330 likes | 525 Views
General motors. Module 10 : A More Detailed Analysis of the Financial Statements. Enterprise operations. General Motors. Client Strategy Template: GM . Strategies.
E N D
General motors Module 10: A More Detailed Analysis of the Financial Statements
Enterprise operations General Motors
Client Strategy Template: GM Strategies Growth Strategy:Focus on “alternative propulsion strategies” (hybrid, electric, FlexFuel, hydrogen fuel cell) in an attempt to create environmental diversity and fuel efficiency throughout product line Financial Goals & Operating Priorities:Aim to be the industry leader in fuel efficiency, pursue top market share in both domestic and global market Characteristics of the Business Major Business Units: GMNA, GME, GMIO, GMSA, GM Financial Markets: Automotive assembly and manufacturing, financial services (leases, contracts), automotive safety technology Products: Chevrolet, GMC, Buick, Cadillac, OnStar technology, GM Financial services Customers: Auto wholesalers, Rental car agencies, Authorized dealerships Competitors:Toyota, Ford, Nissan Strategic Alliances/Joint Ventures: Mostly concentrated in China Potential Adverse Influences: Constant technology innovation, oil prices, raw material prices, government regulation, dependence on suppliers, product recalls (safety issues)
Markets & products • Auto brands • Chevrolet • GMC • Buick • Cadillac • OnStar (wholly owned sub) • GM Financial • Formerly AmeriCredit Corp • Strategic Alliances • Concentrated in China • JV with SAIC Motor
Parsimonious Forecasting General Motors
Break down RNEA Enterprise Profit Margin (EPM) -Measure of profitability -How much operating profit does the firm earn from each sales dollar? -Used EPM from sales Enterprise Asset Turnover (EAT) -Measure of efficiency -What level of sales does the firm realize from each dollar invested in enterprise assets?
Valuation using cash flows • FCF = EPAT - ∆NEA • Discount rate 10% • Enterprise Value = 109,146
Cost of capital & valuation General Motors
Cost of enterprise capital • rEnt = (rD * VD/VEnt) + (rEq * VEq/VEnt) • Cost of equity = 12.6% • Cost of debt = 1.92% • Calculated WACC = 11.89%
Valuing GM • Estimate of Enterprise Cost of Capital = 11.89% • Enterprise Value = 89,184
REI Model • Assumptions remain the same: • 2.82% sales growth • 4.73% EPM • 5.7 EATO • 11.89% WACC • Enterprise value matches
AGR Model • Assumptions remain the same: • 2.82% sales growth • 4.73% EPM • 5.7 EATO • 11.89% WACC • Enterprise value = 89,184
Checking our figures • Enterprise value remains $89,184 throughout all models
Financial Report Analysis General Motors
Sales & Revenue • GM Financial experiencing huge growth after acquisition of Ally Financial’s international operations
GM Financial Receivables • Increase in GM Financial’s receivables accounts for large portion of increase in NEA • Provides insight into company’s fluctuating EATO
Impact of GM financial Growth • Increase Enterprise Assets Increase NEA Lower EATO Lower entity value (Sales remaining relatively constant)
equity income and gain on investments • Prior classification: Finance activity • Switch to Enterprise activity would increase NEA and EPAT
Deferred Taxes • Reported on balance sheet: • Deferred tax asset = 33,085 • Deferred tax liability = 0 • Net = 33,085 • Reported in footnotes: • Deferred tax asset = 32,081 • Deferred tax liability = (397) • Net = 32,081 • Implied additional asset = 1,004
Pensions • Pension benefits: • FV plan assets 64,166 • Benefit obligation 71,480 • Funded status (7,314) • Recognized as noncurrent asset 0 • Recognized as current liability (131) • Recognized as noncurrent liability (7,183) • Net amount recognized = (7,134)
Other Retiree Benefits • Other retiree benefits: • FV plan assets 0 • Benefit obligation 5,110 • Funded status (5,110) • Recognized as current liability (368) • Recognized as noncurrent liability (4,742) • Net amount recognized = (5,110)
Property • Does this reflect company strategy of consolidation?
Other expansions General Motors
Long term debt • Once again, see growth in GM Financial • 2 new credit facilities • $7.3 billion effect from acquisition • Bloomberg Cost of Debt = 1.92%
Areas for Further investigation • Tax rate • Research and development • Advertising expenses • Litigation issues • Current recall and class action lawsuit