a. The annual report is a report issued annually by a corporation to its stockholders. It contains basic financial statements, as well as managements opinion of the past years operations and the firms future prospects. A firms balance sheet is a statement of the firms financial position at a specific point in time. It specifically lists the firms assets on the left-hand side of the balance sheet, while the right-hand side shows its liabilities and equity, or the claims against these assets. An income statement is a statement summarizing the firms revenues and expenses over an accounting period. Net sales are shown at the top of each statement, after which various costs, including income taxes, are subtracted to obtain the net income available to common stockholders. The bottom of the statement reports earnings and dividends per share.

b. Common Stockholders Equity (Net Worth) is the capital supplied by common stockholders--capital stock, paid-in capital, retained earnings, and, occasionally, certain reserves. Paid-in capital is the difference between the stocks par value and what stockholders paid when they bought newly issued shares. Retained earnings is the portion of the firms earnings that have been saved rather than paid out as dividends.

c. The statement of retained earnings shows how much of the firms earnings were retained in the business rather than paid out in dividends. Note that retained earnings represents a claim against assets, not assets per se. Firms retain earnings primarily to expand the business, not to accumulate cash in a bank account. The statement of cash flows reports the impact of a firms operating, investing, and financing activities on cash flows over an accounting period.

d. Depreciation is a non-cash charge against tangible assets, such as buildings or machines. It is taken for the purpose of showing an assets estimated dollar cost of the capital equipment used up in the production process. Amortization is a non-cash charge against intangible assets, such as goodwill. EBITDA is earnings before interest, taxes, depreciation, and amortization.

e. Operating current assets are the current assets used to support operations, such as cash, accounts receivable, and inventory. It does not include short-term investments. Operating current liabilities are the current liabilities that are a natural consequence of the firms operations, such as accounts payable and accruals. It does not include notes payable or any other short-term debt that charges interest. Net operating working capital is operating current assets minus operating current liabilities. Total net operating capital is sum of net operating working capital and operating long-term assets, such as net plant and equipment. Operating capital also is equal to the net amount of capital raised from investors. This is the amount of interest-bearing debt plus preferred stock plus common equity minus short-term investments.

f.  Accounting profit is a firms net income as reported on its income statement. Net cash flow, as opposed to accounting net income, is the sum of net income plus non-cash adjustments. NOPAT, net operating profit after taxes, is the amount of profit a company would generate if it had no debt and no financial assets. Free cash flow is the cash flow actually available for distribution to investors after the company has made all investments in fixed assets and working capital necessary to sustain ongoing operations.

g. Market value added is the difference between the market value of the firm (i.e., the sum of the market value of common equity, the market value of debt, and the market value of preferred stock) and the book value of the firms common equity, debt, and preferred stock. If the book values of debt and preferred stock are equal to their market values, then MVA is also equal to the difference between the market value of equity and the amount of equity capital that investors supplied. Economic value added represents the residual income that remains after the cost of all capital, including equity capital, has been deducted.

h. A progressive tax means the higher ones income, the larger the percentage paid in taxes. Taxable income is defined as gross income less a set of exemptions and deductions which are spelled out in the instructions to the tax forms individuals must file. Marginal tax rate is defined as the tax rate on the last unit of income. Average tax rate is calculated by taking the total amount of tax paid divided by taxable income.

i.  Capital gain (loss) is the profit (loss) from the sale of a capital asset for more (less) than its purchase price. Ordinary corporate operating losses can be carried backward for 2 years or forward for 20 years to offset taxable income in a given year.

j.  Improper accumulation is the retention of earnings by a business for the purpose of enabling stockholders to avoid personal income taxes on dividends. An S corporation is a small corporation which, under Subchapter S of the Internal Revenue Code, elects to be taxed as a proprietorship or a partnership yet retains limited liability and other benefits of the corporate form of organization.

The four financial statements contained in most annual reports are the balance sheet, income statement, statement of retained earnings, and statement of cash flows.

No, because the $20 million of retained earnings would probably not be held as cash. The retained earnings figure represents the reinvestment of earnings by the firm. Consequently, the $20 million would be an investment in all of the firms assets.

Operating capital is the amount of interest bearing debt, preferred stock, and common equity used to acquire the companys net operating assets. Without this capital a firm cannot exist, as there is no source of funds with which to finance operations.

NOPAT is the amount of net income a company would generate if it had no debt and held no financial assets. NOPAT is a better measure of the performance of a companys operations because debt lowers income. In order to get a true reflection of a companys operating performance, one would want to take out debt to get a clearer picture of the situation.

Free cash flow is the cash flow actually available for distribution to investors after the company has made all the investments in fixed assets and working capital necessary to sustain ongoing operations. It is the most important measure of cash flows because it shows the exact amount available to all investors.

If the business were organized as a partnership or a proprietorship, its income could be taken out by the owners without being subject to double taxation. Also, if you expected to have losses for a few years while the company was getting started, if you were not incorporated, and if you had outside income, the business losses could be used to offset your other income and reduce your total tax bill. These factors would lead you to not incorporate the business. An alternative would be to organize as an S Corporation, if requirements are met.

Corporate yield = 9%; T = 35.5%

AT yield = 9%(1 - T)

= 9%(0.645) = 5.76%.

Corporate bond yields 8%. Municipal bond yields 6%.

Income $365,000

Less Interest deduction (50,000)

Plus: Dividends received^a 4,500

Taxable income  $319,500

^aFor a corporation, 70% of dividends received are excluded from taxes; therefore, taxable dividends are calculated as $15,000(1 - 0.70) = $4,500.

Tax = $22,250 + ($319,500 - $100,000)(0.39) = $22,250 + $85,605 = $107,855.

After-tax income:

Taxable income  $319,500

Taxes  (107,855)

Plus Non-taxable dividends received^b 10,500

Net income  $222,145

^bNon-taxable dividends are calculated as $15,000 x 0.7 = $10,500.

The companys marginal tax rate is 39 percent. The companys average tax rate is $107,855/$319,500 = 33.76%.

a. Tax = $3,400,000 + ($10,500,000 - $10,000,000)(0.35) = $3,575,000.

b. Tax = $1,000,000(0.35) = $350,000.

c. Tax = ($1,000,000)0.30(0.35) = $105,000.

A-T yield on FLA bond = 5%.

A-T yield on AT&T bond = 7.5% - Taxes = 7.5% - 7.5%(0.35) = 4.875%.

Check: Invest $10,000 @ 7.5% = $750 interest.

Pay 35% tax, so A-T income = $750(1 - T) = $750(0.65) = $487.50.

A-T rate of return = $487.50/$10,000 = 4.875%.

A-T yield on AT&T preferred stock:

A-T yield = 6% - Taxes = 6% - 0.3(6%)(0.35) = 6% - 0.63% = 5.37%.

Therefore, invest in AT&T preferred stock. We could make this a harder problem by asking for the tax rate that would cause the company to prefer the Florida bond or the AT&T bond.

EBIT = $750,000; DEP = $200,000; 100% Equity; T = 40%

NI = ?; NCF = ?; OCF = ?

First, determine net income by setting up an income statement:

EBIT  $750,000

Interest  0

EBT  $750,000

Taxes (40%)  300,000

NI  $450,000

NCF = NI + DEP = $450,000 + $200,000 = $650,000.

a. Income Statement

Sales revenues  $12,000,000

Costs except

depreciation 9,000,000

Depreciation  1,500,000

EBT  $ 1,500,000

Taxes (40%) 600,000

Net income  $ 900,000

Add back depreciation 1,500,000

Net cash flow $ 2,400,000

b. If depreciation doubled, taxable income would fall to zero and taxes would be zero. Thus, net income would decrease to zero, but net cash flow would rise to $3,000,000. Menendez would save $600,000 in taxes, thus increasing its cash flow:

∆CF = T(∆Depreciation) = 0.4($1,500,000) = $600,000.

c. If depreciation were halved, taxable income would rise to $2,250,000 and taxes to $900,000. Therefore, net income would rise to $1,350,000, but net cash flow would fall to $2,100,000.

d. You should prefer to have higher depreciation charges and higher cash flows. Net cash flows are the funds that are available to the owners to withdraw from the firm and, therefore, cash flows should be more important to them than net income.

a. NOPAT = EBIT(1 - Tax rate)

b. NOWC₀₃ = Operating CA operating CL

= $360,000,000 - ($90,000,000 + $60,000,000)

= $210,000,000.

NOWC₀₄ = $372,000,000 - $180,000,000 = $192,000,000.

c. Operating capital₀₃ =

Operating capital₀₄ = $300,000,000 + $192,000,000

d. FCF = NOPAT - Net investment in operating capital

= $90,000,000 - ($492,000,000 - $460,000,000)

= $58,000,000.

e. The large increase in dividends for 2004 can most likely be attributed to a large increase in free cash flow from 2003 to 2004, since FCF represents the amount of cash available to be paid out to stockholders after the company has made all investments in fixed assets and working capital necessary to sustain the business.

Prior Years 2002 2003

Profit earned  $150,000 $150,000

Carry-back credit 150,000 150,000

Adjusted profit  $ 0 $ 0

Tax previously

paid (40%) 60,000 60,000

Tax refund: Taxes

previously paid $ 60,000 $ 60,000

Total check from U.S. Treasury = $60,000 + $60,000 = $120,000.

Future Years 2005 2006 2007 2008 2009

Estimated

profit $150,000 $150,000 $150,000 $150,000 $150,000

Carry-forward

credit 150,000 150,000 50,000 0 0

Adjusted

profit $ 0 $ 0 $100,000 $150,000 $150,000

Tax (at 40%) 0 $ 0 $ 40,000 $ 60,000 $ 60,000

3-13 The detailed solution for the spreadsheet problem is available both on the instructors resource CD-ROM (in the file Solution for FM11 Ch 03 P13 Build a Model.xls) and on the instructors side of the books web site, https://brigham.swcollege.com.

Balance Sheets

Income Statements

Statement of Cash Flows

Answer: Sales increased by over by over $2.4 million, but net income fell by over $190,000. Assets almost doubled. Debt and funds provided by suppliers increased, but retained earnings fell due to the years loss.

Answer: Net CF from operations = -$503,936, because of negative net income and increases in working capital. The firm spent $711,950 on FA. The firm borrowed heavily and sold some short-term investments to meet its cash requirements. Even after borrowing, the cash account fell by $1,71

Answer:  FCF is the amount of cash available from operations for distribution to all investors (including stockholders and debtholders) after making the necessary investments to support operations. A companys value depends upon the amount of FCF it can generate.

1. Pay interest on debt.

Pay back principal on debt.

3. Pay dividends.

4. Buy back stock.

5. Buy nonoperating assets (e.g., marketable securities, investments in other companies, etc.)

Answer: Operating current assets are the CA needed to support operations. OP CA include: cash, inventory, receivables. OP CA exclude: short-term investments, because these are not a part of operations. Operating current liabilities are the CL resulting as a normal part of operations. OP CL include: accounts payable and accruals. OP CA exclude: notes payable, because this is a source of financing, not a part of operations

NOWC = operating CA operating CL

NOWC₀₄ = ($7,282 + $632,160 + $1,287,360) - ($324,000 + $284,960)

= $1,317,842.

NOWC₀₃ = $793,800.

Total operating working capital = NOWC + net fixed assets.

Operating capital in 2004 = $1,317,842 + $939,790

= $2,257,632.

Operating capital in 2003 = $1,138,600.

ANSWER:  NOPAT = EBIT(1 - Tax rate)

NOPAT₀₄ = $17,440(1 - 0.4)

= $10,464.

NOPAT₀₃ = $125,460.

FCF = NOPAT - Net investment in capital

= $10,464 - ($2,257,632 - $1,138,600)

= $10,464 - $1,119,032

= -$1,108,568.

ANSWER: ROIC = NOPAT / Total NET operating capital

ROIC₀₄ = $10,464 / $2,257,632

= 0.5%.

ROIC₀₃ = 11.0%.

The ROIC of 0.5% is less than the WACC of 10%. Investors did not get the return they require. Note: high growth usually causes negative FCF (due to investment in capital), but thats ok if ROIC > WACC. For example, home depot has high growth, negative FCF, but a high ROIC.

ANSWER: EVA = NOPAT- (WACC)(Capital).

EVA₀₄  = $10,464 - (0.1)($2,257,632)

= $10,464 - $225,763

= -$215,299.

EVA₀₃  = $125,460 - (0.10)($1,138,600)

= $125,460 - $113,860

= $11,600.

Answer: MVA = market value of the firm - book value of the firm.

Market value = (# shares of stock)(price per share) + value of debt

Book value = total common equity + value of debt.

If the market value of debt is close to the book value of debt, then MVA is market value of equity minus book value of equity. Assume market value of debt equals book value of debt.

Market value of equity 2003 = (100,000)($6.00) = $600,000.

Book value of equity 2003 =

MVA₀₃ = $600,000 - $557,632 = $42,368.

MVA₀₂ = $850,000 - $663,768 = $186,232.

Answer: Calculation of the companys tax liability:

Taxable operating income  $100,000

Taxable interest income 5,000

Taxable dividend income (0.3 3,000

Total taxable income $108,000

Tax = $22,250 + ($108,000 - $100,000)0.39 = $25,370.

taxable dividend income = dividends - exclusion

= $10,000 - 0.7($10,000)

= $3,000

Answer: After-tax return income at t = 27%:

Exxon = 0.10($5,000) - (0.10)($5,000)(0.27) = $365.

California

Alternatively, calculate after-tax yields:

A-T yield_Exxon = 10.0%(1 - t) = 10%(1 - 0.27) = 7.3%.

A-T yield_Calif. = 7.0%.

At what marginal tax rate would you be indifferent?

7.0% = 10.0%(1 - t). Solve for t.

7.0% = 10.0% - 10.0%(t)

10.0%(t) = 3%

t = 30%.