This site uses cookies to deliver our services and to show you relevant ads and presentations. By clicking on "Accept", you acknowledge that you have read and understand our Cookie Policy , Privacy Policy , and our Terms of Use.
X

Download A Financial Planning PowerPoint Presentation


Login   OR  Register
X


Iframe embed code :



Presentation url :

X

Description :

Download A Financial Planning PowerPoint Presentation Slides

Tags :

A Financial Planning

Home / General & Others / General & Others Presentations / A Financial Planning PowerPoint Presentation

A Financial Planning PowerPoint Presentation

Ppt Presentation Embed Code   Zoom Ppt Presentation

About This Presentation


Description : Download A Financial Planning PowerPoint Presentation Slides Read More

Tags : A Financial Planning

Published on : Jun 04, 2015
Views : 275 | Downloads : 0


Download Now

Share on Social Media

             

PowerPoint is the world's most popular presentation software; you can create professional A Financial Planning powerpoint presentation with this powerful software easly. And give your presentation on A Financial Planning in conference, a school lecture, a business proposal or in webinar.

Uploader spend their valuable time to create this A Financial Planning powerpoint presentation slides, to share their knowledgable content with the world. This ppt presentation uploaded by worldwideweb in their relavent General & Others category is available for free download and use according to your industries likefinance,marketing,education,health and many more.

SlidesFinder.com provides a platform for marketers, presenters and educationists along with being the preferred search engine for professional PowerPoint presentations on the Internet to upload your A Financial Planning ppt presentation slides to BUILD YOUR CROWD!!

User Presentation
Related Presentation
Free PowerPoint Templates
Slide 1 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements
Slide 2 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios
Slide 3 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios
Slide 4 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan
Slide 5 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised.
Slide 6 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions.
Slide 7 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans
Slide 8 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price
Slide 9 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012.
Slide 10 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0
Slide 11 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0
Slide 12 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8
Slide 13 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet
Slide 14 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement
Slide 15 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios
Slide 16 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued)
Slide 17 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%)
Slide 18 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18
Slide 19 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010
Slide 20 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20
Slide 21 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21
Slide 22 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22
Slide 23 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income)
Slide 24 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million.
Slide 25 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant.
Slide 26 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant.
Slide 27 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios
Slide 28 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios
Slide 29 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios
Slide 30 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity
Slide 31 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084
Slide 32 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32
Slide 33 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33
Slide 34 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34
Slide 35 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35
Slide 36 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario
Slide 37 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario AFN = $142.4. This AFN amount  AFN equation amount. The difference results because the profit margin doesn’t remain constant. 37 Additional Financing Needed
Slide 38 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario AFN = $142.4. This AFN amount  AFN equation amount. The difference results because the profit margin doesn’t remain constant. 37 Additional Financing Needed 38 Forecasted Financial Statements, Target Ratios
Slide 39 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario AFN = $142.4. This AFN amount  AFN equation amount. The difference results because the profit margin doesn’t remain constant. 37 Additional Financing Needed 38 Forecasted Financial Statements, Target Ratios 39 Forecasted Financial Statements, Target Ratios
Slide 40 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario AFN = $142.4. This AFN amount  AFN equation amount. The difference results because the profit margin doesn’t remain constant. 37 Additional Financing Needed 38 Forecasted Financial Statements, Target Ratios 39 Forecasted Financial Statements, Target Ratios Performance Measures 40
Slide 41 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario AFN = $142.4. This AFN amount  AFN equation amount. The difference results because the profit margin doesn’t remain constant. 37 Additional Financing Needed 38 Forecasted Financial Statements, Target Ratios 39 Forecasted Financial Statements, Target Ratios Performance Measures 40 Compensation and Forecasting Forecasting models can be used to set targets for compensation plans. The key is to rewards employees for creating shareholder intrinsic shareholder value. The emphasis should be on the long run rather than short-run performance.
Slide 42 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario AFN = $142.4. This AFN amount  AFN equation amount. The difference results because the profit margin doesn’t remain constant. 37 Additional Financing Needed 38 Forecasted Financial Statements, Target Ratios 39 Forecasted Financial Statements, Target Ratios Performance Measures 40 Compensation and Forecasting Forecasting models can be used to set targets for compensation plans. The key is to rewards employees for creating shareholder intrinsic shareholder value. The emphasis should be on the long run rather than short-run performance. Financing Feedbacks Forecast does not include additional interest from the line of credit because we assumed that the line was tapped only on the last day of the year. It would be more realistic to assume that the line is drawn upon throughout the year. Financing feedbacks occur when the additional financing costs of new external capital are included in the analysis. 42
Slide 43 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario AFN = $142.4. This AFN amount  AFN equation amount. The difference results because the profit margin doesn’t remain constant. 37 Additional Financing Needed 38 Forecasted Financial Statements, Target Ratios 39 Forecasted Financial Statements, Target Ratios Performance Measures 40 Compensation and Forecasting Forecasting models can be used to set targets for compensation plans. The key is to rewards employees for creating shareholder intrinsic shareholder value. The emphasis should be on the long run rather than short-run performance. Financing Feedbacks Forecast does not include additional interest from the line of credit because we assumed that the line was tapped only on the last day of the year. It would be more realistic to assume that the line is drawn upon throughout the year. Financing feedbacks occur when the additional financing costs of new external capital are included in the analysis. 42 Financing Feedbacks-Circularity When financing costs are included, NI falls, reducing addition to RE. RE on balance sheet fall. Balance sheet no longer balances. More financing is needed. Process repeats. 43
Slide 44 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario AFN = $142.4. This AFN amount  AFN equation amount. The difference results because the profit margin doesn’t remain constant. 37 Additional Financing Needed 38 Forecasted Financial Statements, Target Ratios 39 Forecasted Financial Statements, Target Ratios Performance Measures 40 Compensation and Forecasting Forecasting models can be used to set targets for compensation plans. The key is to rewards employees for creating shareholder intrinsic shareholder value. The emphasis should be on the long run rather than short-run performance. Financing Feedbacks Forecast does not include additional interest from the line of credit because we assumed that the line was tapped only on the last day of the year. It would be more realistic to assume that the line is drawn upon throughout the year. Financing feedbacks occur when the additional financing costs of new external capital are included in the analysis. 42 Financing Feedbacks-Circularity When financing costs are included, NI falls, reducing addition to RE. RE on balance sheet fall. Balance sheet no longer balances. More financing is needed. Process repeats. 43 Financing Feedbacks-Solutions Repeat process, iterate until balance sheet balances. Manually Using Excel’ Iteration feature. Use Excel Goal Seek to find right amount of AFN. Use simple formula to adjust the AFN so that the adjusted amount of financing incorporates financing feedback; see Tab 2 in Ch12 Mini Case.xls. 44
Slide 45 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario AFN = $142.4. This AFN amount  AFN equation amount. The difference results because the profit margin doesn’t remain constant. 37 Additional Financing Needed 38 Forecasted Financial Statements, Target Ratios 39 Forecasted Financial Statements, Target Ratios Performance Measures 40 Compensation and Forecasting Forecasting models can be used to set targets for compensation plans. The key is to rewards employees for creating shareholder intrinsic shareholder value. The emphasis should be on the long run rather than short-run performance. Financing Feedbacks Forecast does not include additional interest from the line of credit because we assumed that the line was tapped only on the last day of the year. It would be more realistic to assume that the line is drawn upon throughout the year. Financing feedbacks occur when the additional financing costs of new external capital are included in the analysis. 42 Financing Feedbacks-Circularity When financing costs are included, NI falls, reducing addition to RE. RE on balance sheet fall. Balance sheet no longer balances. More financing is needed. Process repeats. 43 Financing Feedbacks-Solutions Repeat process, iterate until balance sheet balances. Manually Using Excel’ Iteration feature. Use Excel Goal Seek to find right amount of AFN. Use simple formula to adjust the AFN so that the adjusted amount of financing incorporates financing feedback; see Tab 2 in Ch12 Mini Case.xls. 44 Multi-Year Forecasts: Buildup in Line of Credit If annual projections show continuing increase in the LOC’s balance, the board of directors would have to step in and make decisions regarding the capital structure or dividend policy: Issue LT Debt Issue Equity Cut dividends 45
Slide 46 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario AFN = $142.4. This AFN amount  AFN equation amount. The difference results because the profit margin doesn’t remain constant. 37 Additional Financing Needed 38 Forecasted Financial Statements, Target Ratios 39 Forecasted Financial Statements, Target Ratios Performance Measures 40 Compensation and Forecasting Forecasting models can be used to set targets for compensation plans. The key is to rewards employees for creating shareholder intrinsic shareholder value. The emphasis should be on the long run rather than short-run performance. Financing Feedbacks Forecast does not include additional interest from the line of credit because we assumed that the line was tapped only on the last day of the year. It would be more realistic to assume that the line is drawn upon throughout the year. Financing feedbacks occur when the additional financing costs of new external capital are included in the analysis. 42 Financing Feedbacks-Circularity When financing costs are included, NI falls, reducing addition to RE. RE on balance sheet fall. Balance sheet no longer balances. More financing is needed. Process repeats. 43 Financing Feedbacks-Solutions Repeat process, iterate until balance sheet balances. Manually Using Excel’ Iteration feature. Use Excel Goal Seek to find right amount of AFN. Use simple formula to adjust the AFN so that the adjusted amount of financing incorporates financing feedback; see Tab 2 in Ch12 Mini Case.xls. 44 Multi-Year Forecasts: Buildup in Line of Credit If annual projections show continuing increase in the LOC’s balance, the board of directors would have to step in and make decisions regarding the capital structure or dividend policy: Issue LT Debt Issue Equity Cut dividends 45 Multi-Year Forecasts: Special Dividends The board of directors might decide to do something else with surplus instead of pay special dividends. Buy back shares of stock. Purchase short-term securities. Pay down debt. Make an acquisition. 46
Slide 47 - 1 CHAPTER 12 Financial Planning and Forecasting Financial Statements 2 Topics in Chapter Financial planning Additional funds needed (AFN) equation Forecasted financial statements Sales forecasts Operating input data Financial policy issues Changing ratios 4 Elements of Strategic Plans Mission statement Corporate scope Statement of corporate objectives Corporate strategies Operating plan Financial plan 5 Financial Planning Process Forecast financial statements under alternative operating plans. Determine amount of capital needed to support the plan. Forecast the funds that will be generated internally and identify sources from which required external capital can be raised. 6 Financial Planning Process (Continued) Establish a performance-based management compensation system that rewards employees for creating shareholder wealth. Management must monitor operations after implementing the plan to spot any deviations and then take corrective actions. Pro Forma Financial Statements Three important uses: Forecast the amount of external financing that will be required Evaluate the impact that changes in the operating plan have on the value of the firm Set appropriate targets for compensation plans Steps in Financial Forecasting Forecast sales Project the assets needed to support sales Project internally generated funds Project outside funds needed Decide how to raise funds See effects of plan on ratios and stock price AFN - Problem 1 AP&P Co. In 2011, sales for American Pulp and Paper were $60 million. In 2012, management believes that sales will increase by 20%, with a continued profit margin expected to be 5% and dividend payout ratio of 40%. No excess capacity exists. Given the following balance sheet (in millions), what is the additional funding needed for 2012. AFN - Problem 1 AP&P Co. Cash $ 3.0 A/R 3.0 Inventory 5.0 C/Assets $ 11.0 Fixed Assets 3.0 Total Assets $ 14.0 AFN - Problem 1 AP&P Co. A/P $ 2.0 Notes Payable 1.5 C/Liabs $ 3.5 L/T Debt 3.0 Common Equity 7.5 Total Liabs & Cmn Equity$ 14.0 AFN - Problem 1 AP&P Co. Sales $ 60.0 X Profit Margin x .05 = Profit (NI) $ =3.0 - Div Payout (40%) - 1.2 = Addts to RE =1.8 Prob #2 2011 Balance Sheet Prob #2 2011 Income Statement Key Ratios Key Ratios (Continued) AFN (Additional Funds Needed): Key Assumptions Operating at full capacity in 2011. Each type of asset grows proportionally with sales. Payables and accruals grow proportionally with sales. 2011 profit margin (2.52%) and payout (30%) will be maintained. Sales are expected to increase by $500 million. (%S = 25%) Balance Sheet, Hatfield, 12/31/10 18 19 Income Statement, Hatfield, 2010 Comparison of Hatfield to Industry Using DuPont Equation ROE = NI/S × S/TA × TA/E NI/S = $24/$2,000 = 1.2% S/TA = $2,000/$1,200 = 1.67 TA/E = $1,200/$500 = 2.4 ROEHatfield = 1.2% × 1.67 × 2.4 = 4.8%. ROEIndustry = 2.74% × 2.0 × 2.13 = 11.6%. 20 Comparison (Continued) Profitability ratios lower because of higher interest expense. Lower asset management ratios due to high levels of receivables and inventory. Higher leverage than industry. 21 AFN (Additional Funds Needed) Equation: Key Assumptions Operating at full capacity in 2010. Sales are expected to increase by 15% ($300 million). Asset-to-sales ratios remain the same. Spontaneous-liabilities-to-sales ratio remains the same. 2010 profit margin ($24/$2,000 = 1.2%) and payout ratio (35%) will be maintained. 22 23 Definitions of Variables in AFN A0*/S0: Assets required to support sales: called capital intensity ratio. S: Increase in sales. L0*/S0: Spontaneous liabilities ratio. M: Profit margin (Net income/Sales) POR: Payout ratio (Dividends/Net income) Hatfield’s AFN Using AFN Equation AFN = (A0*/S0)∆S −(L0*/S0)∆S −M(S1)(1−POR) AFN = ($1,200/$2,000)($300) − ($100/$2,000)($300) − 0.012($2,300)(1 - 0.375) AFN = $180 − $15 − $17.25 AFN = $147.75 million. 25 Key Factors in AFN Equation Sales growth (g): The higher g is, the larger AFN will be—other things held constant. Capital intensity ratio (A0*/S0): The higher the capital intensity ratio, the larger AFN will be—other things held constant. Spontaneous-liabilities-to-sales ratio (L0*/S0): The higher the firm’s spontaneous liabilities, the smaller AFN will be—other things held constant. 26 AFN Key Factors (Continued) Profit margin (Net income/Sales): The higher the profit margin, the smaller AFN will be—other things held constant. Payout ratio (DPS/EPS): The lower the payout ratio, the smaller AFN will be—other things held constant. Possible Ratio Relationships: Constant A*/S Ratios Economies of Scale in A*/S Ratios Nonlinear A*/S Ratios Possible Ratio Relationships: Lumpy Increments Net plant Sales 0 Excess Capacity (Temporary) Capacity Self-Supporting Growth Rate Self-Supporting growth rate is the maximum growth rate the firm could achieve if it had no access to external capital. 31 Self-supporting g = ______________________________ M(1 − POR)S0 A0* − L0* − M(1 − POR)S0 g = ______________________________________________ (0.012)(1−0.35)($2,000) $1,200 − $100 − (.012)(1−0.35)($2,000) g = ____________ = 1.44% $15.60 $1,084 Self-Supporting Growth Rate If Hatfield’s sales grow less than 1.44%, the firm will not need any external capital. The firm’s self-supporting growth rate is influenced by the firm’s capital intensity ratio. The more assets the firm requires to achieve a certain sales level, the lower its sustainable growth rate will be. 32 Forecasted Financial Statements: Initial Assumptions for “Steady” Scenario Operating ratios remain unchanged. No additional notes payable, LT bonds, or common stock will be issued. The interest rate on all debt is 10%. If additional financing is needed, then it will be raised through a line of credit. The line of credit will be tapped on the last day of the year, so there will be no additional interest expenses due to the line of credit. Interest expenses for notes payable and LT bonds are based on the average balances during the year. If surplus funds are available, the surplus will be paid out as a special dividend payment. Regular dividends will grow by 15%. Sales will grow by 15%. 33 Inputs for Steady Scenario and Target Scenario 34 Forecasted Financial Statements: Balance Sheets for Steady Scenario 35 36 Forecasted Financial Statements: Income Statement for Steady Scenario AFN = $142.4. This AFN amount  AFN equation amount. The difference results because the profit margin doesn’t remain constant. 37 Additional Financing Needed 38 Forecasted Financial Statements, Target Ratios 39 Forecasted Financial Statements, Target Ratios Performance Measures 40 Compensation and Forecasting Forecasting models can be used to set targets for compensation plans. The key is to rewards employees for creating shareholder intrinsic shareholder value. The emphasis should be on the long run rather than short-run performance. Financing Feedbacks Forecast does not include additional interest from the line of credit because we assumed that the line was tapped only on the last day of the year. It would be more realistic to assume that the line is drawn upon throughout the year. Financing feedbacks occur when the additional financing costs of new external capital are included in the analysis. 42 Financing Feedbacks-Circularity When financing costs are included, NI falls, reducing addition to RE. RE on balance sheet fall. Balance sheet no longer balances. More financing is needed. Process repeats. 43 Financing Feedbacks-Solutions Repeat process, iterate until balance sheet balances. Manually Using Excel’ Iteration feature. Use Excel Goal Seek to find right amount of AFN. Use simple formula to adjust the AFN so that the adjusted amount of financing incorporates financing feedback; see Tab 2 in Ch12 Mini Case.xls. 44 Multi-Year Forecasts: Buildup in Line of Credit If annual projections show continuing increase in the LOC’s balance, the board of directors would have to step in and make decisions regarding the capital structure or dividend policy: Issue LT Debt Issue Equity Cut dividends 45 Multi-Year Forecasts: Special Dividends The board of directors might decide to do something else with surplus instead of pay special dividends. Buy back shares of stock. Purchase short-term securities. Pay down debt. Make an acquisition. 46 Modifying the Forecasting Model Can maintain target capital structure each year by modifying model to issue/retire LT debt or issue/repurchase shares of stock.