Professional Documents
Culture Documents
CHAPTER 3
Financial Statements, Cash Flow, and
Taxes
Balance sheet
Income statement
Statement of cash flows
Accounting income versus cash flow
MVA and EVA
Personal taxes
Corporate taxes
3-2
Income Statement
2003
Sales
3,432,000
COGS
2,864,000
Other expenses
340,000
Deprec.
18,900
Tot. op. costs 3,222,900
EBIT
209,100
Int. expense
62,500
EBT
146,600
Taxes (40%)
58,640
Net income
87,960
2004
5,834,400
4,980,000
720,000
116,960
5,816,960
17,440
176,000
(158,560)
(63,424)
(95,136)
3-3
3-4
2003
9,000
48,600
351,200
715,200
1,124,000
491,000
146,200
344,800
1,468,800
2004
7,282
20,000
632,160
1,287,360
1,946,802
1,202,950
263,160
939,790
2,886,592
3-5
3-6
203,768
(95,136)
(11,000)
97,632
3-7
2003
145,600
200,000
136,000
481,600
323,432
460,000
203,768
663,768
1,468,800
2004
324,000
720,000
284,960
1,328,960
1,000,000
460,000
97,632
557,632
2,886,592
3-8
3-9
(95,136)
116,960
(280,960)
(572,160)
178,400
148,960
(503,936)
3 - 10
3 - 11
Summary of Statement of CF
Net cash provided by ops.
Net cash to acquire FA
Net cash provided by fin. act.
Net change in cash
Cash at beginning of year
Cash at end of year
(503,936)
(711,950)
1,214,168
(1,718)
9,000
7,282
3 - 12
3 - 13
3 - 14
3 - 15
3 - 16
3 - 17
Operating
Operating
NOWC =
CA
CL
NOWC04 = ($7,282 + $632,160 + $1,287,360)
- ($324,000 + $284,960)
= $1,317,842.
NOWC03 = $793,800.
3 - 18
Operating
capital = NOWC + Net fixed assets.
Operating
capital04 = $1,317,842 + $939,790
= $2,257,632.
Operating
= $1,138,600.
capital03
3 - 19
= $17,440(1 - 0.4)
= $10,464.
NOPAT03
= $125,460.
3 - 20
3 - 21
3 - 22
3 - 23
= -$215,299.
EVA03 = $125,460 - (0.10)($1,138,600)
= $125,460 - $113,860
= $11,600.
3 - 24
Stock price
# of shares
EPS
DPS
2003
$8.50
100,000
$0.88
$0.22
2004
$2.25
100,000
-$0.95
$0.11
3 - 25
3 - 26
MVA (Continued)
3 - 27
3 - 28
Corporate Taxes
Individual Taxes
3 - 29
Tax on Base
0
7,500
13,750
22,250
...
6.4M
Rate*
15%
25%
34%
39%
...
35%
3 - 30
3 - 31
3 - 32
3 - 33
Operating income
Interest income
Taxable dividend
income
Taxable income
$100,000
5,000
3,000*
$108,000
3 - 34
3 - 35
3 - 36
3 - 37
3 - 38
Implications