Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Overview and objective of financial statement analysis Review and Re-formatting Statements for Financial Model Income Statement EBITDA and NOPLAT Cash Flow Statement - Free Cash Flow and Equity Cash Flow
Financial ratio analysis Management Performance Valuation Credit Analysis Financial Model Drivers
Corporate models involve making a projection of the financial statements of a company or a segment of a company. You should be comfortable in reading various different financial statements to be effective at financial modeling and financial analysis. Financial statement analysis is also important in: Assessing management performance of a company and whether projections of improvement or sustainability are reasonable. Assessing the value of a company from historic performance. Assessing the reasonableness of financial projections provided by a company or the validity of earnings projections Assessing whether the financial structure of a company is of investment grade quality
Financial Statement Analysis is Like Detective Work How can we use information in financial statements to make assessments of various issue: How can we quickly review the income statement, balance sheet and cash flow statement to determine how the stock market value of a company compares to inherent value. How can we look the financial statements and assess risks associated with a company and whether the company has sufficient cash flow to pay off debt. Finance and valuation are about projecting the future -- how can financial statement analysis be used in making projections. The problem in any financial analysis and valuation is that measuring risk is very difficult
In corporate models, financial performance is measured and value is assessed with various financial ratios. Some of the uses of financial ratios in assessing corporate models include: Relate financial ratios to economic drivers in making financial forecasts Use financial ratios to determine whether management is generating economic profit compute ROIC and growth to examine sustainability. Evaluate the sustainability of economic profit over the long-term in financial models attempt to gather 10 years of data to find trends. Assess the potential for growth in economic profit ROIC less WACC Value the equity of the company relative to the stock price Review the credit quality of the firm with financial ratios
Income Statement
Income Statement
Review trends in EBITDA, EBIT, EBT and Net Income and explain what is happening to the company EBITDA includes operating earnings and other income, but it does not include foreign exchange gains or losses, minority interest, extraordinary income or interest income. EBITDA is a rough proxy for free cash flow EBITDA is not generally shown on Income Statement Potential Adjustments for items such as exploration expense Compare EBIT to Net Assets and Net Capital
Ratio of EBITDA to Revenues should be shown for historic and projected periods EBITDA is related to un-levered cash flow while Net Income and EPS are after leverage NOPLAT is computed by EBIT less adjusted taxes, where taxes are computed through adjusting income taxes.
NOPLAT = EBIT x (1-tax rate) NOPLAT = Net Income + Interest Expense x (1-tax)
Integrated Financial Management 10 Oct 24, 2008
Analysis of Income Statement Computation of EBITDA, Minority Interest, Preferred Dividends, Exploration Expense
11
Example of Adjustments to EBITDA Exploration Expenses (EBITDAX) Rental and Lease Payments (EBITDR)
EBITDA Notes Interest Income out of EBITDA Interest Expense not in EBITDA Understand Non-cash Expenses Deferred Mining Costs Equity Income Minority Interest
12
13
14
15
16
17
18
19
Fundamental Distinction in Financial Analysis Free Cash Flow and Equity Cash Flow
Free Cash flow that is independent from financing Valuation Performance in managing assets Claims on free cash flow Cash flow to pay debt obligations Comparisons unbiased by capital structure policy Equity cash flow Valuation of equity securities Performance for shareholders
20
Analysis in Cash Flow Statements Compute Cash Flow before Financing Operating Cash Flow minus Capital Expenditures Use Cash Flow Before Financing in Deriving Free Cash Flow Equity Cash Flow Dividends less Cash Investments Cash Flow Before Financing less Maturities plus New Debt Issues Last Line on Cash Flow Statement Includes Change in Cash Balance Change in Short-term Debt or Overdrafts Beginning Balance + Change = Ending Cash Beginning Balance of STD + Change = Ending Short-term Debt
21
22
23
24
Balance Sheet
25
26
27
Balance Sheet
Maintains value of assets from original cost rather than market value and may be conservative Used for base for many financial ratios debt to capital, depreciation rates, return on average equity, return on invested capital Use to establish the historical analysis and where money was earned and where it is spent Important as an audit tool in financial modeling
28
29
30
Balance Sheet
Total Assets breaks into: A. Current Assets 1) Cash & Cash Equivalents 2) Marketable Securities 3) Accounts Receivable 4) Inventories B. Fixed Assets 1) Net Property Plant and Equipment 2) Goodwill (Type 1) 3) Other
Total Liabilities breaks into: A. Current Liabilities 1) Accounts Payable 2) Current Portion of Long-Term Debt 3) Current Capital Lease Obligation B. Long Term Liabilities 1) Long-Term Debt 2) Capital Leases 3) Pension Liabilities 4) Others (Deferred Tax Liability, etc) Total Equity breaks into: A. Stock 1) Preferred 2) Common 3) Treasury
31
32
33
34
Contents
Introduction Management Performance Ratios Valuation Ratios Credit Analysis Ratios
35
Free Cash Flow Project IRR ROIC (ROCE) WACC Enterprise Value EV/EBITDA Market to Replacement Cost
Equity Cash Flow Equity IRR ROE Cost of Equity Market Cap P/E Market to Book
36
37
38
39
40
Evaluate Whether Management is Doing a Good Job with Investor Funds (Not if the company is appropriately valued) Return on Invested Capital Return on Assets Return on Equity Market/Book Ratio Market Value/Replacement Cost
Key Issue Evaluate relative to risk ROE versus Cost of Equity ROIC versus WACC
41
Basic Economic Principles, ROIC and Financial Analysis When you measure value, you are gauging the ability of a firm to realize economic profit. For example, when you compare the equity IRR with the equity cost of capital. When you assess assumptions in a financial forecast, you must assess whether economic profit implicit in the assumptions can in fact be realized. For example, if the financial forecast has a very high ROE, is that reasonable. When you interpret financial statistics, you are gauging the strategy of the company in terms of whether economic profit is being realized. In reviewing the return on invested capital, does this demonstrate that the company has the potential to earn economic profit.
42
ROIC is not distorted by the leverage of the company ROIC can be used to gauge economic profit and whether the company should grow operations ROIC can be used to assess the reasonableness of projections For example, if ROIC is very high and the company is in a competitive business with few barriers to entry, the forecast is probably not realistic. ROIC can be computed on a division basis EBIT and allocation of capital to divisions from net assets to gauge the profit of parts of the company ROIC comes from sustainable competitive advantage and high market share
43
The return in invested capital formula can be for a division or an entire corporation. It is after tax and after depreciation. Cash balances should be excluded from the denominator and interest income from the numerator. Goodwill and goodwill amortization should be excluded. Formula: ROIC = EBITAT/Invested Capital Where: EBITAT: Earnings before Interest Taxes and Goodwill Amortization less taxes on EBITAT Taxes on EBITAT: Cash Income Taxes Less Tax on Interest Expense and Interest Income and Tax on Non-operating Income Invested Capital less cash balance
44
45
46
Exxon Mobil Return on Capital Employed Where are they making expenditures
47
Return on average capital employed Net income Financing costs -after tax Third-party debt ExxonMobil share of equity companies All other financing costs net -1 Total financing costs Earnings excluding financing costs
$ 116,961.00 31.30
$ 107,339.00 23.80
$ 95,373.00 20.90
(1)
All other financing costs net in 2003 includes interest income (after tax) associated with the settlement of a U.S. tax dispute.
48
49
ROE and ROIC Note how to compute growth rates from ROE and Retention
50
51
Asset Utilization Working Capital/ Sales Plus: Long-term capital/ Sales Equals:Capital employed/ Sales 1 divided by Capital Employed/ Sales Equals: Asset Turnover (Sales/ Capital Employed)
Gross Margin = Gross profit/ Sales Less: Operating costs/ Sales Equals EBIT Margin (EBIT/ Sales)
Multiplied by
ROCE(EBIT/ Capital Employed ) Multiplied by (1 minus Tax Rate) ROCE(EBIT after Tax/ Capital Employed )
Integrated Financial Management 52 Oct 24, 2008
53
54
Financial Ratios can be used to analyze whether the valuation of a company is appropriate. Analysts should understand the drivers of different ratios. Valuation Ratios include: Universal Financial Ratios Price to Earnings Ratio Enterprise Value/EBITDA PEG (P/E to Earnings Growth) Ratio Market to Book Ratio Industry Specific Financial Ratios Value/Reserve Value/Customer Value/Plane Seat
55
56
P/E Ratio
The P/E Ratio is the most prominent valuation ratio. It is affected by estimated earnings growth, the ability of a company to earn economic profits and the growth in profitable operations. Formula: Share Price/Earnings per Share Issues Trailing Twelve Months and Forward Twelve Months Generally use forward EPS Formula: (1-g/r)/(k-g) Problems Affected by earnings adjustments Causes too much focus on EPS Distortions created by financing
57
58
59
60
Use of PE in Valuation
The long-run P/E ratio is often used in valuation. This process involves: Project EPS Compute Stable EPS Compute P/E Ratio using formula P/E = (1-g/r)/(k-g) g growth in EPS or Net Income r rate of return earned on equity k cost of equity capital Related Formula for terminal value with NOPLAT (EBITAT) (1-g/ROIC)/(WACC g) The formula demonstrates where value really comes from
61
Liquidity Ability to meet short-term obligations Focus: Current Financial conditions Current cash flows Liquidity of assets
62
Solvency Ratios
Ratios are the center of traditional credit analysis that assesses whether a company can re-pay loans. These ratios should be compared to benchmarks. Solvency Debt Payback Ratios Funds from Operations to Total Debt Debt to EBITDA Leverage Ratios Debt to Capital (Include Short-term Debt) Market Debt to Market Capital Payment Ratios Interest Coverage Debt Service Coverage [Cash Flow/(Interest + Principal)] Capital Investment Coverage Operating Cash Flow/Capital Expenditures
63
Liquidity
Current Ratio Current Assets to Current Liabilities Current Assets less Inventory to Current Liabilities Model Working Capital Current Assets less Cash and Temporary Securities minus Current liabilities less Short-term Debt Liquidity Assessment Debt Profile (Maturities) Bank Lines (Availability, amount, maturity, covenants, triggers) Off Balance Sheet Obligations (Guarantees, support, take-or-pay contracts, contingent liabilities) Alternative Sources of Liquidity (Asset sales, dividend flexibility, capital spending flexibility)
64
65
66
S&P Benchmarks
67
S&P Benchmark for Manufacturing and Service Companies Funds from Operations/Total Debt
The benchmark ratios differ according to the risk profile of a company as illustrated on the chart below.
Company Business Risk Profile Well Above Average Above Average Average Below Average Well Below Average
AA
68
S&P Benchmarks
69
70
S&P Benchmarks
71
72
Credit agencies use the ratios that differ by industry in establishing rating criteria Criteria can often be determined by industry
73
74
75
76
77
78
PE Ratio Exercise
Find the file named P/E Ratio exercise Complete the cork screw for determining the equity balance
79
80
81
Step 2: Compute the Equity Balance, Net Income and Dividends with a Cork Screw
Start with the beginning equity balance Income = ROE x Beginning balance Dividends = Income x Payout Ratio Ending Balance = Beginning Balance + Income Dividends
82
83
84
85
86
87
88
The heart of any financial analysis is measurement of value through assessing risk and return. The primary subject in financial statement analysis is how can we read financial statements and evaluate the return of a company relative to the risk of a company. As the growth of trade transformed the principles of gambling into the creation of wealth, the inevitable result was capitalism, the epitome of risktaking. But capitalism could not have flourished without two new activities The first was bookkeeping, a humble activity but one that encouraged the dissemination of the new techniques of numbering and counting. The other was forecasting, a much less humble and far more challenging activity that links risk taking with direct payoffs.
The Remarkable Story of Risk
89
90
Profitability Analysis
ROE = Net Income/ Avg. Common Equity ROA = EBIT/ Total Assets ROIC = EBIT x (1-t)/ (Avg. Total Debt + Avg. Total Equity) Market Value per Share/Book Value per Share Market Value of Assets/Replacement Cost of Assets Gross Profit Margin = Gross Profit/ Sales Operating Margin = EBITDA/Sales Profit Margin = Net Income/ Sales
91
Return on Equity
Defines how much income management has made from the equity investment made by investors the return is net income and the investment is the equity. Formula: Net Income/(Beginning + Ending Equity)/2 Net Income after Preferred Dividends/(Average Common Equity) The problem with ROE it that it mixes operating performance with financial structure, making it difficult to understand the underlying performance. Return on equity should be related to the risk associated with earnings -- volatile earnings should imply a higher average return on equity High or low return on equity in models High returns check your assumptions Low returns problems with management performance
92
Return on Assets
Return in assets measures the amounts of income produced relative to investment in assets. The ratio is generally pre-tax and total assets can distort the ratio. Formula: EBIT/Average Total Assets Problems: Difference between capital and asset balance means that investment not measured (examples, deferred taxes, deferred credits). Pre-tax means that taxes not considered even though taxes are real. Financing by current liabilities not considered (for example ROA is the same for businesses that have different funding from suppliers)
93
The return in invested capital formula can be for a division or an entire corporation. It is after tax and after depreciation. Cash balances should be excluded from the denominator and interest income from the numerator. Goodwill and goodwill amortization should be excluded. Formula: ROIC = EBITAT/Invested Capital Where: EBITAT: Earnings before Interest Taxes and Goodwill Amortization less taxes on EBITAT Taxes on EBITAT: Cash Income Taxes Less Tax on Interest Expense and Interest Income and Tax on Non-operating Income Invested Capital less cash balance Adjustments Other Assets Cash Balances Goodwill Other
94
95
96
97
Theoretical problems with the market to book ratio are addressed with a ratio known as Tobins Q. This ratio compares market value to replacement cost rather than book value. If replacement cost is lower than market value, then shareholders are better off by liquidating the company and selling assets in the market. The more the value is above replacement cost, the better job management is doing in managing assets: Formula Tobins Q = Enterprise Value/Replacement Cost Where Enterprise Value = Market Value of Equity plus market value of Debt Problems How to measure replacement cost Adjusting replacement cost for asset age
98
99
Before discussing valuation ratios it is helpful to define market capitalization and enterprise value. Formulas: Market Capitalization = Share Price x Number of Outstanding Shares (fully diluted) Enterprise value = Market Capitalization plus Market Value of Debt
In theory, enterprise value is the present value of free cash flow plus the present value of residual. In practice, the value of debt can often be estimated by the book value as long as the average interest rate is similar to the market yields on the company debt.
100
P/E Ratio
The P/E Ratio is the most prominent valuation ratio. It is affected by estimated earnings growth, the ability of a company to earn economic profits and the growth in profitable operations. Formula: Share Price/Earnings per Share
Issues Trailing Twelve Months and Forward Twelve Months Formula: (1-r/g)/(k-g)
Problems Affected by earnings adjustments Causes too much focus on EPS Distortions created by financing
101
Enterprise Value/EBITDA
Some of the problems with the P/E ratio are rectified by the ratio of EV/EBITDA. This ratio is not affected by leverage, accounting adjustments and can more effective comparisons across companies can be made. EBITDA - Pre-tax, pre depreciation operating income is a proxy for cash flow, so market value is compared to cash flow: Formula: EV/EBITDA = Enterprise Value/EBITDA Where Enterprise Value = Book value of debt plus market value of equity
102
103
104
105
106
Ratio Analysis
Activity Analysis Inventory Turnover = COGS/Avg. Inventory Avg. Days in Stock = 365/ Inventory TO Receivables Turnover = Sales/ Avg. Receivables Avg. Days Receivables Out = 365/ Receivables Working Capital Turnover = Sales/ Avg. Working Cap Total Asset Turnover = Sales/ Average Total Assets Liquidity Analysis Operating Cycle = Avg. Days in Stock + Avg. Days Receivables Out Cash Cycle will be less, depending on use of credit Current Ratio = CA/CL Quick Ratio = (CA - Inventories)/ CL CFO Ratio = CFO/ CL Solvency Analysis Debt-to-Cap = Total Debt/Total Capital Debt to Equity = Total Debt/ Total Equity (market values are preferable in this ratio) Times Interest Earned = EBIT/ Interest Expense Fixed Charge Coverage = EBIT (and before other fixed expenses)/Fixed Charges Cap Ex Ratio = CFO/ Cap Ex
107
108
Debt to Capital Total debt to capital Debt to equity Long term versus short term Market value versus book value
109
110
111
112
Liquidity Ratios
Liquidity ratios measure the ability of a company to meet obligations that are coming due in the short-term. Liquidity ratios are relevant for suppliers and contractors. A ratio below 1.0 suggests that more is coming due then is on hand to pay the liabilities. The quick ratio excludes inventories because they are not liquid. Formulas: Current Ratio Current Assets/Current Liabilities Quick Ratio Current Assets Inventory/Current Liabilities (Cash + Marketable Securities + A/R)/Current Liabilities
113
Activity Ratios
Inventory turnover CGS/Average Inventory Days Inventory in Stock = 365/Inventory Turnover Receivables Turnover = Sales/AR Days Receivables Outstanding = 365/Receivables Turnover
114
Depreciation Rate
In simple models, forecasts of depreciation expense can be made by applying the depreciation rate to gross plant property and equipment. Depreciation Rate Formula: Depreciation Rate = Depreciation Expense/Gross Plant Depreciation Expense divided by average gross plant balance One divided by depreciation rate gives you the average life of plant
Accumulated Depreciation/Plant Balance Indication of average age of the plant Higher depreciation is older average age of the plant
115
116
EBITDA Margin
As explained above, the EBITDA margin can be a good ratio to determine if assumptions are reasonable: Relationship between revenues and operating expenses Compare forecast to history and evaluate why changes are occurring
117
118
Capital Intensity
Capital intensity is often discussed in finance. The capital intensity does not affect value or credit, but it is helpful in background on the business. Formula: Capital Intensity = Capitalization/Revenues Driven by Life of Asset Capital Cost Relative to Operating Cost Required Return on Assets
119
Use financial ratios to test the validity of models (can the industry really sustain high profits) Use financial ratios to develop valuation from earnings multiples (P/E and EBIDA/Enterprise Value) Use financial ratios in residual value calculations
120
121
122
123
1. Microeconomics and the creation of value 2. Models of strategic choice and value 3. Assumption of efficient financial markets 4. Value Drivers, strategy and financial management
124
Recall your basic economics course: Economic profit is the net revenues earned by a company less all costs including opportunity cost (opportunity cost includes the risk adjusted cost of capital). If companies are earning economic profit, more firms will enter the industry. If companies are not making economic profit, firms will exit the industry. Therefore, to sustain economic profit (a sustainable competitive advantage), firms must be able to keep up barriers to entry.
125
Economic Profit = Price x Quantity less Direct Costs less Opportunity Cost
If price is above long-run marginal cost because of barriers to entry, economic profit can exist If prices can be bundled for products, it may be possible to extend market power in one business to another business and realize economic profit If a firm in a commodity industry makes investments when the commodity prices are high and hits the cycle, economic profit can exist If direct cost for a company is less than the direct cost for other firms in the industry because of efficient operations, economic profit can exist
126
Internet Companies The internet bubble occurred because companies had business models that suggested high growth. But in order to really make profit, there had to be barriers to entry. In the industry, the business models were easy to copy and economic profit was very hard to realize.
Enron Enrons business plan was to make money from being a player in commodity markets where there is a zero sum game. It is difficult to realize long term significant economic profit by making trades where there is an equal number of winners and losers.
127
Investments in Electricity Generation After price spikes in electricity, many firms such as Calpine and Natural Gas companies made significant investments in electricity generation. The investments caused prices to decline and only early entrants made money.
AT&T and NCR The merger between AT&T and NCR did not contemplate achieving cost savings from the merger. Without cost savings or revenue enhancements, the merger could not add value and it turned out to be a disaster.
128
Examples of Sustainable Economic Profit from Product Differentiation and Barriers to Entry
Microsoft It can be argued that Microsoft makes its money not from extremely creative and innovative products, but from the ability to keep away competitors through standardization of platforms that are required with the internet.
General Electric General electric operates in highly technical areas where it is difficult to enter the market. If you are building a turbine, maintaining a turbine or requiring a jet engine, other firms cannot simply enter the market.
129
Southwest Airlines versus United Airlines Southwest Airlines has the same type of planes, motivates its employees, has extremely short layovers, low prices and high load factors. United Airlines has union problems, higher prices and lower load factors.
Freeport McMoran Freeport developed a copper mine in a remote part of Indonesia where the ore grade was high and the copper could be mined from the surface.
130
Barriers to Entry
In thinking about barriers to entry, the types of business activities that lead to barriers can be complex:
In classic economic theory, capital intensive industries such as steel firms and automobile firms were thought to have market power from barriers to entry. However, excess capacity can exist in the capital intensive businesses and size alone has not turned out to be an effective barrier.
More interesting barriers to entry are from a strong name in the advertising and financial services business, a highly skilled work force in financial services and software, standardization of computer platforms and even barrier to entry from high stock prices.
131
Investing
Current:
q
q q q
Planning Operating
Sales q Cost of Goods Sold q Selling Expense q Administrative Expense q Interest Expense q Income Tax Expense
q q
q q q
Financing
Current:
Notes Payable Accounts Payable Salaries Payable Income Tax Payable Bonds Payable Common Stock Retained Earnings
Cash Accounts Receivable Inventories Marketable Securities Land, Buildings, & Equipment Patents Investments
Noncurrent:
q
Noncurrent:
q
q q
q q
Process to evaluate and adjust financial statements to better reflect economic reality
Comparability problems across firms and across time Manager estimation error Distortion problems Earnings management Distortion of business
Accounting Risk
134
Ratio Analysis
Analysis Issues Absolute Levels Trends Industry Benchmarks Industry Specific Ratios\ Common size analysis Income statement and balance sheet for companies in an industry Express income statement items as percent of revenues Express balance sheet items as percent of total assets
135
136