Ch.12 - 13ed Fin Planning & ForecastingMaster
-
Upload
kelly-herman -
Category
Documents
-
view
218 -
download
0
Transcript of Ch.12 - 13ed Fin Planning & ForecastingMaster
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
1/47
1
CHAPTER 12
Financial Planning and
Forecasting FinancialStatements
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
2/47
2
Topics in ChapterFinancial planningAdditional funds needed (AFNe!uationForecasted "nancial statements
Sales forecasts
#perating input dataFinancial polic$ issues
Changing ratios
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
3/47
Value = + + +FCF 1 FCF 2 FCF
(1 + WACC) 1 (1 +WACC)
(1 + WACC) 2
Free cash fow
(FCF)
Weighted averagecost o ca ital
(WACC )
!ro"ectedi#co$e
state$e#ts
!ro"ected%ala#cesheets
tri#sic Value' Fi#a#cial Forecasti#g
!ro"ectedadditio#al
#a#ci#g#eeded (AF )
Forecasti#g'* erati#g
assu$ tio#s
Forecasti#g'Fi#a#cial olic
assu$ tio#s
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
4/47
%
Elements of Strategic
Plans&ission statementCorporate scopeStatement of corporate o' ecti)esCorporate strategies
#perating planFinancial plan
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
5/47
*
Financial Planning ProcessForecast "nancial statements underalternati)e operating plans+,etermine amount of capitalneeded to support the plan+Forecast the funds that -ill 'egenerated internall$ and identif$sources from -hich re!uirede.ternal capital can 'e raised+
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
6/47
/
Financial Planning Process
(ContinuedEsta'lish a performance0'asedmanagement compensations$stem that re-ards emplo$ees forcreating shareholder -ealth+&anagement must monitoroperations after implementing theplan to spot an$ de)iations andthen ta e correcti)e actions+
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
7/47
Pro Forma FinancialStatements
Three important usesForecast the amount of e.ternal
"nancing that -ill 'e re!uiredE)aluate the impact that changes inthe operating plan ha)e on the )alueof the "rmSet appropriate targets forcompensation plans
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
8/47
Steps in FinancialForecasting
Forecast salesPro ect the assets needed to supportsalesPro ect internall$ generated fundsPro ect outside funds needed,ecide ho- to raise fundsSee e3ects of plan on ratios and stocprice
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
9/47
AFN 0 Pro'lem 1 AP4P Co+5n 26117 sales for American Pulp and Paper-ere 8/6 million+ 5n 26127 management
'elie)es that sales -ill increase '$ 2697-ith a continued pro"t margin e.pected to'e *9 and di)idend pa$out ratio of %69+No e.cess capacit$ e.ists+ :i)en thefollo-ing 'alance sheet (in millions 7 -hatis the additional funding needed for 2612+
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
10/47
AFN 0 Pro'lem 1 AP4P Co+Cash 8 ;+6A
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
11/47
AFN 0 Pro'lem 1 AP4P Co+A
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
12/47
AFN 0 Pro'lem 1 AP4P Co+Sales 8 /6+6? Pro"t &argin . +6*
@ Pro"t (N5 8 @;+60 ,i) Pa$out (%69 0 1+2@ Addts to RE @1+
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
13/47
Pro' B2
2611 alance SheetCash & sec. $20 Accts. pay. &accruals $100
Accounts rec. 240 Notes payable 100Inventories 240 Total CL $200 Total CA $500 L T !ebt 100
Co""on st# 500Net i%e! etaine!Assets 500 'arnin(s 200
Total assets $1000 Total clai"s $1000
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
14/47
Pro' B2
2611 5ncome Statement)ales $2*000.00Less+ C,-) /0 1*200.00
)-A costs 00.00 '3IT $100.00Interest 1/.00
'3T $ 4.00Ta%es 40 ./0Net inco"e $50.40
6ivi!en!s 0 $15.127
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
15/47
Key Ratios
N8C In!ustry Con!ition3'9 10.00 20.00 9oor 9ro it :ar(in 2.52 4.00 9oor
,' .20 15./0 9oor 6), 4 .20 !ays 2.00 !ays 9oor Inv. turnover . % 11.00% 9oor ;.A. turnover 4.00% 5.00% 9oor T.A. turnover 2.00% 2.50% 9oor 6ebt
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
16/47
De$ Ratios (ContinuedN8C In!. Con!.
Net oper. pro . "ar(in a ter ta%es .00 5.00 9oor N,9AT
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
17/47
AFN (Additional Funds Needed
De$ Assumptions#perating at full capacit$ in 2611+Each t$pe of asset gro-s proportionall$ -ithsales+Pa$a'les and accruals gro- proportionall$-ith sales+
2611 pro"t margin (2+*29 and pa$out(;69 -ill 'e maintained +Sales are e.pected to increase '$ 8*66million+ (9 S @ 2*9
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
18/47
alance Sheet7 Hat"eld712
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
19/47
1
5ncome Statement7 Hat"eld72616
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
20/47
Comparison of Hat"eld to5ndustr$ sing ,uPontE!uation
R#E @ N5
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
21/47
Comparison (Continued
Pro"ta'ilit$ ratios lo-er 'ecause ofhigher interest e.pense+=o-er asset management ratiosdue to high le)els of recei)a'lesand in)entor$+Higher le)erage than industr$+
21
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
22/47
AFN (Additional FundsNeeded E!uation De$Assumptions
#perating at full capacit$ in 2616+Sales are e.pected to increase '$ 1*9
(8;66 million +Asset0to0sales ratios remain the same+Spontaneous0lia'ilities0to0sales ratioremains the same+
2616 pro"t margin (82%
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
23/47
2;
,e"nitions of aria'les inAFN
A6I
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
24/47
Hat"eldJs AFN sing AFNE!uation
AFN @ (A 6 I * million+
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
25/47
2*
De$ Factors in AFNE!uation
Sales gro-th (g The higher g is7 thelarger AFN -ill 'eMother things heldconstant+
Capital intensit$ ratio (A 6I
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
26/47
2/
AFN De$ Factors (ContinuedPro"t margin (Net income
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
27/47
Possi'le RatioRelationships ConstantAI
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
28/47
Economies of Scale in AI
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
29/47
Nonlinear AI
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
30/47
Possi'le RatioRelationships =ump$5ncrements
Net plant
)ales0
'%cess CapacityTe"porary
Capacity
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
31/47
Self0Supporting :ro-thRate
Self0Supporting gro-th rate is the ma.imumgro-th rate the "rm could achie)e if it hadno access to e.ternal capital+
;1
Self0supporting g @ ,,,,,,,,,,,,,,,,,,,,,,,,,,,,,, &(1 L P#R S 6A6 I L = 6 I L &(1 L P#R S 6
g @,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,
(6+612 (1 6+;* (827666
817266 L 8166 L (+612 (1 6+;* (827666
g @ ,,,,,,,,,,,, @ 1+%%9 81*+/6
8176 %
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
32/47
Self0Supporting :ro-thRate
5f Hat"eldJs sales gro- less than 1+%%97the "rm -ill not need an$ e.ternal
capital+ The "rmJs self0supporting gro-th rate isin uenced '$ the "rmJs capital intensit$ratio+ The more assets the "rm re!uiresto achie)e a certain sales le)el7 thelo-er its sustaina'le gro-th rate -ill 'e+
;2
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
33/47
Forecasted Financial Statements5nitial Assumptions for OStead$
Scenario#perating ratios remain unchanged+No additional notes pa$a'le7 =T 'onds7 or common stoc-ill 'e issued+
The interest rate on all de't is 169+5f additional "nancing is needed7 then it -ill 'e raisedthrough a line of credit+ The line of credit -ill 'e tappedon the last da$ of the $ear7 so there -ill 'e no additionalinterest e.penses due to the line of credit+5nterest e.penses for notes pa$a'le and =T 'onds are'ased on the a)erage 'alances during the $ear+5f surplus funds are a)aila'le7 the surplus -ill 'e paidout as a special di)idend pa$ment+Regular di)idends -ill gro- '$ 1*9+Sales -ill gro- '$ 1*9+
;;
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
34/47
5nputs for Stead$ Scenarioand Target Scenario
;%
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
35/47
Forecasted Financial Statementsalance Sheets for Stead$
Scenario
;*
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
36/47
;/
Forecasted Financial Statements5ncome Statement for Stead$
Scenario
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
37/47
AFN @ 81%2+%+ This AFN amount AFN e!uationamount+
The di3erence results 'ecause thepro"t margin doesnJt remainconstant+
;>
Additional FinancingNeeded
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
38/47
;
Forecasted FinancialStatements7 Target Ratios
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
39/47
;
Forecasted FinancialStatements7 Target Ratios
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
40/47
Performance &easures
%6
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
41/47
Compensation andForecasting
Forecasting models can 'e used toset targets for compensation plans+
The e$ is to re-ards emplo$ees forcreating shareholder intrinsicshareholder )alue+
The emphasis should 'e on the longrun rather than short0runperformance+
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
42/47
Financing Feed'ac s
Forecast does not include additionalinterest from the line of credit 'ecause-e assumed that the line -as tappedonl$ on the last da$ of the $ear+5t -ould 'e more realistic to assume thatthe line is dra-n upon throughout the$ear+Financing feed'ac s occur -hen theadditional "nancing costs of ne- e.ternalcapital are included in the anal$sis+
%2
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
43/47
Financing Feed'ac s0Circularit$
Qhen "nancing costs are included7N5 falls7 reducing addition to RE+
RE on 'alance sheet fall+alance sheet no longer 'alances+&ore "nancing is needed+
Process repeats+
%;
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
44/47
Financing Feed'ac s0Solutions
Repeat process7 iterate until 'alancesheet 'alances+
&anuall$sing Excel J 5teration feature+
se Excel :oal See to "nd rightamount of AFN+se simple formula to ad ust the AFN sothat the ad usted amount of "nancingincorporates "nancing feed'ac see
Ta' 2 in Ch12 Mini Case.xls.
%%
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
45/47
&ulti0 ear Forecastsuildup in =ine of Credit
5f annual pro ections sho-continuing increase in the =#CJs
'alance7 the 'oard of directors-ould ha)e to step in and ma edecisions regarding the capitalstructure or di)idend polic$
5ssue =T ,e't5ssue E!uit$Cut di)idends
%*
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
46/47
&ulti0 ear Forecasts Special,i)idends
The 'oard of directors mightdecide to do something else -ith
surplus instead of pa$ specialdi)idends+u$ 'ac shares of stoc +Purchase short0term securities+Pa$ do-n de't+&a e an ac!uisition+
%/
-
8/10/2019 Ch.12 - 13ed Fin Planning & ForecastingMaster
47/47
&odif$ing the Forecasting&odel
Can maintain target capitalstructure each $ear '$ modif$ing
model to issue