5. FINANCIAL ANALYSIS 2005-2006 INCOME statement By Azhar 2005 2006 (+/-) % Net Sales 81,511 90,837 10.4 Cost Of Sales 54,191 61,054 12.7 Gross Profit 27,320 29,783 9.0 Selling, Gen & Admin Exp 16,485 18,348 11.3 Dep& Amortization Expenses 1,472 1,762 19.7 Total Operating Exp 17,957 20,110 12.0 Operating Income 9,363 9,673 3.3 Interest (net) (81) (365) 350.0 Prov For tax 3,444 3,547 3.0 Net Earnings 5,838 5,761 (1.3)%
6.
7. FINANCIAL ANALYSIS 2005-2006 Assets and capital structure By Azhar 2005 2006 Change +/- Assets 15,269 18,000 Cash & Equiv 807 614 Receivables Net 2,396 3,223 Inventory 11,401 12,822 Other Current Assets 665 1,341 Total Currnt Assets 15269 18,000 Property, Plant &Eq 24,901 26,605 Goodwill 3,286 6314 Other Assets 949 1,344 TOTAL ASSETS 44,405 52,263
8. FINANCIAL ANALYSIS 2005-2006 Capital structure By Azhar 2005 2006 Current Liabilities 12,706 12,931 Long Term Liabilities 4,790 14,302 Common Equity 26,909 25,030 TOTAL LIABILITIES & S/HOLDER EQUITY 44,405 52,263
52. Strategy Recommendation Corporate Level Home Depot is not fit for diversification yet. Need to focus more on business, competitive and international strategies By Mooi