Stock Analysis on Net

Diageo PLC (NYSE:DEO)

This company has been moved to the archive! The financial data has not been updated since August 12, 2014.

Analysis of Short-term (Operating) Activity Ratios

Microsoft Excel

Short-term Activity Ratios (Summary)

Diageo PLC, short-term (operating) activity ratios

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
Turnover Ratios
Inventory turnover 0.95 1.06 1.08 1.15 1.25 1.23
Receivables turnover 6.98 7.53 8.34 8.82 8.67 7.83
Payables turnover 4.46 4.07 3.95 4.07 4.86 5.93
Working capital turnover 5.34 5.08 5.91 5.89 4.31 5.54
Average No. Days
Average inventory processing period 382 345 339 316 292 297
Add: Average receivable collection period 52 48 44 41 42 47
Operating cycle 434 393 383 357 334 344
Less: Average payables payment period 82 90 92 90 75 62
Cash conversion cycle 352 303 291 267 259 282

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Diageo PLC inventory turnover ratio deteriorated from 2012 to 2013 and from 2013 to 2014.
Receivables turnover An activity ratio equal to revenue divided by receivables. Diageo PLC receivables turnover ratio deteriorated from 2012 to 2013 and from 2013 to 2014.
Payables turnover An activity ratio calculated as cost of goods sold divided by payables. Diageo PLC payables turnover ratio increased from 2012 to 2013 and from 2013 to 2014.
Working capital turnover An activity ratio calculated as revenue divided by working capital. Diageo PLC working capital turnover ratio deteriorated from 2012 to 2013 but then slightly improved from 2013 to 2014.

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period. Diageo PLC number of days of inventory outstanding deteriorated from 2012 to 2013 and from 2013 to 2014.
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover. Diageo PLC number of days of receivables outstanding deteriorated from 2012 to 2013 and from 2013 to 2014.
Operating cycle Equal to average inventory processing period plus average receivables collection period. Diageo PLC operating cycle deteriorated from 2012 to 2013 and from 2013 to 2014.
Average payables payment period An estimate of the average number of days it takes a company to pay its suppliers; equal to the number of days in the period divided by payables turnover ratio for the period. Diageo PLC number of days of payables outstanding decreased from 2012 to 2013 and from 2013 to 2014.
Cash conversion cycle A financial metric that measures the length of time required for a company to convert cash invested in its operations to cash received as a result of its operations; equal to average inventory processing period plus average receivables collection period minus average payables payment period. Diageo PLC cash conversion cycle deteriorated from 2012 to 2013 and from 2013 to 2014.

Inventory Turnover

Diageo PLC, inventory turnover calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
Selected Financial Data (US$ in millions, translated from GBP £)
Cost of sales 6,805 7,408 6,926 6,231 6,309 6,278
Inventories 7,131 6,997 6,432 5,396 5,050 5,112
Short-term Activity Ratio
Inventory turnover1 0.95 1.06 1.08 1.15 1.25 1.23
Benchmarks
Inventory Turnover, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 2014 Calculation
Inventory turnover = Cost of sales ÷ Inventories
= 6,805 ÷ 7,131 = 0.95

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Diageo PLC inventory turnover ratio deteriorated from 2012 to 2013 and from 2013 to 2014.

Receivables Turnover

Diageo PLC, receivables turnover calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
Selected Financial Data (US$ in millions, translated from GBP £)
Sales 23,611 25,666 23,734 20,559 19,945 19,859
Trade receivables 3,385 3,409 2,844 2,332 2,301 2,535
Short-term Activity Ratio
Receivables turnover1 6.98 7.53 8.34 8.82 8.67 7.83
Benchmarks
Receivables Turnover, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 2014 Calculation
Receivables turnover = Sales ÷ Trade receivables
= 23,611 ÷ 3,385 = 6.98

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Receivables turnover An activity ratio equal to revenue divided by receivables. Diageo PLC receivables turnover ratio deteriorated from 2012 to 2013 and from 2013 to 2014.

Payables Turnover

Diageo PLC, payables turnover calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
Selected Financial Data (US$ in millions, translated from GBP £)
Cost of sales 6,805 7,408 6,926 6,231 6,309 6,278
Trade payables 1,525 1,821 1,753 1,532 1,298 1,059
Short-term Activity Ratio
Payables turnover1 4.46 4.07 3.95 4.07 4.86 5.93
Benchmarks
Payables Turnover, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 2014 Calculation
Payables turnover = Cost of sales ÷ Trade payables
= 6,805 ÷ 1,525 = 4.46

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Payables turnover An activity ratio calculated as cost of goods sold divided by payables. Diageo PLC payables turnover ratio increased from 2012 to 2013 and from 2013 to 2014.

Working Capital Turnover

Diageo PLC, working capital turnover calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
Selected Financial Data (US$ in millions, translated from GBP £)
Current assets 12,614 14,243 11,795 11,126 10,700 10,032
Less: Current liabilities 8,193 9,188 7,780 7,637 6,070 6,446
Working capital 4,422 5,055 4,015 3,490 4,630 3,586
 
Sales 23,611 25,666 23,734 20,559 19,945 19,859
Short-term Activity Ratio
Working capital turnover1 5.34 5.08 5.91 5.89 4.31 5.54
Benchmarks
Working Capital Turnover, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 2014 Calculation
Working capital turnover = Sales ÷ Working capital
= 23,611 ÷ 4,422 = 5.34

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Working capital turnover An activity ratio calculated as revenue divided by working capital. Diageo PLC working capital turnover ratio deteriorated from 2012 to 2013 but then slightly improved from 2013 to 2014.

Average Inventory Processing Period

Diageo PLC, average inventory processing period calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
Selected Financial Data
Inventory turnover 0.95 1.06 1.08 1.15 1.25 1.23
Short-term Activity Ratio (no. days)
Average inventory processing period1 382 345 339 316 292 297
Benchmarks (no. days)
Average Inventory Processing Period, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 2014 Calculation
Average inventory processing period = 365 ÷ Inventory turnover
= 365 ÷ 0.95 = 382

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period. Diageo PLC number of days of inventory outstanding deteriorated from 2012 to 2013 and from 2013 to 2014.

Average Receivable Collection Period

Diageo PLC, average receivable collection period calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
Selected Financial Data
Receivables turnover 6.98 7.53 8.34 8.82 8.67 7.83
Short-term Activity Ratio (no. days)
Average receivable collection period1 52 48 44 41 42 47
Benchmarks (no. days)
Average Receivable Collection Period, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 2014 Calculation
Average receivable collection period = 365 ÷ Receivables turnover
= 365 ÷ 6.98 = 52

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover. Diageo PLC number of days of receivables outstanding deteriorated from 2012 to 2013 and from 2013 to 2014.

Operating Cycle

Diageo PLC, operating cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
Selected Financial Data
Average inventory processing period 382 345 339 316 292 297
Average receivable collection period 52 48 44 41 42 47
Short-term Activity Ratio
Operating cycle1 434 393 383 357 334 344
Benchmarks
Operating Cycle, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 2014 Calculation
Operating cycle = Average inventory processing period + Average receivable collection period
= 382 + 52 = 434

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Operating cycle Equal to average inventory processing period plus average receivables collection period. Diageo PLC operating cycle deteriorated from 2012 to 2013 and from 2013 to 2014.

Average Payables Payment Period

Diageo PLC, average payables payment period calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
Selected Financial Data
Payables turnover 4.46 4.07 3.95 4.07 4.86 5.93
Short-term Activity Ratio (no. days)
Average payables payment period1 82 90 92 90 75 62
Benchmarks (no. days)
Average Payables Payment Period, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 2014 Calculation
Average payables payment period = 365 ÷ Payables turnover
= 365 ÷ 4.46 = 82

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average payables payment period An estimate of the average number of days it takes a company to pay its suppliers; equal to the number of days in the period divided by payables turnover ratio for the period. Diageo PLC number of days of payables outstanding decreased from 2012 to 2013 and from 2013 to 2014.

Cash Conversion Cycle

Diageo PLC, cash conversion cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
Selected Financial Data
Average inventory processing period 382 345 339 316 292 297
Average receivable collection period 52 48 44 41 42 47
Average payables payment period 82 90 92 90 75 62
Short-term Activity Ratio
Cash conversion cycle1 352 303 291 267 259 282
Benchmarks
Cash Conversion Cycle, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 2014 Calculation
Cash conversion cycle = Average inventory processing period + Average receivable collection period – Average payables payment period
= 382 + 5282 = 352

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Cash conversion cycle A financial metric that measures the length of time required for a company to convert cash invested in its operations to cash received as a result of its operations; equal to average inventory processing period plus average receivables collection period minus average payables payment period. Diageo PLC cash conversion cycle deteriorated from 2012 to 2013 and from 2013 to 2014.