T2.1 Chapter Outline
Chapter 2
Financial Statements, Taxes, and Cash Flow
Chapter Organization
 2.1 The Balance Sheet
 2.2 The Income Statement
 2.3 Cash Flow
 2.4 Taxes
 2.5 Capital Cost Allowance
 2.6 Summary and Conclusions
CLICK MOUSE OR HIT
SPACEBAR TO ADVANCE
copyright © 2002 McGraw-Hill Ryerson,Ltd.
T2.2 The Balance Sheet (Figure 2.1)
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 2
T2.2 The Balance Sheet
 Components



Assets (Current & Long-Term)
Liabilities (Current & Long-Term)
Owners Equity
 Key concepts




Liquidity
Net Working Capital
• Current Assets minus Current Liabilities
Debt vs. Equity
Market vs. Book Value
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 3
Debt v.s. Equity
 Generally, when a firm borrows it gives the bondholder first
claim on the firm’s cash flow and assets....equity holders
receive the residual value or whatever is left after the creditors
are paid.
 Thus, shareholders equity is the residual difference between
assets and liabilities.
 The use of debt financing is called financial leverage - debt
financing can magnify returns (gains and losses) to
shareholders or equity holders


increases the potential return
also increases the risk factor
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 4
Market Value vs Book Notes
 Balance sheet values are book values
 GAAP requires assets to be shown at historical cost
 current asset book values can be very close to market value
 fixed assets can and often have major differences between
historical cost and market value

GAAP Accounting principles of objectivity and conservatism are the
drivers behind historical cost.
• No argument about historical cost and because book is usually
less than mkt. - they are also conservative( if mkt values fall
along way below book - assets will be written down - good
examples of this are the recent writedowns of assets by the
likes of Nortel Cisco and many other high tech. firms
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 5
T2.3 Income Statement
 Components





Revenues
Expenses
• Cash and non-cash
• Operating and non-operating
Net Income
Earnings per share
Dividends
 3 important concepts for Finance

GAAP & Accrual Accounting & Matching

Non-cash items

Time and Costs
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 6
Cash Flow
 Key concept in the study of Corporate Finance
 liquidity is about turning assets into cash
 investment analysis and capital budgeting is about discounted
cash flows
 valuation of securities is about future discounted cash flow at some
rate of discount e.g bonds - future interest payments and principle
repayments discounted back at a certain rate
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 7
T2.4 Cash Flow
 Cash flows are essential to valuation

In Finance, one of the main concern is the timing of cash
flows. (another being the discount rate)

Since the income statement includes non-cash items, we will
have to adjust it to get information on cash flows

Balance sheet activity plays an important role in the
determination of the cash balance (e.g.)
Collections on accounts receivable
Borrowing on accounts payable
 Work with reported financial statements to determine historical
cash flow.
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 8
Cash Flow
 Cash flow from an historical perspective - calculated from
financial statements - our focus in this chapter

how to calculate
 projected cash flow - look at in later chapters as we move into
the question of valuation of investments and securities
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 9
T2.4 GAAP versus Cash Flow Time Line
Revenue
recognized
and
matched
expenses
Sale of goods
on credit
Time
Pay
for
raw goods
Payroll
checks
issued
Pay
utilities
Collect
accounts
receivable
Cash flow
Cash flow
Cash flow
Cash flow
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 10
T2.5 Cash Flow Example
Balance Sheet
Beg
End
Beg
End
$100
$150
A/P
$100
$150
A/R
200
250
N/P
200
200
Inv
300
300
C/L
300
350
C/A
$600
$700
LTD
$400
$420
NFA
400
500
C/S
50
60
R/E
250
370
$300
$430
$1000
$1200
Cash
Total
$1000
$1200
Total
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 11
T2.5 Cash Flow Example (continued)
Income Statement
Sales
$2000
Costs
1400
Depreciation
100
EBIT
500
Interest
100
Taxable Income
400
Taxes
200
Net Income
Dividends
Addition to R/E
$200
$_____
_____
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 12
T2.5 Cash Flow Example (continued)
Income Statement
Sales
$2000
Costs
1400
Depreciation
100
EBIT
500
Interest
100
Taxable Income
400
Taxes
200
Net Income
Dividends
Addition to R/E
$200
80
$120
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 13
T2.5 Cash Flow Example (concluded)
A.
Cash flow from assets
1.
Operating cash flow
=
=
=
EBIT + _____________ – Taxes
$500 + 100 – 200
$_____
2.
Change in NWC
=
=
=
___________ – ___________
$350 – $_____
$_____
3.
Net capital spending
=
=
=
$_____ + Dep – _____
$500 + 100 – 400
$_____
4.
Cash flow from assets
=
=
=
OCF – chg. NWC – Cap. sp.
$400 – 50 – 200
$150
B.
Cash flow to creditors and stockholders
1.
Cash flow to creditors
=
=
=
Int. paid – _________________
$100 – 20
$80
2.
Cash flow to stockholders
=
=
=
Div. paid – ________________
$80 – 10
$70
Check: $___ from assets = $___ to Bondholders + $___ to Stockholders
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 14
T2.5 Cash Flow Example (concluded)
A.
Cash flow from assets
1.
Operating cash flow
=
=
=
EBIT + Depreciation – Taxes
$500 + 100 – 200
$400
2.
Change in NWC
=
=
=
Ending NWC – Beginning NWC
$350 – 300
$50
3.
Net capital spending
=
=
=
Ending NFA + Dep – Beginning NFA
$500 + 100 – 400
$200
4.
Cash flow from assets
= OCF – chg. NWC – Cap. sp.
= $400 – 50 – 200
= $150
B.
Cash flow to creditors and stockholders
1.
Cash flow to creditors
=
=
=
Int. paid – Net new Borrowing
$100 – 20
$80
2.
Cash flow to stockholders
=
=
=
Div. paid – Net new Equity
$80 – 10
$70
Check: $150 from assets = $80 to bondholders + $70 to stockholders
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 15
T2.6 Cash Flow Summary

I. The cash flow identity
Cash flow from assets = Cash flow to creditors (bondholders)
+ Cash flow to stockholders (owners)
This is based upon the balance sheet identity: Assets = Liabilities + Equity
The equivalent cash flow statement is:
cash flow to
creditors
Cash flow from assets
=
+
cash flow to
stockholders
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 16
T2.6 Cash Flow Summary (cont’d)

II. Cash flow from assets
Cash flow from assets = Operating cash flow
– Net capital spending
– Additions to net working capital (NWC)
where
Operating cash flow = Earnings before interest and taxes (EBIT)
+ Depreciation – Taxes
Net capital spending
= Ending net fixed assets –
Beginning net fixed assets
+ Depreciation
Change in NWC
= Ending NWC – Beginning NWC

III.Cash flow to creditors
Cash flow to creditors = Interest paid – Net new borrowing

IV. Cash flow to stockholders
Cash flow to stockholders = Dividends paid – Net new equity raised
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 17
Taxes - key concepts
 Earnings and cash flow are on an after tax basis - taxes
represent real costs and cash requirements for firms
 Taxes can be a major factor in investment decisions including
mergers and acquisitions.

Tax ‘pools’ of the acquired company can be used in the new entity
to shelter income - the value of these pools to the acquiring
company needs to be established
 Financial management considerations - corporate taxation is a
complex and specialized field.....good communication between
tax experts and other financial staff is important as the after tax
impact of business decisions needs to be established.
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 18
T2.7 Taxes
Key issues:






What is an average tax rate?
What is a marginal tax rate?
Why do we pay attention to marginal tax rates?
What are corporate tax rates?
What are individual tax rates?
How does the difference between corporate and
individual tax rates affect corporate finance?
 How do tax rates relate to the goal of corporate finance?
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 19
T2.7 Individual Tax Rates
FEDERAL
Taxable Income
$
1
Tax
$
Rate on Excess
--
17%
32,000
5,440
24
64,000
13,120
29
Provincial
generally applied as a % of the Basic Federal
Tax
Alberta - 44%
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 20
T2.7 Marginal versus Average Tax Rates
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 21
T2.7 Individual Tax Rates
SELECTED PROVINCIAL
(Table 2.5)
Resident of
Percentage of Basic
Federal Tax
Alberta
44%
Newfoundland
62
Prince Edward Island
57.5
Saskatchewan
48
Northwest Territories
45
Yukon Territory
50
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 22
Taxes on Investment Income
 taxes on dividends and capital gains
 dividends
 two clear goals • avoidance of double taxation with corporations paying
dividends from after tax income and full taxation in the hands
of shareholders -> dividend tax credit
• this tax shelter applies to dividends paid by Canadian
Corporations thus encouraging Canadian investors to invest in
Canadian firms
 Capital Gains
 rates are coming down with 50% of the gain now being taxed down from 75%
 tax deferral from only realized gains being taxed results in lower
‘effective tax’
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 23
T2.8 ILLUSTRATION OF DIVIDEND TAX CREDIT FOR ALBERTA RESIDENTS
Marginal Tax Rate
17%
Dividends
Gross up at 25%
Grossed up dividends
Federal Tax on dividends
24%
29%
$1,000
$1,000
$1,000
250
250
250
1250
1250
1250
212.50
300.00
362.50
Less Dividend Tax Credit
(13.333% x $1,250)
(166.67)
(166.67)
(166.67)
Federal Tax Payable
45.83
133.33
195.83
Provincial Tax at 44% of Federal Tax
20.17
58.67
86.17
Total Tax
66.00
192.00
282.00
Effective Combined Tax Rates
6.6%
19.2%
28.2%
NOTE: Marginal tax rates apply to incomes of less than 32,000 (17%), more than 32,000
but less than 64000 (25%), and more than 64,000 (29%)
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 24
T2.9 Corporate Tax Rates
FEDERAL
ONTARIO
COMBINED
Basic Corporations
27%
14.82%
42.12%
Manufacturing and
Processing
21
12.82
34.12
All Small Corporations
12
(Taxable Income
below $200 thousand)
7.32
19.72
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 25
Taxable Income
 taxable income is different from net income
 net income needs to conform to GAAP
 taxable income is calculated according to tax rules established by
the various taxing authorities
 e.g. book depreciation vs capital cost allowance
• book depreciation attempting to match revenues earned from
the use of a tangible depreciable asset with the costs
associated with the asset
• capital cost allowance - allowable deductions associated with
various types of assets - patchwork of tax rules that often have
stemmed from government budget and economic
development objectives.
 Income is taxed differently across various industries with the ‘rules’
continually changing
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 26
Capital Cost Allowance
 Key concepts and terms:
 Classes of assets
 Asset purchases and sales
• net acquisitions are used if multiple purchases
• one half year rule applies to net acquisitions
• sale - the balance in the pool is reduced by the lesser of sale
price or original cost
 Termination of asset pool
• terminal loss occurs when there is remaining UCC after the
last asset disposal - this amount is fully tax deductible
• recaptured CCA occurs with a negative UCC after the last
asset disposal - this amount is fully taxable
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 27
T 2.10 Capital Cost Allowance - Depreciation for tax purposes
Class
Rate
Assets
1
4%
Buildings acquired after 1987
8
20%
Furniture, photocopiers
10
30%
Vans, trucks, tractors and computer equipment
13
Straight-line
Leasehold improvements
16
40%
Taxicabs and rental cars
22
50%
Pollution control equipment
43
30%
Manufacturing equipment
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 28
T2.11
CCA Example
Depreciation on $22,000 Photocopier (CCA Class 8)
Year
UCC t
CCA
UCC t+1
1
11,000
2,200
$8,800
2
19,800
3,960
15,840
3
15,840
3,168
12,672
4
12,672
2,534
10,138
5
10,138
2,028
8,110
6
8,110
1,622
6,488
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 29
T2.12 Hermetic, Inc. Balance Sheet
as of December 31
($ in thousands)
Assets
1998
1999
Current assets
Cash
$
45
$
50
Accounts receivable
260
310
Inventory
320
385
Total
$ 625
$ 745
985
1100
$1610
$1845
Fixed assets
Net plant and equipment
Total assets
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 30
T2.12 Hermetic, Inc. Balance Sheet (concluded)
Liabilities and equity
1998
1999
$ 210
110
$ 320
$ 260
175
$ 435
205
225
Stockholders’ equity
Common stock and
paid-in surplus
Retained earnings
Total
290
795
$1085
290
895
$1185
Total liabilities and equity
$1610
$1845
Current liabilities
Accounts payable
Notes payable
Total
Long-term debt
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 31
T2.13 Hermetic, Inc. Income Statement
($ in thousands)
Net sales
Cost of goods sold
Depreciation
Earnings before interest
and taxes
Interest
Taxable income
Taxes
Net income
Dividends
Addition to retained earnings
copyright © 2002 McGraw-Hill Ryerson, Ltd
$710.00
480.00
30.00
$200.00
20.00
180.00
53.45
$126.55
26.55
$100.00
Slide 32
T2.14 Hermetic, Inc. Cash Flow from Assets
Cash flow from assets:
 Operating cash flow:
EBIT
+ Depreciation
– Taxes


Change in net working capital:
Ending net working capital
– Beginning net working capital
Net capital spending:
Ending net fixed assets
– Beginning net fixed assets
+ Depreciation
Cash flow from assets:
copyright © 2002 McGraw-Hill Ryerson, Ltd
$
200.00
+ 30.00
– 53.45
$ 176.55
$
310.00
– 305.00
$
5.00
$ 1,100.00
– 985.00
+ 30.00
$ 145.00
$
26.55
Slide 33
T2.14 Hermetic, Inc. Cash Flow from Assets (concluded)
Total cash flow to creditors and stockholders:

Cash flow to creditors:
Interest paid
$
– Net new borrowing

20.00
– 20.00
$
0.00
$
26.55
Cash flow to stockholders:
Dividends paid
– Net new equity raised
Cash flow to creditors and stockholders
copyright © 2002 McGraw-Hill Ryerson, Ltd
0.00
$
26.55
$
26.55
Slide 34
T2.15 Chapter 2 Quick Quiz
The taxable income of Harrold Schwarz, an Ontario resident, is $63,000.
Calculate Schwarz’s (a) dollar tax liability, (b) average tax rate, and (c)
marginal tax rate.
(a) Dollar tax liability =
[Federal]
[Ontario]
.17(_______) + .24(_______) + .29(_______)
+ .0637(________) + .0962(________) +.1116(________)
(b) Average tax rate = ________/__________ = ___
(c) Marginal tax rate = ___
Why should financial decision-makers be concerned about the firm’s marginal
rate? Its average rate?
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 35
T2.15 Chapter 2 Quick Quiz
The taxable income of Harrold Schwarz, an Ontario resident, is $63,000.
Calculate Schwarz’s (a) dollar tax liability, (b) average tax rate, and (c)
marginal tax rate.
(a) Dollar tax liability =
[Federal]
[Ontario]
.17(32,000) + .24(31,000) + .29(0)
+ .0637(30,004) + .0962(29,996) +.1116(3,000)=18,012
(b) Average tax rate = 18,012/63,000 = 28.6%
(c) Marginal tax rate = 35.16%
Why should financial decision-makers be concerned about the firm’s marginal
rate? Its average rate?
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 36
T2.16 Solution to Problem 2.12
 The December 31, 1999 balance sheet Pearl Jelly, Inc. showed
long-term debt of $2 million, and the December 31, 2000 balance
sheet showed long-term debt of $2.9 million. The 2000 income
statement showed interest expense of $700,000. What was cash
flow to creditors during 1999?
Cash flow to creditors = Interest paid – Net new borrowing

Interest paid = $700,000

Net new borrowing
Cash flow to creditors
= $_______ – 2 million = $_______
= $700,000 – (_______)
= _______
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 37
T2.16 Solution to Problem 2.12
 The December 31, 1999 balance sheet Pearl Jelly, Inc. showed
long-term debt of $2 million, and the December 31, 2000 balance
sheet showed long-term debt of $2.9 million. The 2000 income
statement showed interest expense of $700,000. What was cash
flow to creditors during 1999?
Cash flow to creditors = Interest paid – Net new borrowing

Interest paid = $700,000

Net new borrowing
Cash flow to creditors
= $2.9 million – 2 million = $900K
= $700,000 – 900,000
= –$200,000
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 38
T2.17 Solution to Problem 2.13
 The December 31, 1999 balance sheet Pearl Jelly, Inc. showed $500,000 in
the common stock account, and $6.6 million in the additional paid-in surplus
account. The December 31, 1999 balance sheet showed $550,000 and $7.0
million in the same two accounts. If the company paid out $300,000 in cash
dividends during 2000, what was the cash flow to stockholders for the year?
Cash flow to stockholders = Dividends paid – Net new equity
 Dividends paid = ________
 Net new equity = (________+________) – ________ + ________)
Cash flow to stockholders
 = ________– ________
 = ________
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 39
T2.17 Solution to Problem 2.13
 The December 31, 1999 balance sheet Pearl Jelly, Inc. showed $500,000 in
the common stock account, and $6.6 million in the additional paid-in surplus
account. The December 31, 1999 balance sheet showed $550,000 and $7.0
million in the same two accounts. If the company paid out $300,000 in cash
dividends during 2000, what was the cash flow to stockholders for the year?
Cash flow to stockholders = Dividends paid – Net new equity
 Dividends paid = $300,000
 Net new equity = ($550,000 + 7m) – ($500,000 + 6.6m) = $450,000
Cash flow to stockholders
 = $300,000 – 450,000
 = –$150,000
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 40
T2.18 Solution to Problem 2.14
 Given the information for Pearl Jelly, Inc. in problems 12 and 13, suppose you also
know that the firm’s net capital spending during 2000 was $500,000, and that the
firm reduced its net working capital investment by $135,000. What was the firm’s
2000 operating cash flow, or OCF?
Cash flow from assets (CFA) =
Cash flow to creditors + Cash flow to stockholders
Cash flow to creditors = – $200,000
Cash flow to stockholders = –$150,000
So, Cash flow from assets = –$200K + (–)150,000K = –$350K.
And,
CFA = OCF - chg. in NWC – capital spending
Solving for OCF:
 OCF = CFA + chg. in NWC + capital spending
 OCF = _______ + _______+ _______
 OCF = $ _______
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 41
T2.18 Solution to Problem 2.14
 Given the information for Pearl Jelly, Inc. in problems 12 and 13, suppose you also
know that the firm’s net capital spending during 2000 was $500,000, and that the
firm reduced its net working capital investment by $135,000. What was the firm’s
2000 operating cash flow, or OCF?
Cash flow from assets (CFA) =
Cash flow to creditors + Cash flow to stockholders
Cash flow to creditors = – $200,000
Cash flow to stockholders = –$150,000
So, cash flow from assets = –$200K + (–)150,000K = –$350K.
And,
CFA = OCF – Chg. in NWC – Capital spending
Solving for OCF:
 OCF = CFA + Chg. in NWC + Capital spending
 OCF = –$350K + (– 135,000) + 500,000
 OCF = $15,000
copyright © 2002 McGraw-Hill Ryerson, Ltd
Slide 42