Corporate,
Ah, but remember that when modelling debt balances we need to think in strict cash flow terms. The MD spoke of Interest Expense as it pertains to the P&L.
But if you look at the Notes to the Accounts (specifically, Note 7 on page 67 of the FY12 Annual Report, you'll see that COF includes non-cash items in their interest expense line reported in the P&L.
Specifically, in FY12, over $2m was expensed for ineffective interest rate hedges.
That means the CASH interest expense in FY12 was just over $13m. This relates to average Net Debt over FY13 of $90m (taking a crude average of the reporte NIBD @ 30 June 2011, 31 Dec 211 and 30 June 2012). (The implied borrowing cost for FY12 is calculated at over 14%!)
By comparison for FY 13 the average NIBD I expect will end up being around $55m, yielding a derived cash interest expense by me of $7m. (Implied borrowing cost of $12.7%)
The accounting alchemy aside, I might be guilty of being a few hundred kay or so light-on in my cash interest assumptions, but I don't think its enough to de-rail my thesis.
Thanks for pointing it out though.
Cam
- Forums
- ASX - By Stock
- COF
- investment treatise on cof
investment treatise on cof, page-9
-
- There are more pages in this discussion • 8 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add COF (ASX) to my watchlist
|
|||||
Last
$1.21 |
Change
-0.045(3.60%) |
Mkt cap ! $737.7M |
Open | High | Low | Value | Volume |
$1.24 | $1.24 | $1.19 | $999.2K | 823.1K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
22 | 25382 | $1.20 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$1.21 | 34214 | 17 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
22 | 25382 | 1.200 |
12 | 18194 | 1.195 |
13 | 28210 | 1.190 |
10 | 16557 | 1.185 |
8 | 34052 | 1.180 |
Price($) | Vol. | No. |
---|---|---|
1.205 | 33988 | 16 |
1.210 | 48791 | 17 |
1.215 | 7181 | 7 |
1.220 | 13465 | 8 |
1.225 | 3831 | 3 |
Last trade - 13.29pm 15/08/2024 (20 minute delay) ? |
Featured News
COF (ASX) Chart |
The Watchlist
I88
INFINI RESOURCES LIMITED
Charles Armstrong, CEO & Managing Director
Charles Armstrong
CEO & Managing Director
SPONSORED BY The Market Online