350 likes | 600 Views
Break Even and Leverage (Note: Substantial Deviations from the Book). Break Even Point. Value of sales at which: Total Revenues = Total Operating Costs or EBIT = 0. Q* = S* = PQ* =. Break Even Point. Fixed operating costs $60,000
E N D
Break Even and Leverage(Note: Substantial Deviations from the Book) Breakeven and Leverage
Break Even Point Value of sales at which: Total Revenues = Total Operating Costs or EBIT = 0 Q* = S* = PQ* = Breakeven and Leverage
Break Even Point Fixed operating costs $60,000 Variable costs per unit $0.80 Sales price per unit $2.00 Find the break even point. Q* = $60,000/$1.20 = 50,000 units S* = $2.00 X 50,000 = $100,000 Breakeven and Leverage
Volume-Cost-Profit Analysis: Leveraged Firm Total Operating Units Variable Fixed Total Total Income Sold Costs Costs Costs Revenue (Loss) 0 0 $ 60,000 $ 60,000 0 $ (60,000) 20,000 $ 16,000 60,000 76,000 $ 40,000 (36,000) 40,000 32,000 60,000 92,000 80,000 (12,000) 50,000 40,000 60,000 100,000 100,000 0 60,000 48,000 60,000 108,000 120,000 12,000 80,000 64,000 60,000 124,000 160,000 36,000 100,000 80,000 60,000 140,000 200,000 60,000 Breakeven and Leverage
Break Even Chart: Leveraged Firm Total Revenue • Revenues and costs ($ thousands) • 200 • 160 • 120 • 100 • 60 • 20 40 50 60 80 100 120 Profit Total Costs BE Variable Costs Loss Fixed Operating Costs Units produced and sold (thousands) Fixed costs ($60,000) Price ($2) Variable costs per unit ($0.80) Breakeven and Leverage
Volume-Cost-Profit Analysis: Conservative Firm (Variable Costs Per Unit = $1.60) Total Operating Units Variable Fixed Total Total Income Sold Costs Costs Costs Revenue (Loss) • 0 0 12,000 12,000 0 (12,000) • 20,000 32,000 12,000 44,000 40,000 (4,000) 30,000 48,000 12,000 60,000 60,000 0 40,000 64,000 12,000 76,000 80,000 4,000 60,000 96,000 12,000 108,000 120,000 12,000 80,000 128,000 12,000 140,000 160,000 20,000 • 100,000 160,000 12,000 172,000 200,000 28,000 $ $ $ $ $ Breakeven and Leverage
Total revenue • Revenues and costs ($ thousands) • 200 • 160 • 120 • 80 • 40 • 20 40 60 80 100 Profit Total costs BE Variable costs Loss Fixed costs Units produced and sold (thousands) Fixed costs ($12,000) Price ($2) Variable costs per unit ($1.60) Break Even Chart: Conservative Firm Breakeven and Leverage
Operating Income or Loss Leveraged Conservative Units Firm Firm 0$(60,000) $(12,000) 20,000(36,000) (4,000) 40,000(12,000)4,000 60,00012,000 12,000 80,00036,000 20,000 100,00060,000 28,000 Breakeven and Leverage
Nonlinear Break Even Analysis Breakeven and Leverage
Cash Break Even Point Total fixed operating costs = $60,000 Depreciation = $20,000 Unit contribution = $1.20 = 33,333 units Breakeven and Leverage
Leverage Sales Change EPS Change Magnifies a firm’s profits or losses given a change in sales Breakeven and Leverage
Leverage and Earnings Fluctuations Breakeven and Leverage
Leverage Results From Fixed Costs Balance Sheet Breakeven and Leverage
Degree of Operating Leverage or Note: S-VC-FOC = EBIT Breakeven and Leverage
Pro Forma Income Statements P = $2.00 VC = $0.80 FOC = $60,000 Breakeven and Leverage
Operating Leverage at Q = 80,000 S - VC = 80,000($2.00 - $0.80) = $96,000 EBIT = S - VC - FOC = $96,000 - $60,000 = $36,000 DOL = = 2.7 Breakeven and Leverage
DOL at Q = 100,000 S - VC = 100,000($2.00 - $0.80) = $120,000 EBIT = $120,000 - $60,000 = $60,000 DOL = = 2.0 Breakeven and Leverage
DOL at Q = 60,000 S - VC = 60,000($2.00 - $0.80) = $72,000 EBIT = $72,000 - $60,000 = $12,000 DOL = = 6.0 Breakeven and Leverage
DOL Formula Check Q 60,000 80,000 EBIT $12,000 $36,000 Breakeven and Leverage
DOL Is an Elasticity (Non Linear!) Breakeven and Leverage
Effects of Financial Leverage Breakeven and Leverage
Financial Leverage at Q = 80,000 Revenue $ 160,000 Var. Cost -64,000 Fixed Op. Cost -60,000 EBIT $ 36,000 Breakeven and Leverage
Financial Leverage at Q = 60,000 Revenue $ 120,000 Var. Cost -48,000 Fixed Op. Cost -60,000 EBIT $ 12,000 Breakeven and Leverage
Financial Leverage or Note: EBIT = EBIT – Int + Int Breakeven and Leverage
Financial Leverage at Q = 80,000 Breakeven and Leverage
EPS ($) • 4 • 3 • 2 • 1 • 0 • -1 • -2 • 0 12 25 50 75 100 Plan A Plan B .25 16 EBIT (thousands) Financing Plans and Earnings per Share Breakeven and Leverage
Combined Leverage DCL = = = = DOL X DFL Breakeven and Leverage
Income Statement Sales (total revenue) (80,000 units @ $2) $160,000 — Fixed costs 60,000 — Variable costs ($0.80 per unit) 64,000 Operating income $ 36,000 Earnings before interest and taxes $ 36,000 — Interest 12,000 Earnings before taxes 24,000 — Taxes 12,000 Earnings after taxes $ 12,000 Shares 8,000 Earnings per share $1.50 Operating leverage Financial leverage Breakeven and Leverage
Combining Operating and Financial Leverage Breakeven and Leverage
Combined Leverage at Q = 80,000 Breakeven and Leverage
Stability in Net Income or EPS X DOL X Breakeven and Leverage
Eat Well vs. Sleep Well Breakeven and Leverage
Summary DOL = = DFL = = DCL = = DCL = DOL * DFL Breakeven and Leverage