Measuring Financial Performance 1 ENTREPRENEURIAL FINANCE.
-
Upload
brent-bryant -
Category
Documents
-
view
263 -
download
1
Transcript of Measuring Financial Performance 1 ENTREPRENEURIAL FINANCE.
Chapter 4Measuring Financial Performance
1
ENTREPRENEURIAL FINANCE
Basic Accounting Concepts
Generally Accepted Accounting Principles (GAAP): guidelines that set out the manner and form for presenting accounting information
Accrual Accounting:the practice of recording economic activity when recognized rather than waiting until realized
2
Basic Accounting Concepts
Depreciation:reduction in value of a fixed asset over its expected life intended to reflect the usage of wearing out of the asset
Accumulated Depreciation:sum of all previous depreciation amounts charged to fixed assets
3
Basic Balance Sheet Terms & Concepts
Balance Sheet:financial statement that provides a snapshot of a venture’s financial position as of a specific date
Balance Sheet Equation:Total Assets = Total Liabilities + Owners’ Equity
Assets:financial, physical and intangible items owned or controlled by the business
4
Basic Balance Sheet Terms & Concepts
Listing Order of Assets: assets are listed in declining order of liquidity, or how quickly the asset can be converted into cash
Liabilities:short-term liabilities are listed first followed by long-term debts owed by the venture
Owners’ Equity:equity capital contributed by the owners of the venture is shown after listing all liabilities
5
Accounts In Balance Sheet Assets
Current Assets:cash & other assets that are expected to be converted into cash in less than one year
Fixed Assets:assets with expected lives of greater than one year
6
Types of Current Assets
Cash:amount of coin, currency, and checking account balances
Receivables:credit sales made to customers
Inventories:raw materials, work-in-process, and finished products which the venture hopes to sell
7
Types of Current Liabilities
Payables: short-term liabilities owed to suppliers for purchases made on credit
Accrued Wages:liabilities owned to employees for previously completed work
Bank Loan:interest-bearing loan of one year or less from a commercial bank
8
Long-Term Liabilities
Long-Term Debts:loans that have maturities of longer than one year
9
Basic Income Statement Terms and Concepts
Income Statement:financial statement that reports the revenues generated and expenses incurred over an accounting period
Sales or Revenues:funds earned from selling a product or providing a service
Gross Earnings:net sales (after deducting returns and allowances) minus the cost of production
10
Basic Income Statement Terms & Concepts
Operating Income or Earnings Before Interest and Taxes (EBIT):indicates a firm’s profit after operating expenses, excluding financing costs, have been deducted from net sales
Net Income (or Profit): bottom line measure after all operating expenses, financing costs, and taxes have been deducted from net sales
11
Internal Operating Schedules
Cost of Production Scheduleimportant for preparing the income statement
Cost of Goods Sold Scheduleimportant for preparing the income statement
Inventories Scheduleimportant for preparing the balance sheet
12
Statement of Cash Flows: Definition and Use
Statement of Cash Flows:shows how cash, reflected in accrual accounting, flowed into and out of a firm during a specific period of operation
Net Cash Build exists when the sum of cash flows from operations and investing is positive
Net Cash Burn when the sum of cash flow is negative
13
New Venture – Business Assumptions
14
Initial Stage
In USDFounder capital 40,000Friend's borrowing - for 3 years 10,000Interest Rate for the loan 10% per yearEquipment Purchase 20,000Building Rental Expense 1,000 per monthPSA Initial Material Inventory 10,000 financed by Owner's Credit CardOwner's Credit Card Payable To Cover Inventory Purchase 10,000
Assumptions for the period of July - DecemberSelling Price 100 per unitSelling Unit 1,200Usage life of Equipment 10 years 120 monthsSales Credit - AR 50,000Accrued Wages 3,000
Balance Sheet
15
Current Assets Current LiabilitiesCash and Marketable Securities 30,000 Payables 10,000Receivable 0 Accrued WagesInventories 10,000 Bank LoansTotal Current Assets 40,000 Other Current Liabilities
Total Current Liabilities 10,000Fixed AssetsGross Equipment 20,000 Long Term Debts 10,000Building 0 Capital LeaseLess: Accumulated Depreciation 0 Total Long Term Liabilities 10,000Net Equipment 20,000
Other Long Term Assets 0 Owner's Equity 40,000
Total Assets 60,000 Total Liabilities and Equity 60,000
ASSETS LIABILITIES AND EQUITY
PSA CORPORATIONINITIAL BALANCE SHEET
AS OF JUNE 30
Inventory Schedule
16
Beginning Finished Goods 0 13,000 19,500 32,500 35,750 39,000Production Materials 10,000 10,000 15,000 15,000 15,000 15,000 Direct Labor 3,000 3,000 4,500 4,500 4,500 4,500Addition 13,000 13,000 19,500 19,500 19,500 19,500
Total (Beginning + Addition) 13,000 26,000 39,000 52,000 55,250 58,500-/- Cost of Goods Sold 0 6,500 6,500 16,250 16,250 32,500Ending Finished Goods 13,000 19,500 32,500 35,750 39,000 26,000
Dec
Inventories Schedule
July Aug Sept Oct Nov
Production Schedule
17
Production (Units) 200 200 300 300 300 300 1,600Production Costs Electronic Parts 40 8,000 8,000 12,000 12,000 12,000 12,000 64,000 Plastic Materials 5 1,000 1,000 1,500 1,500 1,500 1,500 8,000 Connectors, etc 5 1,000 1,000 1,500 1,500 1,500 1,500 8,000 Direct Labor 15 3,000 3,000 4,500 4,500 4,500 4,500 24,000Total Costs 65 13,000 13,000 19,500 19,500 19,500 19,500 104,000
Dec TotalCost Per Unit Cost / Unit
Cost of Production Schedule
July Aug Sept Oct Nov
COGS Schedule
18
Sales (Units) 0 100 100 250 250 500 1,200
Cost @ $65 / Unit 0 6,500 6,500 16,250 16,250 32,500 78,000
Total
Cost of Goods Sold Schedule
July Aug Sept Oct Nov Dec
Electronic Components 40 1,200 48,000Plastic Materials 5 1,200 6,000Connectors, Screws, etc 5 1,200 6,000Direct Labor 15 1,200 18,000
Total Costs 78,000
Cost Per Scanner (In USD) Total Units
Total costs (In USD)
PSA Corporation Cost of Goods Sold Report
Income Statement
19
Description USD ExplanationsNet Sales 120,000 Sales of 1200 units @ USD 100 Cost Of Goods Sold 78,000 See COGS ScheduleGross Earning 42,000
Operating Expenses Marketing Expenses 12,500 Expense for 6 month period Administration Expenses 18,000 Expense for 6 month period (ie, USD 3000 per month) Building Rental 6,000 USD 1000 per month and for 6 month period Depreciation Expense 1,000 Accumulated depreciation for equipment depreciated for 10 yearsTotal Operating Expenses 37,500
Earning Before Interest and Taxes (EBIT) 4,500
Other Income / Expenses Interest 500 Interest Expense for 6 months period (10% of USD 10,000)Earning Before Taxes 4,000 Taxes (25%) 1,000Net Income 3,000
For The Six Month Period Ending December 31In USD
Account Payable – Repayment Schedule
20
Beginning Accounts Payable 0 10,000 10,000 10,000 15,000 15,000 15,000 Material Purchased 10,000 10,000 10,000 15,000 15,000 15,000 15,000Accounts Paybable 10,000 20,000 20,000 25,000 30,000 30,000 30,000 Accounts Payable Repayment 0 10,000 10,000 10,000 15,000 15,000 15,000Ending Accounts Paybable 10,000 10,000 10,000 15,000 15,000 15,000 15,000
Nov Dec
Schedule of Accounts Payable
June July Aug Sept Oct
Balance Sheet – After 6 month
21
Current Assets Current LiabilitiesCash and Marketable Securities 1,000 Payables 15,000Receivable 50,000 Accrued Wages 3,000Inventories 26,000 Bank LoansTotal Current Assets 77,000 Other Current Liabilities 25,000
Total Current Liabilities 43,000Fixed AssetsGross Equipment 20,000 Long Term Debts 10,000Building 0 Capital LeaseLess: Accumulated Depreciation 1,000 Total Long Term Liabilities 10,000Net Equipment 19,000
Owner's Equity 40,000Other Long Term Assets 0 Retained Earnings 3,000
Total Equity 43,000
Total Assets 96,000 Total Liabilities and Equity 96,000
PSA CORPORATIONBALANCE SHEET
AS OF JUNE 30
ASSETS LIABILITIES AND EQUITY
Statement of Cash Flow
22
Sources Cash inflow – occurs when we “sell” something Decrease in asset account
▪ Accounts receivable, inventory, and net fixed assets Increase in liability or equity account
▪ Accounts payable, other current liabilities, and common stock
Uses Cash outflow – occurs when we “buy” something Increase in asset account
▪ Current Assets and other current assets Decrease in liability or equity account
▪ Notes payable and long-term debt
Balance Sheet – Comparison
23
Proforma Jul - Dec Diff Proforma Jul - Dec DiffCurrent Assets Current LiabilitiesCash and Marketable Securities 30,000 1,000 -29,000 Payables 10,000 15,000 5,000Receivable 0 50,000 50,000 Accrued Wages 3,000 3,000Inventories 10,000 26,000 16,000 Bank Loans 0 0Total Current Assets 40,000 77,000 37,000 Other Current Liabilities 25,000 25,000
Total Current Liabilities 10,000 43,000 33,000Fixed AssetsGross Equipment 20,000 20,000 0 Long Term Debts 10,000 10,000 0Building 0 0 0 Capital LeaseLess: Accumulated Depreciation 0 -1,000 -1,000 Total Long Term Liabilities 10,000 10,000Net Equipment 20,000 19,000 -1,000
Other Long Term Assets 0 0 Owner's Equity 40,000 43,000 3,000
Total Assets 60,000 96,000 36,000 Total Liabilities and Equity 60,000 96,000 36,000
ASSETS LIABILITIES AND EQUITY
PSA CORPORATIONBALANCE SHEET COMPARISON
AS OF JUNE 30
Statement of Cash Flow
24
Net Income 3,000+/+ :
Depreciation 1,000Increase in Payables 5,000Increase in Wages 3,000
-/-Increase in Receivables -50,000Increase in Inventories -16,000
Net Cash Flow From Operations -54,000
Cash Flow From Investing Activities-/-
Increase in Gross Equipment 0
Cash Flow From Financing Activities+/+
Increase in Other Short Term Liabilities 25,000
Net Change Excluding Cash Account -29,000
Beginning Cash and Marketable Securities 30,000
Ending Cash and Marketable Securities 1,000
STATEMENT OF CASHFLOWFOR PSA CORPORATION
FOR THE SIX MONTH PERIOD ENDED DECEMBER 31
Operating Breakeven Analysis
Variable Expenses:costs or expenses that vary directly with revenues
Fixed Expenses:costs that are expected to remain constant over a range of revenues for a specific time period
EBITDA:earnings before interest, taxes, and depreciation & amortization
25
Operating Breakeven Analysis
EBDAT:earnings before depreciation, amortization, & taxes
EBDAT Breakeven:amount of revenues (survival) needed to cover cash operating expenses
Cash Flow Breakeven:cash flow at zero for a specific period (EBDAT = 0)
26
Survival Breakeven Analysis
Basic Equation:EBDAT = Revenues (R) - Variable Costs (VC) – Cash Fixed Costs (CFC)
Where: CFC includes both fixed operating (e.g., general and administrative, and possibly marketing expenses) and fixed financing (interest) costs
When EBDAT is Zero: R = VC + CFC
27
Breakeven Level of Survival Revenues
Starting Point:Ratio of variable costs (VC) to revenues (R) is a constant (VC/R) and is called the Variable Cost Revenue Ratio (VCRR)
Survival Revenues (SR) = VC + CFC
Rewriting, CFC = SR – VC By substitution, CFC = SR[1 –
(VCRR)] Solving for SR, SR = [CFC/(1 –
VCRR)]
28
Survival Revenues Breakeven
29
Year 1 Year 2 Year 3Number of Units Sold 5,000 15,000 25,000
Revenues 500,000 1,500,000 2,500,000-/- Cost of Goods Sold 325,000 975,000 1,625,000Gross Profit 175,000 525,000 875,000
Operating Expenses Administrative Expenses 200,000 200,000 200,000 Marketing Expenses 180,000 180,000 180,000Total Operating Expenses 380,000 380,000 380,000
EBITDA -205,000 145,000 495,000 Depreciation 25,000 25,000 25,000EBIT -230,000 120,000 470,000 Interest Expense 20,000 20,000 20,000Earning Before Taxes -250,000 100,000 450,000 Taxes 30,000 135,000
Net Income -250,000 70,000 315,000
AssumptionsSelling Price 100 USD per unitCOGS 65% of Total SalesTax Rates 30% of Earning Before Taxes
PSA CORPORATION'S FIRST THREE YEARS OF INCOME
Survival Revenues Breakeven
30
Business As UsualYear 1 Year 2 Year 3 BEP
Number of Units Sold 5,000 15,000 25,000 11,429
Revenues 500,000 1,500,000 2,500,000 1,142,857-/- Cost of Goods Sold 325,000 975,000 1,625,000 742,857Gross Profit 175,000 525,000 875,000 400,000-/- Administrative Expenses 200,000 200,000 200,000 200,000 Marketing Expenses 180,000 180,000 180,000 180,000 Interest Expense 20,000 20,000 20,000 20,000
EBDAT -225,000 125,000 475,000 0% to Revenue -45.0% 8.3% 19.0% 0.0%
AssumptionsSelling Price 100 USD per unitCOGS 65% of Total SalesTax Rates 30% of Earning Before Taxes
SURVIVAL REVENUE (SR) Cash Fixed Costs (CFC) 400,000 Variable Cost Revenue Ratio 65%
Survival Revenue = CFC / (1 - VCRR)= 400,000 / (1 - 65%)
1,142,857Unit sales for this 11,429 Selling Units
PSA CORPORATION'S FIRST THREE YEARS OF INCOME
Graphically
31
Survival Revenues Breakeven
32
Reduce VCRR to be 60%Year 1 Year 2 Year 3 BEP
Number of Units Sold 5,000 15,000 25,000 10,000
Revenues 500,000 1,500,000 2,500,000 1,000,000-/- Cost of Goods Sold 300,000 900,000 1,500,000 600,000Gross Profit 200,000 600,000 1,000,000 400,000-/- Administrative Expenses 200,000 200,000 200,000 200,000 Marketing Expenses 180,000 180,000 180,000 180,000 Interest Expense 20,000 20,000 20,000 20,000
EBDAT -200,000 200,000 600,000 0% to Revenue -40.0% 13.3% 24.0% 0.0%
AssumptionsSelling Price 100 USD per unitCOGS 60% of Total SalesTax Rates 30% of Earning Before Taxes
SURVIVAL REVENUE (SR) Cash Fixed Costs (CFC) 400,000 Variable Cost Revenue Ratio 60%
Survival Revenue = CFC / (1 - VCRR)= 400,000 / (1 - 60%)
1,000,000Unit sales for this 10,000 Selling Units
PSA CORPORATION'S FIRST THREE YEARS OF INCOME STATEMENT
Variable Costs at 60% of Revenues
33
Survival Revenues Breakeven
34
Reduce CFC by USD 30,000Year 1 Year 2 Year 3 BEP
Number of Units Sold 5,000 15,000 25,000 10,571
Revenues 500,000 1,500,000 2,500,000 1,057,143-/- Cost of Goods Sold 325,000 975,000 1,625,000 687,143Gross Profit 175,000 525,000 875,000 370,000-/- Administrative Expenses 200,000 200,000 200,000 170,000 Marketing Expenses 180,000 180,000 180,000 180,000 Interest Expense 20,000 20,000 20,000 20,000
EBDAT -225,000 125,000 475,000 0% to Revenue -45.0% 8.3% 19.0% 0.0%
AssumptionsSelling Price 100 USD per unitCOGS 65% of Total SalesTax Rates 30% of Earning Before Taxes
SURVIVAL REVENUE (SR) Cash Fixed Costs (CFC) 370,000 Variable Cost Revenue Ratio 65%
Survival Revenue = CFC / (1 - VCRR)= 370,000 / (1 - 65%)
1,057,143Unit sales for this 10,571 Selling Units
PSA CORPORATION'S FIRST THREE YEARS OF INCOME STATEMENT
Survival Revenues Breakeven
35
Increase Selling Price by 15%Year 1 Year 2 Year 3 BEP
Number of Units Sold 5,000 15,000 25,000 9,938
Revenues 575,000 1,725,000 2,875,000 1,142,857-/- Cost of Goods Sold 373,750 1,121,250 1,868,750 742,857Gross Profit 201,250 603,750 1,006,250 400,000-/- Administrative Expenses 200,000 200,000 200,000 200,000 Marketing Expenses 180,000 180,000 180,000 180,000 Interest Expense 20,000 20,000 20,000 20,000
EBDAT -198,750 203,750 606,250 0% to Revenue -34.6% 11.8% 21.1% 0.0%
AssumptionsSelling Price 115 USD per unitCOGS 65% of Total SalesTax Rates 30% of Earning Before Taxes
SURVIVAL REVENUE (SR) Cash Fixed Costs (CFC) 400,000 Variable Cost Revenue Ratio 65%
Survival Revenue = CFC / (1 - VCRR)= 400,000 / (1 - 65%)
1,142,857Unit sales for this 9,938 Selling Units
PSA CORPORATION'S FIRST THREE YEARS OF INCOME STATEMENT
Survival Revenues Breakeven
36
COMPARISON - EBDAT
Number of Units Sold 11,429 10,000 10,571 9,938
Revenues 1,142,857 1,000,000 1,057,143 1,142,857-/- Cost of Goods Sold 742,857 600,000 687,143 742,857Gross Profit 400,000 400,000 370,000 400,000-/- Administrative Expenses 200,000 200,000 170,000 200,000 Marketing Expenses 180,000 180,000 180,000 180,000 Interest Expense 20,000 20,000 20,000 20,000EBDAT 0 0 0 0% to Revenue 0.0% 0.0% 0.0% 0.0%
PSA CORPORATION'S FIRST THREE YEARS OF INCOME STATEMENT
BAUScenario 1 - VCRR 60%
Scenario 2 - CFC $30K
Scenario 3 - SP Up 15%
NOPAT Breakeven
NOPAT:net operating profit after taxes or EBIT times one minus the firm’s tax rate
NOPAT Breakeven Revenues (NR):amount of revenues needed to cover a venture’s total operating costs
37
NOPAT Breakeven: Terms & Concepts (continued)
Basic Equation:NR = TOFC/(1 – VCRR)
Where: TOFC is the total operating fixed costs which consist of cash operating fixed costs (excluding interest expenses) plus noncash fixed costs (e.g., depreciation)
38
NOPAT Breakeven: An Example
39
Year 1 Year 2 Year 3 BEPNumber of Units Sold 5,000 15,000 25,000 11,571
Revenues 500,000 1,500,000 2,500,000 1,157,143-/- Cost of Goods Sold 325,000 975,000 1,625,000 752,143Gross Profit 175,000 525,000 875,000 405,000
Operating Expenses Administrative Expenses 200,000 200,000 200,000 200,000 Marketing Expenses 180,000 180,000 180,000 180,000Total Operating Expenses 380,000 380,000 380,000 380,000
EBITDA -205,000 145,000 495,000 25,000 Depreciation 25,000 25,000 25,000 25,000EBIT -230,000 120,000 470,000 0 Interest ExpenseEarning Before Taxes -230,000 120,000 470,000 0 Taxes 36,000 141,000 0
NOPAT -230,000 84,000 329,000 0
AssumptionsSelling Price 100 USD per unitCOGS 65% of Total SalesTax Rates 30% of Earning Before Taxes
NOPAT Breakeven Revenue (NR) Total Fixed Costs (TOFC) 405,000 Variable Cost Revenue Ratio 65%
NOPAT Breakeven Revenue (NR) = TOFC / (1 - VCRR)= 405,000 / (1 - 65%)
1,157,143Unit sales for this 11,571 Selling Units
PSA CORPORATION'S FIRST THREE YEARS OF INCOME STATEMENT
End
40