importance of the cash flow statement: it’s like mushrooms

why project a cash flow statement?

While I was in graduate school, I spent a year in Germany studying at Eberhard Karls University in Tübingen.  Before school started I lived for a while with a German family.  Every Saturday morning we would roam the local woods in search of the mushrooms that would comprise one or two of our meals during the following week.  Since I had no clue what I was doing, my hosts would scrutinize any mushrooms I found very carefully to make sure they weren’t poisonous.

One type, the death cap–which I never stumbled across–still stands vividly in my mind.  According to my family and to public service announcements on tv, not only was this mushroom deadly, but the first symptoms of its effects only developed after the poisoning was too far advanced to be treated.

There’s an analog to this situation in the investment world.  These are cases where the financial results of past management actions narrow the scope of future possible outcomes to the point where one or two become highly probable–if not unavoidable. In these cases, management is never going to spell out the constraints it it working under.  Nevertheless, the current financial condition probably makes their future actions very highly predictable.

Projecting a cash flow statement for such a company is the way to uncover and evaluate.  (An analyst should do this for every company under coverage.  In my experience, most don’t.  In “mushroom” cases, however, the cash flow statement is crucial.)

examples

a toy company

In the early Nineties I was following–and for a while owned shares in–a small publicly owned toy company.  It earned, say, $10 million annually.  One year it had a surprisingly successful spring-driven flying toy doll for girls.  The following year it decided to make a similar toy for boys, with a martial theme and a stronger spring.  As I recall, the firm decided to spend $40 million on materials and labor for this toy (a real roll of the dice at 4x total corporate earnings).  It got the money through trade financing and borrowing from its bank.  The risk was especially high, since all the manufacturing had to be done at one time, in preparation for the yearend holiday selling season.  On the other hand, the prior year’s toy had been a smash hit; the firm really understood the boy market and felt this one would be, as well.

Soon after the toy was on the shelves of toy stores, the company began to get reports that the combination of a strong spring and curious young boys was resulting in severe eye injuries to users.  The government mandated a recall.  The $20 million in profits the company had envisioned was up in smoke.  The inventory that had cost $40 million to make was now worth close to zero.

Do the math.  At most $10 million in earnings from other toys vs. $40 million in short-term financing needing to be repaid = no way out.

the Mets

The New York Times published a recent article on the Mets’ finances, titled “For Mets, Vast Debt and Not a Lot of Time.”  There isn’t enough publicly available information to draw a firm conclusion, but if the figures in the article are correct, the Mets don’t have much wiggle room.  The current club drive to lower the total player salary bill may be the only real option it has.  Specifically,

Sources of funds:

The Mets lost $70 million (I’m presuming that this is a pre-tax figure, but this isn’t clear) last season, with a player payroll of about $150 million.  Let’s say the actual pre-tax cash outflow was $30 million.

If we make the (optimistic) assumption that ticket sales and concession revenue in 2012 is constant with 2011, then lowering payroll to $100 million will result in a pre-tax loss of $20 million for 2012.  Cash flow should be positive, at about $20 million.

2013 cash inflow = $40 million ?

2014 cash inflow = $50 million ?

Uses of funds:

repayment of $25 million to Major League Baseball, now overdue

repayment of $40 million Bank of America bridge loan

repayment of $430 million team loan in 2014.

If, again, the NYT figures are correct and the cash inflow numbers I’ve made up for 2012-14 are anywhere close, the Mets won’t be able to make much of a dent in the 2014 principal repayment requirement.  It seems to me that dealing with the $430 million that comes due in three years is the major management issue.

What I’ve written above is just the bare bones.  The Mets are attempting to find outside investors who are willing to accept having no say in the running of the organization.  Suit by the Madoff trustee is pending.  And, of course, there’s the tangled relationship between the Mets and SNY, the Wilpon-controlled cable network to which the club has sold broadcast rights.

others

Eastman Kodak has been supporting its ongoing turnaround through outside financing and asset sales.   Looking at the cash flow statement for the past couple of years and projecting it forward for the next few will be highly instructive.

Current market worries about Italy’s sovereign debt also have a cash flow basis.   The issue is the current high cost of refinancing maturing debt.  Unlike the previous corporate instances, Italy’s new government has much greater scope for initiating reforms that can change market perceptions quickly.  And perceptions, rather than the amount of outstanding debt (which is typically the corporate issue), are the main concern here.  Still, projecting sources and uses of funds forward for several years will give a much clearer grasp on the issues than simply watching current yields.

 

 

 

 

 

 

Sony/Samsung LCD jv restructuring: a study in cash flow vs. earnings

the Sony/Samsung LCD-making joint venture

On Monday Sony and Samsung announced a restructuring of the joint venture they entered into during 2004 to manufacture large liquid crystal displays for televisions.

The joint venture developed out of Sony’s dire need of LCD manufacturing capacity (it had badly underestimated how quickly flat panels would replace traditional CRTs) and Samsung’s desire to achieve economies of scale and its hope for technology transfer.  But after seven years, in a world awash in LCD-making factories, and given Samsung’s technological dominance over Sony, the jv had outlived its usefulness.

I haven’t looked at Sony carefully for years.  My overall impression continues to be that the firm is a mess.  But that’s not what I want to write about.

terms of the jv restructuring

The essentials of the recasting of the LCD joint venture are:

–Samsung will buy out Sony’s interest (50% minus one share) for around $950 million in cash,

–Sony agrees to buy LCDs from Samsung (no details of the arrangement given),

–Sony will record a loss of $850 million on the sale, implying its ownership interest is being carried on the balance sheet as worth $1.8 billion, and

–Sony expects to save about $160 million a quarter–a combination of savings on LCD purchases and being freed of the need to make new investments in the jv.

earnings and cash flow implications for Sony

earnings

The writeoff of its 2004 investment will depress Sony’s March 2012 earnings by $850 million.  The $950 million payment will be treated as a return of capital and won’t show on the income statement.

If we assume that the jv is simply breaking even, which is probably much too optimistic, there will be no effect, positive or negative, on future eps for Sony from its dissolution.  To the degree that the jv is loss-making, that red ink will disappear from the income statement.

cash flow

Here’s where the significant positive impact comes.  The transaction turns a loss-making asset into significant positive cash flow.

First, of course, Sony takes in $950 million in cash early next year, an amount equal to roughly 5% of the company’s market cap.

Second, it avoids having an outflow of money that it estimates at $160 million per quarter.  In other words, Sony enhances its cash flow by that amount.

Two positives from this:

–Sony can reallocate the cash saved to more productive activities, and

–my quick perusal of Sony’s most recent form 6-K (on page 18) suggests that the $160 million a quarter the jv was using up is virtually all the cash flow Sony is currently generating.

my point

This kind of transaction is a staple of value investing, where a loss-making asset that earnings-oriented investors regard as worthless is sold–and thereby is shown to have substantially more value than the market has realized.  In the case of larger sales or smaller companies, transactions like these can be transformative.

what the big Sony writeoff means

Sony’s fiscal 2010 results

Sony reported its fiscal year 2010 earnings (the company’s fiscal year ends, as is customary with Japanese companies, on March 31st) in Japan overnight.  Tokyo Stock Exchange requires that all listed firms both make an official estimate of anticipated results.  The TSE also requires companies to publish a revision–prior to releasing the actuals–as/when it realizes the actual results will differ from the official estimate by more than 30%.  In line with this requirement, Sony announced a downward revision to earnings last Monday.

the writeoff

The issue is deferred taxes in Japan.  Sony wrote off US$4.3 billion.

The company points out that:

–the writeoff is a non-cash charge,meaning no money has been lost,

–this doesn’t preclude use of  tax-loss carryforwards in the future, and

–the charge “does not reflect a change in Sony’s view of its long-term corporate strategy.”

what this means

Unlike most Japanese firms, Sony keeps its official financial reporting books according to US Generally Accepted Accounting Principles.  GAAP uses deferred taxes.

Let’s say a company loses money this year–thereby establishing a tax-loss carryforward that can be used to offset taxes on future income.  GAAP tells the company that it should record a credit for this possible future tax benefit in this year’s financials.  In other words, if you have a loss of $100 this year, but anticipate that you will have enough profit, say, five years from now to employ this loss to offset $30 in income tax that would otherwise be payable, you should take the $30 gain in the current year.  You record a loss of $100 on your income statement plus a deferred tax benefit of $30.  The net loss you report to shareholders is $70, not the full $100 amount.

One proviso, though.  You have to have a reasonable basis for thinking that you’ll have enough future profit to use the potential tax benefit that today’s loss represents.  And your auditor has to agree with you.

Sony has been in loss in Japan for three years now.  The writeoff means that Sony’s accountants no longer think the company will be able to generate enough taxable income to use $4.3 billion of future tax credits it had previously expected to enjoy.

my thoughts

Sony cites the March earthquake/tsunamis as a reason for this re-evaluation.  But at the same time it notes that the damage to its businesses in Japan haven’t been that great, are mostly covered by insurance, and that it’s confident it will collect on its policies.

The benign reading of the big writeoff would be that Sony’s overall internal profit projections haven’t changed much and the important thing to note is the “in Japan” part of the company statement.  It could be the writeoff means that Sony is going to make a major shift of production away from Japan.  It will continue to make the same profits, just not in its home country.

In my experience, though, events rarely follow the benign path.  I don’t know today’s Sony well enough to judge in this case, but typically a firm’s accountants notice business deterioration and propose a writeoff–and management reluctantly (sometimes, very reluctantly) falls in line.  It may be that the operative word in Sony’s statement of confidence in its prospects is “long term.”

SNE as a stock

I don’t know the company well enough to have an opinion.  I know what I’d look for, though.

Sony has two main businesses:  consumer electronics and video games.  The company has lost ground in the first to Samsung and Apple.  In the current generation of game consoles, Sony has regained past form after turning first-mover advantage over to X-Box, allowing MSFT to gain a market share I don’t think it could otherwise have achieved.  But rival Nintendo is already talking about a new game console.  And the game business is morphing into one favoring simple games played on a cellphone or through a social network.  What are Sony’s plans?

Ideally, one would like to see both main businesses in sync and operating profitably–not strength in one being offset by weakness in the other.

the two (possibly three) flavors of value: with and without a catalyst for change

As you know if you’ve been reading this blog for a while, I’m a growth investor.  But I started out my career as a value investor and spent over half my working years in shops that had either a value orientation or a substantial value presence.  For an outsider, then, I think I have a reasonable grasp of what value investors think and do.  I’m also laying the groundwork in this post for writing tomorrow about the titans of the personal computer industry, AAPL, INTC and MSFT.

how all value investors operate

Value investors like to invest in companies whose stocks are trading at very low ratios of price to book value (shareholders’ equity), price to cash flow, price to earnings and/or price to assets.  Many times such companies have gotten to low valuations because their managements have made strategic missteps.  Sometimes, though, the environment in which they work is highly cyclical and the cycle has turned against them.  Or it may just be that the industry in which the company operates is boring and seldom catches investors’ eyes.

In their pursuit of very cheap companies, value investors hold to two ground-level beliefs, namely:

–you can’t fall off the floor, and

–everything reverts to the mean, sooner or later (but mostly sooner).

The first dictum suggests that if a company’s stock is already all beaten up, at some point it just won’t go any lower.  So if buyers can locate and act at around this level, they have limited downside risk.

The second idea is that the company will eventually overcome the mistakes it has made–either with present management, new leadership, or as a division of a larger company.  In any of these events, the stock will go up …or the business cycle will turn in the company’s favor …or investors may just spontaneously wake up one morning and find the company’s industry much more fascinating (maybe as the first market entrant is taken over).

In any of these cases, the severe negative market emotion that has driven the stock to extremely low levels will dissipate and the stock will return to a more normal valuation–that is, one more in line with its past trading and with what companies with similar financial characteristics in other industries sell at.

All value investors believe this.

What sets them apart from one another?

For one thing, different investors may use somewhat different metrics.  One may be deeply convinced that he should only pay attention to price/book.  Another may be equally committed to price/cash flow.  A third may want to have another company in the same industry that’s very well run, whose (higher) margins may give a strong clue as to how good things might one day get.

In the final analysis, however, I don’t think these differences mean all that much.  Where I see the big divide for value practitioners is between those who want to see some catalyst that will encourage/force favorable change in the firm being analyzed before they’ll buy it, and those who don’t.

no catalyst

I understand the argument that the “no catalyst needed” camp makes.  They say that when things start to go bad for a company, investors can (and usually do) have a violent negative reaction that far exceeds anything that the (deteriorating) fundamentals justify.  The stock gets battered in a way it never will again, once the sellers are able regain a bit of their self-control.  Therefore, by buying when the blood is flowing the thickest in the streets, you get by far the best prices. You’re more than compensated for the risk early buying entails.

I understand the argument, but temperamentally I could never just look at the price/book (or whatever other metric) screens and jump in.  What if the stock turned out to be GM, or Enron, or Global Crossing?  As a result, I’ve never tried to investigate whether the approach works.  Unfortunately, I have seen it fail, though.

catalyst required, please

The second camp of value investors are those who insist on being able to see some sign, or catalyst, that convinces them that change for the better is under way.  It may not have to be much.  The retirement of a CEO and the appointment of a more capable successor might be enough   …or an activist investor approaching another laggard in the same industry   …or indications that the business cycle is changing in the company’s favor.  Although I’m not that interested in a regular diet of value names, I’m much more comfortable with this second approach.  But that’s just me.

where does GARP stand?

There is a third style that stands on the border between growth and value.  It’s called Growth at a Reasonable Price, or GARP.  I’ve often had colleagues describe me as a GARP investor, mostly, I think, because I don’t see a compelling reason to live exclusively on the bleeding edge of growth (with emphasis on bleeding).  But I’m not a GARP investor in the way value players would understand it.

As growth, GARP means having a forward PE that’s equal to or lower than the forward growth rate.  As value, in contrast, being a GARP investor means that you determine a forward PE level, say, 15x, above which you refuse to make a purchase, no matter what you think the forward growth rate will likely be.

For example, I have no problem paying 22x earnings for a company that will grow earnings at a 28% annual rate for at least the next few years.  In fact, I’d consider myself lucky to have discovered the stock before the PE rose further. I’d also be happy to pay 40x for a company that could grow at a 50% rate.

A value-oriented GARP investor, in contrast, would have drawn a line in the sign in the sand, probably between 15x-20x–certainly no higher, and would refuse to buy either.

That’s it for today.  Tomorrow, let’s apply this to INTC and MSFT.


subscription services: good or bad as stocks?

subscription services

Everyday life is filled with examples of subscription services.  They range from newspapers and magazines, where one pays in advance for copies that are delivered over, say, the subsequent year; to monitoring services that guard against burglary or fire; to cellphones, where the network operator offers a handset at a subsidized price in return for the customer signing a long-term contract; to cloud computing, where a customer “rents” storage space or other hardware, or software tools to run his enterprise.

All these kinds of companies have common characteristics.  Apart from the cost of setting up or participating in a delivery system (from coaxial/fiber optic cables to the postal or telephone service), the key variables are:

–the number of customers

–changes in that number as time progresses

–per customer revenue

–per customer operating costs

–customer acquisition costs, and

–the length of time the average customer retains the service.

These are the bare bones.  Of course, there can be other considerations, like a company’s ability to sell add-on services after the initial customer relationship is established, or the fact of general, administrative and (possibly) financing costs.  But let’s put them to the side.

my point

The point I want to make in this post is that these companies sometimes exhibit earnings patterns that equity markets find difficult to understand and value.  In some cases, this has meant that companies are ultimately taken private after their stocks have languished in price in the public markets for an extended period of time.

An example:

Consider a company that provides burglar and fire alarm monitoring to residential customers.  Typically, the firm will offer “free” installation of monitoring equipment in return for a two-year monitoring contract.

Let’s say installation expenses are 300, that the customer pays 20 per month in fees and that the average customer remains with the monitoring company for a long as he owns his house.  Assume that’s 10 years–but it could be a lot longer.  Let’s also assume that the cost of setting up the remote monitoring station is trivial, but that manning it costs 100,000 a year.

the company take on its business

The company probably does a present value calculation to evaluate how much it gains by adding a customer.  Ten years of revenues at 240 per year = 2400.  Subtract installation costs of 300 and the customer’s share of monitoring costs, say, 250.  Then the net value of a new addition is 1850.  Present value is lower, but the possibility of rate increases and operating leverage in expenses mitigates this to some degree.  Yes, I could have done a “real” calculation on a spreadsheet that would be much more sophisticated (though perhaps not much more accurate), but this is the basic idea.

the stock market’s view

Here’s what the income statement for the first five years of such a company’s existence might look like:

 

year
1 2 3 4 5
new subs% 50% 50% 20% 10%
total subs 1000 1500 2250 2700 2970
total revs 240000 360000 540000 648000 712800
op costs -100000 -100000 -100000 -100000 -100000
startup cost -300000 -150000 -225000 -135000 -81000
net profit -160000 110000 215000 413000 531800

In year 1, the company is unprofitable, even though on a present value  or “asset” basis it has added 1,850,000 in value.

In year 2, the company becomes profitable on a financial reporting basis, but still has negative net worth.

In year 3, earnings explode, even though the firm is adding less asset value than it did in year 1.

Year 4 is the really interesting one.  Reported earnings continue to rise at an astronomical clip.  Yes, profits are only up 92%, vs 94% in the year earlier.  But is this something to really be concerned about?

Actually, yes.  The concern isn’t about profits but about revenues.  In year 4, subscriber additions show a sharp drop, from 750 in the year prior to 450 in the current period.  There are two reasons the earnings are still so strong, and don’t reflect this falloff:  lower expense for new installations (startup costs) and positive operating leverage from monitoring costs being spread over a larger number of customers.

How does the stock market treat a case like this?  In my experience, the answer is “badly.”  Investors are accustomed to looking at earnings per share or at cash flow per share and this kind of company doesn’t fit either template.  While the company is expanding rapidly, the costs of linking up new customers depresses eps, and cash flow may be negative.  Paradoxically, the profit numbers look their best only when the firm begins to show signs of maturing.  But investors will begin to take fright when they see that revenue growth is slowing.

This situation is a big reason that most monitoring companies have either been taken private or are divisions of larger companies, where the unusual earnings pattern isn’t so evident.

One other observation.

This concerns accounting technique.  In the example above, the installation costs have been expensed in the year incurred.  What would the financials look like if those costs had been capitalized and depreciated over ten years.  Take a look.

 

year
1 2 3 4 5
new subs% 50% 50% 20% 10%
total subs 1000 1500 2250 2700 2970
total revs 240000 360000 540000 648000 712800
op costs -100000 -100000 -100000 -100000 -100000
startup cost -30000 -45000 -67500 -81000 -89100
net profit 110000 215000 372500 467000 523700

In the first four years, the company now looks a lot more profitable and cash flow looks better.  In other words, the monitoring company looks like a conventional firm that equity investors would have no trouble evaluating.  Expense deferral only starts to catch up with the company in year 5, when the growth rate drops off significantly.

why expense instead of capitalize/depreciate?

For one thing, expensing is the more conservative technique.  For another, in the case of a monitoring company, there’s no capital equipment.  The sensors being installed are all low-cost items that are normally expensed.  Labor cost is probably the biggest factor in the installation.

relevance for cloud computing?

As this industry develops, it will be important, I think, to distinguish between companies that rent hardware (which can be depreciated) and those that rent software (whose costs may be expensed as R&D).  Their income statements may look very different, as the monitoring case illustrates.

There may also be wide company to company differences in accounting technique for basically the same services.  More speculative firms may capitalize all the customer acquisition costs they can–and maybe some that they aren’t supposed to.  Others may have a much more conservative bent.  It’s not clear that brokerage house analysts will appreciate the differences, or flag them in their reports.

In addition, there may be firms whose financials will mimic those of the security monitoring industry.  Absent considerable shareholder education, such firms may have less positive experience for their stocks than the company performance merits.