Professional Documents
Culture Documents
taufikur@ugm.ac.id
4/25/2013 1
Reports The Different between Financial Statements and Financial Reporting Financial Statements consist of:
4/25/2013
The Balance Sheet The Income Statement The Statement of Retained Earnings The Statement of Cash Flows
2
Liabilities and Equity 2009 2010 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
4/25/2013 5
Expense Vs Cost
Depreciation; Amortization; Depletion
EBITDA
EBIT Net Income
4/25/2013
Income Statement
2009 2010 5,834,400 3,432,000 5,728,000 2,864,000 680,000 340,000 (573,600) 228,000 116,960 18,900 (690,560) 209,100 176,000 62,500 (866,560) 146,600 (346,624) 58,640 (519,936) 87,960
7
Sales COGS Other expenses EBITDA Depr. & Amort. EBIT Interest exp. EBT Taxes (40%) Net income
4/25/2013
Other Data 2010 No. of shares EPS 100,000 ($5.199) 2009 100,000 $0.88
DPS
Stock price
$0.110
$2.25
$0.22
$8.50
4/25/2013
4/25/2013
Statement of Retained Earnings (2010) Balance of retained earnings, 12/31/2010 Add: Net income, 2010 Less: Dividends paid Balance of retained earnings, 12/31/2010
4/25/2013
10
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.
4/25/2013
FINANCING ACTIVITIES Increase in notes payable Increase in long-term debt Payment of cash dividends Net cash from financing
NET CHANGE IN CASH
57,600 7,282
12
What can you conclude about DLeons financial condition from its statement of CFs?
Net cash from operations = -$523,936, mainly
requirements.
Even after borrowing, the cash account fell by
$50,318.
4/25/2013
13
Net Operating Profit After Taxes (NOPAT) = EBIT (1 Tax rate) Net Operating Working Capital (NOWC) =
Did the expansion create additional net operating profit after taxes (NOPAT)? NOPAT = EBIT(1 Tax rate)
What effect did the expansion have on net operating working capital (NOWC)? NOWC = Current assets Non-interest bearing CL
Operating capital = NOWC + Net fixed assets. Operating = $913,042 + $939,790 capital10 = $1,852,832.
Operating = $1,187,200. capital09
4/25/2013 17
4/25/2013
18
What effect did the companys expansion have on its net cash flow and operating cash flow? NCF10 = NI + DEP = ($519,936) + $116,960 = ($402,976). NCF09 = $87,960 + $18,900 = $106,860. OCF10 = NOPAT + DEP = ($414,336) + $116,960 = ($297,376). OCF09 = $125,460 + $18,900 = $144,360.
4/25/2013 19
4/25/2013
20
4/25/2013
21
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.
4/25/2013
22
What is the companys EVA? Assume the firms after-tax cost of capital was 11% in 2009 and 13% in 2010.
EVA10 = NOPAT (A-T cost of capital)(Capital) = -$414,336 (0.13)($1,852,832) = -$414,336 $240,868 = -$655,204.
Would you conclude that the expansion increased or decreased MVA? Market value Equity capital MVA = of equity supplied During the last year stock price has decreased 73%, so market value of equity has declined. Consequently, MVA has declined.
4/25/2013 24