Chapter 02Financial Statements
2
Value = + + +FCF1 FCF2 FCF∞
(1 + WACC)1 (1 + WACC)∞
(1 + WACC)2
Free cash flow(FCF)
Free cash flow(FCF)
Market interest rates
Firm’s business riskMarket risk aversion
Firm’s debt/equity mixCost of debt
Cost of equity
Weighted averagecost of capital
(WACC)
Sales revenuesSales revenues
Operating costs and taxesOperating costs and taxes
Required investments in operating capitalRequired investments in operating capital
−
−
=
Determinants of Intrinsic Value: Calculating FCF
...
Financial Statements
Balance Sheet
Financial Management - Reza Masri 4
Balance Sheet
Financial Management - Reza Masri 5
Balance Sheet
The basic principles to read Balance Sheet are: LIQUIDITY: Promptness with which assets are expected
time to be converted into cash
REPAYING PERIOD: Time within which obligations are expected to be satisfied
Financial Management - Reza Masri 6
Balance Sheet
Financial Management - Reza Masri 7
Balance Sheet
Financial Management - Reza Masri 8
Balance Sheet
Financial Management - Reza Masri 9
Balance Sheet
Financial Management - Reza Masri 10
Balance Sheet
Financial Management - Reza Masri 11
MicroDrive Inc. December 31 Balance Sheets(in millions of dollars)
2010 2009 2010 2009Assets Liabilities and equity
Cash and equivalents $10 $15 Accounts payable $60 $30Short-term investments $0 $65 Notes payable $110 $60Accounts receivable $375 $315 Accruals $140 $130Inventories $615 $415 Total current liabilities $310 $220Total current assets $1.000 $810 Long-term bonds $754 $580Net plant and equipment $1.000 $870 Total debt $1.064 $800
Preferred stock (400,000 shares) $40 $40Common stock (50,000,000 shares) $130 $130Retained earnings $766 $710Total common equity $896 $840
Total assets $2.000 $1.680 Total liabilities and equity $2.000 $1.680
• A snapshot of financial position on the last day of a period• Snapshot changes as position changes: B/S may look different at
different times of a period
Asset: things that company owns, listed in “liquidity” order
Liabilities & Equity: claims against company’s value, listed in the “maturity” order
Income Statement
Financial Management - Reza Masri 12
Income Statement
Financial Management - Reza Masri 13
Income Statement
Financial Management - Reza Masri 14
Financial Management - Reza Masri 15
Income Statement
A basic principle to read Income Statement:
DEDUCTING PRINCIPLE
To deduct progressively costs from revenues following the production- sales cycle
Goals: To show different margins
Income Statement
Financial Management - Reza Masri 16
Income Statement
Financial Management - Reza Masri 17
Income Statement
Financial Management - Reza Masri 18
Income Statement
Financial Management - Reza Masri 19
Income Statement
Financial Management - Reza Masri 20
Income Statement
Financial Management - Reza Masri 21
MicroDrive Income Statements for Years Ending December 31
(in millions of dollars)2010 2009
INCOME STATEMENTNet sales $3.000,0 $2.850,0Operating costs except depreciation $2.616,2 $2.497,0Earnings before interest, taxes, deprn, and amortization (EBITDA)* $383,8 $353,0Depreciation $100,0 $90,0Earnings before interest and taxes (EBIT) $283,8 $263,0Less interest $88,0 $60,0Earnings before taxes (EBT) $195,8 $203,0Taxes $78,3 $81,2Net Income before preferred dividends $117,5 $121,8Preferred dividends $4,0 $4,0Net Income available to common stockholders $113,5 $117,8
Common dividends $57,5 $53,0Addition to retained earnings $56,0 $64,8
*MicroDrive has no amortization charges.
• Reflects financial performance during a period
Statement of Retained Earnings
Financial Management - Reza Masri 22
MicroDrive Statement of Retained Earnings(in millions of dollars)
Balance of Retained Earnings, Dec. 31, 2009 $710,0 Add: Net Income, 2010 $113,5
Less: Dividends to common stockholders -$57,5Balance of Retained Earnings, Dec. 31, 2010 $766,0
Statement of Cash Flows
Financial Management - Reza Masri 23
Statement of Cash Flows
Financial Management - Reza Masri 24
MicroDrive Statement of Cash Flows for Years Ending Dec. 31(in millions of dollars)
Operating Activities Net Income before preferred dividends $117,5Noncash adjustments Depreciation and amortization $100,0Due to changes in working capital Increase in accounts receivable ($60,0) Increase in inventories ($200,0) Increase in accounts payable $30,0 Increase in accruals $10,0Net cash provided by operating activities ($2,5)
Long-term investing activities Cash used to acquire fixed assets ($230,0)
Financing Activities Sale of short-term investments $65,0 Increase in notes payable $50,0 Increase in bonds $174,0 Payment of common and preferred dividends ($61,5)Net cash provided by financing activities $227,5
Net change in cash and equivilents ($5,0)Cash and securities at beginning of the year $15,0
Cash and securities at end of the year $10,0
Net Cash Flow= Net Income – Noncash Revenues + Noncash Charges
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.)
Financial Management - Reza Masri 26
Determining Free Cash Flow (FCF)
Operating Cash Flow – Investment in Operating Capital
NOPAT (Net Operating Profit After Taxes) Amount of profit a company would generate if it had no debt and held no
financial assets Take out impacts of financing & investing decisions to have pure measure of
operating performance
NOPAT = EBIT(1-Tax Rate)
Financial Management - Reza Masri 27
Free Cash Flows (FCF)
Cash flows can not be maintained over time unless depreciated fixed assets are replaced, so management is not completely free to use net cash flows.
Free Cash Flows is the cash flow actually available for distribution to investors after the company has made all the investments in fixed assets and working capital necessary to sustain ongoing operation
FCF = NOPAT – Net investment in operating capital
Gross Investment = Net Investment + Depreciation
FCF = (NOPAT + Depreciation) – Gross Investment in operating capital
NOPAT = EBIT(1-Tax Rate)
Financial Management - Reza Masri 28
Operating Capital
Total net operating capital = Net operating working capital + Operating long term assets
Net operating working capital = Operating current asset – Operating current liabilities
Net operating working capital = (Cash + Accounts Receivable + Inventories)
- (Accounts Payable + Accruals)
Financial Management - Reza Masri 29
Free Cash Flows (FCF)- MicroDrive Illustration
EBIT 283,8(1-Tax Rate) 0,6NOPAT 170,28
2010 2009Cash 10 15 Accounts Receivable 375 315 Investories 615 415 Operating Current Assets 1.000 745 minusAccounts Payable 60 30 Accruals 140 130 Operating Current Liabilities 200 160 Net Operating Working Capital 800 585 plusOperating Long Term Assets 1.000 870 Total Net Operating Capital 1.800 1.455 Net Investment in Opr Capital 345
NOPAT 170,28Net Investment 345 (-)
FCF (175)
Financial Management - Reza Masri 30
Return on Invested Capital
Capital Operating
NOPAT = ROIC
0.0946 1,800
170.3 = ROIC
MicroDrive Illustration
Financial Management - Reza Masri 31
Market Value Added (MVA)
MVA = Market Value of Stock – Equity capital supplied = (shares o/s)(stock price) – Total Common Equity
To incorporate stock prices in the analysis as the primary goal of management is to maximize the firm’s value, hence the outstanding shares times stock price
Measures the effects of managerial actions since the inception of the company
Financial Management - Reza Masri 32
Economic Value Added (EVA)
EVA = (Operating capital)(ROIC – WACC)
EVA = Net Operating Profit After Taxes (NOPAT) - After-tax dollar cost of capital used to support operations = EBIT(1-Tax Rate) – (operating capital)(WACC)
Focuses on managerial effectiveness in a given year
Financial Management - Reza Masri 33
MVA & EVA - Illustration
2010 MVA = Stock price x # of shares - Total common equity = $23,00 x 50 - $896 = $1.150 - $896
2010 MVA = $254
2009 MVA = Stock price x # of shares - Total common equity = $26,00 x 50 - $840 = $1.300 - $840
2009 MVA = $460
2010 EVA = NOPAT - Operating Capital x Weighted average cost of capital = $170,3 - $1.800 x 11% = $170,3 - $198,0
2010 EVA = -$27,7
2009 EVA = NOPAT - Operating Capital x Weighted average cost of capital = $157,8 - $1.455 x 11% = $157,8 - $157,1
2009 EVA = $0,7