FIN 305 Lecture Notes - Lecture 4: Cash Flow Statement, Cash Flow, Financial Statement
Document Summary
Get access
Related Documents
Related Questions
Could you answer question 1
1. What are the advantages and disadvantages of additional debt on KT?
Part 1:
GOODWEEK TIRES, INC.:
After extensive research and development, Goodweek Tires, Inc., has recently developed a new tire, the SuperTread, and must decide whether to make the investment necessary to produce and market it. The tire would be ideal for drivers doing a large amount of wet weather and off-road driving in addition to normal freeway usage. The research and development costs so far have totaled about $10 million. The SuperTread would be put on the market beginning this year, and Goodweek expects it to stay on the market for a total of four years. Test marketing costing $5 million has shown that there is a significant market for a SuperTread-type tire.
As a financial analyst at Goodweek Tires, you have been asked by your CFO, Adam Smith, to evaluate the SuperTread project and provide a recommendation on whether to go ahead with the investment. Except for the initial investment that will occur immediately, assume all cash flows will occur at year-end.
Goodweek must initially invest $160 million in production equipment to make the SuperTread. This equipment can be sold for $65 million at the end of four years. Goodweek intends to sell the SuperTread to two distinct markets:
The original equipment manufacturer (OEM) market: The OEM market consists primarily of the large automobile companies (like General Motors) that buy tires for new cars. In the OEM market, the SuperTread is expected to sell for $41 per tire. The variable cost to produce each tire is $29.
The replacement market: The replacement market consists of all tires purchased after the automobile has left the factory. This market allows higher margins; Goodweek expects to sell the SuperTread for $62 per tire there. Variable costs are the same as in the OEM market.
Goodweek Tires intends to raise prices at 1 percent above the inflation rate; variable costs will also increase at 1 percent above the inflation rate. In addition, the SuperTread project will incur $43 million in marketing and general administration costs the first year.
This cost is expected to increase at the inflation rate in the subsequent years. Goodweek's corporate tax rate is 40 percent. Annual inflation is expected to remain constant at 3.25 percent. The company uses a 13.4 percent discount rate to evaluate new product decisions. Automotive industry analysts expect automobile manufacturers to produce 6.2 million new cars this year and production to grow at 2.5 percent per year thereafter. Each new car needs four tires (the spare tires are undersized and are in a different category). Goodweek Tires expects the SuperTread to capture 11 percent of the OEM market.
Industry analysts estimate that the replacement tire market size will be 32 million tires this year and that it will grow at 2 percent annually. Goodweek expects the SuperTread to capture an 8 percent market share.
The appropriate depreciation schedule for the equipment is the seven-year MACRS depreciation schedule. The immediate initial working capital requirement is $9 million. Thereafter, the net working capital requirements will be 15 percent of sales. What are the NPV, payback period, discounted payback period, IRR, and PT on this project?
Part 2:
CASE DESCRIPTION:
Business risk and financial risk are among the most important concepts in corporate finance. The total risk of a corporation is the sum of its business risk and financial risk. Business risk is the risk of the corporation before the financing decision. It is the uncertainty inherent in the corporationâs future operating income. An important cause of business risk is sales volatility. Financial risk is the added risk caused by debt financing. Using financial leverage increases the total risk of the firm by increasing the volatility of a corporationâs net income and return on equity. The case provides an opportunity for students to understand the determinants of business risk, financial risk, and market value in a real-world setting. Kappa Television (KT) is a television retailer in California with a high sales volatility and business risk due to competition. The company is considering the effect of increasing financial leverage on its return on equity and common stock value.
CASE INFORMATION
Kappa Television (KT) Inc., is a midsize retailer of television sets in California with several stores in Los Angeles, San Francisco, and San Diego. Johnson is the founder and CEO of the company who has an electrical engineering degree from Princeton University. He always wanted to run a company. Soon after he received his degree from Princeton, he opened the first KT store in Los Angeles with some seed money from his parents and friends in 1990. The business was booming because there was an increasing demand for high definition television sets in the United States. Many people were getting rid of their old television sets and replacing them with new technology LCD or plasma television sets.
The company enjoyed a high growth rate during its first few years. Ian Johnson took the company public with a successful initial public offering in 1995. The company paid no dividends and reinvested all of its earnings during the high growth years in the 1990s. The investors were happy with the capital gain the companyâs stock was providing and they did not mind not receiving any dividends from the company. However, when the growth rate began to slow down at the turn of the century, the company had to start paying out some dividends with the pressure from the shareholders. The company has had no net growth during the last couple of years because many people have already replaced their old television sets with a new technology set. This has forced the company to start distributing all of its net income as dividends to shareholders. The business continues to be profitable, however, and the shareholders are happy to receive a substantial amount of dividend from the company every year.
Generous dividend payments have helped the market price of the companyâs stock to remain at a reasonably high level. However, an important problem causing volatility in KTâs sales and stock price has been television set imports with unknown brand names from phantom television set manufacturers in the Far East. These manufacturers would flood the market with cheap and low quality television sets from time to time causing KTâs sales and revenues to drop. Although many customers would prefer to buy quality television sets with well-known brand names, some people could not resist the low prices of the low quality television sets with unknown brand names. These phantom television set manufacturers would often stop their operations abruptly and they would disappear from the market for several years. In those years, KT would enjoy high levels of sales with good revenues.
Sales Volatility and Business Risk
Ian Johnson realized the volatility of KTâs sales was adversely affecting the companyâs business risk and stock price. Therefore, he decided the company should conduct a study to determine the effects. At the beginning of the year, KT hired Nancy Smart, who is a recent graduate of the Wharton MBA Program, as the head of the companyâs newly established Financial Analysis Department. Ian is familiar with the Wharton MBA Programâs course offerings. He had considered getting an MBA degree from the Wharton School himself when he graduated from Princeton before finally deciding to go into the television sales business in Los Angeles. Whartonâs MBA Program emphasizes case problems and Ian Johnson knew that sales volatility and business risk related problems are extensively studied in the MBA finance classes. Therefore, he was quite sure that Nancy Smart could do a good job for them in analyzing the impact of KTâs sales volatility on the companyâs business risk. The following conversation took place between Ian Johnson and Jamie Smart when they were discussing the issue:
Johnson: We have considerable volatility in our sales. Is there any effect of sales volatility on a companyâs business risk?
Smart: Business risk is defined as the volatility of a companyâs operating income (earnings before interest and taxes). Sales volatility is a major cause of business risk. A high business risk level can have a significant adverse effect on a companyâs market value. If we can reduce KTâs sales volatility, we can lower our business risk and improve our market value.
Johnson: The main cause of the volatility in our sales is the low price and low quality unknown brand name television set imports from phantom manufacturers in the Far East. These imports are mainly affecting the West Coast retailers. Our marketing department suggests that we could reduce the volatility in our sales significantly by having geographical diversification within the United States by opening new stores in several other states.
Smart: If we can reduce the volatility in our sales, it would lower our business risk and improve KTâs market value. With less competition from the phantom Far East manufacturers, our expected revenues are also likely to be positively affected. It would also have a favorable effect on KTâs market value.
Johnson: Our marketing department is expecting a large decrease in the volatility of our sales if we have geographical diversification next year. We are also expecting some improvement in our expected sales and revenue figures with less competition from the Far East phantom manufacturers. I will email you the probability distributions of our estimated sales for the current year and for next year. Please prepare a report analyzing the relationship between our sales volatility and business risk.
Smart: I can prepare the report within a week after I receive the statistics from you.
With the statistical data in Table 1, Nancy Smart prepared a report analyzing the impact of KTâs sales volatility on the companyâs business risk.
Table 1: Probability Distribution of Sales
| Variable Costs: | 50% of Sales | |
| Fixed Costs: | $9,000,000 | |
| Marginal Tax Rate: | 35% | |
| Probability Distribution of Current Yearâs Sales | ||
| Prob. | Sales | |
| Low | 0.2 | $20,000,000 |
| Below Average | 0.2 | 25,000,000 |
| Average | 0.2 | 30,000,000 |
| Above Average | 0.2 | 35,000,000 |
| High | 0.2 | 40,000,000 |
| Probability Distribution of Forecasted sales for Next Year | ||
| Prob. | Sales | |
| Low | 0.3 | $28,000,000 |
| Average | 0.4 | 33,000,000 |
| High | 0.3 | 38,000,000 |
This table provides the expected probability distribution of KTâs sales for the current year and next year. These statistics can be used to evaluate the effect of reducing sales volatility on the firmâs business risk.
Financial Leverage and Financial Risk
Ian Johnson was very pleased when he received Nancy Smartâs report analyzing the impact of KTâs sales volatility on the companyâs business risk. He thought that he had made a good decision by appointing Nancy Smart as the head of the companyâs newly established Financial Analysis Department.
Another issue that was bothering Ian Johnson was that KT was using only equity financing with no long-term debt. He knew that some competitors were using as much as 30 percent debt financing. The issue did not matter too much when the company was experiencing a high growth rate in the 1990s and the stockholders were enjoying large capital gains. However, because of the sluggish growth rates in recent years, it would be a good idea to boost the return on stockholdersâ equity by using financial leverage. Ian Johnson decided to discuss this issue with Nancy Smart.
Johnson: Do you think it would be a good idea for KT to use some financial leverage to boost its return on equity?
Smart: Definitely. The optimal debt ratio in our line of business is about 30 percent. Therefore, using up to 30 percent financial leverage would increase KTâs return on equity and improve our stock price. Because of the Fedâs easy money policy, interest rates are low currently. It would be a good idea for KT to have some debt financing in its capital structure.
Johnson: We already have a high business risk because of our sales volatility. Do you think the companyâs total risk would be too high if we use financial leverage?
Smart: True. It is recommended that business lines with an inherently high business risk should not use too much financial leverage. According to Dunn & Bradstreet statistics, most firms in our line of business have about 30 percent financial leverage. Therefore, it should be OK for KT to use up to 30 percent financial leverage. In some other lines of business with lower business risk, the debt ratio can be as high as 50 or 60 percent.
Johnson: What precisely is the effect of using debt financing on a companyâs total risk?
Smart: A companyâs total risk is measured by the volatility of its ROE (return on equity). For a firm that does not use any debt financing, the volatility of its operating income (EBIT) would be the same as the volatility of its ROE. Such a companyâs total risk would consist only of business risk. It is KTâs current position now. When a company starts using debt financing, the volatility of its ROE increases. The additional volatility in ROE caused by using financial leverage is called financial risk. The higher the debt ratio, the higher the financial risk. If the debt ratio is above the optimal level, it can adversely affect a companyâs market value.
Johnson: What is the effect of using debt financing on the shareholdersâ risk?
Smart: An increase in financial risk to the shareholders could be measured by the increase in the systematic risk. Currently, the beta of KT is 1.0, which is the unlevered beta since we have no debt. By increasing the leverage, we expect the beta to increase to 1.26.
Johnson: What about the change in the firm value if we issue new debt?
Smart: We expect the KT value to remain at $20 million after increasing the leverage from 0% debt to 30% debt.
Johnson: I would like to receive a report analyzing the possible effect of using 30% financial leverage on KTâs ROE and total risk. Investment bankers suggest that we should be able to sell long-term bonds with an interest rate of 8 percent. I would like to explain the advantages of our company using 30% financial leverage to our stockholders in the stockholders meeting two weeks from now. Would you be able to prepare the report within a week?
Smart: No problem! I should be able to prepare the report within a week. Ian Johnson was very pleased when he received the report, which clearly showed the effects of KT using 30% financial leverage on the stockholdersâ return on equity and on the companyâs total risk.
Under "Mistake 1: Managing to the Income Statement," starting in about the fifth paragraph of that section, the Note talks about a metals refining firm that decided to bother its clients with calls reminding them to pay their bills on time, something they had never done in the past and something their sales people said "will drive customers to the competition." The Note states that it did cause sales to decline for the firm.
Which answer below best states the relevant working capital facts and analysis of how that change created a positive financial benefit?
CASE NOTE: The Jones Electrical case has facts about ways to create an overall positive financial benefit for the company through different management of working capital accounts. Look for a similar opportunity in that case as the one found in the metals refining firm of the Note.
| a. The benefit was $112 million of new profit. The reduction in receivables was $115 million, and clearly outweighed the loss in sales from demanding faster payment, which was $3 million. | |
| b. The benefit was $115 million of new profit. Reducing the days of receivables from 185 days to 45 days put the equivalent of $115 million in recovered capital back into the bank account of the company. | |
| c. The benefit was $5 million a year of new profit, each year after that. The 45 days of receivables created $115 million less of the "accounts receivable" than did 185 days of receivables. That extra $115 million asset had been funded with money that cost $8 million a year, and the sales declined by only $3 million a year. |
QUESTION: Under "Mistake 3: Overemphasizing Quality in Production," starting in about the fourth paragraph of that section, the Note talks about an Italian food manufacturer that stopped "aging" some of its products in its inventory for 12 - 24 months to increase product quality. Management originally insisted the "aged" products were profitable and should be kept.
Which answer below best states the relevant working capital facts and analysis of how that change created a positive financial benefit?
CASE NOTE: Again, the Jones Electrical case has facts about ways to create an overall positive financial benefit for the company through different management of working capital accounts, like this company tried.
| a. The sole effect was a one-time increase in cash. This occurred when the inventory that had been built up for 24 months was sold and no longer kept by the company. | |
| b. Return on sales improved. Although quality dipped, the changes was imperceptible to customers, and thus the impact on margins was negligible. | |
| c. Return on invested capital improved. The invested capital was the tens of millions of euros (the currency in Italy) that was tied up in working capital represented by the "aging" products that had to be held in inventory for 12 - 24 months. Those "aged" products did not have as good a return on that invested capital as other products did on their invested capital. |
QUESTION: Look at the example given under "Mistake 5: Applying Current and Quick Ratios" in the fourth paragraph of that section, of a French consumer goods company.
Which answer below best states the overall big picture of the mistake the company was making?
CASE NOTE: For the Jones Electrical case, you will need to summarize the overall picture of whether or not something that appears good,in ratios or other numbers, really is good from the perspective of working capital management. You will need to look at the effects good and bad working capital management can have in the long run for a company. Is Jones Electrical better off in the future? Look at their working capital issues, like the ones listed in these case analysis questions.
| a. The higher current and quick ratios meant there was a large amount of capital tied up in receivables and inventory. The company's cost of invested capital could have been too high for the company to maintain those large amounts. That could be why they went bankrupt 6 months later. | |
| b. The higher quick ratio meant the company did keep higher inventory levels, but there were not enough receivables to repay their loans in the event of distress to the company. That could be why they went bankrupt 6 months later. | |
| c. The higher current ratio meant there were not enough receivables and inventory to repay their loans in the event of distress to the company. That could be why they went bankrupt 6 months later. |
