CHAPTER 2
This presentation is the property of its rightful owner.
Sponsored Links
1 / 44

Balance sheet Income statement Statement of cash flows Accounting income vs. cash flow MVA and EVA PowerPoint PPT Presentation


  • 86 Views
  • Uploaded on
  • Presentation posted in: General

CHAPTER 2 Financial Statements, Cash Flow, and Taxes. Balance sheet Income statement Statement of cash flows Accounting income vs. cash flow MVA and EVA Personal taxes Corporate taxes. Balance Sheet: Assets. 2000. 1999. Cash. 7,282. 57,600. AR. 632,160. 351,200. Inventories.

Download Presentation

Balance sheet Income statement Statement of cash flows Accounting income vs. cash flow MVA and EVA

An Image/Link below is provided (as is) to download presentation

Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author.While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server.


- - - - - - - - - - - - - - - - - - - - - - - - - - E N D - - - - - - - - - - - - - - - - - - - - - - - - - -

Presentation Transcript


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

CHAPTER 2

Financial Statements, Cash Flow,and Taxes

  • Balance sheet

  • Income statement

  • Statement of cash flows

  • Accounting income vs. cash flow

  • MVA and EVA

  • Personal taxes

  • Corporate taxes


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Balance Sheet: Assets

2000

1999

Cash

7,282

57,600

AR

632,160

351,200

Inventories

1,287,360

715,200

Total CA

1,926,802

1,124,000

Gross FA

1,202,950

491,000

Less: Deprec.

263,160

146,200

Net FA

939,790

344,800

Total Assets

2,866,592

1,468,800


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Liabilities and Equity

2000

1999

Accts payable

524,160

145,600

Notes payable

720,000

200,000

Accruals

489,600

136,000

Total CL

481,600

1,733,760

Long-term debt

1,000,000

323,432

Common stock

460,000

460,000

Retained earnings

(327,168)

203,768

Total equity

132,832

663,768

Total L&E

2,866,592

1,468,800


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Income Statement

2000

1999

Sales

5,834,400

3,432,000

COGS

5,728,000

2,864,000

Other expenses

680,000

340,000

(573,600)

228,000

EBITDA

116,960

18,900

Depr. & Amort.

EBIT

(690,560)

209,100

Interest exp.

176,000

62,500

EBT

(866,560)

146,600

Taxes (40%)

(346,624)

58,640

Net income

(519,936)

87,960


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Other Data

2000

1999

No. of shares

100,000

100,000

EPS

($5.199)

$0.88

DPS

$0.110

$0.22

Stock price

$2.25

$8.50

Lease pmts

$40,000

$40,000


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Statement of Retained Earnings (2000)

Balance of retained

earnings, 12/31/99$203,768

Add: Net income, 2000(519,936)

Less: Dividends paid(11,000)

Balance of retained

earnings, 12/31/00($327,168)


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Statement of Cash Flows (2000)

OPERATING ACTIVITIES

Net income

(519,936)

Add (Sources of cash):

Depreciation

116,960

Increase in A/P

378,560

Increase in accruals

353,600

Subtract (Uses of cash):

Increase in A/R

(280,960)

Increase in inventories

(572,160)

Net cash provided by ops.

(523,936)


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

L-T INVESTING ACTIVITIES

Investment in fixed assets

(711,950)

FINANCING ACTIVITIES

Increase in notes payable

520,000

Increase in long-term debt

676,568

Payment of cash dividends

(11,000)

Net cash from financing

1,185,568

NET CHANGE IN CASH

(50,318)

Plus: Cash at beginning of year

57,600

Cash at end of year

7,282


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

What can you conclude about D’Leon’s financial condition from its statement of CFs?

  • Net cash from operations = -$523,936, mainly because of negative NI.

  • The firm borrowed $1,185,568 to meet its cash requirements.

  • Even after borrowing, the cash account fell by $50,318.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Did the expansion create additional net operating profit after taxes (NOPAT)?

NOPAT = EBIT(1 – Tax rate)

NOPAT00= -$690,560(1 – 0.4)

= -$690,560(0.6)

= -$414,336.

NOPAT99= $125,460.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

What effect did the expansion have on

net operating working capital (NOWC)?

Current

assets

Non-interest

bearing CL

NOWC

= –

NOWC00 = ($7,282 + $632,160 + $1,287,360)

– ($524,160 + $489,600)

= $913,042.

NOWC99 = $842,400.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

What effect did the expansion have on capital used in operations?

Operating

capital

= NOWC + Net fixed assets.

= $913,042 + $939,790

= $1,852,832.

= $1,187,200.

Operating

capital00

Operating

capital99


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

What is your initial assessment of the expansion’s effect on operations?

2000 1999

Sales$5,834,400 $3,432,000

NOPAT($414,336)$125,460

NOWC $913,042 $842,400

Operating capital $1,852,832 $1,187,200

Net Income ($519,936) $87,960


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

What effect did the company’s expansion have on its net cash flow and operating cash flow?

NCF00= NI + DEP= ($519,936) + $116,960

= ($402,976).

NCF99= $87,960 + $18,900 = $106,860.

OCF00= NOPAT + DEP

= ($414,336) + $116,960

= ($297,376).

OCF99= $125,460 + $18,900

= $144,360.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

What was the free cash flow (FCF) for 2000?

FCF = NOPAT – Net capital investment

= -$414,336 – ($1,852,832 – $1,187,200)

= -$414,336 – $665,632

= -$1,079,968.

Is negative free cash flow always a bad

sign?


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Economic Value Added (EVA)

Operating IncomeAfter Tax

After-TaxCapital Costs

EVA=–

=–

= NOPAT– After-Tax Cost of Capital

Cost ofCapital Used

Funds Availableto Investors


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

EVA Concepts

  • In order to generate positive EVA, a firm has to more than just cover operating costs. It must also provide a return to those who have provided the firm with capital.

  • EVA takes into account the total cost of capital, which includes the cost of equity.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

What is the company’s EVA?

Assume the firm’s after-tax cost of capital was 11% in 1999

and 13% in 2000.

EVA00= NOPAT – (A-T cost of capital)(Capital)

= -$414,336 – (0.13)($1,852,832)

= -$414,336 – $240,868

= -$655,204.

EVA99= $125,460 – (0.11)($1,187,200)

= $125,460 – $130,592

= -$5,132.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Would you conclude that

the expansion increased or

decreased MVA?

Market value

of equity

Equity capital

supplied

MVA = –

During the last year stock price has decreased 73%, so market value of equity has declined. Consequently, MVA has declined.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Leading Creators of Wealth in the U. S.

Market Value Added in 1999

CompanyMarket Value Added

Microsoft $328,257 million

General Electric $285,320 million

Intel $166,902 million

Wal-Mart Stores $159,444 million

Coca-Cola $157,536 million

Merck $153,170 million

Pfizer $148,245 million

Cisco Systems $135,650 million

Lucent Technologies $127,265 million

Bristol-Myers Squibb $119,350 million


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Does D’Leon pay its suppliers on time?

  • Probably not.

  • A/P increased 260% over the past year, while sales increased by only 70%.

  • If this continues, suppliers may cut off D’Leon’s trade credit.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Does it appear that D’Leon’s sales price exceeds its cost per unit sold?

  • No, the negative NOPAT and decline in cash position shows that D’Leon is spending more on its operations than it is taking in.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

What effect would each of these actions have on D’Leon’s cash account?

1.The company offers 60-day credit terms. The improved terms are matched by its competitors, so sales remain constant.

  • A/R would é

  • Cash would ê


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

2.Sales double as a result of the

change in credit terms.

  • Short run: Inventory and fixed assets é to meet increased sales. A/R é , Cash ê. Company may have to seek additional financing.

  • Long-run: Collections increase and the company’s cash position would improve.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

How did D’Leon finance its expansion?

  • D’Leon financed its expansion with external capital.

  • D’Leon issued long-term debt which reduced its financial strength and flexibility.


Would d leon have required external capital if they had broken even in 2000 net income 0

Would D’Leon have required external capital if they had broken even in 2000 (Net Income = 0)?

  • YES, the company would still have to finance its increase in assets.


What happens if d leon depreciates its fixed assets over 7 years as opposed to the current 10 years

What happens if D’Leon depreciates its fixed assets over 7 years (as opposed to the current 10 years)?

  • No effect on physical assets.

  • Fixed assets on balance sheet would decline.

  • Net income would decline.

  • Tax payments would decline.

  • Cash position would improve.


Other policies that affect financial statements

Other policies that affect financial statements

  • Inventory valuation methods.

  • Capitalization of R&D expenses.

  • Policies for funding the company’s retirement plan.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Does the company’s positive stock price ($2.25), in the face of large losses, suggest that investors are irrational?

  • NO, it means that investors expect things to get better in the future.


Why did the stock fall after the dividend was cut

Why did the stock fall after the dividend was cut?

  • Management was “signaling” that the firm’s operations were in trouble.

  • The dividend cut lowered expectations for future cash flows, which caused the stock price to decline.


What were some other sources of financing for d leon in 2000

What were some other sources of financing for D’Leon in 2000?

  • Bank loans: Notes payable increased by $520,000.

  • Credit from suppliers: A/P increased by $378,560.

  • Employees: Accruals increased by $353,600.


D leon received a tax credit of 346 624 in 2000

D’Leon received a tax credit of $346,624 in 2000.

  • This suggests the company paid at least $346,624 in taxes during the past 2 years.

  • If D’Leon’s payments over the past 2 years were less than $346,624 the firm would have had to carry forward the amount of its loss that was not carried back.

  • If the firm did not receive a full refund its cash position would be even worse.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

INCOME TAXES


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

April 2000 Single Individual Tax Rates

Taxable Income

Tax on Base

Rate*

0 - 25,750

0

15%

25,750 - 62,450

3,862.50

28%

62,450 - 130,250

14,138.50

31%

130,250 - 283,150

35,156.50

36%

Over 283,150

90,200.50

39.6%

*Plus this percentage on the amount over the bracket base.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Assume your salary is $45,000, and you received $3,000 in dividends. You are single, so your personal exemption is $2,750 and your itemized deductions are $4,850.

On the basis of the information above and the April 2000 tax rate schedule, what is your tax liability?


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Calculation of Taxable Income

Salary

$45,000

Dividends

3,000

Personal exemptions

(2,750)

Deductions

(4,850)

Taxable Income

$40,400


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

40,400 - 25,750

  • Tax Liability:

    TL= $3,862.50 + 0.28($14,650)

    = $7,964.50 »$7,965.

  • Marginal Tax Rate = 28%.

  • Average Tax Rate:

    Tax rate = = 19.71% »19.7%.

$7,965

$40,400


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

January 2000 Corporate Tax Rates

Taxable Income

Tax on Base

Rate*

0 - 50,000

0

15%

50,000 - 75,000

7,500

25%

75,000 - 100,000

13,750

34%

100,000 - 335,000

22,250

39%

... ... ...

Over 18.3M

6.4M

35%

*Plus this percentage on the amount over the bracket base.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Assume a corporation has $100,000 of taxable income from operations, $5,000 of interest income, and $10,000 of dividend income.

What’s its tax liability?


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Operating income

$100,000

Interest income

5,000

Taxable dividend

income

3,000*

Taxable income

$108,000

Tax= $22,250 + 0.39 ($8,000)

=$25,370.

*Dividends – Exclusion

= $10,000 – 0.7($10,000) = $3,000.


State and local government bonds munis are generally exempt from federal taxes

Taxable vs. Tax-Exempt Bonds

State and local government bonds (munis) are generally exempt from federal taxes.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

  • Exxon bonds at 10% vs. California muni bonds at 7%.

  • T = Tax rate = 28%.

  • After-tax interest income:

    Exxon= 0.10($5,000) – 0.10($5,000)(0.28)

    = 0.10($5,000)(0.72) = $360.

    CAL = 0.07($5,000) – 0 = $350.


Solve for t in this equation muni yield corp yield 1 t 7 00 10 0 1 t t 30 0

At what tax rate would you be indifferent to muni vs. corp?

Solve for T in this equation:

Muni yield= Corp Yield(1 – T)

7.00%= 10.0%(1 – T)

T= 30.0%.


Balance sheet income statement statement of cash flows accounting income vs cash flow mva and eva

Implications

  • If T > 30%, buy tax-exempt munis.

  • If T < 30%, buy corporate bonds.

  • Only high income people should buy munis.


  • Login