CHAPTER 3 Financial Statements, Cash Flow, and Taxes - PowerPoint PPT Presentation

1 / 35
About This Presentation
Title:

CHAPTER 3 Financial Statements, Cash Flow, and Taxes

Description:

... company doubled its plant capacity, opened new sales offices outside its home ... but usually not for individuals (interest on home loans being the exception) ... – PowerPoint PPT presentation

Number of Views:381
Avg rating:3.0/5.0
Slides: 36
Provided by: christo442
Category:

less

Transcript and Presenter's Notes

Title: CHAPTER 3 Financial Statements, Cash Flow, and Taxes


1
CHAPTER 3Financial Statements, Cash Flow, and
Taxes
  • Key Financial Statements
  • Balance sheet
  • Income statements
  • Statement of retained earnings
  • Statement of cash flows
  • Accounting income vs. cash flow

2
The annual report
  • Balance sheet provides a snapshot of a firms
    financial position at one point in time.
  • Income statement summarizes a firms revenues
    and expenses over a given period of time.
  • Statement of retained earnings shows how much
    of the firms earnings were retained, rather than
    paid out as dividends.
  • Statement of cash flows reports the impact of a
    firms activities on cash flows over a given
    period of time.

3
Mini Case Overview
  • Jamison was brought in as assistant to the
    chairman of the board of DLeon, Inc., a small
    food producer
  • The company doubled its plant capacity, opened
    new sales offices outside its home territory, and
    launched an expensive advertising campaign.
  • DLeons results were not satisfactory. Its
    board was most upset when directors learned how
    the expansion was going. Suppliers were being
    paid late and the bank was complaining about the
    deteriorating situation and threatening to cut
    off credit.
  • CEO was informed changes would have to be made
    quickly or he would be fired. You are Donna
    Jamisons assistant and you are going to help
    identify problems.

4
Balance sheet Assets
  • Cash
  • A/R
  • Inventories
  • Total CA
  • Gross FA
  • Less Dep.
  • Net FA
  • Total Assets

5
What is the Effect of Expansion on Assets?
  • Net fixed assets almost tripled.
  • AR and inventory almost doubled.
  • Cash fell.

6
Balance sheet Liabilities and Equity
  • Accts payable
  • Notes payable
  • Accruals
  • Total CL
  • Long-term debt
  • Common stock
  • Retained earnings
  • Total Equity
  • Total L E

7
What effect did the expansion have on liabilities
equity?
  • CL increased as creditors and suppliers
    financed part of the expansion.
  • Long-term debt increased to help finance the
    expansion.
  • The company didnt issue any stock.
  • Retained earnings fell, due to the years
    negative net income and dividend payment.

8
Income statement
  • Sales
  • COGS
  • Other expenses
  • EBITDA
  • Depr. Amort.
  • EBIT
  • Interest Exp.
  • EBT
  • Taxes
  • Net income

2005 6,034,000 5,528,000
519,988 (13,988) 116,960 (130,948)
136,012 (266,960) (106,784) (160,176)
2004 3,432,000 2,864,000 358,672 209,328
18,900 190,428 43,828 146,600 58,640
87,960
9
What happened to sales and net income?
  • Sales increased by over 2.5 million.
  • Costs shot up by more than sales.
  • Net income was negative.
  • However, the firm received a tax refund.

10
Other data
  • No. of shares
  • EPS
  • DPS
  • Stock price
  • Lease pmts

11
Statement of Retained Earnings (2005)
203,768 (160,176) (11,000) 32,592
  • Balance of retained
  • earnings, 12/31/04
  • Add Net income, 2005
  • Less Dividends paid
  • Balance of retained
  • earnings, 12/31/05

12
Statement of Cash Flows
General rules Increase in an asset
use Decrease in an asset source Increase in a
liability or equity source Decrease in a
liability or equity use
13
Statement of Cash Flows (2005)
  • OPERATING ACTIVITIES
  • Net income
  • Add (Sources of cash)
  • Depreciation
  • Increase in A/P
  • Increase in accruals
  • Subtract (Uses of cash)
  • Increase in A/R
  • Increase in inventories
  • Net cash provided by ops.

(160,176) 116,960 378,560 353,600 (280,960) (57
2,160) (164,176)
14
Statement of Cash Flows (2005)
(711,950) 436,808 400,000 (11,000) 825,808 (
50,318) 57,600 7,282
  • L-T INVESTING ACTIVITIES
  • Investment in fixed assets
  • FINANCING ACTIVITIES
  • Increase in notes payable
  • Increase in long-term debt
  • Payment of cash dividend
  • Net cash from financing
  • NET CHANGE IN CASH
  • Plus Cash at beginning of year
  • Cash at end of year

15
What can you conclude about DLeons financial
condition from its statement of CFs?
  • Net cash from operations -164,176, mainly
    because of negative NI.
  • The firm borrowed 825,808 to meet its cash
    requirements.
  • Even after borrowing, the cash account fell by
    50,318.

16
What are operating assets?
  • Assets needed to operate the business
  • Operating current assets includes cash,
    inventory, receivables (excludes short-term
    investments)
  • Operating long term assets includes plant and
    equipment (excludes land, investments in
    subsidiaries etc)

17
What are operating liabilities?
  • Operating current liabilities are the CL
    resulting as a normal part of operations.
  • Includes accounts payable and accrued wages and
    taxes (excludes notes payable, because this is a
    source of financing, not a part of operations).
  • Investor supplied capital is the difference
    between total assets and operating current
    liabilities

18
What is Net Operating Working Capital (NOWC)?
  • Working definition (cashARinv)-(AP accruals)
  • This represents the amount of working capital
    that is acquired with investor supplied funds

19
What effect did the expansion have on net
operating working capital?
  • NOWC05 (7,282 632,160 1,287,360)
    (524,160 489,600)
  • 913,042
  • NOWC04 842,400

20
What effect did the expansion have on operating
capital?
  • Operating capital NOWC Net Fixed Assets
  • Operating Capital05 913,042 939,790
  • 1,852,832
  • Operating Capital04 1,187,200

21
Did the expansion create additional net operating
capital after taxes (NOPAT)?
  • NOPAT Amount of profit a company would generate
    if it had no debt and held no financial assets
  • More effective measure of operating performance
  • NOPAT EBIT (1 Tax rate)
  • NOPAT05 -130,948(1 0.4)
  • -130,948(0.6)
  • -78,569
  • NOPAT04 114,257

22
What is your assessment of the expansions effect
on operations?
  • Sales
  • NOPAT
  • NOWC
  • Operating capital
  • Net Income

2005 6,034,000 -78,569 913,042 1,85
2,832 -160,176
2004 3,432,000 114,257 842,400 1,187,200
87,960
23
What effect did the expansion have on net cash
flow and operating cash flow?
  • NCF05 NI Dep (160,176) 116,960
  • -43,216
  • NCF04 87,960 18,900 106,860
  • OCF05 NOPAT Depreciation and amortization
  • (78,569) 116,960
  • 38,391
  • OCF04 114,257 18,900
  • 133,157

24
What is free cash flow (FCF)? Why is it
important?
  • FCF is the amount of cash available from
    operations for distribution to all investors
    (including stockholders and debtholders) after
    making the necessary investments to support
    operations.
  • FCF NOPAT Net capital investment
  • A companys value depends upon the amount of FCF
    it can generate.

25
What are the five uses of FCF?
  • 1. Pay interest on debt.
  • 2. Pay back principal on debt.
  • 3. Pay dividends.
  • 4. Buy back stock.
  • 5. Buy nonoperating assets (e.g., marketable
    securities, investments in other companies, etc.)

26
What was the free cash flow (FCF) for 2005?
  • FCF05 -130,948(1 0.4) 116,960
  • (1,202,950 491,000) 70,642
  • -744,201
  • FCF NOPAT- Net investment in operating capital
  • Is negative free cash flow always a bad sign?

27
Does DLeon pay its suppliers on time?
  • Probably not.
  • A/P increased 260, over the past year, while
    sales increased by only 76.
  • If this continues, suppliers may cut off DLeons
    trade credit.

28
Does it appear that DLeons sales price exceeds
its cost per unit sold?
  • NO, the negative NOPAT and decline in cash
    position shows that DLeon is spending more on
    its operations than it is taking in.

29
What if DLeons sales manager decided to offer
60-day credit terms to customers, rather than
30-day credit terms?
  • If competitors match terms, and sales remain
    constant
  • A/R would é
  • Cash would ê
  • If competitors dont match, and sales double
  • 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 companys
    cash position would improve.

30
How did DLeon finance its expansion?
  • DLeon financed its expansion with external
    capital.
  • DLeon issued long-term debt which reduced its
    financial strength and flexibility.

31
Would DLeon have required external capital if
they had broken even in 2005 (Net Income 0)?
  • YES, the company would still have to finance its
    increase in assets. Looking to the Statement of
    Cash Flows, we see that the firm made an
    investment of 711,950 in net fixed assets.
    Therefore, they would have needed to raise
    additional funds.

32
Federal Income Tax System
33
Corporate and Personal Taxes
  • Both have a progressive structure (the higher the
    income, the higher the marginal tax rate).
  • Corporations
  • Rates begin at 15 and rise to 35 for
    corporations with income over 10 million,
    although corporations with income between 15
    million and 18.33 million pay a marginal tax
    rate of 38.
  • Also subject to state tax (around 5).
  • Individuals
  • Rates begin at 10 and rise to 35 for
    individuals with income over 319,100.
  • May be subject to state tax.

34
Tax treatment of various uses and sources of funds
  • Interest paid tax deductible for corporations
    (paid out of pre-tax income), but usually not for
    individuals (interest on home loans being the
    exception).
  • Interest earned usually fully taxable (an
    exception being interest from a muni).
  • Dividends paid paid out of after-tax income.
  • Dividends received Most investors pay 15
    taxes.
  • Investors in the 10 tax bracket pay 5 on
    dividends.
  • Dividends are paid out of net income which has
    already been taxed at the corporate level, this
    is a form of double taxation.
  • A portion of dividends received by corporations
    is tax excludable, in order to avoid triple
    taxation.

35
More tax issues
  • Tax Loss Carry-Back and Carry-Forward since
    corporate incomes can fluctuate widely, the Tax
    Code allows firms to carry losses back to offset
    profits in previous years or forward to offset
    profits in the future.
  • Capital gains defined as the profits from the
    sale of assets not normally transacted in the
    normal course of business, capital gains for
    individuals are generally taxed as ordinary
    income if held for less than a year, and at the
    capital gains rate if held for more than a year.
    Corporations face somewhat different rules.
Write a Comment
User Comments (0)
About PowerShow.com