Eros International

EROS's Latest 20-F Release Confirms Worst-Case Scenario – Asensio

EROS’s Latest 20-F Release Confirms Worst-Case Scenario by

On July 26, 2016, EROS International Plc. [NYSE Trading Symbol: EROS, $18.05] released its Form 20-F for Fiscal 2016. Prior to this release, EROS reported its unaudited Fiscal Year 2016 results, and highlighted three facts:

  1. EROS generated positive Free Cash Flow of $21.8 million
  2. EROS reduced its trade receivables from $198,066 million to $169,413 million
  3. EROS reduced net debt 19.8% from $161.0 million to $129.1 million‘s analysis addresses the meaning behind these statements. It can be accessed here.

Eros International

EROS International

EROS headlined their Fiscal 2016 results with “Eros International Plc Reports Free Cash Flow Positive Fiscal Year 2016 Results.” This usually indicates healthy company growth, and is meant to appease their investors. EROS justified their cash flow positive status by proclaiming that this was a result of an increase in their operating cash flows. However, EROS was only able to do this by factoring $39.03 million dollars of accounts receivables, which went into their operating cash flow. Footnote 19 of EROS’s Form 20-F for Fiscal 2016 states:

“The Company factored accounts receivable amounting to $39,026,000 (2015:$Nil) as of March 31, 2016. The cash proceeds from these arrangements are reflected as operating activities.”

When reflecting this figure into their stated positive Free Cash Flow of $21.8 million, as shown by Table I of the attached spreadsheet, if EROS had not factored their receivables, they would have reported a negative free cash flow of $16.2 million. The headline for their press release is false, and could potentially mislead their investors.

EROS’s factored receivables won over investors on another front. In Fiscal 2015, EROS was criticized for their large amount of accounts receivables, and promised to bring them down to around $160 million, which they only missed slightly. While the $29 million reduction in receivables seems like good news for investors, Table II. shows that if EROS had not factored their accounts receivables, they would have an increase of $10.4 million since Fiscal 2015. EROS used the “factoring” tactic to overshadow an overall increase in their receivables from the year before.

EROS’s final proclamation of reduced “net debt” served to be a key highlight in Fiscal 2016, as the company calculates net debt as short and long-term borrowings minus cash and cash equivalents. EROS reduced their net debt by more than $30 million. However, just as Table III. shows, their reduction of net debt isn’t the entire story. EROS’s trade payables increased by $31.9 million, negating their debt reduction.

Upon analysis, it seems that the same highlights that were deemed attractive to investors turned out to be a confirmation of EROS’s worst-case scenario.

To read a complete history about short selling leadership please click here is the Pioneer of Activist Short Selling.

Comment (1)

  • eros

    EROS International Plc

    Form 20-F Fiscal 2016

    Table I. Analysis of Positive Free Cash Flow in Fiscal 2016

    (in Thousands $)

    Increase (Decrease)

    Operating Cash Flow = 234,599

    Capital Expenditures = 211,750

    Free Cash Flow as reported by EROS = 22,849

    Factored Accounts Receivables = 39,026

    Free Cash Flow without Factored A/R = (16,177)

    Table II. Analysis of Accounts Receivable Increase/(Decrease)

    (in Thousands $)

    [2016 -2015] Increase/(Decrease)

    Trade accounts receivables = [169,413 -198,066 ]=(28,653)

    Factored accounts receivables = 39,026 – –

    Total accounts receivables = [208,439 -198,066]= 10,373

    Table III. Analysis of Debt Increase/(Decrease)

    in Thousands$)

    [2016-2015]= (Decrease)

    Short-term borrowings =[219,275 -96,397 ]=122,878

    Long-term borrowings =[ 92,630 – 218,273 ]=(125,643)

    Total Borrowings = [311,905 – 314,670]= (2,765)

    Cash and Cash Equivalents = [182,774 -153,664]= 29,110

    Net Debt as reported by EROS = [129,131 161,006] =(31,875)

    Accounts Payable =[65,178 -29,453]=35,725

    Net Debt including payables =[194,309 -190,459]= 3,850

    August 13, 2016 at 9:40 am


Saved Articles

The Life and Career of Charlie Munger

Charlie is more than just Warren Buffett’s friend and Berkshire Hathaway’s Vice Chairman – Buffett has actually credited him with redefining how he looks at investing. Now you can learn from Charlie firsthand via this incredible ebook and over a dozen other famous investor studies by signing up below:

  • Learn from the best and forever change your investing perspective
  • One incredible tidbit of knowledge after another in the page-turning masterpiece of a book
  • Discover the secrets to Charlie’s success and how to apply it to your investing
Never Miss A Story!
Subscribe to ValueWalk Newsletter. We respect your privacy.

Congrats! Are you a smart person?

We have an exclusive targeted for being a sophisticated and loyal reader.

Sign up for ValueWalkPremium today and get our exclusive content for 35% off.

Use coupon code vip19 or click on the button below

Limited time offer only ENDS 12/31/2019 or after next 25 subscribers take advantage whichever comes first – please do not share this discount with others