Kuliah
(2)
Bandi, 2007 2
Purpose
Technical GOAL
RENSTRA RENOPS
Optimism
Pesimism MENINGKATKAN NILAI PERUSAHAAN
objectives
(3)
Bandi, 2007 3 BB Pembantu Tahun t Bukti Bk Jurnal Bk Besar Laporan keuangan Neraca, Laba rugi, perubahan modal, arus kas, dll.
NERACA Tahun t+1
31 Des th t 1 Jan th t+1
Proyeksian
Laba Rugi Pendapatan Rp xx Biaya Rp x
(4)
PENDAHULUAN
→
!" # $ % # %
#$ & $ '% &
#& ( %)
# & %
* # %+
)
$ , -
) *
(5)
/
CHAPTER 8
Financial Planning and Forecasting Financial Statements
0 !"
1
1 & 2
2 " 3 0 ,*
2 4 5
*24-! " 1 $
6 7 1
(6)
8
STRATEGIC PLANS
& &
,
-9 1
$ $
9 :&
! ' $
9 ; &
! 1 7 &
(7)
OPERATING PLANS
1&
< '
(8)
=
Financial Planning and
Pro Forma Statements
0 &
!" 1 $
6 6
& 6
(9)
>
THE FINANCIAL PLAN
0 &
) !
) & /
?) /
) /)
8) #
(10)
Steps in Financial Forecasting
1 &
& &
&
,
(11)
2003 Balance Sheet
(Millions of $)
Cash & sec. $ 20 Accts. pay. &
accruals $ 100 Accounts rec. 240 Notes payable 100 Inventories 240 Total CL $ 200 Total CA $ 500 L-T debt 100 Common stk 500 Net fixed
assets
Retained
earnings 200
Total assets $1,000 Total claims $1,000 500
(12)
2003 Income Statement
(Millions of $)
Sales $2,000.00
Less: COGS (60%) 1,200.00
SGA costs 700.00
EBIT $ 100.00
Interest 10.00
EBT $ 90.00
Taxes (40%) 36.00
Net income $ 54.00
Dividends (40%) $21.60
(13)
?
AFN (Additional Funds Needed):
" *
?)
0 & )
@ &
)
, - ? ,A/ BA 5
) C- , - C
)
1 A/
(14)
Definitions of Variables in AFN
*DB:
+
, -)
∆: )
!DB: ,
,4 & B
-77 , -+
(15)
/ Assets Sales 0 1,000 2,000 1,250 2,500
A*/S0 = $1,000/$2,000 = 0.5 = $1,250/$2,500.
∆ ∆∆
∆ Assets =
(A*/S0)∆∆∆∆Sales
= 0.5($500) = $250.
(16)
8
• Aset ditingkatkan sebesar $250 million.
• Berapa AFN, berdasarkan pd persamaan AFN?
AFN = (A*/S0)∆∆∆∆S - (L*/S0)∆∆∆∆S - M(S1)(RR)
= ($1,000/$2,000)($500) - ($100/$2,000)($500)
- 0.0270($2,500)(1 - 0.4) = $184.5 million.
(17)
E 1
6 1 *24)
7 ,
-6 &
*24)
,1
-6 &
*24)
7 *DB:
6 *24)
: &
6 ' *24)
(More…)
(18)
=
Projecting Pro Forma Statements with the Percent of Sales Method
7 &
7 F
6 " 6 "
6 1 3
6 1
6 * 0
6 @
1 F
6 @ ,
-6 " 3 ,
-6
(19)
>
Sources of Financing Needed to Support Asset Requirements
*
6 * 6 :
" 3 0
(20)
Implications of AFN
G *24 $
)
G *24 $
)
6 , -)
6 )
(21)
How to Forecast Interest Expense
)
* & &
, - ) <
6 @
6 @ '
6 7 F '
(22)
Basing Interest Expense
on Debt at End of Year
H F I $
$ G )
9 & & & $ &
$ & &
' & & &
' & &
' & & &)
(23)
?
Basing Interest Expense
on Debt at Beginning of Year
H F I
$
$ 3 & ? )
J & $
& & )
(24)
Basing Interest Expense on Average of
Beginning and Ending Debt
H &&
$
)
$ & & )
(25)
/
A Solution that Balances Accuracy and
Complexity
I )
6 K
6 7 &&
: $
I I
(26)
8
Percent of Sales: Inputs
9;L:B: 8 C 8 C
:L*B: ?/C ?/C
9 B: C C
*&& ) &)B: C C
. )B: C C
4 2*B: /C /C
*1 && )B: /C /C
2003 2004
(27)
Other Inputs
1 & ' /C
L ' $ & , - ) /
. C
0 I C
(28)
=
2004 Forecasted Income Statement
2003 Factor
2004 1st Pass Sales $2,000 g=1.25 $2,500.0 Less: COGS Pct=60% 1,500.0
SGA Pct=35% 875.0
EBIT $125.0
Interest 0.1(Debt03) 20.0
EBT $105.0
Taxes (40%) 42.0
Net. income $63.0
Div. (40%) $25.2
(29)
>
2004 Balance Sheet (Assets)
Forecasted assets are a percent of forecasted sales.
Factor 2004
Cash Pct= 1% $25.0
Accts. rec. Pct=12% 300.0
Pct=12% 300.0
Total CA $625.0
Net FA Pct=25% 625.0
Total assets $1,250.0
2004 Sales = $2,500
(30)
?
2004 Preliminary Balance Sheet (Claims)
*From forecasted income statement.
2003 Factor Without AFN
AP/accruals Pct=5% $125.0
Notes payable 100 100.0
Total CL $225.0
L-T debt 100 100.0
Common stk. 500 500.0
Ret. earnings 200 +37.8* 237.8
Total claims $1,062.8
2004 2004 Sales = $2,500
(31)
?
7 ( 5
A / )
: & $ & $ $ ) 5
A 8 )=
2 & *24 5 A
= )
What are the additional funds needed (AFN)?
NWC must have the assets to make forecasted sales, and so it needs an
equal amount of financing. So, we must secure another $187.2 of financing.
(32)
?
Assumptions about How AFN Will Be Raised
4 ' & & '
)
* I $ '
/ C
(33)
?? How will the AFN be financed?
Additional notes payable =
0.5 ($187.2) = $93.6. Additional L-T debt =
(34)
? 2004 Balance Sheet (Claims)
w/o AFN AFN With AFN AP/accruals $ 125.0 $ 125.0 Notes payable 100.0 +93.6 193.6
Total CL $ 225.0 $ 318.6 L-T debt 100.0 +93.6 193.6 Common stk. 500.0 500.0 Ret. earnings 237.8 237.8 Total claims $1,071.0 $1,250.0
(35)
?/ Equation method assumes a
constant profit margin.
Pro forma method is more flexible. More important, it allows different items to grow at different rates.
Equation AFN = $184.5 vs.
Pro Forma AFN = $187.2. Why are they different?
(36)
?8 Forecasted Ratios
2003 2004(E) Industry
Profit Margin
2.70%
2.52%
4.00%
ROE
7.71%
8.54%
15.60%
DSO (days)
43.80
43.80
32.00
Inv. turnover
8.33x
8.33x
11.00x
FA turnover
4.00x
4.00x
5.00x
Debt ratio
30.00% 40.98%
36.00%
TIE
10.00x
6.25x
9.40x
(37)
?
What are the forecasted
free cash flow and ROIC?
?
,K-4 H9 A A/
,9* F *1 &&
-0 & A> A /
,4 ) H9 M
2*-4;1*0 ,K .0I, F0-- A8 A /
! . ) ) & A /
2 & $ ' FA /
(38)
?=
Proposed Improvements
3:; , - ?)= ? )
*&& ) &)B: ) C =) C
. =)??I ) I
. B: ) C >) >C
:L*B: ?/) C ??) C
(39)
?>
Impact of Improvements
(see
Ch 8 Mini Case.xls
for details)
*24 A = ) A /)
2 & $ ' FA / ) A??)/
7;.9 ,4;1*0B9 - 8) C )=C
7;K ) C )?C
(40)
Suppose in 2003 fixed assets had been operated at only 75% of capacity.
With the existing fixed assets, sales could be $2,667. Since sales are
forecasted at only $2,500, no new fixed assets are needed.
Capacity sales = Actual sales % of capacity
= = $2,667.$2,000 0.75
(41)
How would the excess capacity
situation affect the 2004 AFN?
0 & &
$ I ' A /)
: & ' $ I '
*24 ' $ A /
(42)
Assets
Sales 0
1,100 1,000
2,000 2,500
Declining A/S Ratio
$1,000/$2,000 = 0.5; $1,100/$2,500 = 0.44. Declining ratio shows economies of scale. Going from S = $0 to S = $2,000 requires $1,000 of assets. Next $500 of sales requires only $100 of assets.
Base Stock
}
(43)
?
Assets
Sales
1,000 2,000
500
A/S changes if assets are lumpy. Generally will have excess capacity, but eventually a small ∆∆∆∆S leads to a
large ∆∆∆∆A.
500 1,000 1,500
(44)
Summary: How different factors affect the AFN forecast
.
KI& & & ' *24)
K& $ & F
F & )
! &
*24 ( & I&
(1)
?>
Impact of Improvements
(see
Ch 8 Mini Case.xls
for details)
*24
A = )
A /)
2
&
$ '
FA / )
A??)/
7;.9 ,4;1*0B9
- 8) C
)=C
7;K
) C
)?C
(2)
Suppose in 2003 fixed assets had been
operated at only 75% of capacity.
With the existing fixed assets, sales
could be $2,667. Since sales are
forecasted at only $2,500, no new
fixed assets are needed.
Capacity sales =
Actual sales
% of capacity
= = $2,667.
$2,000
0.75
(3)
How would the excess capacity
situation affect the 2004 AFN?
0
&
&
$ I
'
A
/)
: &
' $ I
'
*24 '
$
A
/
(4)
Assets
Sales 0
1,100 1,000
2,000 2,500
Declining A/S Ratio
$1,000/$2,000 = 0.5; $1,100/$2,500 = 0.44. Declining ratio shows economies of scale. Going from S = $0 to S = $2,000 requires $1,000 of assets. Next $500 of sales requires only $100 of assets.
Base Stock
}
(5)
?
Assets
Sales
1,000 2,000
500
A/S changes if assets are lumpy. Generally will have
excess capacity, but eventually a small ∆∆∆∆S leads to a
large ∆∆∆∆A.
500 1,000 1,500
(6)