Flight Center Limited’s Accounting and Financial Management

Do you need this or any other assignment done for you from scratch?
We have qualified writers to help you.
We assure you a quality paper that is 100% free from plagiarism and AI.
You can choose either format of your choice ( Apa, Mla, Havard, Chicago, or any other)

NB: We do not resell your papers. Upon ordering, we do an original paper exclusively for you.

NB: All your data is kept safe from the public.

Click Here To Order Now!

Trend analysis

In trend analysis, the changes in financial results of a company are analysed for different periods. When estimating the changes for more than one period, the earliest period is often used as the base year. In this case, the changes will be expressed as percentages for ease of analysis. The trend analysis will be carried out for the income statement and balance sheet of Flight Center Limited. The results will be compared with those of Thomas Cook Group. The analysis will cover a period of four years, that is, from 2011 to 2014. The calculations for the trend analysis are presented in the appendix.

Interpretation

The revenue for the Flight Center grew during the four year period. However, in 2013, the company reported a decline. During the past two years, the airline industry has been in the international news headline for the wrong reasons ranging from crashes to the disappearance of aircrafts (Hoey, 2014). This has created a lot of volatility and loss of consumer confidence across the industry. Further, the changes in economic conditions also resulted in alterations in consumer spending behaviour. The volatility in the industry created a drop in revenue in 2013. However, when compared to its competitor, Thomas Cook Group, it can be observed that Flight Center performed much better than its competitor. The competitor had a significant drop in revenue as a result of changes in the business environment. Flight Center Limited reported growth in operating income during the period except in 2014. The growth in operating income between 2011 and 2013 can be attributed to an increase in sales and a significant reduction in sales, general and administrative (SGA) especially in 2013. In 2014, it can be noted that other operating expenses and SGA grew at a rate that is higher than the growth of revenue. This resulted in a slight decline in operating income. In the analysis, it can be noted that the company did not have cost of revenue in some years. On the other hand, the operating revenue for Thomas Cook Group dropped in 2013 and 2014. There were no significant changes in interest expense for the Flight Center Limited. It shows that debt remained fairly stable during that period. When compared to its competitor, it can be observed that the interest expense for Thomas Cook Group rose during the period. This shows that the amount of debt in the capital structure increased. Further, the income generated from non-operating activities also improved during the period. The company experienced growth between 2011 and 2013. However, in 2014, there was a 30% drop in other income. There is a direct relationship between taxes and income before taxes as indicated in the data provided. Between 2011 and 2012, the net income remained constant. The value increased between 2012 and 2013. In 2014, there was a 15.85% drop in net income. On the other hand, Thomas Cook Group had negative profit during the period with a slight improvement in 2013 and 2014. Despite the volatility in the industry, Flight Center Limited performed better than Thomas Cook Group. The graph presented below shows a trend of various items from the income statement of Flight Center Limited. In the graph, it is evident that there is a general increase in the balances.

Interpretation

Even though there were fluctuations in the results reported in the income statement, a steady growth was exhibited in the balance sheet of Flight Center Limited. The total assets rose during the period. The speed of growth was high during the first three years. Further, it can be noted that the current assets accounted for more 65% of the total assets. This proportion increased during the period. A greater proportion of growth in total assets can be attributed to increase in current assets. On the other hand, the total assets for Thomas Cook Group fluctuated during the period. The current assets accounted for over 20% of the total assets. This proportion grew during the period to about 30% of total assets. The total liabilities for Flight Center fluctuated during the period. Further, the proportion of current liabilities was over 90% of the total liabilities. In the case of Thomas Cook Group, the current liabilities accounted for more than 60% of the total liabilities. Further, the amount of short term and long term debt dropped significantly. It can be observed that Thomas Cook Group has a higher balance of debt than the Flight Center Limited. This shows that the competitor is highly levered. Finally, there was growth in stockholder’s equity. This was caused by a significant growth of retained earnings. On the other hand, the balance of stockholder’s equity for Thomas Cook Group dropped significantly (Martin, 2015). This can be attributed to the increasing balance of negative retained earnings. Based on the analysis of the balance sheet, it can be concluded that Flight Center Limited has a better financial standing than Thomas Cook Group. The graph presented below shows trend of values drawn from the balance sheet of Flight Center Limited.

Trend of Balance Sheet values

Recommendation

The trend analysis above, did not give a detailed analysis of the strengths and weaknesses of the company. Therefore, a more comprehensive method such as ratios analysis should be used to evaluate the performance of the two companies. This analysis helps the management in evaluating unexpected changes in the balances reported. Further, it helps the management in establishing whether the objectives are met or not. The trend analysis shows that there is growth in most balances reported in both the statement of financial position and the income statement. However, since the airline industry has been volatile in the recent past, the company needs to diversify operations. This will improve the sales revenue. The company also needs to manage the sales, general and administrative expenses effectively. This has a potential of increasing operating profit. In the balance sheet, the proportion of current assets should be reduced by decreasing the balance of cash and receivables. The current assets cannot be used to generate revenue. Further, the company should invest in property, plant and equipment because there is a direct relationship between fixed assets and sales. Emphasis should be put on assets that can generate revenue. Finally, the proportion of total liabilities should be reduced.

References

Hoey, T. (2014). Why flight centre is a bargain. Web.

Martin, B. (2015). China deal adds new dimension to Thomas Cook. Web.

Appendix

Flight Center Limited

Income Statement

Trend analysis
2011-06 2012-06 2013-06 2014-06
Revenue 3.06% 9.14% -1.92% 13.47%
Cost of revenue 9.78%
Gross profit -7.37% 9.06% 9.21% 13.47%
Operating expenses
Sales, General and administrative 5.80% 70.80% -48.44% 11.57%
Other operating expenses -103.86% 11787.50% -137.22% 34.46%
Total operating expenses -8.60% 5.37% 7.48% 16.56%
Operating income 2.06% 36.36% 18.89% -1.87%
Interest Expense 6.25% -11.76% 6.67% 3.13%
Other income (expense) 32.43% 4.08% 17.65% -30.00%
Income before taxes 7.04% 36.15% 20.34% -7.16%
Provision for income taxes 23.73% 23.29% 14.44% 13.59%
Net income from continuing operations 0.00% 42.86% 23.00% -15.85%
Net income 0.00% 42.86% 23.00% -15.85%
Net income available to common shareholders 0.00% 42.86% 23.00% -15.85%
Earnings per share
Basic 0.00% 42.86% 23.00% -16.26%
Diluted 0.00% 43.17% 22.61% -15.57%
Weighted average shares outstanding
Basic 0.00% 0.00% 0.00% 1.00%
Diluted 0.00% 0.00% 0.00% 0.00%
EBITDA 4.58% 24.92% 16.17% -4.64%

Flight Center Limited

Balance sheet

Trend analysis
2011 2012 2013 2014
Assets
Current assets
Cash
Cash and cash equivalents 7.97% 5.85% 18.90% 2.85%
Short-term investments -32.99% -7.69% -16.67% -18.00%
Total cash 4.00% 5.00% 16.94% 2.04%
Receivables 24.19% 11.17% 12.15% 15.83%
Inventories 0.00% 0.00% 0.00% 0.00%
Prepaid expenses 17.39% 3.70% -21.43% 4.55%
Other current assets -9.09% 0.00% -50.00% -20.00%
Total current assets 8.62% 6.70% 14.42% 5.77%
Non-current assets
Property, plant and equipment
Gross property, plant and equipment 3.60% 9.38% 11.43% 9.12%
Accumulated Depreciation 14.62% 15.44% 12.21% 15.03%
Net property, plant and equipment -6.08% 3.60% 10.42% 1.26%
Equity and other investments -60.00% 16.67% -42.86% 25.00%
Goodwill -15.64% 3.27% 5.63% -9.00%
Intangible assets -10.26% -1.43% -2.90% -53.73%
Deferred income taxes -16.13% -3.85% 2.00% -15.69%
Other long-term assets 66.67% 40.00% 0.00% 28.57%
Total non-current assets -13.43% 2.37% 4.81% -11.05%
Total assets 1.62% 5.47% 11.93% 1.56%
Liabilities and stockholders’ equity
Liabilities
Current liabilities
Short-term debt 6.45% -54.55% -2.22% -2.27%
Accounts payable 1.88% 13.36% 3.25% 11.02%
Deferred income taxes 3.64% 0.00% -14.04% -73.47%
Other current liabilities 1.16% 2.68% 16.75% -1.91%
Total current liabilities 1.85% -0.35% 11.52% -2.10%
Non-current liabilities
Long-term debt -18.82% -10.14% -95.16% -33.33%
Deferred taxes liabilities -45.45% -16.67% -20.00% -100.00%
Other long-term liabilities 5.88% 13.89% 26.83% -5.77%
Total non-current liabilities -14.62% -2.70% -45.37% -13.56%
Total liabilities 0.16% -0.55% 6.57% -2.45%
Stockholders’ equity
Common stock 0.53% 0.52% 1.31% 0.77%
Retained earnings 15.73% 25.58% 23.67% 8.90%
Accumulated other comprehensive income 74.42% -5.33% -49.30% -25.00%
Total stockholders’ equity 4.22% 15.65% 19.72% 7.02%
Total liabilities and stockholders’ equity 1.62% 5.47% 11.93% 1.56%

Thomas Cook Group

Income Statement

Trend analysis
2011-09 2012-09 2013-09 2014-09
Revenue 10.34% -3.24% -1.86% -7.79%
Cost of revenue 12.95% -3.83% -1.65% -7.87%
Gross profit 1.70% -1.10% -2.65% -7.52%
Operating expenses
Sales, General and administrative 4.78% 27.02% -26.80% -8.68%
Restructuring, merger and acquisition 62.86% -100.00% #DIV/0! #DIV/0!
Other operating expenses 27.10% 0.79% -14.31% -9.76%
Total operating expenses 24.55% 1.53% -16.20% -9.62%
Operating income -254.44% -22.22% 104.08% 315.38%
Interest Expense 10.64% 25.00% 38.46% -20.00%
Other income (expense) -2.94% 9.09% -125.00% -366.67%
Income before taxes -1047.62% 21.86% -67.42% -27.85%
Provision for income taxes 207.69% -12.50% -52.38% -98.00%
Net income from continuing operations -17366.67% 13.90% -64.75% -44.71%
Net income from discontinuing ops
Other -40.00% -233.33% 100.00% -137.50%
Net income 17266.67% 12.48% -66.04% -40.70%
Net income available to common shareholders 17266.67% 12.48% -66.04% -40.70%
Earnings per share
Basic #DIV/0! 9.84% -74.63% -52.94%
Diluted #DIV/0! 9.84% -74.63% -52.94%
Weighted average shares outstanding
Basic 0.47% 1.63% 37.16% 20.40%
Diluted 0.47% 1.63% 37.16% 22.41%
EBITDA -129.15% 66.67% -259.35% 6.48%

Thomas Cook Group

Balance sheet

Trend analysis
2011-09 2012-09 2013-09 2014-09
Assets
Current assets
Cash
Cash and cash equivalents 5.59% 28.13% 233.04% -33.49%
Short-term investments 37.65% -66.67% -35.90% 172.00%
Total cash 12.00% 5.04% 211.60% -30.23%
Receivables 7.39% -16.14% -14.83% -6.67%
Inventories 21.88% -23.08% -6.67% 21.43%
Prepaid expenses 20.13% -10.81% -100.00% #DIV/0!
Other current assets 2.59% -8.08% -19.78% -54.79%
Total current assets 12.43% -7.41% 31.43% -8.69%
Non-current assets
Property, plant and equipment
Gross property, plant and equipment -2.28% -31.94% 5.64% -9.23%
Accumulated Depreciation 1.04% -45.88% 16.73% -12.27%
Net property, plant and equipment -7.04% -10.25% -4.76% -5.74%
Goodwill #DIV/0! #DIV/0! -6.76% -18.65%
Intangible assets -7.29% -102.70% -223.96% 239.50%
Deferred income taxes -26.63% -27.05% -18.05% 16.07%
Other long-term assets 27.78% -35.51% -11.24% -10.13%
Total non-current assets -7.23% -13.10% -2.30% -7.40%
Total assets -3.06% -11.70% 6.40% -7.81%
Liabilities and stockholders’ equity
Liabilities
Current liabilities
Short-term debt 62.30% -80.81% 363.16% 155.11%
Capital leases #DIV/0! #DIV/0! #DIV/0! -20.93%
Accounts payable 11.51% 8.63% 6.22% -2.24%
Taxes payable 0.00% 79.57% -34.73% -34.86%
Other current liabilities 9.57% -10.76% -1.61% -0.38%
Total current liabilities 11.79% -6.45% 4.66% 5.10%
Non-current liabilities
Long-term debt 0.88% -5.05% 13.91% -35.82%
Capital leases #DIV/0! #DIV/0! -9.45% -19.23%
Deferred taxes liabilities 37.50% -25.62% -41.11% -7.55%
Accrued liabilities #DIV/0! #DIV/0! -100.00% #DIV/0!
Deferred revenues #DIV/0! #DIV/0! -100.00% #DIV/0!
Pensions and other benefits #DIV/0! #DIV/0! 24.38% 10.92%
Minority interest 50.00% 41.67% -23.53% -2.56%
Other long-term liabilities -13.86% -45.98% -9.06% -9.25%
Total non-current liabilities -2.11% 11.43% 5.66% -20.18%
Total liabilities 6.97% -0.78% 5.02% -3.96%
Stockholders’ equity
Additional paid-in capital 222.22% 0.00% 1396.55% 0.23%
Retained earnings 38.92% 66.48% 18.69% 10.81%
Treasury stock #DIV/0! #DIV/0! 130.77% 26.67%
Accumulated other comprehensive income -14.23% -6.57% -1.48% -3.70%
Total stockholders’ equity -32.13% -61.28% 19.65% -47.99%
Total liabilities and stockholders’ equity -2.87% -11.42% 6.14% -7.78%
Do you need this or any other assignment done for you from scratch?
We have qualified writers to help you.
We assure you a quality paper that is 100% free from plagiarism and AI.
You can choose either format of your choice ( Apa, Mla, Havard, Chicago, or any other)

NB: We do not resell your papers. Upon ordering, we do an original paper exclusively for you.

NB: All your data is kept safe from the public.

Click Here To Order Now!