Monthly Archives: January 2022

Is Setting Depreciation = Capex at Terminal Year A Right Assumption in DCF?

It is a common belief that Capital Expenditure (Capex) and Depreciation must converge over time when looking at the projection window. In this article, we will try to explore the possible reasoning behind this approach and situations this might not necessarily be the right way to go forward.

It is important to note that, D&A and Capex might be higher or lower to the other anytime during the projection period. But what we are trying to understand is their relation to the other right at the terminal year in DCF analysis.

Firstly, let us understand what both the scenarios imply:

  1. Capex > D&A: This reflects expansionary scenario, where the company is growing its assets base faster than it is depreciation them
  2. Capex < D&A: This reflects the opposite of above scenario, where company’s asset base is declining as it is depreciating faster than it is growing and will eventually become zero

As a refresher, there are broadly 2 types of Capex – Maintenance or replacement and Expansionary. Maintenance Capex is required to maintain or replace the current asset base and expansionary capex is required to grow the company further such as new product line or new capacity for an existing product line. Thus, any outlays that expand the output capabilities of the firm will fall under expansionary Capex umbrella.

Note 1: When a company undertakes a Capex, the assets so generated is capitalized, meaning they are reflected on the balance sheet only and as the assets are used over their useful life, they get expensed in the form of D&A and then move through the income statement.

Note 2: It also essential to always remember that Capex always precedes depreciation. This is intuitive, as one cannot depreciate an asset they don’t own. Hence, it is important to adjust the depreciation to forecasted Capex, instead of doing the reverse.

While trying to ascertain the terminal value, it is important to think of it as – You are trying to project the company’s financial performance forever. Since a perpetual expansionary Capex is not practically viable, it might be prudent to assume that company’s asset base will remain at fairly constant level. This implies that company should invest in maintenance level Capex to maintain the current asset base. Thus, in the terminal year our focus is to determine the “normalized” D&A and Capex.

So, the question is – “Is the simplifying normalization assumption of setting depreciation equal to Capex in the terminal year right assumption?”

This assumption is typically appropriate in zero-growth/inflation scenarios. If growth is projected in the cash flow forecast, capex should typically exceed depreciation in the terminal period. The reason for the same is quite straightforward. Capex has a direct correlation to both growth and depreciation expense.

Increased levels of Capex should in turn lead to increased future growth. Likewise, increased Capex will raise future levels of depreciation expense. As long as a company earns a positive return on its capital investment, then capital Capex in excess of maintenance capital requirements should result in some level of future growth.

Please note, some models might assume that Capex drives revenue, but this is not necessarily true. Capex grows as revenue grows, but it doesn’t always drive revenue. Eg: Software companies are far less dependent on Capex to boost its revenue.

Let’s discuss this further to get a better understanding:

Projected capital expenditures should always reflect the expected long term growth rate assumed (LTG Rate), or conversely, a selected LTG rate should be supported by a certain level of Capex and an assumed rate of return on that investment (ROI). If growth expectations are increased or decreased, then either Capex need to be adjusted accordingly or new assumptions needs to be established regarding return on invested capital. Assuming the rate of return on invested capital is held constant, then any change to the LTG rate assumption should require the adjustments to the assumptions for both Capex and depreciation.

Note: Formula for calculating the sustainable long term growth rate for a company is,
g = b x ROE,
where, g = LTG Rate, b = Reinvestment Rate or plowback ratio and ROE = Return on Equity

This formula also illustrates the connected relationship between Capex and the LTG rate (i.e., that the two variables increase or decrease in tandem).

Nearly all company projections and discount rate data are presented in nominal terms. Thus, the LTG rates is based on nominal LTG rates that is including the impacts of both inflation and real returns.

Now consider a scenario where expected inflation of Country A is say 4%,

  1. LTG Rate = 4%; inherent assumption of 0% real growth rate
  2. LTG Rate = 3%; implies negative real growth rate
  3. LTG Rate = 5%; implies 1% real growth rate

Thus, for normalized cash flow projections that include an assumption of a positive nominal LTG rate, equating Capex and depreciation expense may be flawed. When the estimated LTG rate is positive (i.e., any selected LTG rate greater than 0%, even if that growth rate results in negative or zero expected real growth) Capex may exceed depreciation expense.

Deep Dive Into Anti-Dilution …

Earnings per common share (EPS) is computed by dividing net income by the weighted average number of common shares outstanding during the period on a basic and diluted basis.

  • Public companies with simple capital structure are required to report only Basic EPS, however the ones with complex capital structure (with potential dilutive securities), are required to report both basic and diluted EPS in their financial reports

Analysts give precedence to Diluted EPS in their financial analysis as against the Basic EPS. The essence of Diluted EPS is to consider all the securities (options, convertible instruments such as convertible bond, convertible preferred stocks etc.), that have a potential to be converted (basis in-the-money conversion test) into common stock and add that to the total common shares outstanding. Thus, allocating the net income to all the shareholders expected to have a claim on the bottom line.

Below is the snapshot from the latest 10-K of Starbucks as of October 03, 2021:

As can be seen in the example above, dilution usually results in a lower EPS as compared to the Basic EPS

However, as the name suggests, there are certain cases where the convertible securities have an anti-dilutive effect on EPS instead of dilutive impact. Meaning, they result in higher post conversion EPS instead of lower. I will explain such one of such cases with an excel example towards the end.

Companies exclude such securities from their Diluted EPS calculation, thereby following the principal of prudence and conservatism. Below is an excerpt from financial statement of a public company highlighting this fact.

Thus, to summarize:

  • Dilution results in reduction in EPS or an increase in loss per share resulting from the assumption that convertible instruments are converted and / or options are exercised, resulting in issuance of common ordinary shares
  • Antidilution results in an increase in EPS or a reduction in loss per share resulting from the assumption that convertible instruments are converted and / or options are exercised, resulting in issuance of common ordinary shares

So, How Does Anti-Dilution Exactly Happen?

It is true that when potentially dilutive securities get converted, it results in a higher common stock outstanding. This thereby has a denominator effect. However, such securities might also have a numerator effect. Let’s see how.

While looking into dilution, we mostly focus on the denominator, i.e., number of new shares created, thereby increasing the total share count (denominator effect). While most often we tend to overlook the adjustments required to be made to the Net Income due to the conversion of securities or as we call – the numerator effect.

When a bond or preferred shares are issued, it promises the investors a fixed return in the form of coupon rate or dividend which are deducted from the numerator (Net Income), before using it for the EPS calculation. However, if we assume that these securities are no longer interest or dividend bearing securities and are common shares instead, we need to add back the interest / dividend so deducted from the numerator to make apples to apples adjustments.

If the numerator effect is larger than the denominator effect, it results in higher EPS and hence is anti-dilutive.

Some security instruments have provisions or ownership rights that allow the owners to purchase additional shares when another security mechanism would otherwise dilute their ownership interests. These are often called anti-dilution provisions.

Guidance on Calculating Dilution Impact

Compare the Basic EPS with the Diluted EPS (basis the detailed adjustments scenarios provided below.

  • If Basic EPS > Diluted EPS >> Dilutive Impact (Include)
  • If Basic EPS < Diluted EPS >> Anti-Dilutive Impact (Do not include)

Case 1: Options and Warrants: Always results in dilution if the securities are in-the-money

  • Numerator: No Impact
  • Denominator: Check for in-the-money test and apply treasury stock method to calculate the total dilution impact

Case 2: Convertible Debt: Can be dilutive or anti-dilutive depending upon the numerator vs denominator effect

  • Numerator: Adjusted for the after-tax effect of interest charged
  • Denominator: Includes shares that would be issued on the conversion of debt

Case 3: Convertible Preferred Shares: Can be dilutive or anti-dilutive depending upon the numerator vs denominator effect

  • Numerator: Adjusted for the dividend charged
  • Denominator: Include shares that would be issued on the conversion of preferred stock

Case 4: Convertible Preferred Shares: Can be dilutive or anti-dilutive depending upon the numerator vs denominator effect

  • Numerator: Adjusted for the dividend charged and after-tax effect of interest charged
  • Denominator: Include shares that would be issued on the conversion of preferred stock and convertible debt

Quick Test : Dilutive vs Anti-Dilutive

Calculate the Basic Shares and Compare with the Conversion ratio of each security. Where, conversion ratio is incremental change in numerator / incremental change in denominator

  • Preferred Stock: If Increase in Numerator (Preferred Dividend) / Increase in Denominator (New Shares Issued) is < Basic EPS >>> Dilutive, else anti-dilutive
  • Convertible Debt: If Increase in Numerator (Interest Expense * (1-Tax Rate)) / Increase in Denominator (New Shares Issued) is < Basic EPS >>> Dilutive, else anti-dilutive

Note: If there are multiple convertibles, then rank all the convertible securities by the conversion ratio and select only the ones which have the conversion ratio less than Basic EPS. For example, if Basic EPS is 3.2 and post-tax interest expense for a convertible bond is 60 and resulting increase in number of shares is 25, then conversion ratio is 60 / 25 = 2.4, which is < Basic EPS, hence the impact of such security will be dilutive.

If there are multiple securities, with conversion ratios as 2.4, 2.8, 3.6 and 4.2, the only first two are dilutive and remaining are anti-dilutive.

Practice Questions: (Solutions are in the attached excel)

Ques 1. Company A has a Net Income of $275,000 and 65,000 shares outstanding. Company also has 150 convertible debentures of $750 par value with a coupon rate of 6%. Each debenture can be converted to 20 shares. Company has a marginal tax rate of 25%. What is the company’s basic and diluted EPS.

Ques 2. What would be the new EPS, if in addition to this company also had $150,000 non-convertible preferred shares with 12% dividend.

Ques 3. How would the impact change if the preferred shares were convertible, with each preferred share being converted to 5 ordinary shares. Face value of preferred shares is $10 each.