Upload
sai-krishna-kodali
View
573
Download
0
Tags:
Embed Size (px)
DESCRIPTION
Citation preview
1
PRESENTATIONFINANCIAL STATEMENT ANALYSIS FOR INVESTORS
HIMANSU BADHAIPRATIK GUPTASAI KRISHNA KODALI
2
• Largest Online Social Network: 1.3 Billion Users
• Potential Conglomerate
• Founded: Mark Zuckerberg , 2004
• IPO: May 17, 2012
• First in Domain
• Current Value: $104 Billion
• Largest Acquisition: Instagram, August 2012
The Basics Facebook
3Investment in Facebook Inc. Final Verdict
4
• Free Cash Flow:• Equity from Public Trading• Long Term Profits
• Debt:• Equity Multiplied Liquid Assets• Reduced Debt Ratio
• Revenue and Gross Profit:• 30% mark up on Gross Profit
• Focus on Growth:• Investment in R&D and Expansion
• Potential:• Monthly Active Users Steadily Increasing• New Revenue Streams
Final Verdict Comments
5Financial Statements Income StatementFacebook Inc.
CONDENSED MULTISTEP INCOME STATEMENTFISCAL YEAR ENDED DEC-31
($ in millions) Year-End 2,012 2,011 2,010Sales Revenue $ 5,089.00 $ 3,711.00 $ 1,974.00 Cost of goods sold $ 1,364.00 $ 860.00 $ 493.00 Gross Profit $ 3,725.00 $ 2,851.00 $ 1,481.00 Operating Expenses $ 3,187.00 $ 1,095.00 $ 449.00 Operating Income $ 538.00 $ 1,756.00 $ 1,032.00
Non operating revenues and expenses $ (44.00) $ (61.00) $ (24.00)Income before income tax $ 494.00 $ 1,695.00 $ 1,008.00 Minority Interest $ 21.00 $ 332.00 $ 234.00 provision for income tax $ 441.00 $ 695.00 $ 402.00 Income from continuing operations $ 32.00 $ 668.00 $ 372.00 Nonrecurring items $ - $ - $ -
NET INCOME $ 32.00 $ 668.00 $ 372.00 Earnings per share $ 0.01 $0.00 $0.00
6Financial Statements Balance SheetFacebook Inc.
CONDENSED CLASSIFIED BALANCE SHEET
31-Dec
($ in millions) Year-End 2,012 2,011 2,010
Current Assets $ 11,267.00 $ 4,604.00 $ 2,246.00
PPE, net $ 2,391.00 $ 1,475.00 $ 574.00
Goodwill and Intangibles $ 1,388.00 $ 162.00 $ 96.00
Other Assets $ 57.00 $ 90.00 $ 74.00
TOTAL ASSETS $ 15,103.00 $ 6,331.00 $ 2,990.00
Current Liabilities $ 1,052.00 $ 899.00 $ 389.00
Noncurrent Liabilities $ 2,296.00 $ 533.00 $ 439.00
Contributed Capital $ 10,094.00 $ 3,299.00 $ 1,562.00
Retained Earnings $ 1,659.00 $ 1,606.00 $ 606.00
Treasury stock and other SE $ 2.00 $ (6.00) $ (6.00)
TOTAL L & SE $ 15,103.00 $ 6,331.00 $ 2,990.00
7Financial Statements Cash Flows
Facebook Inc.
CONDENSED STATEMENT OF CASH FLOWS
FISCAL YEAR ENDED DEC-31
($ in millions) Year-End 2,012 2,011 2,010
Net cash from operating activities $ 1,612.00 $ 1,549.00 $ 698.00
Net cash from investing activities $ (7,024.00) $ (3,023.00) $ (324.00)
Net cash from financing activities $ 6,283.00 $ 1,198.00 $ 781.00
Effect of exchange rate on cash $ 1.00 $ 3.00 $ (3.00)
Net changes in cash $ 872.00 $ (273.00) $ 1,152.00
Cash, beginning $ 1,512.00 $ 1,785.00 $ 633.00
Cash, ending $ 2,384.00 $ 1,512.00 $ 1,785.00
8The Mobile Momentum
Facebook’s actual mobile revenues were $720m in FY13 Q2 and $900m in FY13 Q3.
source
9The Mobile Momentum How did Facebook do it?
Newsfeed ads helped drive mobile advertising
10The Mobile Momentum The Bigger Picture
source
11TREND & COMMON SIZE ANALYSIS Income Statement
Operating Expenses Income before income tax NET INCOME0.00
10.00
20.00
30.00
40.00
50.00
60.00
70.00
Key Takeaways from Common Size Income Statement
2012201120102012 w/o R&D
12TREND & COMMON SIZE ANALYSIS Statement of Cash Flows
Net cash from investing activities Net cash from financing activities Net changes in cash-500.00
-400.00
-300.00
-200.00
-100.00
0.00
100.00
200.00
300.00
400.00
500.00
-435.73
389.76
54.09
Key Takeaways from Common Sized Cash Flow Statement
201220112010
13RATIO ANALYSIS Industry Average CalculationTitle of Ratio Twitter Pandora Average
Profitability Ratios Return on sales (ROS) -0.25052 -0.08931 -0.16992Return on assets (ROA) -0.09548 -0.17433 -0.1349Return on equity (ROE) -0.12717 -0.38538 -0.25627Gross profit margin 0.593706 0.319278 0.456492
Efficiency Ratios 0Account receivable turnover 2.825848 4.130597 3.478222Inventory turnover 0Asset turnover 0.381127 1.951931 1.166529
Liquidity Ratios 0Current ratio 5.046151 1.712633 3.379392
Solvency Ratios 0Debt ratio 0.249173 0.547648 0.398411Financial leverage 1.331864 2.21067 1.771267Times interest earned -31.0068 -70.471 -50.7389Free cash flow ($ in millions) 114.55 22.6 68.575
14RATIO ANALYSIS
Return on sales (
ROS)
Return on assets
(ROA)
Return on equity (R
OE)
Gross profit m
argin
Account r
eceiva
ble turnove
r
Asset t
urnover
Current r
atio
Debt ratio
Financial le
verage
Times i
nterest earned
Free cash
flow ($ in
milli
ons)
-3
-2
-1
0
1
2
3
4
Year wise ratio comparison
2011 2012 2012 w/o R&D expense Industry Averages
15STOCK ANALYSIS
16
THANK YOU
QUESTIONS