Page 3/4 Date 28.01.2017 Size 236.79 Kb. #9872
Navigate this page:APPENDIX 1 Income Statement PERIOD ENDING 27-Dec-08 29-Dec-07 30-Dec-06 Gross Profit 1,553,515 1,463,255 882,386 Operating Income or Loss 862,017 907,351 554,559 Net Income 732,848 855,011 514,123 Net Income Applicable To Common Shares $732,848 $855,011 Balance Sheet Total Current Assets 1,984,425 2,332,775 1,169,084 Total Assets 2,924,581 3,291,460 1,897,020 Total Current Liabilities 479,176 801,883 337,682 Total Liabilities 698,727 940,846 339,121 Total Stockholder Equity 2,225,854 2,350,614 $1,994,900 $2,154,584 $1,490,319 Operating Activities, Cash Flows Provided By or Used In Total Cash Flow From Operating Activities 862,164 682,088 361,855 Investing Activities, Cash Flows Provided By or Used In Total Cash Flows From Investing Activities (56,349) (175,695) (226,385) Financing Activities, Cash Flows Provided By or Used In Total Cash Flows From Financing Activities (808,051) (136,117) (132,650) Change In Cash and Cash Equivalents ($11,354) $370,368 $2,969 Growth Rates % Company Industry SP 500 Profit Margins % Company Industry SP 500 Financial Condition Company Industry SP 500 Investment Returns % Company Industry SP 500
1. Leverage use of cash and control expenses
Garmin has the strength afforded a company with significant assets and no long-term debt. Garmin could put price pressure on smaller competitors by becoming even more efficient with its own expenses and use of inventory and build up a stronger cash position in order to reduce prices or use the cash for purchase into a marketplace through its competitors or incentives to partners.
2. Diversify Product Line
The popularity of Smart phones and online mapping software is a risk to Garmin’s business model as there will be less desire to purchase stand-alone navigation devices. Garmin must either diversify its product line by selling IP or find a new way to partner with auto and boat manufacturers. Of course Garmin could compete in the phone space as well either through partnership, purchase or innovation. The risk is the margins of these businesses are typically much less and have greater competition.
Garmin has sufficient cash to purchase its way into IP or the phone market; either through partnership with a phone manufacturer or buyout of smaller competitors that have valuable IP such as TOM-TOM.
On Sep 9th, Garmin launched its nüvifone with direct distribution with AT&T Inc according to the Wall Street Journal. According to the Wall Street Journal, “the nüvifone is Garmin’s entry into the cellular phone market and is considered key to the company’s future. Cell phone carriers have increasingly been chipping away at Garmin’s market, adding navigational features to the phones.” “In February, Garmin said it was teaming up with Taiwan-based Asustek Computer Inc. to develop and produce a cobranded line of feature-rich mobile phones.”
APPENDIX
1 Income Statement Garmin Ltd (GRMN) in thousands U.S. Dollars
PERIOD ENDING
27-Dec-08
29-Dec-07
30-Dec-06
Total Revenue
3,494,077
3,180,319
1,774,000
Cost of Revenue
1,940,562
1,717,064
891,614
Gross Profit
1,553,515
1,463,255
882,386
Operating Expenses
Research Development
206,109
159,406
113,314
Selling General and Administrative
485,389
396,498
214,513
Non Recurring
-
-
-
Others
-
-
-
Total Operating Expenses
-
-
-
Operating Income or Loss
862,017
907,351
554,559
Income from Continuing Operations
Total Other Income/Expenses Net
52,956
71,129
40,036
Earnings Before Interest And Taxes
914,973
978,480
594,595
Interest Expense
607
207
41
Income Before Tax
914,366
978,273
594,554
Income Tax Expense
181,518
123,262
80,431
Minority Interest
-
-
-
Net Income From Continuing Ops
732,848
855,011
514,123
Non-recurring Events
Discontinued Operations
-
-
-
Extraordinary Items
-
-
-
Effect Of Accounting Changes
-
-
-
Other Items
-
-
-
Net Income
732,848
855,011
514,123
Preferred Stock And Other Adjustments
-
-
-
Net Income Applicable To Common Shares
$732,848
$855,011
$514,123
Balance Sheet Garmin Ltd (GRMN)
PERIOD ENDING
27-Dec-08
29-Dec-07
30-Dec-06
Assets
Current Assets
Cash And Cash Equivalents
696,335
707,689
337,321
Short Term Investments
12,886
37,551
73,033
Net Receivables
791,146
1,059,889
459,520
Inventory
425,312
505,467
271,008
Other Current Assets
58,746
22,179
28,202
Total Current Assets
1,984,425
2,332,775
1,169,084
Long Term Investments
262,009
386,954
407,843
Property Plant and Equipment
445,252
374,147
250,988
Goodwill
-
-
-
Intangible Assets
230,954
196,030
67,580
Accumulated Amortization
-
-
-
Other Assets
1,941
1,554
1,525
Deferred Long Term Asset Charges
-
-
-
Total Assets
2,924,581
3,291,460
1,897,020
Liabilities
Current Liabilities
Accounts Payable
479,176
801,883
337,682
Short/Current Long Term Debt
-
-
-
Other Current Liabilities
-
-
-
Total Current Liabilities
479,176
801,883
337,682
Long Term Debt
-
-
248
Other Liabilities
215,481
127,028
-
Deferred Long Term Liability Charges
4,070
11,935
1,191
Minority Interest
-
-
-
Negative Goodwill
-
-
-
Total Liabilities
698,727
940,846
339,121
Stockholders' Equity
Stockholders' Equity
Misc Stocks Options Warrants
-
-
-
Redeemable Preferred Stock
-
-
-
Preferred Stock
-
-
-
Common Stock
1,002
1,086
1,082
Retained Earnings
2,262,503
2,171,134
1,478,654
Treasury Stock
-
-
-
Capital Surplus
-
132,264
83,438
Other Stockholder Equity
(37,651)
46,130
(5,275)
Total Stockholder Equity
2,225,854
2,350,614
1,557,899
Net Tangible Assets
$1,994,900
$2,154,584
$1,490,319
CCash Flow Garmin Ltd (GRMN)
CCash Flow Garmin Ltd (GRMN)
PERIOD ENDING
27-Dec-08
29-Dec-07
30-Dec-06
Net Income
732,848
855,011
514,123
Operating Activities, Cash Flows Provided By or Used In
Depreciation
78,417
64,037
44,475
Adjustments To Net Income
111,702
(2,554)
(3,076)
Changes In Accounts Receivables
206,101
(477,108)
(230,111)
Changes In Liabilities
(330,294)
484,238
136,459
Changes In Inventories
83,035
(224,180)
(95,658)
Changes In Other Operating Activities
(19,645)
(17,356)
(4,357)
Total Cash Flow From Operating Activities
862,164
682,088
361,855
Investing Activities, Cash Flows Provided By or Used In
Capital Expenditures
(119,623)
(156,777)
(92,906)
Investments
130,744
112,775
(93,772)
Other Cashflows from Investing Activities
(67,470)
(131,693)
(39,707)
Total Cash Flows From Investing Activities
(56,349)
(175,695)
(226,385)
Financing Activities, Cash Flows Provided By or Used In
Dividends Paid
(150,251)
(162,531)
(107,923)
Sale Purchase of Stock
(659,943)
9,228
(34,376)
Net Borrowings
-
(248)
(11)
Other Cash Flows from Financing Activities
2,143
17,434
9,660
Total Cash Flows From Financing Activities
(808,051)
(136,117)
(132,650)
Effect Of Exchange Rate Changes
(9,118)
92
149
Change In Cash and Cash Equivalents
($11,354)
$370,368
$2,969
Growth Rates %
Company
Industry
S&P 500
Sales (Qtr vs year ago qtr)
-26.60
-12.60
-9.10
Net Income (YTD vs YTD)
-47.90
-10.50
-5.00
Net Income (Qtr vs year ago qtr)
-36.80
-38.60
-11.30
Sales (5-Year Annual Avg.)
43.56
23.69
13.14
Net Income (5-Year Annual Avg.)
32.62
18.72
12.74
Dividends (5-Year Annual Avg.)
24.57
3.18
11.70
Profit Margins %
Company
Industry
S&P 500
Gross Margin
45.1
46.8
38.1
Pre-Tax Margin
22.3
0.9
10.4
Net Profit Margin
17.8
5.1
7.1
5Yr Gross Margin (5-Year Avg.)
47.3
46.6
37.8
5Yr PreTax Margin (5-Year Avg.)
30.4
11.2
16.5
5Yr Net Profit Margin (5-Year Avg.)
25.6
8.5
11.5
Financial Condition
Company
Industry
S&P 500
Debt/Equity Ratio
0.00
0.40
1.39
Current Ratio
4.5
3.3
1.5
Quick Ratio
3.8
2.5
1.2
Interest Coverage
21.4
61.6
23.4
Leverage Ratio
1.3
1.9
5.2
Book Value/Share
12.28
20.33
21.10
Investment Returns %
Company
Industry
S&P 500
Return On Equity
22.6
9.7
15.7
Return On Assets
17.2
5.1
5.9
Return On Capital
20.9
6.4
8.2
Return On Equity (5-Year Avg.)
35.0
14.8
19.1
Return On Assets (5-Year Avg.)
27.4
7.8
7.9
Return On Capital (5-Year Avg.)
33.8
10.0
10.6
Management Efficiency
Company
Industry
S&P 500
Income/Employee
60,469
19,667
56,806
Revenue/Employee
339,059
280,441
846,884
Receivable Turnover
5.0
5.7
13.1
Inventory Turnover
3.4
4.1
9.4
Asset Turnover
1.0
0.7
0.8
Share with your friends:
The database is protected by copyright ©ininet.org 2024
send message