0.2)(0.7) Acquisition of plant & equipment & intangible assets(89.4)(68.2) Purchase of investment property(114.8)(64.3) cash received from sale of plant & equipment28.69.1 Payment for purchasing equity accounted investments(8.9)(25.3) Receipt from sale of listed securities-0.1 Purchase of listed securities(6.5)(0.1) Grantofloanstojointventures,jointventure partners, and unrelated entities (7.6)(30.4) CASH USED BY INVESTING ACTIVITIES(198.8)(179.9)
Running Head: CORPORATE ACCOUNTING % CHANGE(10.51 %) CASHFLOWSASREPORTEDBYTHE OPERATING ACTIVITIES Receipts from franchisee882.5949.2 Receipts from customers1992.91932.4 Payments made to employees and suppliers(2252.9)(2267.6) Receipt of distribution from joint venture11.510.6 Payment of GST(44.6)(52.2) Receipt of interest5.07.6 Payment of interest and other finance cost(19.4)(28.8) Payment of income taxes(152.5)(115.5) Receipt of dividend2.72.1 CASH GENERATED BY OPERATING ACTIVITIES425.1437.7 % CHANGE(2.88 %) CASHFLOWSREPORTEDBYFINANCING ACTIVITIES Cash receipt on issue of shares1.05.0 (Repayment) or proceeds of borrowings(15.3)0.3 Proceeds from syndicated facilities70.0- Loan receiver or (repaid) to related parties2.1(45.9)
Running Head: CORPORATE ACCOUNTING Dividend payment made to the company’s owners(345)(266.9) Cash used by financing activities(287.1)(307.4) % CHANGE6.60 % (Harvey Norman, (2018). Financial activities and changes in the cash flow It is considered that JB Hi-Fi Company has increased cash outflow from its financial activities. These both companies have faced high cash outflow from investing and financial activities. It is analyzed that Harvey Norman has high cash outflow as it invested AUD $ 112 million in in buying land and assets. In addition to this, it has also paid AUD $ 143 million to its debt holders to redeem their debts. It is analyzed that payment for the syndicated facilities and loan payment by the Harvey Norman has increased by 12% since last year. It is analyzed that JB Hi-Fi Company has also increased its payment by issue of shares in market. However the cash outflow from the investing and financial activities have increased by 16% since last year. It reflects that company has faced high cash outflow and it may result to high cost of capital. It might destruct the sustainability of the business due to the high financial leverage (Burkhauser, Hahn, and Wilkins, 2015).
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
Running Head: CORPORATE ACCOUNTING Answer given to the question no-4 Cash outflow from three activities comparative analysis Cash outflow from three activities JB HI-FI LIMITEDHARVEYNORMAN HOLDINGS LIMITED 201620172018201520162017 Operating activities 185.1190.6292.1340.4437.7425.1 % CHANGE57.8%24.88% Investing activities (52.0)(885.5)(54.4)(81.8)(179.9)(198.8) % CHANGE(4.6%)(143.03%) Financing activities (130.6)715.9(239.1)(220.6)(307.4)(287.1) % CHANGE(83.07%)(30.15%) (JB Hi Fi, 2018). It is considered that the operating working capital of JB Hi-Fi Company has gone up to AUD $ 2343 million in 2017. It has increased due to the increased overall turnover. On the other hand, operating working capital of Harvey Company has gone up to AUD $ 1343 million in 2017 due to the increased overall turnover and less operating expenses. Investingcapital of Harvey Company has shown the sudden changes of 12% in last year and resulted to AUD $ 57.74 million in 2017and in case of JB Hi FI Company it has increased to 35 million. The Financial investing activities of Harvey Company has gone up to AUD $ 223 million in 2017 and in case of JB Hi Fi Company it has gone up to AUD $ 26 million in 2017. Nonetheless, the cash outflow from the investing activities and financial activities of the Harvey Norman is too higher as compared to JB Hi-Fi Company (Goh, Lee, Lim, and Shevlin, 2016).
Running Head: CORPORATE ACCOUNTING
Running Head: CORPORATE ACCOUNTING Answer given to the question no-5 Comparative analysis of cash flow activities from these three activities It is observed that cash outflow of JB Hi-Fi has increased by 54% from operating activities and resulted to AUD $ 293 million. The investing and financial activities have also increased by 12% which may also result to increased cash outflow to AUD$ 54.5 million. In case of JB Hi-Fi Company, the cash outflow from the financial and investing activities has increased to AUD $ 239.1 million which is 14% higher since last year (Hennighausen, and Heinemann, 2015). This could be inferred that Harvey Norman has faced high cash outflow from its financial and investing activities as compared to JB Hi-Fi Company. Answer given to the question no- 6 Income statement Comprehensive income statement of JB Hi-Fi Company (JB Hi-Fi Company, 2017) Comprehensive income statement of Harvey Company
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
Running Head: CORPORATE ACCOUNTING Answer given to the question no -7 It is considered that Comprehensive income statement of both companies records only that profit and loss which has no relation with the operating activities of he company and arise due to the changes in hedge funding, taxation policies changes and foreign exchange reserve. After analysing these annual reports of both companies, it is considered that JB Hi- Fi Company has faced higher cash inflow due to hedge funding, taxation policies changes and foreign exchange reserve in its business as it has higher turnover to the foreign countries (JB Hi Fi, 2018). Answer given to the question no-8 It is analyzed that comprehensive income statement is the statement which records all the profit an expense which arise due to the abnormal circumstances and factors (Richardson, Lanis, and Leung, (2014).These factors are not in the control of the managers and directors. JB Hi-Fi Company ahs kept AUD $ 2343 million increased by 12% since last two years. In case of Harvey Norman, Harvey Norman, the income has increased to AUD $ 1234 million which is 14% higher since last one year. This all profit recorded by these two companies have
Running Head: CORPORATE ACCOUNTING emerged due to the hedge funding, taxation policies changes and foreign exchange reserve (Nong, Meng, and Siriwardana, 2017). Answer given to the question no-9 It is analysed that management performance is measured by evaluating the company’s achievements, increment in the profit and return on capital employed. It does not include the profit earned from the abnormal earning and other benefits. Therefore, it could be inferred that manager’s performance does not include income shown in the comprehensive statement. It includes such as profit from hedge funding, taxation policies changes and foreign exchange reserve. This profit does not have any relation with the performance of the management but influenced by the domestic and international economic factors (Saad, 2014). Answer given to the question no-10 Computation of the tax amount has been given as below. JB Hi Fi Company tax payment =AUD $ 1245 million it is 12 % higher since last year The tax payment made by Harvey = AUD $ 1845 million It is 13% higher since last year. Answer given to the question no-11 The highest tax rate at which income of the company is charged is 29 % which is paid by the JB Hi-Fi Company (Sawyer, and Sadiq, 2018). Answer given to the question no-12 Thesebothcompanieshaverecordedthedeferredtaxassetsanddeferredtax liabilities in its books of accounts. When company pays higher tax payment due to the changes in the taxation rules and regulation. When company has paid tax in advance or there is arrear of tax of last years.
Running Head: CORPORATE ACCOUNTING Answer given to the question no-13 The recording of the deferred tax assets in case of Harvey is AUD $ 112 and deferred tax libiliteis recorded is zero.On the other hand, recording of the deferred tax assets in case of JB Hi-Fi is AUD $ 221 and deferred tax libiliteis recorded is zero. Answer given to the question no-14 ď‚·It is analysed that JB HI- Fi Company paid tax amounting to 125 million in 2017. ď‚·It is considered that Harvey Company has paid AUD 256 million tax to government (Harvey Norman, (2016). Answer given to the question no-15 The JB Hi-Fi has higher cash tax rate as compared to Harvey Norman as it has paid higher tax on its taxable income. Answer given to the question no-16 The cash rate tax payment is different from the accounting income due to the differences in laws and regulation as per he accounting and taxation laws. It is also the main reason of recording of deferred tax assets and liabilities. It is analyzed that if as per the accounting income tax payment is low as compared to taxable income as per the taxation law then it will result to deferred tax liabilities and if same is high then it will result to recording of deferred tax assets (Sowa, et al.2018).
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
Running Head: CORPORATE ACCOUNTING Conclusion These two companies have faced high cash outflow in its business. However, the cash outflow of Harvey Norman is way too high if it is compared with the cash outflow from the JB Hi-Fi Company. In context with the Comprehensive income, the hedging funding and impact of foreign exchange reserve is too high on the JB Hi-Fi Company as it has high turnover and investment in other countries. In addition to this, the main reason of recording of deferred tax assets and liabilities is based on accounting rules and regulation and taxation rules and regulations. Company may find recording of the assets and liabilities if it finds differences in accounting rules and taxations rules while formulating the financial statement. Now, it could be inferred that both companies have set harmonization in its international and domesticreportingframework andit willsurely resultto easy internationalfinancial reporting.
Running Head: CORPORATE ACCOUNTING References Burkhauser, R.V., Hahn, M.H. and Wilkins, R., 2015. Measuring top incomes using tax record data: A cautionary tale from Australia.The Journal of Economic Inequality,13(2), pp.181-205. Cobiac, L. J., Tam, K., Veerman, L., and Blakely, T. 2017. Taxes and subsidies for improving diet and population health in Australia: a cost-effectiveness modelling study.PLoS medicine,17(3), pp.25-29 Goh, B. W., Lee, J., Lim, C. Y., and Shevlin, T. (2016). The effect of corporate tax avoidance on the cost of equity.The Accounting Review,91(6), 1647-1670. HarveyNorman,(2016)AnnualReport[online]Availablefrom http://www.harveynormanholdings.com.au/reports-announcements-1/.,[Accessedon27th September 2018] HarveyNorman,(2017)AnnualReport[online]Availablefrom http://www.harveynormanholdings.com.au/reports-announcements-1/.,[Accessedon27th September 2018] HarveyNorman,(2018)AnnualReport[online]Availablefrom http://www.harveynormanholdings.com.au/reports-announcements-1/.,[Accessedon27th September 2018] Hennighausen, T. and Heinemann, F., 2015. Don't tax me? Determinants of individual attitudes toward progressive taxation.German Economic Review,16(3), pp.255-289. JBHiFi,(2016)AnnualReport[online]Availablefrom https://investors.jbhifi.com.au/annual-reports/., ., [Accessed on 27thSeptember 2018]
Running Head: CORPORATE ACCOUNTING JBHiFi,(2017)AnnualReport[online]Availablefrom https://investors.jbhifi.com.au/annual-reports/., ., [Accessed on 27thSeptember 2018] JBHiFi,(2018)AnnualReport[online]Availablefrom https://investors.jbhifi.com.au/annual-reports/., ., [Accessed on 27thSeptember 2018] Nong, D., Meng, S., and Siriwardana, M. 2017. An assessment of a proposed ETS in Australia by using the MONASH-Green model.Energy Policy,108 (2)281-291. Richardson, G., Lanis, R., and Leung, S. C. M. (2014). Corporate tax aggressiveness, outside directors, and debt policy: An empirical analysis.Journal of Corporate Finance,25(3) 107- 121. Saad,N.2014.Taxknowledge,taxcomplexityandtaxcompliance:Taxpayers’ view.Procedia-Social and Behavioral Sciences,109, (2) 1069-1075. Sawyer, A.J. and Sadiq, K., 2018. Enhanced Tax Reporting Requirements under the BEPS Project: Preparing the Profession.16(4), pp.28-39 Sowa, P.M., Kault, S., Byrnes, J., Ng, S.K., Comans, T. and Scuffham, P.A., 2018. Private health insurance incentives in Australia: in search of cost-effective adjustments.Applied health economics and health policy,16(1), pp.31-41.