8/8/2019 Ch02 Tool Kit
1/18
4/11/2010
Chapter 2. Tool Kit for Financial Statements, Cash Flows, and Taxes
FINANCIAL STATEMENTS AND REPORTS (Section 2.1)
THE BALANCE SHEET (Section 2.2)
The annual report contains a verbal section plus four key statements: the balance sheet, incomestatement, statement of retained earnings, and statement of cash flows. Spreadsheets can beused both to create and to analyze these statements, as we demonstrate in this model.
In addition, note that in cells which summarize data in other cells, such as sums or differences,the spreadsheet uses formulas rather than fixed numbers. For example, the cell for Total assetscontains the Sum formula rather than just $2,000. (The cell itself shows $2,000, but if you put thepointer on the cell, then the formula line will show that the cell actually contains a formula.) Thatway, if the data for any input (cash, for instance) changes, the spreadsheet will automaticallyrecalculate and provide the correct net value for Total assets. As you will see as you go throughour models, this automatic recalculation feature is one of the most useful and powerful aspectsof Excel and other spreadsheets.
Finally, note that there is a section for inputs immediately before we begin the analysis. Infinancial modeling, it is helpful to users when input data is grouped together, so you shouldfollow this practice in your own models, too.
A B C D E F G H
1
2
3
4
5
6
78
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
8/8/2019 Ch02 Tool Kit
2/18
INPUT DATA SECTION: Historical Data Used in the Analysis
2010 2009
Year-end common stock price $23.00 $26.00
Year-end shares outstanding (in millions) 50 50
Tax rate 40% 40%
Weighted average cost of captal (WACC) 11.0% 10.8%
Table 2-1
MicroDrive Inc. December 31 Balance Sheets
(in millions of dollars)
2010 2009
Assets
Cash and equivalents $10 $15
Short-term investments $0 $65
Accounts receivable $375 $315
Inventories $615 $415
Total current assets $1,000 $810
Net plant and equipment $1,000 $870
Total assets $2,000 $1,680
Liabilities and equity
Accounts payable $60 $30
Notes payable $110 $60
Accruals $140 $130
Total current liabilities $310 $220
Long-term bonds $754 $580
Total liabilities $1,064 $800
Preferred stock (400,000 shares) $40 $40
Common stock (50,000,000 shares) $130 $130
Retained earnings $766 $710
Total common equity $896 $840
Total liabilities and equity $2,000 $1,680
THE INCOME STATEMENT (Section 2.3)
Table 2-2
MicroDrive Income Statements for Years Ending December 31
(in millions of dollars)
2010 2009
INCOME STATEMENT
Net sales $3,000.0 $2,850.0
Operating costs except depreciation $2,616.2 $2,497.0
Earnings before interest, taxes, deprn., and amortization (EBIT $383.8 $353.0
Depreciation $100.0 $90.0Amortization $0.0 $0.0
Depreciation and amortization $100.0 $90.0
Earnings before interest and taxes (EBIT) $283.8 $263.0
Less interest $88.0 $60.0
Earnings before taxes (EBT) $195.8 $203.0
Taxes $78.3 $81.2
Net Income before preferred dividends $117.5 $121.8
Preferred dividends $4.0 $4.0
Net Income available to common stockholders $113.5 $117.8
A B C D E F G H
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
6869
70
71
72
73
74
75
76
77
8/8/2019 Ch02 Tool Kit
3/18
Common dividends $57.5 $53.0
Addition to retained earnings $56.0 $64.8
*MicroDrive has no amortization charges.
A B C D E F G H
78
79
80
81
82
8/8/2019 Ch02 Tool Kit
4/18
Per-share DataEarnings per share (EPS) $2.27 $2.36
Dividends per share (DPS) $1.15 $1.06
Book value per share (BVPS) $17.92 $16.80
Cash flow per share (CFPS) $4.27 $4.16
The per share data gives managers and investors a quick look at some items that affect the price
STATEMENT OF STOCKHOLDERS' EQUITY (Section 2.4)
Table 2-3 MicroDrive, Inc.: Statement of Stockholders' Equity
ommon Stock (Millions Retained
Shares Amount Earnings Total Equity
Balances, Dec. 31, 2009 50 $130.0 $710.0 $840.0
Net income $113.5 $113.5
Cash dividends (57.5) (57.5)
Issuance of common stock 0 $0.0
Balances, Dec. 31, 2010 50 $130.0 $766.0 $896.0
NET CASH FLOW (Section 2.5)
2010 2009Net income $113.5 $117.8
Depreciation $100.0 $90.0
Net cash flow $213.5 $207.8
STATEMENT OF CASH FLOWS (Section 2.6)
Table 2-4
MicroDrive Statement of Cash Flows for Years Ending Dec. 31(in millions of dollars)
Operating Activities
Net Income before preferred dividends $117.5
Noncash adjustments
Depreciation and amortization $100.0
Due to changes in working capital
Increase in accounts receivable ($60.0
Increase in inventories ($200.0
We can now use the above information to calculate three specific per-share data measures:earnings per share '(EPS), dividends per share (DPS), and book value per share (BVPS). Simplydivide the totals by the appropriate number of shares outstanding. Note that BVPS is calculatedby dividing total common equity (common stock plus retained earning) by shares outstanding.
The statement of stockholders' equity takes the previous year's balance of common stock,retained earnings, and stockholders' equity and then adds the current year's net income andsubtracts dividends paid to common stockholders. The end result is the new balance ofcommon stock, retained earnings, and stockholders' equity.
the Statement of Cash Flows, which is shown below for MicroDrive, in millions ofdollars.
A B C D E F G H
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126127
128
129
130
131
132
133
134
135
8/8/2019 Ch02 Tool Kit
5/18
Increase in accounts payable $30.0
Increase in accruals $10.0
Net cash provided (used) by operating activities ($2.5
Investing activities
Cash used to acquire fixed assets ($230.0
Sale of short-term investments $65.0Net cash provided (used) by investing activities ($165.0
Financing Activities
Increase in notes payable $50.0
Increase in bonds $174.0
Payment of common and preferred dividends ($61.5
Net cash provided (used) by financing activities $162.5
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
A B C D E F G H
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
8/8/2019 Ch02 Tool Kit
6/18
MODIFYING ACCOUNTING DATA FOR MANAGERIAL DECISIONS (Section 2.7)
Net Operating Working Capital
2010 NOWC = -
= $1,000 - $200
2010 NOWC = $800
2009 NOWC = -
= $745 - $160
2009 NOWC = $585
Total Net Operating Capital (also just called Operating Capital)
The Total Net Operating Capital is Net Operating Working Capital plus any fixed assets.
2010 TOC = NOWC + Fixed assets
= $800 + $1,000
2010 TOC = $1,800
2009 TOC = NOWC + Fixed assets
= $585 + $870
2009 TOC = $1,455
Net Operating Profit After Taxes
NOPAT is the amount of profit MicroDrive would generate if it had no debt and held no financial as
2010 NOPAT = EBIT x ( 1 - T )
= $284 x 60%
2010 NOPAT = $170.3
2009 NOPAT = EBIT x ( 1 - T )
= $263 x 60%
2009 NOPAT = $157.8
Free Cash Flow
2010 FCF = OPAT + Depr - Gross investment in operating capital
= $270.3 - $445
2010 FCF = -$174.7
Those current assets used in operations are called operating working capital, and operating
working capital less operating current liabilities is called Net Operating Working Capital.
Operatingcurrentassets
Operatingcurrent
liabilities
Operatingcurrentassets
Operatingcurrent
liabilities
MicroDrive's Free Cash Flow caluclation is the cash flow actually availabe for distribution toinvestors after the company has made all necessary investments in fixed assets and workingcapital to sustain ongoing operations.
A B C D E F G H
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183184
185
186
187
188
189
190
191
192
193
194
195196
197
198
199
200
201
202
203
204
8/8/2019 Ch02 Tool Kit
7/18
or
2010 FCF = NOPAT - Net investment in operating capital
= $170.3 - $3452010 FCF = -$174.7
Uses of Free Cash Flow
1. After-tax interest payments
2010 fter-tax interest expense =(Pre-tax interst expense) (1-T)
= $88.0 x 60%
= $52.8
2. Net repayment of debt
2010 epayment to debtholders = All debt at beginning of year - all debt at end of year
= $640.0 - $864.0= -$224.0
3. Total dividend payments
This includes all dividends to preferred stockholders and dividends to common stockholders.
2010 Dividends = Prefered dividends + common dividends
= $4.0 + $57.5= $61.5
4. Net repurchase of stock
2010 Repurchase stock = Preferred stock and common stockat beginning of year - Pr
= $170.0 - $170.0= $0.0
5. Net purchase of short-term investments
The amount of debt that is repaid is equal to the amount at the beginning of the year minus theamount at the end of the year. This includes notes payable and long-term debt. If the amount ofending debt is less than the beginning debt, the company paid of some of its debt. But if theending debt is greater than the beginning debt, the company actually borrowed additional fundsfrom creditors. In that case, it would be a negative use of FCF.
The amount of stock that is repurchased is equal to the amount at the beginning of the yearminus the amount at the end of the year. This includes preferred stock and common stock. If theamount of ending stock is less than the beginning stock, the company made net repurchases.But if the ending stock is greater than the beginning stock, the company actually made netissuances. In that case, it would be a negative use of FCF.
The amount of net purchases of ST investments is equal to the amount at the end of the yearminus the amount at the beginning of the year. If the amount of ending investments is greaterthan the beginning investments, the company made net purchases. But if the ending investments
A B C D E F G H
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246247
248
249
250
251
252
253
254
255
8/8/2019 Ch02 Tool Kit
8/18
2010 urchase ST investments = ST investents at end of year - ST investments at beginning
= $0.0 - $65.0= -$65.0
Summary of uses of FCF2010
1. After-tax interest payments $52.8
2. Net repayment of debt -$224.0
3. Total dividend payments $61.5
4. Net repurchase of stock $0.0
5. Net purchase of short-term investm -$65.0
Total uses of FCF = -$174.7
Notice that the total uses of FCF equals the previously calculated value of FCF.
MVA AND EVA (Section 2.8)
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
Economic Value Added
2010 EVA = NOPAT - Operating Capital x Weighted average cost
= $170.3 - $1,800 x 11%
= $170.3 - $198.0
2010 EVA = -$27.7
2009 EVA = NOPAT - Operating Capital x Weighted average cost
= $157.8 - $1,455 x 11%
= $157.8 - $157.1
2009 EVA = $0.7
Return on Invested Capital
The Return on Invested Capital tells us the amount of NOPAT per dollar of operating capital.
, . ,would be a ne ative use of FCF.
Market Value Added is the difference between the market value of MicroDrive's stock and theamount of equity capital supplied by shareholders.
Economic Value Added represents MicroDrive's residual income that remains after the cost of allcapital, including equity capital, has been deducted.
A B C D E F G H
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
8/8/2019 Ch02 Tool Kit
9/18
2010 ROIC = NOPAT Operating Capital
$170.30 $1,800
2010 ROIC = 9.46%
2009 ROIC = NOPAT Operating Capital
$157.80 $1,4552009 ROIC = 10.85%
Table 2-5
MVA and EVA for MicroDrive (Millions of Dollars)
2010 2009
MVA Calculation
Price per share $23.0 $26.0
Number of shares (millions) 50.0 50.0
A B C D E F G H
308
309
310
311
312
313
314315
316
317
318
319
320
321
322
323
8/8/2019 Ch02 Tool Kit
10/18
Example
Find the tax, the marginal tax rate, and the average tax rate for the followin
Taxable Income: $35,000
Base taxable income: $33,950.00
Base tax: $4,675.00Marginal tax rate: 25.0%
Tax: $4,937.50
Average tax rate: 14.1%
A B C D
45
46
47
48
49
50
51
52
53
54
55
8/8/2019 Ch02 Tool Kit
11/18
SECTION 2.2SOLUTIONS TO SELF-TEST
Total assets $8,000,000Current liabilities $3,000,000
Long-term debt $2,000,000
Preferred stock $1,000,000
Common equity $2,000,000
A firm has $8 million in total assets. It has $3 million in current liabilities, $2 million in long-term debt, and $1 million in preferred stock. What is the total value of common equity?
A B C D E F G H
1
2
3
4
5
6
7
8
9
10
11
8/8/2019 Ch02 Tool Kit
12/18
SECTION 2.3SOLUTIONS TO SELF-TEST
Earnings before taxes $2,000,000Interest $300,000
Depreciation $200,000
Amortization $0
EBITDA $2,500,000
A firm has $2,000,000 million in earnings before taxes. The firm has an interest expense of$300,000 and depreciation of $200,000; it has no amortization. What is its EBITDA?
A B C D E F G H
1
2
3
4
5
67
8
9
10
11
8/8/2019 Ch02 Tool Kit
13/18
SECTION 2.4SOLUTIONS TO SELF-TEST
Previous retained earnings balance ###
Current net income ###
Common dividends ###
Current retained earnings balance ###
A firm had a retained earnings balance of $3 million in the previous year. In the current year, itsnet income is $2.5 million. If it pays $1 million in common dividends in the current year, what it itsresulting retained earnings balance?
A B C D E F G H
1
2
3
4
56
7
8
9
10
11
8/8/2019 Ch02 Tool Kit
14/18
SECTION 2.5SOLUTIONS TO SELF-TEST
Net income $5,000,000Depreciation $1,000,000
Net cash flow $6,000,000
A firm has net income of $5 million. Assuming that depreciation of $1 million is its only noncashexpense, what is the firms net cash flow?
A B C D E F G H
1
2
3
4
5
6
7
8
9
10
11
8/8/2019 Ch02 Tool Kit
15/18
SECTION 2.6SOLUTIONS TO SELF-TEST
Previous year's inventories $2,000,000Current year's inventories $1,500,000
Change in net cash provided by operatio $500,000
A firm has inventories of $2 million for the previous year and $1.5 million for the current year. What impactdoes this have on net cash provided by operations?
A B C D E F G H
1
2
3
4
5
67
8
9
10
11
8/8/2019 Ch02 Tool Kit
16/18
SECTION 2.7SOLUTIONS TO SELF-TEST
Previous year's total net operating capital $2,000,000
Current year's total net operating capital $2,500,000
Current year's NOPAT $1,200,000
Net investment in operating capital $500,000
Free cash flow $700,000
A firms total net operating capital for the previous year was $2 million. For the current year, its total netoperating capital is $2.5 million and its NOPAT is $1.2 million. What is its free cash flow for the currentyear?
A B C D E F G H
1
2
3
4
5
6
7
8
9
10
11
12
8/8/2019 Ch02 Tool Kit
17/18
SECTION 2.8SOLUTIONS TO SELF-TEST
Total net operating working capital $100,000,000ROIC 14%
WACC 10%
Free cash flow $4,000,000
A firm has $100 million in total net operating capital. Its return on invested capital is 14 percent, and itsweighted average cost of capital is 10 percent. What is its EVA?
A B C D E F G H
1
2
3
4
5
6
7
8
9
10
11
8/8/2019 Ch02 Tool Kit
18/18
SECTION 2.9SOLUTIONS TO SELF-TEST
If a corporation has $85,000 in taxable income, what is its tax liability?
Taxable income $85,000
Base amount of tax from Table 3-6 $13,750
Base of tax range $75,000
Taxable income above range $10,000
Tax rate in base 34%
Tax liability $17,150
A B C D E F G H
1
2
3
4
5
6
78
9
10
11
12
13
14
15