Professional Documents
Culture Documents
Assignment 2-SCOM 372
Assignment 2-SCOM 372
Winter 2024
Assignment 2
Case Study:
Financial Statements for Walmart Stores Inc. and Macy’s Inc.
Presented to:
Ahmet Satir
Prepared by:
Stella Vergados (40172469)
Raphael Boyer (40216019)
Question
Table 3.8 contains the financial results for Walmart and Macy’s.
a) Calculate the financial performance metrics for Walmart and Macy’s based on:i)ROE,
ii)ROA,iii)profitmargin,iv)assetturnover,v)APT,vi)ART,vii)INVT,viii)PPETand
ix) C2C.(Assume a tax rate of 35%).
FOR WALMART:
𝐸𝑎𝑟𝑛𝑖𝑛𝑔𝑠𝑏𝑒𝑓𝑜𝑟𝑒𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝑁𝑒𝑡𝐼𝑛𝑐𝑜𝑚𝑒+[𝐼𝑛𝑒𝑟𝑒𝑠𝑡𝐸
𝑥𝑝𝑒𝑛𝑠𝑒(1−𝑇𝑎𝑥𝑅
𝑎𝑡𝑒)]
ii) ROA= 𝐴𝑣𝑒𝑟𝑎𝑔𝑒𝑇 𝑜𝑡𝑎𝑙𝐴𝑠𝑠𝑒𝑡𝑠
= 𝐴𝑣𝑒𝑟𝑎𝑔𝑒𝑇𝑜𝑡𝑎𝑙𝐴𝑠𝑠𝑒𝑡𝑠
=
7756+[2251(1−
1 35%)]
203105
= 9.46%
𝐸𝑎𝑟𝑛𝑖𝑛𝑔𝑠𝑏𝑒𝑓𝑜𝑟𝑒𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡 17756+[2251(1−
35%)]
iii) Profit Margin = 𝑆𝑎𝑙𝑒𝑠𝑅𝑒𝑣𝑒𝑛𝑢𝑒
= 469162
= 4.10%
𝑆𝑎𝑙𝑒𝑠𝑅𝑒𝑣𝑒𝑛𝑢𝑒 469162
iv) Asset Turnover = 𝑇𝑜𝑡𝑎𝑙𝐴𝑠𝑠𝑒𝑡𝑠
= 203105 = 2.31
𝐶𝑜𝑠𝑡𝑜
𝑓𝐺𝑜𝑜𝑑𝑠𝑆𝑜𝑙𝑑 352488
v) APT = 𝐴𝑐𝑐𝑜𝑢𝑛𝑡𝑠𝑃𝑎𝑦𝑎𝑏𝑙𝑒
= 59099
= 5.96
𝑆𝑎𝑙𝑒𝑠𝑅𝑒𝑣𝑒𝑛𝑢𝑒 469162
vi) ART = 𝐴𝑐𝑐𝑜𝑢𝑛𝑡𝑠𝑅𝑒𝑐𝑒𝑖𝑣𝑎𝑏𝑙𝑒 = 6768
= 69.32
𝐶𝑜𝑠𝑡𝑜
𝑓𝐺𝑜𝑜𝑑𝑠𝑆𝑜𝑙𝑑 352488
vii) INVT = 𝐼𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦
= 43803
= 8.05
𝑆𝑎𝑙𝑒𝑠𝑅𝑒𝑣𝑒𝑛𝑢𝑒 469162
viii) PPET = 𝑃𝑃&
𝐸
= 116681 = 4.02
ix) C2C = – Weeks Payable (1/APT) + Weeks in Inventory (1/INVT) + Weeks
1 1 1
Receivable (1/ART) = – 5.96 + 8.05 + 69.32 = – 0.029 years = –1.51 weeks
FOR MACY’S:
𝐸𝑎𝑟𝑛𝑖𝑛𝑔𝑠𝑏𝑒𝑓𝑜𝑟𝑒𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡 1486+[388(1−
35%)]
xii) Profit Margin = 𝑆𝑎𝑙𝑒𝑠𝑅𝑒𝑣𝑒𝑛𝑢𝑒
= 27931
= 6.22%
𝑆𝑎𝑙𝑒𝑠𝑅𝑒𝑣𝑒𝑛𝑢𝑒 27931
xiii) Asset Turnover = 𝑇𝑜𝑡𝑎𝑙𝐴𝑠𝑠𝑒𝑡𝑠
= 20991 = 1.33
𝐶𝑜𝑠𝑡𝑜
𝑓𝐺𝑜𝑜𝑑𝑠𝑆𝑜𝑙𝑑 16725
xiv) APT = 𝐴𝑐𝑐𝑜𝑢𝑛𝑡𝑠𝑃𝑎𝑦𝑎𝑏𝑙𝑒
= 4951
= 3.38
𝑆𝑎𝑙𝑒𝑠𝑅𝑒𝑣𝑒𝑛𝑢𝑒 27931
xv) ART = 𝐴𝑐𝑐𝑜𝑢𝑛𝑡𝑠𝑅𝑒𝑐𝑒𝑖𝑣𝑎𝑏𝑙𝑒 = 371
= 75.29
𝐶𝑜𝑠𝑡𝑜
𝑓𝐺𝑜𝑜𝑑𝑠𝑆𝑜𝑙𝑑 16725
xvi) INVT = 𝐼𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦
= 5308
= 3.15
𝑆𝑎𝑙𝑒𝑠𝑅𝑒𝑣𝑒𝑛𝑢𝑒 27931
xvii) PPET = 𝑃𝑃&
𝐸
= 8196
= 3.41
xviii) C2C = –Weeks Payable (1/APT) + Weeks in Inventory (1/INVT) + Weeks
1 1 1
Receivable (1/ART) = – 3.38 + 3.15 + 75.29 = 0.035 years = 1.82 weeks
b) For each of the metrics in part (a), indicate which company is doing better. For each
etric, speculate (with justification) on the most important (relevant) supply chain
m
driver(s) that might explain the difference in performance?
OE:Ashigherisbetter,wecanseethatMacy’sisdoingbetterwithReturnonequity.
R
Since this looks at net income, which takes into account many sources of revenueand
income, pretty much all the performance drivers are relevant to explain the difference.
For example, inbound transportationexpensesarebookedascostsofgoodssold,which
ultimately has an impact on net income. It’s possible Macy’s is doing a better job at
keepingit’stransportationcostslow,whichhelpsretainmoreofitsrevenueandachievea
better ROE.
ROA: Higher is better as well, this time Wal-mart comes out on top. Relevant drivers
could be the ones considered as assets (primarily Inventory and Facilities). Having a
better ROA means you are better at generating earnings withtheassetsyouhave.This
meansWalmartisbetteratusingthingslikeinventoryandfacilities(warehouses,DCs)to
generate profit
ProfitMargin:Macy’sisdoingbetterwithprofitmargin,meaningitisdoingabetterjob
atconvertingsalesintoprofit.Arelevantdriverherewouldbepricing.Pricingdecisions
a ffectsalesrevenueandcustomerdemand.Byaccuratelypricingtheproduct,acompany
typically is able to generate more revenue. We also have other metrics that affect
expenses, like inventory facilities, etc.. Since a goodprofitmarginmeansbeingableto
keep a larger share of that sales revenue, and keeping costs low is a way to do this
Asset Turnover: Higherisbetterhere,andsoWalmartisdoingbetter.Thismeansthey
are better at turning over their assets into revenue. This means less of their assets are
sittingidle.Arelevantmetricherewouldbeinventory.Moreaccuratestockingdecisions
meansstockstaysinstorageforlesstime,andthereforeismorerapidlybeingused.This
results in assets being turnedoverquickly,creatingahigherassetturnover.However,it
could also mean the company uses more assets likeinventorycomparedtootherassets
like PPE. These assets are harder to turn into revenue, as inventory often directly
becomes the product that is sold to consumers.
APT: Here, lower is better, and Macy’s is doing better in this category. We could
primarily link this to sourcing metrics as a way to explain the difference. Particularly,
supplier selection is a primary reason why. Selecting your suppliers adequately is key.
Not only that, but having a better relationship with them can afford you more time to
repayowedmoney,astheytrustyoutopaythembackeventually.Thisismeansyoucan
use supplier’s money for longer to supply your own operations, hence explaining the
difference is accounts payable turnover.
ART: Higher is better, and Macy’s once again is better. A higher ART means you are
getting paid quicker from the people who owe you money (wholesalers, retailers,
customers).Thismeansyouhavemorecashonhandatagiventimewhichcanbeusedto
finance operations. Many metrics could be relevant here, such as transportation.Better
moreresponsivetransportationmethodsallowsforquicklydeliveryoffinishedproducts.
Typically,theseareboughtonaccountbeforeitisdelivered.Ifretailersreceiveproducts
quickly,theyareabletosellthemquicker.Thisthereforemeanstheyarealsoabletopay
us back quickly from the revenue they made.
INVT:Againhigherisbest,andWalmartisthebetterofthetwo.Youcouldattributethis
toinformationdrivers.Goodinformationflowbetweenstakeholdersiscriticalforthings
like stocking decisions and demand forecasting. If we better plan demand, we are
required to carry less inventory as safety stock, which reduces average inventory and
raises INVT.
PPET: Higher is best, and Walmart is doing better here. This metric determines how
quickly property,plant,andequipmentassetsarebeingconvertedtorevenue.Obviously,
themostrelevantmetricisFacilities.Byusingtheseresourcesmoreefficiently,youcan
possiblygeneratemorerevenueforthesameamountofPPE.It’spossibleWalmartwins
in this category because of the massive economies of scale it is capable of achieving.
Therefore, it can generate more revenue with a smaller relative amount of PPE,which
raises the turnover rate.
C2C: Here, lower is better. This measures the amount of time between when cash is
incurredasacost,andwhenitcomesbackcollectedrevenue.Arelevantmetricwouldbe
inventory. Inventory decisions have an impact on bothaccountsreceivableandpayable
which then determines cash is received or paid. Inventory is also a factor in C2C,and
g ood inventory performance typically means less time in inventory which results in a
better C2C.