ch 2 financial statements, cash flow, and taxes (2)
Post on 05-Apr-2018
220 Views
Preview:
TRANSCRIPT
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
1/28
4/11/2012 1
FINANCIAL STATEMENTS,
CASH FLOW, AND TAXES
taufikur@fe.ugm.ac.id
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
2/28
4/11/2012 2
Financial Statements and Reports
The Need of Financial Statements andReports
The Different between Financial Statements
and Financial ReportingFinancial Statements consist of:
The Balance Sheet
The Income StatementThe Statement of Retained Earnings
The Statement of Cash Flows
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
3/28
4/11/2012 3
The Balance Sheet
Assets = Liabilities + Equity
Cash versus other assets
Liabilities versus stockholders equity
Preferred versus common stock
Breakdown of the common equity accounts
Inventory accounting
Depreciation methods
The time dimension
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
4/28
4/11/2012 4
Balance Sheet: Assets
Cash 7,282 57,600
AR 632,160 351,200Inventories 1,287,360 715,200
Total CA 1,926,802 1,124,000Gross FA 1,202,950 491,000Less: Deprec. 263,160 146,200
Net FA 939,790 344,800Total Assets 2,866,592 1,468,800
2007 2006
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
5/28
4/11/2012 5
Liabilities and Equity
2007 2006Accts payable 524,160 145,600Notes payable 720,000 200,000Accruals 489,600 136,000
Total CL 1,733,760 481,600Long-term debt 1,000,000 323,432
Common stock 460,000 460,000Retained earnings (327,168) 203,768
Total equity 132,832 663,768Total L&E 2,866,592 1,468,800
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
6/28
4/11/2012 6
The Income Statement
Revenue
Expense Vs Cost
Depreciation; Amortization; DepletionEBITDA
EBIT
Net Income
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
7/284/11/2012 7
Income Statement
Sales 5,834,400 3,432,000COGS 5,728,000 2,864,000
Other expenses 680,000 340,000EBITDA (573,600) 228,000
Depr. & Amort. 116,960 18,900EBIT (690,560) 209,100
Interest exp. 176,000 62,500EBT (866,560) 146,600
Taxes (40%) (346,624) 58,640Net income (519,936) 87,960
2007 2006
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
8/284/11/2012 8
Other Data
No. of shares 100,000 100,000EPS ($5.199) $0.88
DPS $0.110 $0.22
Stock price $2.25 $8.50
2007 2006
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
9/284/11/2012 9
Statement of Retained Earnings &
Statement of Cash Flow
Statement of Retained Earning Claim against assets
Not represent cash available for payment dividend and other else
Net Cash Flow Vs. Accounting Profit Net cash flow = NINoncash revenue + Noncash charges
Net cash flow = NI + Depreciation and Amortization
Statement of Cash Flow
Operating Activities Investing Activities
Financing Activities
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
10/284/11/2012 10
Statement of Retained Earnings (2007)
Balance of retained
earnings, 12/31/2007 $203,768Add: Net income, 2000 (519,936)
Less: Dividends paid (11,000)
Balance of retainedearnings, 12/31/2007 ($327,168)
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
11/284/11/2012 11
Statement of Cash Flows (2007)
(523,936)
OPERATING ACTIVITIESNet income (519,936)
Add (Sources of cash):
Depreciation 116,960Increase in A/P 378,560Increase in accruals 353,600
Subtract (Uses of cash):
Increase in A/R (280,960)Increase in inventories (572,160)
Net cash provided by ops.
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
12/284/11/2012 12
L-T INVESTING ACTIVITIES
Investment in fixed assets (711,950)FINANCING ACTIVITIES
Increase in notes payable 520,000
Increase in long-term debt 676,568Payment of cash dividends (11,000)Net cash from financing 1,185,568
NET CHANGE IN CASH (50,318)Plus: Cash at beginning of year 57,600Cash at end of year 7,282
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
13/284/11/2012 13
Net cash from operations = -$523,936, mainly
because of negative NI.
The firm borrowed $1,185,568 to meet its cash
requirements.
Even after borrowing, the cash account fell by
$50,318.
What can you conclude aboutDLeons financial condition from its
statement of CFs?
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
14/284/11/2012 14
Accounting Data for Managerial Decisions
Operating Assets and Operating Capital Operating Assets; Nonoperating Assets
Operating Working Capital; Net Operating Working Capital
Net Operating Profit After Taxes (NOPAT)
= EBIT (1Tax rate)
Net Operating Working Capital (NOWC) =
Current AssetNon-interest bearing Current liabilities Free Cash Flow
= NOPAT - Net Investment in operating capital Market Value Added (MWA)
= Market Value of stockEquity capital supplied by stockholders
Economic Value Added (EVA)
= NOPAT(Operating capital)(After-tax percentage cost of capital)
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
15/284/11/2012 15
Did the expansion create additionalnet operating profit after taxes
(NOPAT)?
NOPAT = EBIT(1Tax rate)
NOPAT07 = -$690,560(10.4)
= -$690,560(0.6)
= -$414,336.
NOPAT06 = $125,460.
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
16/284/11/2012 16
What effect did the expansion have on
net operating working capital(NOWC)?
NOWC = Current
assets
Non-interest
bearing CL
NOWC07 = ($7,282 + $632,160 + $1,287,360)
($524,160 + $489,600)
= $913,042.
NOWC06 = $842,400.
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
17/284/11/2012 17
What effect did the expansion have on
capital used in operations?
Operatingcapital
= NOWC + Net fixed assets.
= $913,042 + $939,790
= $1,852,832.
= $1,187,200.
Operatingcapital07
Operatingcapital06
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
18/284/11/2012 18
What is your initial assessment of the
expansions effect on operations?
2007 2006
Sales $5,834,400 $3,432,000NOPAT ($414,336) $125,460
NOWC $913,042 $842,400
Operating capital $1,852,832 $1,187,200Net Income ($519,936) $87,960
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
19/284/11/2012 19
What effect did the companysexpansion have on its net cash flow
and operating cash flow?
NCF07 = NI + DEP = ($519,936) + $116,960
= ($402,976).NCF06 = $87,960 + $18,900 = $106,860.
OCF07 = NOPAT + DEP= ($414,336) + $116,960= ($297,376).
OCF06 = $125,460 + $18,900= $144,360.
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
20/284/11/2012 20
What was the free cash flow (FCF)
for 2002
FCF = NOPATNet capital investment
= -$414,336($1,852,832$1,187,200)
= -$414,336$665,632
= -$1,079,968.
Is negative free cash flow always a bad
sign?
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
21/284/11/2012 21
Economic Value Added (EVA)
EVA =
=
= NOPAT After-Tax Cost
of Capital Used
Operating IncomeAfter Tax
After-Tax Costof Capital Used
Funds Availableto Investors
Cost ofCapital Used
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
22/28
4/11/2012 22
In order to generate positive EVA, a firm
has to more than just cover operating costs.It must also provide a return to those whohave provided the firm with capital.
EVA takes into account the total cost of
capital, which includes the cost of equity.
EVA Concepts
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
23/28
4/11/2012 23
What is the companys EVA?
Assume the firms after-tax cost ofcapital was 11% in 2006and 13% in 2007.
EVA07 = NOPAT (A-T cost of capital)(Capital)= -$414,336 (0.13)($1,852,832)= -$414,336 $240,868= -$655,204.
EVA06= $125,460 (0.11)($1,187,200)= $125,460 $130,592= -$5,132.
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
24/28
4/11/2012 24
Would you conclude thatthe expansion increased or
decreased MVA?
MVA = Market valueof equity Equity capitalsupplied
During the last year stock price has
decreased 73%, so market value ofequity has declined. Consequently,MVA has declined.
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
25/28
4/11/2012 25
Income Tax System Individual Tax System
UU No. 17 Tahun 2000Pajak Penghasilan
Tarif Pajak atas Wajib Pajak Orang Pribadi
Lapisan Penghasilan Kena Pajak Tarif Pajak
s/d Rp25.000.000 5%Di atas Rp25.000.000 s/d Rp50.000.000 10%
Di atas Rp50.000.000 s/d Rp100.000.000 15%
Di atas Rp100.000.000 s/d Rp200.000.000 25%
Di atas Rp200.000.000 35%
Tarif Pajak atas Wajib Pajak Badan dalam Negeri dan BUT
s/d Rp50.000.000 10 %
Di atas Rp50.000.000 s/d Rp100.000.000 15%
Di atas Rp100.000.000 30%
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
26/28
4/11/2012 26
Calculation of Taxable Income
200 juta
55,184 juta
(5,184 juta)
Salary net
Other income
PTKP, istri + 3 anak
Taxable Income 250 juta
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
27/28
4/11/2012 27
Tax Payable:
5% x Rp 25 juta = Rp 1,250 juta
10% x Rp 25 juta = 2,500 juta15% x Rp 50 juta = 7,500 juta
25% x Rp 100 juta = 25,000 juta
35% x Rp 55 juta = 17,500 jutaRp53,750 juta
Calculation of Taxable Income
-
8/2/2019 Ch 2 Financial Statements, Cash Flow, And Taxes (2)
28/28
Income Tax System
Taxable Income
= Gross incomeexemptions and allowablededuction
Marginal Tax Rate
tax rate applicable to the last unit of a persons income Average Tax Rate
= tax paid : taxable income
Bracket Creep
a situation occurs when progressive tax rates combinewith inflation to cause a greater portion of each taxpayersreal income to be paid as taxes
top related