Depreciation not in Income Statement

Guys, I am building an operating model for J.M. Smucker's - see link for 10K below. Depreciation is not reported in the IS, only in the CFS. My understanding is that it should be captured in SG&A. However, page 26 of the 10K breaks out Selling, Distribution & Administrative, which apparently doesn't include depreciation.

Conclusion: depreciation seems not to be taken into account to arrive at operating income in the P&L. Anyone able to help me out with this? Much appreciated.

http://phx.corporate-ir.net/phoenix.zhtml?c=77952…

 

Thanks MidtownParkAve and mrb87. Just to confirm: if SG&A is explicitly broken down in the 10k and doesn't include D&A, I can just assume that it is in COGS, even if this isn't mentioned in the 10K? Meaning that I can back out D&A by using the following line items to restate P&L:

(1) COGS = COGS reported - D&A from CFS (2) D&A = D&A from CFS

Thx

 

Operating income on P&L + D&A on the CFS. When ppl talk about ebitda, they're usually looking for a steady state figure that proxies CF so you should also add back any non-recurring expenses such as restructuring or extraordinary costs above operating income and any goodwill write down (this should be in the CFS as it is a non-cash charge). You may have to read through the notes of the filings to ID these charges as mgmt don't always lay them out for you nicely in the financial section. You should also add back stock based comp which is also laid out for you in the CFS.

 

Understood, thanks a lot.

I usually do all of the above in order to calculate (steady state) free cash flow for DCF / LBO purposes. I'm currently practicing an integrated three statement operating model. So net income, cash flow, and balance sheet items are not the same as in the 10k for historical years in an operating model since you leave out/add back certain items?

 

I mean, in my operating model I should have the same net income as in the 10k for historical years right?

That means that if I add back non-recurring and non-cash expenses before the operating income line, I end up with an entirely different net income figure, which results in different cash from operating in the CFS, and different balance sheet items since everything flows through... So even for historical years, those items wouldn't correspond to the 10K anymore.

 
Best Response
Pauluske:

I mean, in my operating model I should have the same net income as in the 10k for historical years right?

That means that if I add back non-recurring and non-cash expenses before the operating income line, I end up with an entirely different net income figure, which results in different cash from operating in the CFS, and different balance sheet items since everything flows through... So even for historical years, those items wouldn't correspond to the 10k anymore.

Dude, you are overcomplicating this. Don't change how the company is presenting its historical financials.

Just set up a separate tab or a separate set of lines for EBITDA showing how you are getting to it; e.g. EBIT (which you do know from IS) + D&A (from CFS) + Adjustments.

 

Quia dolorem consequuntur excepturi voluptas exercitationem. Voluptatum non sint ex quod. Minus necessitatibus nisi aliquam qui sed rerum voluptatibus similique. Natus distinctio autem cupiditate magni nisi culpa. Quia et iusto et laudantium amet culpa. Corporis nihil molestiae ut blanditiis.

Nihil quasi et a velit voluptas harum. Commodi repellendus id officiis esse.

Natus exercitationem qui recusandae sed repudiandae consequatur. Corrupti ea magni ut rerum ex. Ut quos voluptatum itaque eius natus.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”