CHAPTER FIVE Operating and Financial Leverage McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 Foundations of Financial Management th CANADIAN PPT 5-1 EDI TI ON Figure 5-1 Break-even chart: Leveraged firm Total Revenue Revenues and costs ($ thousands) 200 Profit 160 120 100 80 60 40 BE Variable costs Loss 20 Block Hirt Short Total costs Fixed costs 40 50 60 80 100 120 Units produced and sold (thousands) Fixed costs ($60,000) Price ($2) Variable costs per unit ($0.80) McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 Foundations of Financial Management th CANADIAN PPT 5-2 EDI TI ON Table 5-2 Volume-cost-profit analysis: Leveraged firm Units Sold Total Variable Costs 0 0 20,000 $16,000 40,000 32,000 50,000 40,000 60,000 48,000 80,000 64,000 100,000 80,000 Fixed Costs $ 60,000 60,000 60,000 60,000 60,000 60,000 60,000 Total Costs $ 60,000 76,000 92,000 100,000 108,000 124,000 140,000 Total Revenue 0 $ 40,000 80,000 100,000 120,000 160,000 200,000 Operating Income (loss) $ (60,000) (36,000) (12,000) 0 12,000 36,000 60,000 Block Hirt Short McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 Foundations of Financial Management th CANADIAN PPT 5-3 EDI TI ON Figure 5-2 Break-even chart: Conservative firm Total Revenue Revenues and costs ($ thousands) 200 Profit Total costs 160 120 80 40 BE 20 Loss Block Hirt Short Variable costs 40 60 80 100 120 Fixed costs Units produced and sold (thousands) Fixed costs ($12,000) Price ($2) Variable costs per unit ($1.60) McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 Foundations of Financial Management th CANADIAN PPT 5-4 EDI TI ON Table 5-3 Volume-cost-profit analysis: Conservative firm Units Sold 0 20,000 30,000 40,000 60,000 80,000 100,000 Total Variable Costs 0 $ 32,000 48,000 64,000 96,000 128,000 160,000 Fixed Costs Total Costs $ 12,000 $12,000 12,000 12,000 12,000 12,000 12,000 12,000 44,000 60,000 76,000 108,000 140,000 172,000 Operating Total Income Revenue (loss) 0 $ 40,000 60,000 80,000 120,000 160,000 200,000 $ (12,000) (4,000) 0 4,000 12,000 20,000 28,000 . . Block Hirt Short McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 Foundations of Financial Management th CANADIAN PPT 5-5 EDI TI ON Table 5-4 Operating income or loss Leveraged Firm (Table 5-2) Units 0 20,000 40,000 60,000 80,000 100,000 . . . . . . . . . . . . . . . . . . $(60,000) (36,000) (12,000) 12,000 36,000 60,000 Conservative Firm (Table 5-3) $(12,000) (4,000) 4,000 12,000 20,000 28,000 Block Hirt Short McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 Foundations of Financial Management th CANADIAN PPT 5-6 EDI TI ON Figure 5-3 Nonlinear break-even analysis Revenue weakness Revenues and costs ($ thousands) 200 160 Total revenue Cost overruns 120 80 Total costs 40 120 Block Hirt Short 20 40 area 60 Valid 80 100 Units (thousands) McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 th CANADIAN Foundations of Financial Management EDI TI ON Table 5-5a Impact of financing plan on earnings per share Plan A (leveraged) Block Hirt Short PPT 5-7 1. EBIT (0) Earnings before interest and taxes (EBIT) — Interest (I) Earnings before taxes (EBT) — Taxes (T) * Earnings aftertaxes(EAT) Shares Earnings per share (EPS) 2. EBIT ($12,000) Earnings before interest and taxes (EBIT) — Interest (I) Earnings before taxes (EBT) — Taxes (T) Earnings aftertaxes (EAT) Shares Earnings per share (EPS) Plan B (conservative) 0 $(12,000) (12,000) (6,000) $ (6,000) 8,000 $ (0.75) $ (4,000) (4,000) (2,000) $ (2,000) 24,000 $ (0.08) $12,000 12,000 0 0 $ 0 8,000 0 $12,000 4,000 8,000 4,000 $ 4,000 24,000 $0.17 . . . . 0 . . . . * The assumption is that large losses can be written off against other income, perhaps in other years, thus providing the firm with a tax savings benefit. The tax rate is 50 percent for ease of computation. ©McGraw-Hill Ryerson Limited 2000 McGraw-Hill Ryerson FIF T H 5 Block Hirt Short th CANADIAN Foundations of Financial Management PPT 5-7 EDI TI ON Table 5-5b Impact of financing plan on earnings per share Plan A (leveraged) Plan B (conservative) 3. EBIT ($16,000) Earnings before interest and taxes (EBIT) — Interest (I) Earnings before taxes (EBT) — Taxes (T) Earnings aftertaxes (EAT) Shares Earnings per share (EPS) $ 16,000 12,000 4,000 2,000 $ 2,000 8,000 $0.25 $ 16,000 4,000 12,000 6,000 $ 6,000 24,000 $0.25 4. EBIT ($36,000) Earnings before interest and taxes (EBIT) — Interest (I) Earnings before taxes (EBT) — Taxes (T) Earnings aftertaxes (EAT) Shares Earnings per share (EPS) $ 36,000 12,000 24,000 12,000 $ 12,000 8,000 $1.50 $ 36,000 4,000 32,000 16,000 $ 16,000 24,000 $0.67 McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 th CANADIAN Foundations of Financial Management PPT 5-7 EDI TI ON Table 5-5c Impact of financing plan on earnings per share 5. EBIT ($60,000) Earnings before interest and taxes (EBIT) — Interest (I) Earnings before taxes (EBT) — Taxes (T) Earnings aftertaxes (EAT) Shares Earnings per share (EPS) Plan A (leveraged) Plan B (conservative) $ 60,000 12,000 48,000 24,000 $ 24,000 8,000 $3.00 $ 60,000 4,000 56,000 28,000 $ 28,000 24,000 $ 1.17 Block Hirt Short McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 Foundations of Financial Management th CANADIAN PPT 5-8 EDI TI ON Figure 5-4 Financing plans and earnings per share EPS ($) 4 Plan A 3 2 Plan B 1 .25 0 -1 Block Hirt Short -2 0 McGraw-Hill Ryerson 12 16 25 50 75 EBIT ($ thousands) 100 ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 Foundations of Financial Management th CANADIAN PPT 5-9 EDI TI ON Figure 5-5 Financial leverage in selected industries (third quarter, 1998) Total debt / equity Long-term debt / equity 8.00 7.00 Ratio 6.00 5.00 4.00 3.00 2.00 Tele communications Re al estate Electronics, computers Motor vehicles Machinery, equipment Chemical, te xtile s Pe trole um, natural gas Wood, paper Food Beve rage, tobacco Block Hirt Short All nonfinancial 0.00 All industries 1.00 Source : Sta tistics Ca na da , Quarte rly Financia l S ta tistics for Ente rprise s, Ca talogue 61-008 XPB, third qua rte r, 1998. McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 Foundations of Financial PPT 5-10 Management th CANADIAN EDI TI ON Table 5-6 Income statement Sales (total revenue) (80,000 units @ $2) — Fixed costs — Variable costs ($0.80 per unit) Operating income Earnings before interest and taxes — Interest Earnings before taxes — Taxes Earnings aftertaxes Shares Earnings per share $160,000 60,000 64,000 $ 36,000 $ 36,000 12,000 24,000 12,000 $ 12,000 8,000 $1.50 Operating leverage Financial leverage Block Hirt Short McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 Foundations of Financial PPT 5-11 Management th CANADIAN EDI TI ON Figure 5-6 Combining operating and financial leverage $ Earnings generated EPS = $1.50 Financial leverage Operating income = EBIT $36,000 $36,000 Operating leverage Block Hirt Short Sales = $160,000 Leverage impact McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 Foundations of Financial PPT 5-12 Management th CANADIAN EDI TI ON Table 5-7 Operating and financial leverage (Taken from Table 5-6) (80,000 units) Sales — $2 per unit — Fixed costs — Variable costs ($0.80 per unit) Operating income (EBIT) — Interest Earnings before taxes — Taxes Earnings aftertaxes Shares Earnings per share $160,000 60,000 64,000 36,000 12,000 24,000 12,000 $ 12,000 8,000 $1.50 (100,000 units) $200,000 60,000 80,000 60,000 12,000 48,000 24,000 $ 24,000 8,000 $3.00 Block Hirt Short McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 th CANADIAN Foundations of Financial Management EDI TI ON Chapter 5 - Outline LT 5-1 • What is Leverage? • Operating Leverage • Financial Leverage • Leverage Means Risk Block Hirt Short • Combined or Total Leverage McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 th CANADIAN Foundations of Financial Management EDI TI ON What is Leverage? LT 5-2 Leverage is using fixed costs to magnify the potential return to a firm 2 types of fixed costs: – fixed operating costs = rent, amortization – fixed financial costs = interest costs from debt Block Hirt Short McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 th CANADIAN Foundations of Financial Management EDI TI ON Operating Leverage LT 5-3 • Measure of the amount of fixed operating costs used by a firm • Operating Leverage measures the sensitivity of a firm’s operating income to a ∆ in sales • a ∆ in Sales → a larger ∆ in EBIT (or OI) Block Hirt Short • Degree of Operating Leverage (DOL) = %age ∆ in EBIT ( or OI) %age ∆ in Sales McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 th CANADIAN Foundations of Financial Management EDI TI ON Financial Leverage LT 5-4 • Measure of the amount of debt used and interest paid by a firm • Financial Leverage measures the sensitivity of a firm’s earnings per share to a ∆ in operating income • a ∆ in EBIT (or OI) → a larger ∆ in EPS Block Hirt Short • Degree of Financial Leverage (DFL) = %age ∆ in EPS %age ∆ in EBIT (or OI) McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 th CANADIAN Foundations of Financial Management EDI TI ON Leverage Means Risk LT 5-5 • Leverage is a double-edged sword • It magnifies losses as well as profits • An aggressive or highly leveraged firm has a relatively high break-even point (and high fixed costs) • A conservative or non-leveraged firm has a relatively low break-even point (and low fixed costs) Block Hirt Short McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000 FIF T H 5 th CANADIAN Foundations of Financial Management EDI TI ON Combined or Total Leverage LT 5-6 • Represents maximum use of leverage • a ∆ in Sales → a larger ∆ in EPS • Degree of Combined Leverage (DCL ) = %age ∆ in EPS %age ∆ in Sales • Short-cut formula: DCL = DOL x DFL Block Hirt Short McGraw-Hill Ryerson ©McGraw-Hill Ryerson Limited 2000