SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea”...
-
Upload
truongdiep -
Category
Documents
-
view
214 -
download
2
Transcript of SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea”...
![Page 1: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/1.jpg)
1Pirelli Proprietary and Confidential
SCUOLA DI DOTTORATO DI SCIENZE
Elementi di organizzazione aziendale
Università Bicocca – 25/5/2011
Introduzione al bilancio aziendale: lo stato patrimoniale, ilconto economico e il rendiconto finanziario (brevi cenni)
La contabilità a supporto delle performance economico-finanziarie aziendali
![Page 2: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/2.jpg)
2Pirelli Proprietary and Confidential
Azienda Realtà dinamica
Comunicare
all’esterno all’interno
esigenze civilistiche
esigenze fiscali
esigenze sociali
interpretare,controllare, pilotare
esigenze strategiche,commerciali, produttive,di efficienza, …
![Page 3: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/3.jpg)
3Pirelli Proprietary and Confidential
Comunicare
rappresentare la realtà attraverso dellegrandezze “economiche” e “finanziarie”
BILANCIO
![Page 4: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/4.jpg)
4Pirelli Proprietary and Confidential
BILANCIO
StatoPatrimoniale
ContoEconomico
RendicontoFinanziario
“istantanea” dell’azienda aduna certa data
“film” che racconta cosa èsuccesso tra due statipatrimoniali
“flussi” di cassa e di capitaleche intercorrono in un periodo
![Page 5: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/5.jpg)
5Pirelli Proprietary and Confidential
BALANCE SHEET
€/MLN
NEEDSNEEDS SOURCESSOURCES
NET FIXED ASSETS +
NET WORKING CAPITAL =
TOTAL NET INVESTED CAPITAL
EQUITY +
FUNDS +
NET FINANCIAL POSITION =
TOTAL COVERAGE
Pertinenza gestionale
![Page 6: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/6.jpg)
6Pirelli Proprietary and Confidential
STATO PATRIMONIALE
€/MLN
LIQUIDITA’LIQUIDITA’ ESIGIBILITA’ESIGIBILITA’
ATTIVITA’A BREVE TERMINE +
ATTIVITA’FISSE =
TOTAL NET INVESTED CAPITAL
PASSIVITA’A BREVE TERMINE +
PASSIVITA’A MEDIO/LUNGO TERMINE +
CAPITALE PROPRIO =
TOTAL COVERAGE
Orizzonte temporale
![Page 7: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/7.jpg)
7Pirelli Proprietary and Confidential
PROFIT AND LOSS
+ Net sales- Variable costs= Contribution margin- Fixed costs= EBITDA (MOL)- Depreciation= EBIT (Reddito Operativo)- Financial charges- Taxes= Net result
![Page 8: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/8.jpg)
8Pirelli Proprietary and Confidential
RENDICONTO FINANZIARIO
+ Reddito operativo+ Ammortamenti- Imposte= FLUSSO DI CIRCOLANTE DELLA GEST. CORRENTE
+/- Variazione Capitale Circolante Netto= FLUSSO DI CASSA DELLA GESTIONE CORRENTE
+/- Investimenti / Disinvestimenti= FLUSSO DI CASSA DELLA GESTIONE OPERATIVA
+/- Variazione Passività Finanziarie+/- Variazione Capitale Sociale- Oneri finanziari- Dividendi= FLUSSO DI CASSA
![Page 9: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/9.jpg)
9Pirelli Proprietary and Confidential
CONTO ECONOMICO PER DESTINAZIONE
TonsPieces
NET SALES
PRODUCTION COSTSVar Origin Production costDuty
VAR SELLING EXPENSESVar. Marketing Cost (Promo)Bad DebtsTechnical Claims
VAR LOGISTIC EXPENSESHandlingTransport
VAR INTEGRATION EXPENSESTransport from ProducersOther Var. form Integration
CONTRIBUTION MARGIN
FIXED LOGISTIC COSTSWarehousingStructure ( staff & edp)
FIXED SELLING COSTSFixed Communication CostSales OrganisationSales structure
GENERAL, ADMIN. and EDP local
LOCAL FIXED COSTSALLOCATED FIXED COSTS
PBIT
![Page 10: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/10.jpg)
10Pirelli Proprietary and Confidential
TonsPieces
NET SALES
PRODUCTION COSTSVar Origin Production costDuty
VAR SELLING EXPENSESVar. Marketing Cost (Promo)Bad DebtsTechnical Claims
VAR LOGISTIC EXPENSESHandlingTransport
VAR INTEGRATION EXPENSESTransport from ProducersOther Var. form Integration
CONTRIBUTION MARGIN
FIXED LOGISTIC COSTSWarehousingStructure ( staff & edp)
FIXED SELLING COSTSFixed Communication CostSales OrganisationSales structure
GENERAL, ADMIN. and EDP local
LOCAL FIXED COSTSALLOCATED FIXED COSTS
PBIT
VENDITE
![Page 11: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/11.jpg)
11Pirelli Proprietary and Confidential
PREZZO – DA LISTINO A NETTO
0
100
530
20
16
43
0 2 2
Price list Base Volume Positioning Product Extra Invoice Early order Loyalty Rebates Pocketprice
The sales campaing structure...
DISCOUNT
![Page 12: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/12.jpg)
12Pirelli Proprietary and Confidential
TonsPieces
NET SALES
PRODUCTION COSTSVar Origin Production costDuty
VAR SELLING EXPENSESVar. Marketing Cost (Promo)Bad DebtsTechnical Claims
VAR LOGISTIC EXPENSESHandlingTransport
VAR INTEGRATION EXPENSESTransport from ProducersOther Var. form Integration
CONTRIBUTION MARGIN
FIXED LOGISTIC COSTSWarehousingStructure ( staff & edp)
FIXED SELLING COSTSFixed Communication CostSales OrganisationSales structure
GENERAL, ADMIN. and EDP local
LOCAL FIXED COSTSALLOCATED FIXED COSTS
PBIT
MARGINE DI CONTRIBUZIONE
![Page 13: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/13.jpg)
13Pirelli Proprietary and Confidential
COSTI VARIABILI
RAW MATERIAL COSTS
LABOR
VARIABLE IND. COSTS
SELLING COSTS
LOGISTIC COSTS
• MAINTENANCE
• POWER & STEAM
• OTHERS
• COMMISSIONS
• TAX OVER SALES
• FISCAL INCENTIVES
• TECNICAL CLAIMS
• HANDLING
• FITTING
• TRANSPORTATION
DirectlyallocatedAccording tothe Size sold
Costs allocatedproportionallyTo the Net Sales
Costs allocatedproportionallyto the Tons sold
![Page 14: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/14.jpg)
14Pirelli Proprietary and Confidential
TonsPieces
NET SALES
PRODUCTION COSTSVar Origin Production costDuty
VAR SELLING EXPENSESVar. Marketing Cost (Promo)Bad DebtsTechnical Claims
VAR LOGISTIC EXPENSESHandlingTransport
VAR INTEGRATION EXPENSESTransport from ProducersOther Var. form Integration
CONTRIBUTION MARGIN
FIXED LOGISTIC COSTSWarehousingStructure ( staff & edp)
FIXED SELLING COSTSFixed Communication CostSales OrganisationSales structure
GENERAL, ADMIN. and EDP local
LOCAL FIXED COSTSALLOCATED FIXED COSTS
PBIT
COSTI FISSI
![Page 15: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/15.jpg)
15Pirelli Proprietary and Confidential
COSTI FISSI - DETTAGLIO
INDUSTRIAL
DISTRIBUTION
SELLING
R&D
ADMINISTRATION
DEPRECIATION
• CLEANING
• TRAINING
• MAINTENANCE
• RENTS WAREHOUSE
• SECURITY
• TRAVEL / CAR EXPENSES
• MKT BUDGET
• INSURANCES
• IT
• CONSULTANTS
DirectlyallocatedAccording tothe Size sold
Costs allocatedproportionallyTo the Net Sales
Costs allocatedproportionallyto the Tons sold
Costs allocatedproportionallyTo the MPNet Sales
![Page 16: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/16.jpg)
16Pirelli Proprietary and Confidential
CONTO ECONOMICO (SINTESI)
NET SALESNET SALES
- VARIABLE PROD. COSTS
- VARIABLE SELLING COSTS
- VARIABLE LOGISTIC COSTS
CONTRIBUTIONCONTRIBUTION MARGINMARGIN
- FIXED COSTS (production, commercial,logistic, R&D, G&A)
- OTHER INCOME & EXPENSES
PBITPBIT ((ProfitProfit BeforeBefore Interest andInterest and TaxTax))
ROS % (Return onROS % (Return on SalesSales))
![Page 17: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/17.jpg)
17Pirelli Proprietary and Confidential
PERFORMANCE EVALUATION
ROS : Return on salesThis index shows sales profitability aftercovering all the costs of the operational activity
ROI: Return on investmentsThis index shows the operational profitability ofthe net invested capital in the typical companyactivity
CASH FLOW: shows the capability to produce cash
![Page 18: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/18.jpg)
18Pirelli Proprietary and Confidential
THE ACCOUNTANTS’ EVALUATION OF BUSINESS PERFORMANCE
+ Net sales- Variable costs= Contribution margin- Fixed costs= EBITDA (MOL)- Depreciation= EBIT (Reddito Operativo)- Financial charges- Taxes= Net result
![Page 19: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/19.jpg)
19Pirelli Proprietary and Confidential
PROFIT IS AN INCOMPLETE MEASURE OF PERFORMANCE
+ Net sales- Variable costs= Contribution margin- Fixed costs= EBITDA (MOL)- Depreciation= EBIT (Reddito Operativo)- Financial charges- Taxes= Net profit- Shareholders remuneration= EVA
That is theshareholders’
investment (thecompany’s netasset) at a fixed
rate of return
![Page 20: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/20.jpg)
20Pirelli Proprietary and Confidential
FINANCIAL CHARGES AND SHAREHOLDERS’ RETURN (1)
+ Net sales- Variable costs= Contribution margin- Fixed costs= EBITDA (MOL)- Depreciation= EBIT (RedditoOperativo)- Financial charges- Taxes= Net profit- Shareholders’ return= EVA
+ Net sales- Variable costs= Contribution margin- Fixed costs= EBITDA- Depreciation= EBIT- Taxes= NOPAT- Financial charges- Shareholders’ return= EVA
![Page 21: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/21.jpg)
21Pirelli Proprietary and Confidential
FINANCIAL CHARGES AND SHAREHOLDERS’ RETURN (2)
+ Net sales- Variable costs= Contribution margin- Fixed costs= EBITDA- Depreciation= EBIT- Taxes= NOPAT- Financial charges- Shareholders’ return= EVA
Kd
Ke
Fin.Debt
Equity
![Page 22: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/22.jpg)
22Pirelli Proprietary and Confidential
FINANCIAL CHARGES AND SHAREHOLDERS’ RETURN (3)
Kd
Ke
Fin.Debt
Equity Networkingcapital
Netfixed
Assets
=
+ Net sales- Variable costs= Contribution margin- Fixed costs= EBITDA- Depreciation= EBIT- Taxes= NOPAT- Financial charges- Shareholders’ return= EVA
![Page 23: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/23.jpg)
23Pirelli Proprietary and Confidential
AVERAGE INTEREST RATE
Kd
Ke
Fin.Debt
Equity Networkingcapital
Netfixed
Assets
=
+ Net sales- Variable costs= Contribution margin- Fixed costs= EBITDA- Depreciation= EBIT- Taxes= NOPAT- Financial charges- Shareholders’ return= EVA
waccwacc
![Page 24: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/24.jpg)
24Pirelli Proprietary and Confidential
VALUE CREATION
Networkingcapital
Netfixed
Assets
+ Net sales- Variable costs= Contribution margin- Fixed costs= EBITDA- Depreciation= EBIT- Taxes= NOPAT- Cost of capital= EVA
waccwacc
![Page 25: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/25.jpg)
25Pirelli Proprietary and Confidential
EVA & NIC
FIXEDASSETS
WORKINGCAPITAL
WaccWacc %%NOPAT
TAXES
COST OF
CAPITAL
EVA
PBIT
THE CAPITAL HAS TO BE
PROPERLY REMUNERATED
NIC
REVENUES
OPERATIVECOSTS
Profit produced by thebusiness (without taxes)
(1) Net Operating Profit After Taxes.
(2) Weighted Average Cost of Capital.
(2)
(2)
![Page 26: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/26.jpg)
26Pirelli Proprietary and Confidential
WACC: example
DEBTS
25%
OWNRESOURCES
75%
8%
3,3%
75% x 8% = 6%
25% x 3,3% = 0,9%
6,9 %
CostWeightedCost
![Page 27: SCUOLA DI DOTTORATO DI SCIENZE Elementi di · PDF file“istantanea” dell’azienda ad una certa data ... NOPAT Wacc % TAXES COST OF CAPITAL EVA PBIT THE CAPITAL HAS TO BE PROPERLY](https://reader031.fdocuments.in/reader031/viewer/2022030412/5a9e0dae7f8b9a420a8cfc0f/html5/thumbnails/27.jpg)
27Pirelli Proprietary and Confidential
EVA
NOPAT
COST OF
CAPITAL
EVA
INCREASE OFPROFIT
DECREASE OF
INVESTED CAPITAL