1slideshar.working-capital-management.ppt
TRANSCRIPT
-
8/14/2019 1slideshar.working-capital-management.ppt
1/174
WORKING CAPITAL
MANAGEMENT
-
8/14/2019 1slideshar.working-capital-management.ppt
2/174
-
8/14/2019 1slideshar.working-capital-management.ppt
3/174
-
8/14/2019 1slideshar.working-capital-management.ppt
4/174
Factor vs Reverse Factor
Factor: Supplier sends invoices tofactor
RF: Buyerchooses invoices that he
wants to be aid ear!ier b" the factorand then, supplier chooses which
of invoices he needs to be aid
RF# strong$%"er and &an"smaller' or deendent' Suppliersinneed of financing
RF tar(eted at b%"ers who !i)e to (et!on er a &ent ter&s fro& their
-
8/14/2019 1slideshar.working-capital-management.ppt
5/174
http://www.capgemini.com/sites/default/files/procurement-blog/files/2012/02/20120209-Figure-2.png -
8/14/2019 1slideshar.working-capital-management.ppt
6/174
http://www.capgemini.com/sites/default/files/procurement-blog/files/2012/02/20120209-Figure-2.png -
8/14/2019 1slideshar.working-capital-management.ppt
7/174
DiscountRF-Bank discounts suppliers receivables before theirpayment date and the Customer repays the liability to Banks account
on the receivables' payment date.
-Customer can get longer payment terms from his suppliersMaturity RF:Bankrepays the Customers liability to his supplier onthe payment date
-Customers repays the debt in the additional financing period, specified
in the agreement
Benefits for the suppliers:
Bank takes over risk of default on payment of receivables by the
Customer,
Financing ahead of payment date or on payment date at the latest,
Financing without the need to examine credit capacity of the supplier
and the need for him to establish additional collateral
-
8/14/2019 1slideshar.working-capital-management.ppt
8/174
-
8/14/2019 1slideshar.working-capital-management.ppt
9/174
-
8/14/2019 1slideshar.working-capital-management.ppt
10/174
!
What is Wor)in( Caita! .
/%ant%& of cash a b%siness re0%iresfor r%nnin( da" to da" b%sinessoerations
Financin( conversion of Raw &ateria!into finished (oods 1 receivin(roceeds of sa!e thereof in case of&an%fact%rin( %nits
Stoc#ingof (oods 1 rea!i2ation ofsa!e roceeds in case ofTradin(
%nits
-
8/14/2019 1slideshar.working-capital-management.ppt
11/174
3Re0%ire&ents
-
8/14/2019 1slideshar.working-capital-management.ppt
12/174
Wor)in( Caita! Mar(in
Shareholder4sContrib%tion
Cash profitsearnedduringthe "ear
Cash reservesofprevious"ears
$on term loans
-
8/14/2019 1slideshar.working-capital-management.ppt
13/174
-
8/14/2019 1slideshar.working-capital-management.ppt
14/174
"
%urrent Assets
Reresent those assets that wi!! be t%rned into cash within
fro& the ba!ance date in the nor&a! co%rse of $%siness*
Inventories
7toc) of Raw &ateria!
Wor) in Pro(ress
7toc) of Finished Goods
-
8/14/2019 1slideshar.working-capital-management.ppt
15/174
#
%urrent $ia&ilities
Represent those o&ligations !hich arerepaya&le !ithin a year' e'g',
7%ndr" creditors
Interest accr%ed b%t not d%eProvisions
Lon( ter& !oan rea"&ent
insta!&ents d%e within 8 "ear$an) borrowin( for wor)in( caita!
An" other ite& d%e within 8 "ear
-
8/14/2019 1slideshar.working-capital-management.ppt
16/174
6W:;
peratin! Cycle
-
8/14/2019 1slideshar.working-capital-management.ppt
17/174
-
8/14/2019 1slideshar.working-capital-management.ppt
18/174
I&ortant e0%ations
OperatingC"c!e 5,(nventory :o!din( * Receivab!es Conversion Period or Avera(e Co!!ectionPeriod
6 Ass%&e 8DD of sa!es are on credit
6 Ass%&e that be(innin( of "ear acco%ntsreceivab!e was >D and sa!es was DD
days
SalesCredit
ceivablesAverage
1#.4/##!!01
2!1!30
/#$e
=
+
=
=
-
8/14/2019 1slideshar.working-capital-management.ppt
28/174
OPERATING AN+ CA7: C;CLE7 FOR+OBG47 +I7TRI$BTOR7 INC*
?* Pa"ab!es +eferra! Period6 ass%&e be(innin( of;ear acco%nts a"ab!e was>D
@* Oeratin( C"c!e5 Inventor" Conversion Period da"s
* Cash C"c!e 5 Oeratin( C"c!e 6 Acco%nts
Pa"ab!e +eferra! Period 5 @*> da"s 3 >*DH da"s 5 >*8 da"s
days
SoldGoodsofCost
PayablesAccountsAverage
!5.1//##!0 1
2!1!30
/#
=
+
=
=
-
8/14/2019 1slideshar.working-capital-management.ppt
29/174
+otal %ost
Carr"in(
Cost
7horta(e
Cost
%urrent Asset
,Optimal-
Carr"in(costsand
shorta(ecosts
-
8/14/2019 1slideshar.working-capital-management.ppt
30/174
I t 7t d
-
8/14/2019 1slideshar.working-capital-management.ppt
31/174
Iss%es to 7t%d"#WORKING CAPITAL
MANAGEMENT8* What t"es and a&o%nts of c%rrent assets
sho%!d a fir& ho!d.
>* What t"es and a&o%nts of short6ter&financin( sho%!d a fir& e&!o".
?* :ow do fir&s ens%re the" have eno%(h
cash to &eet on6(oin( ob!i(ations.
@* :ow do fir&s forecast their cash needs.
-
8/14/2019 1slideshar.working-capital-management.ppt
32/174
Wor)in( Caita! Po!icies and theC%rrent Ratio
C%rrent Ratio is a &eas%re of the e9tent towhich c%rrent Assets are financed b"c%rrent !iabi!ities
C%rrent Ratio 5 C%rrent Assets C%rrentLiabi!ities
+o%(4s +istrib%tors has a c%rrent ratio ofHDD or 8*@
A c%rrent ratio of 8*@D &eans that for ever"
8*@D of c%rrent assets there is one do!!ar
Ris) Ret%rn ,Li0%idit"
-
8/14/2019 1slideshar.working-capital-management.ppt
33/174
Ris) Ret%rn ,Li0%idit"Profitabi!it"- Trade6off# C%rrent
Assets
Bs + 67%!!
+
-
8/14/2019 1slideshar.working-capital-management.ppt
34/174
Ris) Ret%rn Trade6off#C%rrent Liabi!ities
interest
!!8/!!
-
8/14/2019 1slideshar.working-capital-management.ppt
35/174
-
8/14/2019 1slideshar.working-capital-management.ppt
36/174
-
8/14/2019 1slideshar.working-capital-management.ppt
37/174
Profitabi!it" vs Ris) Trade6off6A!ternative Financin(7trate(ies ,8-
-
8/14/2019 1slideshar.working-capital-management.ppt
38/174
Profitabi!it" vs Ris) Trade6off6A!ternative Financin(7trate(ies,>-
Profitabi!it" vs Ris) Trade6off6
-
8/14/2019 1slideshar.working-capital-management.ppt
39/174
Profitabi!it" vs Ris) Trade6off6A!ternative Financin(
7trate(ies ,?-
-
8/14/2019 1slideshar.working-capital-management.ppt
40/174
:ow a Conservative Wor)in( Caita! Po!ic"Lowers Profitabi!it" and Ris)
,=ice6versa for A((ressive Po!ic"-
>mpact ;igher 9evelof Cash and+arketableecurities
;igher 9evelof ccounts$eceivable
;igher9evel of>nventory
9ess hort-term(ebt ?@reater9ong-term9iabilities and
-
8/14/2019 1slideshar.working-capital-management.ppt
41/174
Wor)in( Caita! Levera(e,WCL-
WCL5 chan(e in ROI. chan(e in%urrent Asset
i'e' sensitivity of RO( earning po!er-
to change in %ARO(/EB(+.+A
If %Ais reduced&y 0 %A 0 %A.%A-, 1
increase in RO(/23EB(+.+A40 %A-4
EB(+.+A-5.EB(+.+A6/0%A.+A40%A
W%$/0 %A.+A40 %A-.0
Wor)in( Caita! Po!icies
-
8/14/2019 1slideshar.working-capital-management.ppt
42/174
Wor)in( Caita! Po!iciesBnderstandin( Li0%idit"
To %nderstand how we!! a co&an" can&eet its on(oin( cash ob!i(ations ,its!i0%idit"-' "o% need to %nderstandwhether the fir& is %sin( or (eneratin(
cash f!ow To he! "o% %nderstand the nat%re of
cash f!ows' "o% need to )now how todeve!o and interret a state&ent of
cash f!ows $efore deve!oin( a state&ent of cash
f!ows' !et %s review how the ba!ancesheet and inco&e state&ents arecreated
-
8/14/2019 1slideshar.working-capital-management.ppt
43/174
7%&&ar"
Wor)in( Caita! 5 7hort6ter& Assets3 7hort6ter& !iabi!ities
Cash Conversion C"c!e
. Oeratin( c"c!e. Cash c"c!e
Po!icies
. A((ressive. Conservative
-
8/14/2019 1slideshar.working-capital-management.ppt
44/174
7tate&ent of Cash F!ows
Bnderstandin( Cash F!ows
-
8/14/2019 1slideshar.working-capital-management.ppt
45/174
O%t!ine
Prearation of ba!ancesheet and inco&e
state&ent fro&transactions
7tate&ent of Cash F!ows
Prearin( Pro For&a# 7%!e&entar"
-
8/14/2019 1slideshar.working-capital-management.ppt
46/174
Prearin( Pro For&a# 7%!e&entar"Review of Financia! 7tate&ent
Prearation A ba!ance sheet is a Jsna shot of a
co&an"4s affairs it shows what theco&an" owns ,its assets-' what it owes
,its !iabi!ities- and how &%ch shareho!dershave invested in the fir& ,e0%it"-
Assets 5 Liabi!ities < E0%it"
An inco&e state&ent shows how &%ch theco&an" se!!s ,its reven%e-' what it coststo oerate the b%siness ,its e9enses- andhow &%ch is !eft over for shareho!ders
,rofit-
Prearation of the $a!ance 7heet and
-
8/14/2019 1slideshar.working-capital-management.ppt
47/174
Prearation of the $a!ance 7heet andInco&e 7tate&ent# A ste6b"6ste
e9a&!e
Ste/ 1 nitial nvestment in Business
Sylvia invests 20000 in her ne business a clothin$ retailer
name' Sylvia+s Satins, he 4irm establishes an over'ra4t
4acility ith a bank 4or 20000,
Sylvia+s Satins Balance Sheet 5%i$ures in 000+s6
Assets Liabilities
Cash 20 7ver'ra4t 0
Sharehol'ers ()uity
Current Assets 20 Common Shares 20
otal Assets 20 otal Liabilities an' Sharehol'ers+ ()uity 20
Prearation of the $a!ance 7heet and
-
8/14/2019 1slideshar.working-capital-management.ppt
48/174
Prearation of the $a!ance 7heet andInco&e 7tate&ent# A ste6b"6ste
e9a&!e
Ste/ 2 Accountin$ 4or Set-u/ costs o4 business
Sylvia s/en's "000 to /ay 4or le$al 4ees
4or settin$ u/ business
Sylvia+s Satins Balance Sheet 5%i$ures in 000+s6
Assets Liabilities
Cash 1" 7ver'ra4t 0
Sharehol'ers ()uity
Current Assets 1" Common Shares 20ntan$ibles "
otal Assets 20 otal Liabilities an' Sharehol'ers+ ()uity 20
-
8/14/2019 1slideshar.working-capital-management.ppt
49/174
Prearation of the $a!ance 7heet and
-
8/14/2019 1slideshar.working-capital-management.ppt
50/174
Prearation of the $a!ance 7heet andInco&e 7tate&ent# A ste6b"6ste
e9a&!e
Ste/ ! Accountin$ 4or 4i&e' asset /urchase
Sylvia buys e)ui/ment 4or 10000,
Sylvia+s Satins Balance Sheet 5%i$ures in 000+s6Assets Liabilities
Cash 0 7ver'ra4t 0
Sharehol'ers ()uity
Current Assets 0 Common Shares 20
()ui/ment 10
Leasehol' m/rovement "
ntan$ibles "
otal Assets $20 otal Liabilities an' Sharehol'ers+ ()uity 20
Prearation of the $a!ance 7heet and
-
8/14/2019 1slideshar.working-capital-management.ppt
51/174
Prearation of the $a!ance 7heet andInco&e 7tate&ent# A ste6b"6ste
e9a&!e
Ste/ " Accountin$ 4or /urchase o4 inventory
Sylvia+s 4irm buys 80000 o4 shirts 4rom a su//lier on cre'it
Sylvia+s Satins Balance Sheet 5%i$ures in 000+s6
Assets LiabilitiesCash 0 7ver'ra4t 0
Accounts Payable 80
nventory 80
Sharehol'ers ()uity
Current Assets 80 Common Shares 20
()ui/ment 10
Leasehol' m/rovement "
ntan$ibles "
otal Assets 90 otal Liabilities an' Sharehol'ers+ ()uity 90
reara on o e a ance eed b
-
8/14/2019 1slideshar.working-capital-management.ppt
52/174
and Inco&e 7tate&ent# A ste6b"6
ste e9a&!eSte/ 8 Accountin$ 4or sales
Sylvia+s 4irm sells 30000 o4 inventory 4or !0000 on cre'it
Sylvia+s Satins Balance Sheet 5%i$ures in 000+s6
Assets Liabilities
Cash 0 7ver'ra4t 0
Accounts Receivable !0 Accounts Payable 80
nventory 30Sharehol'ers ()uity
Current Assets #0 Common Shares 20
()ui/ment 10 Retaine' (arnin$s 10
Leasehol' m/rovement "
ntan$ibles "
otal Assets :0 otal Liabilities an' Sharehol'ers+ ()uity :0
ncome Statement o4 Sylvia+s Satins
Revenue !0
Cost o4 ;oo's Sol' 30
;ross
-
8/14/2019 1slideshar.working-capital-management.ppt
53/174
Prearation of the $a!ance 7heetand Inco&e 7tate&ent# A ste6b"6
ste e9a&!eSte/ # Accountin$ 4or /ayments to su//liers
Sylvia /ays o44 20000 o4 /ayables
Sylvia+s Satins Balance Sheet 5=C7
-
8/14/2019 1slideshar.working-capital-management.ppt
54/174
reara on o e a ance eed I 7t t t A t b
-
8/14/2019 1slideshar.working-capital-management.ppt
55/174
and Inco&e 7tate&ent# A ste6b"6
ste e9a&!eSte/ : Account 4or /ayment o4 interest
Com/any s char$e' 1000 o4 interest an' bank char$es relate' to over'ra4t,
Sylvia+s Satins Balance Sheet 5%i$ures in 000+s6
Assets Liabilities
Cash 0 7ver'ra4t 11,0
Accounts Receivable 30 Accounts Payable !0
nventory 30
Sharehol'ers ()uity
Current Assets 80 Common Shares 20
()ui/ment 10 Retaine' (arnin$s :
Leasehol' m/rovement "
ntan$ibles "
otal Assets 90,0 otal Liabilities an' Sharehol'ers+ ()uity 90,0
Sylvia Satin+s ncome Statement
Revenue !0,0
Cost o4 ;oo's Sol' 30,0
;ross
-
8/14/2019 1slideshar.working-capital-management.ppt
56/174
and Inco&e 7tate&ent# A ste6b"6
ste e9a&!eSte/ 10 Account 4or 'e/reciation an' amorti@ation
Com/any 'e/reciates e)ui/ment on strai$ht-line basis over " years 5use4ul li4e
o4 e)ui/ment6 an' over 10 years 5lease term6 4or leasehol' im/rovements
Sylvia+s Satins Balance Sheet 5%i$ures in 000+s6
Assets Liabilities
Cash 0 7ver'ra4t 11
Accounts Receivable 30 Accounts Payable !0
nventory 30
Current Assets 80 Sharehol'ers ()uity()ui/ment 9 Common Shares 20
Leasehol' m/rovement !," Retaine' (arnin$s 8,"
ntan$ibles "
otal Assets ##," otal Liabilities an' Sharehol'ers+ ()uity ##,"
Sylvia Satin+s ncome Statement
Revenue !0,0Cost o4 ;oo's Sol' 30,0
;ross
-
8/14/2019 1slideshar.working-capital-management.ppt
57/174
and Inco&e 7tate&ent# A ste6b"6
ste e9a&!eSte/ 11 Accountin$ 4or a&eshe income ta& rate is !0, e ill i$nore 'e4erre' ta&es,
Com/any on+t /ay ta&es until a4ter year en',
Sylvia+s Satins Balance Sheet 5%i$ures in 000+s6
Assets Liabilities
Cash 0 7ver'ra4t 11,0
Accounts Receivable 30 Accounts Payable !0
nventory 30 a&es Payable 2,8
Current Assets 80
()ui/ment 9 Common Shares 20
Leasehol' m/rovement !," Retaine' (arnin$s 3,:
ntan$ibles "
otal Assets ##," otal Liabilities an' Sharehol'ers+ ()uity ##,"
Sylvia Satin+s ncome Statement
Revenue !0,0
Cost o4 ;oo's Sol' 30,0;ross
-
8/14/2019 1slideshar.working-capital-management.ppt
58/174
I&ortance of Cash F!ows# Li0%idit"
A!tho%(h 7"!via4s fir& is rofitab!e' it is
i&ortant to %nderstand how it was ab!e to(enerate eno%(h cash to &eet itsob!i(ations* In other words' how !i0%id is7"!via4s 7atins.
Li0%idit" is a critica! asect of a co&an"4sfinancia! erfor&ance* The a"ro!! &%st be&et* $efore a fir& can (et a !oan fro& aban) or credit fro& a s%!ier' it &%st
show itse!f to be !i0%id* To assess !i0%idit"' we need to %nderstand
the factors affectin( fir&4s on6(oin( abi!it"to (enerate cash*
7t t t f C h F!
-
8/14/2019 1slideshar.working-capital-management.ppt
59/174
7tate&ent of Cash F!ows7a!es
6 Cost of Goods 7o!d
6 7e!!in(' Genera! and Ad&inistration E9enses NetIncome
6 Interest
6 Inco&e Ta9es
-
8/14/2019 1slideshar.working-capital-management.ppt
60/174
7tate&ent of Cash F!owsfor 7"!via4s 7atins
Sales !0,0
- Cost o4 ;oo's Sol' 30,0
;ross Pro4it 10,0
- Sellin$ ;eneral an' A'ministration (&/enses 2,"
- nterest 1,0
- ncome a&es 2,8
=et ncome 3,:D =on-cash (&/enses 5'e/reciation amorti@ation6 2,"
Cash %los 4rom 7/eratin$ Activities 8,!
- ncrease in Accounts Receivable 30,0
- ncrease in nventory 30,0
D ncrease in Accounts Payable an' other Payables !2,8
- Purchases o4 %i&e' Assets an' other Ca/ital (&/en'itures 20,0D Sales o4 %i&e' Assets 0,0
- Payments to 7ners o4 Business 7ther than Salary 0,0
Cash ;enerate' 5>se'6 By Business Available 4or Re/ayment o4 *ebts -31,0
-
8/14/2019 1slideshar.working-capital-management.ppt
61/174
Financin( Cash F!ow +eficiencies
If 7"!via4s 7atins %sed % ?8'DDDcash in its on6(oin( oerations' howwas this financed.
Oenin( Cash $a!ance>D'DDD
Less# Cash Bsed
?8'DDD
Cash 7%r!%s ,+eficienc"- 688'DDD
+eficienc was financed b ban)
-
8/14/2019 1slideshar.working-capital-management.ppt
62/174
Cash F!ow +rivers
E!even Ke" Cash F!ow +rivers
-
8/14/2019 1slideshar.working-capital-management.ppt
63/174
E!even Ke" Cash F!ow +rivers Re!ationshi with Cash F!ow
8* 7a!es Growth Bs%a!!" ne(ative
>* Gross Mar(in ,Gross Profit7a!es-ositive?* 7e!!in(' Genera! and Ad&inistration
,7GA- as of 7a!es ne(ative@* Interest E9ense
ne(ative
* Non6cash E9enses ositive* Inco&e Ta9 Rate
ne(ativeH* Avera(e Co!!ection Period ,ACP- ne(ative* Inventor" Conversion Period
ne(ative* Acco%nts Pa"ab!e Period ositive8D* Net Caita! E9endit%res ne(ative88* Owner4s Withdrawa!s fro& Fir& ne(ative
R ! i hi f E
-
8/14/2019 1slideshar.working-capital-management.ppt
64/174
Re!ationshi of E9enses toCash F!ow
Co&anies with hi(her rofit &ar(ins,fir&s with !ow cost of (oods so!d and !ow7GA as of sa!es- (enerate &ore cash
Converse!"' fir&s that inc%r !osses(enera!!" %se % cash and wi!! enco%nterrob!e&s rea"in( !oans if !osses are notste&&ed* LOAN7 7:OBL+ NOT $EGRANTE+ TO FBN+ 7B7TAINE+ LO77E7
OF $ORROWER7* 7i(nificant non6cash e9enses rovideso&e re!ief b%t on!" where re(%!arcaita! e9endit%res are not re0%ired
-
8/14/2019 1slideshar.working-capital-management.ppt
65/174
-
8/14/2019 1slideshar.working-capital-management.ppt
66/174
Re!ationshi of Inventor" ConversionPeriod to Cash F!ow
Inventor" Conversion Period is ca!c%!ated as# Inventor" Cost of Goods 7o!d?
In case of 7"!via4s 7atins' Inventor" Conversion Period is?D,?D?- or ? da"s
One can esti&ate Inventor" as#Cost of Goods 7o!d Inventor" Conversion Period
? If cost of (oods so!d do%b!es to D and Inventor"
Conversion Period re&ains %nchan(ed' then Inventor"wo%!d a!so do%b!e i*e* ,D?-? 5 D
If Inventor" Conversion Period decreases in ha!f to 8?da"s' endin( inventor" wo%!d e0%a! ,?D8?-? 5 8and fir& wo%!d (enerate 8 &ore cash in the "ear
-
8/14/2019 1slideshar.working-capital-management.ppt
67/174
Re!ationshi of Acco%nts Pa"ab!ePeriod to Cash F!ow
Pa"ab!es +eferra! Period5 ,Pa"ab!es-,Cost of Goods 7o!d < Other Oeratin( E9enses- ?
In case of 7"!via4s 7atins' Pa"ab!es +eferra! Period is
,@D-,?D?- or @H da"s One can esti&ate Acco%nts Pa"ab!e as#Cost of Goods 7o!d Acco%nts Pa"ab!e Period
? If cost of (oods do%b!es and Pa"ab!es +eferra! Period
re&ains %nchan(ed' then Acco%nts Pa"ab!e wo%!d a!so
do%b!e i*e* ,D@H-? 5 D If co&an" a"s its s%!iers in ha!f the ti&e' endin(
acco%nts a"ab!e wo%!d e0%a! ,?D>@?-? 5 >D andfir& wo%!d %se % >D &ore cash in the "ear
! i hi f ! h h
-
8/14/2019 1slideshar.working-capital-management.ppt
68/174
Re!ationshi of 7a!es Growth to CashF!ow
If a co&an" is se!!in( on credit' an increasein sa!es %s%a!!" %ses % cash as the fir&b%"sb%i!ds &ore inventor"' se!!s it and thenhas to wait to (et aid b" its c%sto&ers i*e*there is an increase in both inventor" and
acco%nts receivab!e* Even for fir&s that strict!" se!! on a cashbasis' an increase in sa!es sti!! &eans that itneeds to increase its inventor"*
In &ost cases' the cash re0%ired to b%i!d6%
inventor" and receivab!es &ore than offsetsa"ab!es increase as we!! as the increasedcash f!ow fro& oerations
-
8/14/2019 1slideshar.working-capital-management.ppt
69/174
R ! i hi f 7 ! G h C h
-
8/14/2019 1slideshar.working-capital-management.ppt
70/174
Re!ationshi of 7a!es Growth to CashF!ow
With increased sa!es' 7"!via4s 7atins wo%!dincrease its rofit fro& ?'DD to 'HDD b%te9erience an increase in cash o%tf!ow fro&6?8'DDD to 6@?'DDD and therefore end the
"ear with a hi(her ban) overdraft 7it%ation wo%!d be worse where fir&
e9eriences s%bstantia! (rowth and iscaita! intensive i*e* it needs &ore caita!
e9endit%res to faci!itate e9ansion These e9endit%res !ace (reater ress%re
on the cash f!ow of the fir&
Re!ationshi of Profitabi!it" and
-
8/14/2019 1slideshar.working-capital-management.ppt
71/174
Re!ationshi of Profitabi!it" andLi0%idit"
Most often' c!ients who strive to be &orerofitab!e %s%a!!" i&rove their !i0%idit" ashi(her rofit &ar(ins and better costcontro!s enhance cash f!ows
F%rther&ore' a &ore rofitab!e b%siness&a)es it easier for the fir& to attract otherso%rces of credit as we!! as o%tside e0%it"
:owever' as shown in the !ast e9a&!e'
so&eti&es fir&s see) to e9and theirb%sinesses to increase or at !east reserverofitabi!it"* This %ts the c!ient4s desire forrofitabi!it" at odds with the need to&aintain !i0%idit"
Re!ationshi of Caita!
-
8/14/2019 1slideshar.working-capital-management.ppt
72/174
Re!ationshi of Caita!E9endit%res and Li0%idit"
Most fir&s eriodica!!" need to &a)es%bstantia! caita! e9endit%res' at the ver"!east to &aintain their oerations or to )ee% with the co&etition. Grocer" stores need to re!ace free2ers. Fashion retai!ers need new fi9t%res. +e!iver" fir&s need to re!ace vans
These e9endit%res !ace a heav" drain oncash f!ow and conse0%ent!"#
. C!ients sho%!d e9tend !ife of their fi9ed assetsthro%(h reventative &aintenance. C!ients sho%!d ac0%ire assets with stron(
warranties and ins%rance rotection
Re!ationshi of Caita!
-
8/14/2019 1slideshar.working-capital-management.ppt
73/174
Re!ationshi of Caita!E9endit%res and Li0%idit"
Financin( of Caita! E9endit%res sho%!dbe str%ct%red so that the eriod of therea"&ent of rincia! &atches the !ife
of the asset.Ter& financin( or !ease arran(e&ent for
e0%i&ent
. Lon(6ter& &ort(a(e for rea! estate
E9cessive %se of short6ter& debt createstoo &%ch de&and on cash f!ows in theeriod when the asset is first ac0%ired
Identif"in( Trends in Cash F!ow
-
8/14/2019 1slideshar.working-capital-management.ppt
74/174
Identif"in( Trends in Cash F!ow+rivers# Case of a co&an" !osin( to
co&etition2000 2001 2002 Possible Concern 5*irect m/act on Cash %loSales ;roth " -: -10 Losin$ sales to com/etition
;ross
-
8/14/2019 1slideshar.working-capital-management.ppt
75/174
Identif"in( Trends in Cash F!ow +rivers#Case of a co&an" e9andin( sa!es ate9ense of !ower (ross rofit &ar(ins
2000 2001 2002 Possible Concern 5*irect m/act on Cash %lo
Sales ;roth " 10 1" A$$ressively sellin$
;ross
-
8/14/2019 1slideshar.working-capital-management.ppt
76/174
7i(ns of Li0%idit" Prob!e&s
+ec!ine in dai!" or wee)!" cash inf!ows
Profitabi!it" and Oeratin( Cash F!ow 70%ee2e66 Increased costs that the fir& is %nab!e to asson to c%sto&ers
Bne9ected b%i!d6% of Acco%nts Receivab!e
Bne9ected b%i!d6% of Inventor"
+ec!ine in fir&4s net wor)in( caita!' c%rrentratio or an increase in its short6ter& and tota!debt ratios ,7hort6ter& +ebt Tota! Assets and
Tota! +ebt Tota! Assets
-
8/14/2019 1slideshar.working-capital-management.ppt
77/174
Cash $%d(ets 1 Pro For&a
7tate&entsForecastin( Cash F!ows
!i
-
8/14/2019 1slideshar.working-capital-management.ppt
78/174
O%t!ine
Wh" forecast cash f!ows.
Cash b%d(et
Pro For&a
. Inco&e 7tate&ent
. $a!ance 7heet
Percent of sa!es ðod
-
8/14/2019 1slideshar.working-capital-management.ppt
79/174
Mana(in( Li0%idit" and the Need to
-
8/14/2019 1slideshar.working-capital-management.ppt
80/174
Mana(in( Li0%idit" and the Need toForecast Cash F!ows
Co&anies need to !an for their cash needs toens%re the" have s%fficient cash to#. Meet on6(oin( ob!i(ations s%ch as the a"ro!!
. Meet contin(encies s%ch as an increased need forwor)in( caita! ,sensitivit" ana!"sis is esecia!!"
i&ortant-
. $e ab!e to invest when attractive oort%nities arise
The" need to roect a cash b%d(et thatforecasts cash inf!ows and o%tf!ows on a
&onth!" basis* Cash b%d(etin( is esecia!!" i&ortant in
seasona! and (rowin( b%sinesses*
Cash b%d(ets sho%!d tie in with ro for&a
inco&e state&ents and ba!ance sheets*
Prearin( Co&rehensive Pro
-
8/14/2019 1slideshar.working-capital-management.ppt
81/174
( For&a Financia! 7tate&ents
ales Forecast *roduction Forecast
Cash Flo& Forecast
*ro Forma >ncome
tatement
*ro Forma Balance heet
ales, production and cash flo& forecasts are usually done on
a monthly basis &hereas pro forma income and balance sheets
are done an annual basis
EAMPLE OF CA7: $B+GET AN+
-
8/14/2019 1slideshar.working-capital-management.ppt
82/174
EAMPLE OF CA7: $B+GET AN+
PRO FORMA FINANCIAL 7TATEMENT7
8ey Assumptions for 9adget %ompany
Startup Business-
Sales
Month!" sa!es of 8D'DDD %nits
First &onth of sa!es is Febr%ar" >DD?
$ased on contract with distrib%tor
Cash $%d(et
AR 6 Q sa!es co!!ected within one6&onthfo!!owin( sa!e and the other Q co!!ected two&onths fo!!owin( sa!e
Cash Co!!ections fro&
-
8/14/2019 1slideshar.working-capital-management.ppt
83/174
7a!esMonth January February March April
Sales of ad!etCo"pany
0 1"900 1"900 1"900
Cash #nflos fro"
A% Collection&
'urin! Month
After Sale
#:00 #:00
'urin! 2nd MonthAfter Sale
#:00
Total Collections 0 0 #:00 1"900
ey ssumptions: Company &ill sell !,!!! units a month 70.#4 each.
;alf of accounts receivable &ill be collected one month after sale.
;alf of accounts receivable &ill be collected t&o months after sale.
Cash Co!!ections and Acco%nts
-
8/14/2019 1slideshar.working-capital-management.ppt
84/174
Cash Co!!ections and Acco%ntsReceivab!e
Month (ctober )o*e"ber 'ece"ber Total for
+earSales of ad!etCo"pany
1"900 1"900 1"900 1#3900
Cash #nflos fro"
A% Collection&
'urin! MonthAfter Sale
#:00 #:00 #:00 #:000
'urin! 2nd MonthAfter Sale
#:00 #:00 #:00 #1100
Total Collections 1"900 1"900 1"900 1"0100
ey ssumptions: Company sold 05,4!! of goods but received only 0#!,!!.
)he difference of 01,5!! represents the increase in accounts receivable during
year. f the 01,5!! in accounts receivable at year end, (ecember sales represent
0#,4!! and half of ovember sales represent 05,D!!.
Cash Pa"&ents to
-
8/14/2019 1slideshar.working-capital-management.ppt
85/174
"7%!iers
Month January February March April
,urchases ofad!et Co"pany
10000 10000 10000 10000
Cash ,ay"ent toSuppliers
$-0.000 $-0.000 $-0.000
ey ssumptions: Company &ill purchase one month in advance of sales.
- +onth-end inventory &ill e=ual the current months purchases.
-
8/14/2019 1slideshar.working-capital-management.ppt
86/174
Cas a" e s a d cco% sPa"&ents
Month (ctober )o*e"ber 'ece"ber Total for
+ear,urchases ofad!et Co"pany
10000 10000 10000 120000
Cash ,ay"ents toSuppliers
$-0.000 $-0.000 $-0.000 $--0.000
ey ssumptions: Company purchased 01!,!!! of goods but paid for only
0!,!!! by year end.
)he difference of 0!,!!! represents the increase in accounts payable during year.
)he 0!,!!! accounts payable at year end is for (ecember purchases.
Forecastin( Cash F!ow6
-
8/14/2019 1slideshar.working-capital-management.ppt
87/174
Forecastin( Cash F!owsreadsheet
Ke" Ass%&tions for Gad(et Co&an"
-
8/14/2019 1slideshar.working-capital-management.ppt
88/174
" ( "
%ash Budget
Genera! and ad&inistration costs 5?'HD er &onth
Interest is char(ed on revio%s &onth4s!oan ba!ance at an ann%a! rate of 8>*
The &onth!" rate is 8>8> or 8*
8D'DDD oenin( cash ba!ance
*ro Forma (ncome Statement
+ereciation 5 >D er &onth no accr%a! is &ade for interest e9ense
at "ear end
-
8/14/2019 1slideshar.working-capital-management.ppt
89/174
Cash $%d(et
-
8/14/2019 1slideshar.working-capital-management.ppt
90/174
(Month (ctober )o*e"ber 'ece"ber Total for
+ear
Total Collections 1"900 1"900 1"900 1"0100
Cash (utflos&
Cash ,ay"ent toSuppliers
$-0.000 $-0.000 $-0.000 $--0.000
eneral E/penses 3#"0 3#"0 3#"0 !"000
#nterest E/pense -4 0 0 404
Total Cash (utflos 13#88 13#"0 13#"0 1""808
=et 7/eratin$ Cash%lo
203! 20"0 20"0 5""086
Be$innin$ CashBalance 5Borroin$6
5183:6 3:! 2!!! 10000
(n'in$ Cash Balance5Borroin$6
3:! 2!!! !!:! !!:!
an Feb Mar Ari! Ma" %ne %!"
7a!es Forecast 8'DD 8'DD 8'DD 8'DD 8'DD 8'DD
Cash I nf!ows Fro& Co!!ections H'DD 8'DD 8'DD 8'DD 8'DD
-
8/14/2019 1slideshar.working-capital-management.ppt
91/174
P%rchases Fro& 7%!iers 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD
Cash O%tf!ows to 7%!iers 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD
Genera! 1 Ad&in E9enses ?'HD ?'HD ?'HD ?'HD ?'HD ?'HD ?'HD
+ereciation >D >D >D >D >D >D >D
Interest D D H 8?@ 88 H
Ta9es D D D D D D DNet Cash F!ow 6?'HD 68?'HD 6'> 8'8 8'? 8'@ 8'H@
$e(innin( of Month Cash 8D'DDD '>D 6H'DD 68?'@> 688'D 6'H@ 6H'>D
End of Month Cash '>D 6H'DD 68?'@> 688'D 6'H@ 6H'>D 6'@
D >DD> an Feb Mar Ari! Ma" %ne %!"
7a!es D D 8'DD 8'DD 8'DD 8'DD 8'DD 8'DD
Cost of Goods 7o!d D D 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD
Gross Mar(in D D 'DD 'DD 'DD 'DD 'DD 'DD
Genera! 7a!es 1 Ad&inistrative E9enses D ?'HD ?'HD ?'HD ?'HD ?'HD ?'HD ?'HD
+ereciation D >D >D >D >D >D >D >D
Interest E9enses D D D H 8?@ 88 H
Profit $efore Ta9es D 6@'DDD 8'DD 8'H> 8' 8' 8'HD@ 8'H>@
Ta9es D D D D D D D D
Profit After Ta9es D 6@'DDD 8'DD 8'H> 8' 8' 8'HD@ 8'H>@
>DD> an Feb Mar Ari! Ma" %ne %!"
Cash 8DDDD '>D D D D D D D
Acco%nts Receivab!e D D 8'DD >?'HDD >?'HDD >?'HDD >?'HDD >?'HDD
Inventor" D 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD
8DDDD 8'>D >'DD ??'HDD ??'HDD ??'HDD ??'HDD ??'HDD
Net Fi9ed Assets >DD >'>D >'DDD >H'HD >H'DD >H'>D >H'DDD >'HD
Tota! Assets ?DD @@'DD ?'DD 8'@D 8'>DD D'D D'HDD D'@D
Acco%nts Pa"ab!e D 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD
$an) Loan D D H'DD 8?'@> 88'D 'H@ H'>D '@
D 8D'DDD 8H'DD >?'@> >8'D 8'H@ 8H'>D 8'@
7hareho!ders4 E0%it" ?DD ?@'DD ?'?DD ?'D> ?'8 @8'?H @?'DD @@'D@
?'DD @@'DD ?'DD 8'@D 8'>DD D'D D'HDD D'@D
A%( 7et* Oct Nov +ec >DD?
7a!es Forecast 8'DD 8'DD 8'DD 8'DD 8'DD 8H?'DD
Cash Inf!ows Fro& Co!!ections 8'DD 8'DD 8'DD 8'DD 8'DD 8D'8DD
h !i
-
8/14/2019 1slideshar.working-capital-management.ppt
92/174
P%rchases Fro& 7%!iers 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8>D'DDD
Cash O%tf!ows to 7%!iers 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 88D'DDD
Genera! 1 Ad&in E9enses ?'HD ?'HD ?'HD ?'HD ?'HD @'DDD
+ereciation >D >D >D >D >D ?'DDD
Interest ?H 8 D D D
Ta9es D D D D D D
Net Cash F!ow 8'@ >'D8? >'D?@ >'DD >'DD 6'D
$e(innin( of Month Cash 6'@ 6?'? 68'? ?@ >'@@@
End of Month Cash 6?'? 68'? ?@ >'@@@ @'@@
D >DD> A%( 7et* Oct Nov +ec >DD?
7a!es D 8'DD 8'DD 8'DD 8'DD 8'DD 8H?'DD
Cost of Goods 7o!d D 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 88D'DDD
Gross Mar(in D 'DD 'DD 'DD 'DD 'DD ?'DD
Genera! 7a!es 1 Ad&inistrative E9enses D ?'HD ?'HD ?'HD ?'HD ?'HD @'DDD
+ereciation D >D >D >D >D >D ?'DDD
Interest E9enses D ?H 8 D D DProfit $efore Ta9es D 8'H@@ 8'H? 8'H@ 8'DD 8'DD 8'8@
Ta9es D D D D D D D
Profit After Ta9es D 8'H@@ 8'H? 8'H@ 8'DD 8'DD 8'8@
>DD> A%( 7et* Oct Nov +ec >DD?
Cash 8DDDD D D ?@ >'@@@ @'@@ @'@@
Acco%nts Receivab!e D >?'HDD >?'HDD >?'HDD >?'HDD >?'HDD >?'HDD
Inventor" D 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD
8DDDD ??'HDD ??'HDD ?@'D@ ?'8@@ ?'8@ ?'8@Net Fi9ed Assets >DD >'DD >'>D >'DDD >'HD >'DD >'DD
Tota! Assets ?DD D'>DD 'D D'D@ 8'@ ?'@ ?'@
Acco%nts Pa"ab!e D 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD 8D'DDD
$an) Loan D ?'? 8'? D D D D
D 8?'? 88'? 8D'DDD 8D'DDD 8D'DDD 8D'DDD
7hareho!ders4 E0%it" ?DD @'@H @'?88 D'D@ 8'@ ?'@ ?'@
?'DD D'>DD 'D D'D@ 8'@ ?'@ ?'@
Gad(et Co&an"# Proected Inco&e 7tate&ent
-
8/14/2019 1slideshar.working-capital-management.ppt
93/174
Gad(et Co&an"# Proected Inco&e 7tate&entfor ;ear Ended +ece&ber ?8' >DD?
7a!es 8H?'DDCost of Goods 7o!d#P%rchases 8>D'DDDLess# Endin( Inventor" 8D'DDD
88D'DDDGross Profit ?'DDGenera! E9enses @'DDD+ereciation ?'DDD
Interest D@'D
Net Profit 8'8@
-
8/14/2019 1slideshar.working-capital-management.ppt
94/174
of 7a!es Method# Pro For&a Mode!
-
8/14/2019 1slideshar.working-capital-management.ppt
95/174
In(redients
7a!es Forecast +rives the &ode!
Pro For&a 7tate&ents The o%t%t s%&&ari2in( different
roections
Asset Re0%ire&ents Invest&ent needed to s%ort sa!es
(rowth
Financia! Re0%ire&ents +ebt and dividend o!icies
The JP!%( +esi(nated so%rce,s- of e9terna! financin(
Econo&ic Ass%&tions 7tate of the econo&"' interest rates'
inf!ation
:istorica! Financia! 7tate&ents for 7t*
-
8/14/2019 1slideshar.working-capital-management.ppt
96/174
+i!bert Phar&ace%tica!s
>ncome tatementales 0#!!
Costs 1# "56 of ales
(epreciation 1! 1!6 of et FiAed ssets
>nterest "! !6 of last periods (ebt
)aAable >ncome !#
)aAes / "6 of )aAable >ncome
et >ncome 0/D
$etained 01
(ividends 0"/ /56 of et >ncome
Balance heet
Current assets 0"!! )otal (ebt 0"#!
et fiAed assets /!! &ners DD of sa!es*,> ofassets for ever" 8 ofsa!es*-
SFi9ed assets areD of tota! assets'
or 8>D of sa!es*
Pro For&a Financia! 7tate&ents Bsin(
-
8/14/2019 1slideshar.working-capital-management.ppt
97/174
( of 7a!es Method
SAss%&e that sa!es (row b" >D to DD >ncome tatementales 0/!!
Costs 141 "56 of ales
(epreciation n.a. 1!6 of et FiAed ssets
>nterest n.a. !6 of last periods (ebt
)aAable >ncome n.a.
)aAes n.a. "6 of )aAable >ncome
et >ncome n.a.
$etained n.a.
(ividends n.a. /56 of et >ncome
Balance heet
Current assets 0"4! )otal (ebt n.a.
et fiAed asset 51! &ners ofassets for ever" 8 ofsa!es*
SFi9ed assets are Dof tota! assets*
Fi!!in( in the $!an)s
-
8/14/2019 1slideshar.working-capital-management.ppt
98/174
Fi!!in( in the $!an)s
+ereciation. Fir& needs > of assets for ever" 8 of sa!es ,tota! asset t%rnover is
D* or tota! assets are >DD of sa!es-
Tota! Assets &%st rise to 8'>DD to s%ort DD of sa!es
Fi9ed Assets are D of Tota! Assets
C%rrent Assets are @D of Tota! Assets
+ereciation is >D of Fi9ed Assets+ereciation 5 D*> ,D* 8'>DD- 5 8@@
This dereciation ca!c%!ation wron(' b%t c!ose and si&!e
. 7ho%!d ca!c%!ate dereciation as of additions to (ross fi9edassets !%s of !ast "ear4s net*
Interest
. $ased on the !ast end6of6eriod +ebt !eve! ,short and !on(6ter&-*
. Interest 5 D*8 @D 5 @
Pro For&a Financia! 7tate&ents Bsin(
-
8/14/2019 1slideshar.working-capital-management.ppt
99/174
of 7a!es Method
>ncome tatementales 0/!!
Costs 141 "56 of ales
(epreciation "" 1!6 of et FiAed ssets
>nterest "# !6 of last periods (ebt
)aAable >ncome 1D
)aAes "" "6 of )aAable >ncome
et >ncome 4#
$etained 014
(ividends 0#5 /56 of et >ncome
Balance heet
Current assets 0"4! )otal (ebt 0"#!
et fiAed assets 51! &ners
-
8/14/2019 1slideshar.working-capital-management.ppt
100/174
Financia! P!annin(
E0%it" is the !%( variab!e*
E0%it" rises fro& D to HD' b%t > of this is fro&retained earnin(s*
The difference' 8H>' is additiona! e0%it" inco&e necessar" to
s%ort the increase in sa!es* +ebt co%!d a!so be the !%(* Fir& co%!d borrow 8H> and +ebt
co%!d rise to >>*
If new caita! not avai!ab!e' then can4t finance sa!es increase*
Balance heet &ith (ebt as *9E@
Current assets 0"4! )otal (ebt 0/11
et fiAed assets 51! &ners
-
8/14/2019 1slideshar.working-capital-management.ppt
101/174
Cash 1 Mar)etab!e
7ec%rities
Overview of :ow Co&anies
-
8/14/2019 1slideshar.working-capital-management.ppt
102/174
Maintain Li0%idit"
$" ho!din( cash and &ar)etab!esec%rities
$" havin( read" access to so%rces of
financin(. Access to e0%it" ,not a!wa"s ossib!e or
attractive-
. Access to debt thro%(h riorco&&it&ents fro& !ender e*(* !ine ofcredit
-
8/14/2019 1slideshar.working-capital-management.ppt
103/174
Criteria in 7e!ection of Mar)etab!e7ec%rities
-
8/14/2019 1slideshar.working-capital-management.ppt
104/174
7ec%rities8* Li0%idit" 3 the sec%rit" sho%!d be eas" to se!!
before &at%rit" and the costs invo!ved in se!!in(,transaction costs- sho%!d be &ini&a!
>* +efa%!t Ris) 3 when investin( in bonds' theresho%!d be !itt!e chance the borrower wi!! not rea"rincia! and interest ,%s%a!!" stic) with hi(h6(radeborrowers-
?* Mar)et Ris) 3 there sho%!d be !itt!e ris) that thesec%rit"4s rice wi!! decrease before &at%rit"
beca%se of chan(es in overa!! &ar)et conditions,!eve!s of interest rates and stoc) &ar)et indices-this &eans that sec%rities are %s%a!!" short6ter&'fi9ed inco&e sec%rities ,not !on(6ter& bonds andnot e0%ities-
@* Attractive Ret%rn 3 fir&s wi!! accet &ore of theabove three ris)s in order to hi(her ret%rn
* Ta9 I&!ications 3 ret%rn is considered on after6ta9basis
Criteria in 7e!ection of Mar)etab!e7ec%rities
-
8/14/2019 1slideshar.working-capital-management.ppt
105/174
7ec%rities9i=uidity (efault $isk +arket $isk ield
3Feb. ", 1!!2
)-bills ;ighest 9o&est?obligation ofFederal@overnment
9o&est 1.416 3-montht-bill2
Bankerscceptance
;igh 9o& ?guaranteedby a bank
9o& 1.456 3highestrated2
Commercial*aper
;igh to+edium
9o& to+edium ?
depends onrisk ofcorporateborro&er
9o& to +edium ?corporate
borro&er may beaffected by stockmarket conditions
1.456 3highestrated2
ield is higheron lo&er ratedpaper
Other 7hort6ter& Invest&ents
-
8/14/2019 1slideshar.working-capital-management.ppt
106/174
Bsed for Li0%idit" P%roses
Overni(ht !oans ,!ar(e fir&s !end &one"on an overni(ht basis-
Certificates of +eosits ,interest6bearin(rather than disco%nt instr%&ents iss%ed b"
ban)s and tr%st co&anies- Ne(otiab!e Certificates of +eosit ,can be
so!d before &at%rit" in &ar)et-
Mone" Mar)et M%t%a! F%nd ,oo! of short6ter& &one" &ar)et instr%&ents-
Effective Interest Rate on a7hort ter& +isco%nt
-
8/14/2019 1slideshar.working-capital-management.ppt
107/174
7hort6ter& +isco%ntInstr%&ent
Effective rate over !ife ofinstr%&ent
Effective ann%a! interest rate
+ a t u r i t y * r i c e C u r r e n t * r i c e
C u r r e n t * r i c e
+
+ a t u r i t y * r i c e C u r r e n t * r i c eC u r r e n t * r i c e
/ #
( a y s t o + a t u r i t y
Effective Interest Rate on a7hort ter& +isco%nt
-
8/14/2019 1slideshar.working-capital-management.ppt
108/174
7hort6ter& +isco%ntInstr%&ent
E9a&!e of effective ann%a!interest rate ca!c%!ation
T6bi!! has D da"s to &at%rit"
&at%rit" rice is 8'DDD b%t itc%rrent!" se!!s for D
! ! ! " / 6+ =0 D D !
0 D D !
/ #
D !
, .
Aro9i&ate Ann%a! ;ie!d7hort6ter& +isco%nt
-
8/14/2019 1slideshar.working-capital-management.ppt
109/174
7hort6ter& +isco%ntInstr%&ent
0 0 D D !
0 D D ! D !
/ #,.
! ! !" ! 6
=X
+ a t u r i t y * r i c e C u r r e n t * r i c e
C u r r e n t * r i c e ( a y s t o + a t u r i t y
/ #
X
>n the case of t-bills, the approAimate yield is referred to as the bond
e=uivalent yield. )he bond e=uivalent yield on the D!-day t-bill is
sho&n belo&.
-
8/14/2019 1slideshar.working-capital-management.ppt
110/174
Acco%nts Receivab!e
O%t!ine
-
8/14/2019 1slideshar.working-capital-management.ppt
111/174
O%t!ine
Ter&s E9tendin( Credit to New Acco%nts
C4s of credit
Monitorin( Acco%nts Receivab!ethro%(h A(in( of Acco%nts
Acco%nts Receivab!e
-
8/14/2019 1slideshar.working-capital-management.ppt
112/174
+ecisions
Ke" +ecisions to Ma)e
8* Ter&s and conditions of credit sa!es
>* Credit ana!"sis
?* Credit decision* Whether to e9tendcredit to a c%sto&er.
@* Co!!ection o!ic"
Acco%nts Receivab!e and Credit
-
8/14/2019 1slideshar.working-capital-management.ppt
113/174
Ter&s
Ter&s and conditions of creditdecisions
.No ter&s 3 cash on de!iver"
.T"ica! Credit Ter&s 3 >8D net ?Dthis &eans that a"&ent is d%e ?Dda"s fo!!owin( date of invoice andif c%sto&er a"s b" da" 8D' heshe
receives a > disco%nt off invoicedrice ,an incentive to &a)ec%sto&ers a" ear!"-
Acco%nts Receivab!e and
-
8/14/2019 1slideshar.working-capital-management.ppt
114/174
Choice of Credit Ter&s
Choice of Credit Ter&s
. A !on(er net ter& &eans
More sa!es and (ross rofit
$%t it a!so &eans' :i(her bad debt
Increased credit deart&ent costs
(iven need to chec) new a!icants Increased invest&ent in acco%ntsreceivab!e and otentia!!" inventor"
Acco%nts Receivab!e and CreditAna!"sis
-
8/14/2019 1slideshar.working-capital-management.ppt
115/174
Ana!"sis E9a&!e of I&act of E9tendin( Credit to a New 7et
of C%sto&ers
. The new set of c%sto&ers co%!d increase sa!es b"D'DDD* The (ross rofit &ar(in is > and baddebt is esti&ated to be ?* Credit deart&entcosts are e9ected to be ?'DDD ann%a!!"* Theavera(e co!!ection eriod is e9ected to be @&onths* Given an inco&e ta9 rate of @D' what isthe after6ta9 rate of ret%rn on rovidin( credit tothe new set of c%sto&ers.
Chan(e in after6ta9 rofit 5 ,D'DDD,>6?- 3?'DDD-,86D*@D-
5 '8>D
Invest&ent needed 5 D'DDD@8>,86>-58'DDDRate of ret%rn 5 '8>D8'DDD 5 @D*
The after6ta9 rate of ret%rn on rovidin( credit to thenew set of c%sto&ers is @D*D
E9ercise U8
-
8/14/2019 1slideshar.working-capital-management.ppt
116/174
E9ercise U8
A new set of c%sto&ers co%!d increasesa!es b" 8DD'DDD* The (ross rofit &ar(inis 8D and bad debt is esti&ated to be* Additiona! credit deart&ent costs aree9ected to be ?'DDD ann%a!!"* Theavera(e co!!ection eriod is e9ected to be? &onths* Given an inco&e ta9 rate of
@D' what is the after6ta9 rate of ret%rn onrovidin( credit to the new set ofc%sto&ers.
7o!%tion
-
8/14/2019 1slideshar.working-capital-management.ppt
117/174
7o!%tion
Chan(e in after6ta9 rofit
5 ,8DD'DDD,D*8D 6 D*D- 3
?'DDD-,86D*@D-5 8'>DD
Invest&ent 5
8DD'DDD?8>,86*8D-5>>'DD Rate of ret%rn 5 8'>DD>>'DD 5
*?
The after6ta9 rate of ret%rn on
E9ercise U>
-
8/14/2019 1slideshar.working-capital-management.ppt
118/174
E9ercise U>
;o% have been aroached b" "o%rsa!es staff abo%t se!!in( 8DD'DDD of(oods on credit to a new c%sto&er* The
cost of (oods so!d on "o%r fir&4srod%cts is D* Credit deart&entcosts are e9ected to be >'DDDann%a!!" to hand!e this acco%nt* The
avera(e co!!ection eriod is e9ected tobe ? &onths* The inco&e ta9 rate is>D* If "o% want to earn a 8 after6ta9 rate of ret%rn on rovidin( credit tothe new c%sto&er' what wi!! be the
7o!%tion
-
8/14/2019 1slideshar.working-capital-management.ppt
119/174
7o!%tion
Let $+ be bad debt e9ense as of sa!es Gross Mar(in 5 8DD 6D 5>D*
Chan(e in after6ta9 rofit 5 ,8DD'DDD,>D6$+- 3>'DDD-,86D*>D-
Invest&ent needed 5 8DD'DDD?8>,D-5>D'DDD
We need to so!ve for $+ with e0%ation'
Rate of ret%rn 5 ,,8DD'DDD,>D6$+- 3>'DDD-,86D*>D-->D'DD5 8
,,8DD'DDD,>D6$+- 3>'DDD-,86D*>D--5?'DH
,8DD'DDD,>D6$+- 3>'DDD-5 ?'@@
8DD'DDD,>D6$+-5'@@
>D6$+5*@@ $+58@*8
The &a9i&%& bad debt e9ense is 8@*8
T:E C47 OF CRE+IT ANAL;7I7
-
8/14/2019 1slideshar.working-capital-management.ppt
120/174
Character of wner+Mana!er
Capacity to Repay Financial Forecast Business 'lan &ncome or 'rofits
Collateral )iuidation .alue /nforceability
)iuidity
Credit Conditions (bility to (ccess 0ew
Financin! Credit Checks 1erms of )oan
Capital (deuate (mount of)on!-1erm Funds
/specially /uity
7C:E+BLE OF AGE OFRECEI=A$LE7
-
8/14/2019 1slideshar.working-capital-management.ppt
121/174
RECEI=A$LE7
A(e +a"s A&o%nt ,DDD- Percent of Tota!D 3 ?D >DD @*8
?8 3 D 8D ?@*
8 3 D D 88*?
Over D ?D *Tota! @?D 8DD
Trade6off $etween Non6Co!!ection and 7trin(ent andE9ensive Co!!ection Methods as we!! as Loss of C%sto&er
Goodwi!!
-
8/14/2019 1slideshar.working-capital-management.ppt
122/174
Inventor"
Financia! Overview ofI t M t
-
8/14/2019 1slideshar.working-capital-management.ppt
123/174
Inventor" Mana(e&ent
$enefits of Increased Inventor". 0%antit" disco%nts for %rchasin(
. avoids stoc) o%ts
. !essens orderin( costs Costs of Increased Inventor"
. :i(her carr"in( costs ,Financin('stora(e' ins%rance' etc*-
. Potentia! obso!escence
-
8/14/2019 1slideshar.working-capital-management.ppt
124/174
7hort6Ter& Financin(
O%t!ine
-
8/14/2019 1slideshar.working-capital-management.ppt
125/174
O%t!ine
7e!ection Criteria Covenants
Effective Ann%a! Rate of $orrowin(
Instr%&ents. Line of Credit
Cost of Trade Credit
-
8/14/2019 1slideshar.working-capital-management.ppt
126/174
-
8/14/2019 1slideshar.working-capital-management.ppt
127/174
-
8/14/2019 1slideshar.working-capital-management.ppt
128/174
Criteria in 7e!ectin( 7hort6ter&
-
8/14/2019 1slideshar.working-capital-management.ppt
129/174
Finance
Lowest effective net cost considerin(. interest. fees. offsettin( benefits in red%ced
ad&inistrative costs. net a&o%nt borrowed
F!e9ibi!it" of Rea"&ent Ter&s A&o%nt of Credit Avai!ab!e
Conditions of Credit e*(* co!!atera!'covenants etc*
>nterest Fees: li i
-
8/14/2019 1slideshar.working-capital-management.ppt
130/174
C$)
*:CB:@ncluding$epayment chedule
@uarantees *ersonal $elated Company )hird *arty
:mount
-
8/14/2019 1slideshar.working-capital-management.ppt
131/174
PRIVATE & CONFIDENTIAL
=ictoria Main Office
8>> +o%(!as 7treet
=ictoria' $*C*=W >E
$an) of Montrea! is !eased to offer the fo!!owin( !ines of credit to__________________%on and s%bect to the fo!!owin( ter&s and conditions*
$oan +ypes
A!! !oans are a"ab!e on de&and' s%bect to eriodic review b" the $an) not !essfre0%ent!" than ann%a!!"' %n!ess otherwise indicated*
(nterest Rates
For the %rose of this Offer' Pri&e Rate is the f!oatin( ann%a! rate of interestestab!ished fro& ti&e to ti&e b" the $an) of Montrea! as the base rate it wi!! %seto deter&ine rates of interest on Canadian do!!ar !oans to c%sto&ers in Canadaand desi(nated as Pri&e Rate* Pri&e Rate is c%rrent!" *>
$oan Structure
8- First $an) Cash Mana(e&ent Acco%nt ,FCMA- >'HD'DDD*
4
7ete&ber th' 8>
-
8/14/2019 1slideshar.working-capital-management.ppt
132/174
P%rose# Oeratin( assistance*
Interest Rate# Pri&e !%s 8@
Rea"&ent# Interest on!"' a"ab!e &onth!"* E9act do!!ar borrowin(*
Above oeratin( !ine inc!%des#
Ma9i&%& 8DD'DDD Letter of Credit faci!it" to cover eriodic i&ort of foodst%ffs*
Ma9i&%& >D'DDD overdraft faci!it" to cover eriodic sett!e&ent of B*7*a"ab!es*
Mar(in Conditions#
S Oeratin( advances contained within * e!i(ib!e acco%nts receivab!e ,Dda"s and %nder- !%s D inventor" at cost as indicated b" &onth!" si(nedInventor" +ec!arations' E!i(ib!e receivab!es to inc!%de c%rrent ?DD da" acco%ntsthat have for&a! rea"&ent ro(ra& estab!ished for an" over 8 da" a"&ents*Esti&ate of Priorit" Pa"ab!es to be rovided on &onth!" Inventor" +ec!aration*
7econdar" Mar(in
S Oeratin( advances are not to e9ceed e!i(ib!e receivab!es*
Infor&ation Re0%ire&ents#
-
8/14/2019 1slideshar.working-capital-management.ppt
133/174
Month!" a(ed Acco%nt Receivab!e Listin(s' Inventor" and Acco%nt Pa"ab!e+ec!arations si(ned b" co&an" 7i(nin( Officer*
$" October 8th' 8> X In6ho%se $a!ance 7heet and Inco&e 7tate&ents as at%!" ?8st' 8>*
>- Co&&ercia! Mort(a(e 8'D'DDD* ,Aro9* $a!ance-
P%rose# Refinance e9istin( Co&&ercia! Mort(a(e 8'H8'DDD withadditiona! ?>'DDD to rea" +e&and Loan' Non6Revo!vin( ?DD'DDD ba!ance
>'DDD to co&an" c%rrent acco%nt* Interest Rate# 88*DD' ? ;ear Ter& d%e October 8st' 8@ ,> "ear
a&orti2ation-*
Rea"&ent# Month!" b!ended a"&ents 8'?DD' > "ear a&orti2ation*
Security ; Already (n *lace
X +ebent%re sec%rit" rovidin( overa!! Fi9ed Char(e ?'DD'DDD over roert"and vario%s co&an" owned vehic!ese0%i&ent a!on( with F!oatin( Char(eover a!! other co&an" assets*
+ebent%re Restrictive Covenants#
Not to dec!are or a" dividends witho%t $an) arova!*
Co&an" not to rovide G%arantee to an" other financia! instit%tion witho%t
-
8/14/2019 1slideshar.working-capital-management.ppt
134/174
X 7tandard Mort(a(e C!a%se FireA!! Peri!s Ins%rance*
X Assi(n&ent of $oo) +ebts*
X 7%bro(ation of shareho!der !oans si(ned b"_______
X 7%bro(ation of !oan b"___________:o!din(s Ltd*
X Cororate Letter of Bnderta)in( re# Financia! Test Covenants ,To be re!aced 6re!ace&ent !etter attached-*
X First Co&&ercia! Mort(a(e >'DDD'DDD rovidin( Fi9ed Char(e over =ictoriawareho%se co&!e9' inc!%din( char(e over co&an"Ys freeho!d and !easeho!dinterest in the s%bect roert"*
X Genera! Assi(n&ent of Rents*
X Priorit" A(ree&ent over e9istin( $an) of Montrea! +ebent%re char(es*
Security ; +o Be O&tained
X Revised Cororate Letter of Bnderta)in(' detai!ed as fo!!ows#
8- Maintain debte0%it" ratio &a9i&%& >*H#8 as deter&ined b" Fisca! 8? "earend Financia! 7tate&ents with e0%it" defined as 7hareho!der Loans' RetainedEarnin(s and net ta9 $on%s Pa"ab!e*
-
8/14/2019 1slideshar.working-capital-management.ppt
135/174
>- Achieve Wor)in( Caita! ratio &ini&%& 8*>#8* ,C%rrent !iabi!ities to e9c!%de+irectors Wa(es after ta9-*
?- Restrict Ann%a! Caita! E9endit%res to 8'DD'DDD as detai!ed in Contro!!erreared Fisca! 8? Caita! E9endit%re 7%&&ar"*
P!ease note Caita! E9endit%res at 8'DD'DDD !eve! are aroved in rinci!e in
that the $an) wi!! be reviewin( the anticiated and res%!tant financin(re0%ire&ents with "o% in the near f%t%re*
X Revised FCMA A(ree&ent*
X Ins%rance Waiver*
Given the sca!e and co&!e9it" of co&an" financia! oerations' we wo%!d
areciate the oort%nit" to revisit the need for rovision of Ann%a! A%dited "earend Financia! 7tate&ents*
cont4d
E9a&!e of T"ica! $an) LoanCovenants for C!ose!" :e!d Co&an"
-
8/14/2019 1slideshar.working-capital-management.ppt
136/174
Covenants for C!ose!" :e!d Co&an"
Gordon Man%fact%rin( is 8DD owned b" 7a&Gordon
Mini&%& C%rrent Ratio of 8*> to ens%re
!i0%idit" Mini&%& Ad%sted Net Worth of > &i!!ion to
ens%re so!venc"
Ad%sted Net Worth e0%a!s
7hareho!ders E0%it" fro& $a!ance 7heet !%sLoans fro& 7hareho!derRe!ated Co&anies!ess Loans to 7hareho!derRe!ated Co&anies!ess Goodwi!!
Effective Ann%a! Cost of7hort6ter& Financia!
-
8/14/2019 1slideshar.working-capital-management.ppt
137/174
Instr%&ent Effective before ta9 rate over !ife
of instr%&ent
Effective before6ta9 ann%a! interestrate
> n t e r e s t F e e s a v i n g s
e t : m o u n t B o r r o & e d
+
> n t e r e s t F e e s a v i n g s
e t : m o u n t B o r r o & e d
/ #
( a y s t o + a t u r i t y
+ +
Effective Ann%a! Interest Rate onRe(%!ar Interest Ter& Loan
-
8/14/2019 1slideshar.working-capital-management.ppt
138/174
Re(%!ar Interest Ter& Loan
E9a&!e# A ban) char(es a ann%a! re(%!arinterest rate on a 8DD'DDD 86da" ter& !oan*There is an ann%a! fee of 8*
7o!%tion#
Interest aid is 8DD'DDD8? or 8'>@HFee is 88DD'DDD8? or >@
Net a&o%nt borrowed is 8DD'DDD 3 8'DDD or'DDD
Effective ann%a! interest rate e0%a!s
!
! ! , ! ! ! % / . 1 6
/ #
D !
+ +
1 " 5 1 " D,
Effective Ann%a! Interest Rate on+isco%nt Interest Ter& Loan
-
8/14/2019 1slideshar.working-capital-management.ppt
139/174
+isco%nt Interest Ter& Loan
E9a&!e# A ban) char(es a ann%a! disco%ntinterest rate on a 8DD'DDD 86da" ter& !oan*There is an ann%a! fee of 8*
7o!%tion#
Interest aid is 8DD'DDD8? or 8'>@HFee is 88DD'DDD8? or >@
Net a&o%nt borrowed is 8DD'DDD 3 8'>@H or'H?
Effective ann%a! interest rate e0%a!s
!
D 4 , 5 # % / . 1 D 6
/ #D !
+ +
1 " 5 1 " D,
Line of Credits
-
8/14/2019 1slideshar.working-capital-management.ppt
140/174
Bsed to finance seasona! f!%ct%ations in
wor)in( caita!* Fir& can borrow % to a &a9i&%& !eve! over
a secified ti&e eriod* Rea"&ent ob!i(ation varies ,e*(*' ? of
rincia! er &onth-' a!tho%(h ba!ance &%stbe 2ero b" ter&ination of the !oan a(ree&ent* $orrowin( fir& &a" withdraw as need
re0%ires % to a reset &a9i&%&*. Committed&eans ban) ob!i(ed ,written !oan
a(ree&ent- 66 fee on %n%sed ba!ance abo%t 8*,Commitment fee-
. Uncommitted&eans ban) not ob!i(ed 66 no fee on%n%sed ba!ance*
$an) %s%a!!" has otion to ter&inate
Line of Credits
-
8/14/2019 1slideshar.working-capital-management.ppt
141/174
Ass%&e interest ca!c%!ated on avera(eba!ance of !oan %sed over eriod*
Ass%&e co&&it&ent fee ca!c%!atedsi&i!ar!"*
Ca!c%!atin( Effective Interest Rateon Line of Credit
-
8/14/2019 1slideshar.working-capital-management.ppt
142/174
on Line of Credit E9a&!e# A ban) char(es a interest rate on a 8DD'DDD
!ine of credit for a&o%nts %sed and a co&&it&ent fee of8 for a&o%nts avai!ab!e b%t not %sed* The fee isca!c%!ated based on the avera(e %n%sed ba!ance d%rin(the eriod* If avera(e !oan ba!ance was @D'DDD for 8Dda"s ' what was effective interest rate on !ine of credit.
7o!%tion# Interest E9ense 5 @D'DDD8D? or
Co&&it&ent Fee 5 8D'DDD8D? or >Net A&o%nt $orrowed 5 @D'DDD
Effective Ann%a! Interest Rate e0%a!s
!
" ! , ! ! ! % / . / 6
/ #
4 !
+ +
D 4 / 1 D /
E9ercise U8
-
8/14/2019 1slideshar.working-capital-management.ppt
143/174
E9a&!e# A 8>D6da" >DD'DDD !ine of credit* The !ine of creditwo%!d have an ann%a! interest rate of and an ann%a!co&&it&ent fee of 8 of the %n%sed ba!ance* +%rin( thefirst D da"s the !oan is o%tstandin(' D'DDD wi!! beborrowed* +%rin( the !ast D da"s' 8D'DDD wi!! beborrowed*
Interest E9ense 5 D'DDDD? Net A&o%nt $orrowed 5 D'DDDD8>D < 8D'DDDD8>D
5 8DD'DDD
Effective Ann%a! Interest Rate e0%a!s /.16!!!,!!
1D/"",
1!
/#
=
++
E9ercise U>
-
8/14/2019 1slideshar.working-capital-management.ppt
144/174
E9a&!e# A 8D6da" ?DD'DDD !ine of credit* The !ine of creditwo%!d have an ann%a! interest rate of and an ann%a!co&&it&ent fee of D* of the %n%sed ba!ance* +%rin( thefirst 8DD da"s the !oan is o%tstandin(' 8DD'DDD wi!! beborrowed* +%rin( the !ast D da"s' >D'DDD wi!! beborrowed*
Interest E9ense 5 8DD'DDD8DD? D'DDDD? 5 @'?>
Co&&it&ent Fee 5 D*>DD'DDD8DD? @* and >@*H and +avis and
Pinches
Ca!c%!atin( Effective Cost of+eferrin( Pa"&ent on Acco%nts
-
8/14/2019 1slideshar.working-capital-management.ppt
146/174
Pa"ab!e E9a&!e# A co&an" has >8D n@ ter&s with its s%!ier*
If the co&an" c%rrent!" a"s within 8D da"s and receivesthe > disco%nt' what is the effective ann%a! cost ofde!a"in( a"&ent %nti! da" @.7o!%tion#
Rather than a"in( of face va!%e on da" 8D' co&an"
(ets to a" 8DD of face va!%e on da" @* This ise0%iva!ent to borrowin( a disco%nt interest !oan e0%a! to of face va!%e on da" 8D and rea"in( !oan bac) onda" @*
Interest E9ense 5 > ,disco%nt fore(one-
Net A&o%nt $orrowed# 5 of face va!%e of a"ab!es
Effective Ann%a! Interest Rate e0%a!s
D 4 6
% 1 . " # 6
/ #
" # - !
+
1 6
Factorin( Receivab!es
-
8/14/2019 1slideshar.working-capital-management.ppt
147/174
7e!!in( receivab!es to a factor ,Financeco&an"- for disco%nted cash va!%e ,withadvance factorin(- witho%t reco%rse to these!!er ,borrower-
Factor bears ris) ,where no reco%rse- andco!!ection e9enses
Fees are fair!" hi(h in factorin( arran(e&entsin &ost ind%stries' factorin( is one of the &oste9ensive ðods of short6ter& borrowin(
Factorin(# E9a&!e +on4t Pa" for One F%!! ;ear
-
8/14/2019 1slideshar.working-capital-management.ppt
148/174
+on t Pa" for One F%!! ;ear
7a!eserson screens c!ient for credite!i(ibi!it" with Citifinancia! on site %sin( Citi4sin6store co&%ter s"ste&* Citi contro!s credit0%a!it"* $ad ris)s are not offered credit*
Citi a"s Leon4s the disco%nted va!%e of the%rchase rice i&&ediate!"*
Citi co!!ects f%!! a"&ent fro& c!ient at end of"ear* If c!ient can4t a"' then Citi starts
char(in( interest*
Advanta(es of Factorin( OverP! d i f A t R i b!
-
8/14/2019 1slideshar.working-capital-management.ppt
149/174
P!ed(in( of Acco%nts Receivab!es
A!!ows Co&anies to Avoid CreditChec)in(' $oo))eein( and Co!!ectionCosts
With Advance Factorin(' Fir&s can 7hortenCash Conversion C"c!e
With Non6Reco%rse Factorin(' the Financia!
Instit%tion Absorbs $ad +ebt Losses
Effective Ann%a! Interest Rate of AdvanceFactorin(
E9a&!e# A co&an" has >DD'DDD or acco%nts receivab!e* A
-
8/14/2019 1slideshar.working-capital-management.ppt
150/174
" 'finance co&an" char(es a 8 co&&ission on a!! receivab!esfactored* The finance co&an" wi!! !oan an a&o%nt e0%a! to HDof the receivab!es factored and wi!! char(e a 8> ann%a! interestrate on this a&o%nt* :owever' credit deart&ent costs wi!! bered%ced b" HD a &onth* The avera(e co!!ection eriod is Dda"s ,> &onths-* What is effective ann%a! cost of factorin(.
7o!%tion#
Fee is >DD'DDD8 or >'DDDNet a&o%nt borrowed is >DD'DDDHD or 8@D'DDD
Ann%a! interest aid is 8> >DD'DDDHDD? or >'H>
7avin(s over > &onths 5 HD> 58'DD
Effective ann%a! interest rate e0%a!s
" ! , ! ! !
% # . ! " 6
/ #/ !
+ +
1 5 / 1 1 ! ! ! # ! !,
E9ercise U8
-
8/14/2019 1slideshar.working-capital-management.ppt
151/174
;Z Cor* c%rrent!" has &onth!" receivab!es of ?'???*It advance factors a!! receivab!es to $an)* Receivab!est"ica!!" co!!ected on >thof &onth' so ter& 5 > da"s*$an) !ends H of receivab!es' char(es 8* co&&issionand ? above Pri&e ,Pri&e5-* ;Z Cor' saves 8'DDD
a &onth on boo)6)eein( and co!!ection e9enses* Whatis the net cost to ;Z.
Co&&ission 5 D*D8 ?'??? 5 8'>D
7avin(s 5 68'DDD
Interest 5 D*DD*H?'???,>?- 5 ?*>H
Tota! 5 ?*>H
#.D60/1,"DD.5#
0/#.15k
1#/#
-
8/14/2019 1slideshar.working-capital-management.ppt
152/174
$ea&scoe &onth!" receivab!es of @DD'DDD* It advancefactors a!! receivab!es to $an)* Receivab!es t"ica!!"co!!ected at the end of each &onth' so ter& 5 8 &onth*$an) !ends HD of receivab!es' char(es D* co&&issionand > above Pri&e ,Pri&e5-* $ea&scoe' saves
8'DDD a &onth on boo)6)eein( and co!!ection e9enses*What is the net cost.
Co&&ission 5 D*DD @DD'DDD 5 >'DDD
7avin(s 5 68'DDD
Interest 5 ,D*D8>-D*H@DD'DDD 5 >'H
Tota! 5 ?'H
/."6014!,!!!
0,#/5k
1
-
8/14/2019 1slideshar.working-capital-management.ppt
153/174
Ratio Ana!"sis
O%t!ine
-
8/14/2019 1slideshar.working-capital-management.ppt
154/174
Ratios +% Pont Ana!"sis
Ratio Ana!"sis
-
8/14/2019 1slideshar.working-capital-management.ppt
155/174
GFinancial ratios sho& relationships among financial statement
accounts.
G>nvestors predict future earnings and dividends of firm in order
to value shares
GCreditors predict likelihood of default by firm on claim
G+anagement decides upon investment in short and long-term
asset and establish amount and type of credit financing
Ratio Ana!"sis
teps: (ecide on ratios that are appropriate
-
8/14/2019 1slideshar.working-capital-management.ppt
156/174
teps:
)ype:
. (ecide on ratios that are appropriate
1. Calculate ratios
. Compare ratios to industry norms
". dentify trends in ratios over time/. f discrepancies arose because of
underlying problems, evaluate
alternative solutions to problems.>. 9i=uidity>>. sset +anagement $atios
>>>. (ebt +anagement $atios
>H. *rofitability $atios
H +arket Halue $atios
&&2 (sset Mana!ement Ratios
- measures ho& effectively management is utiliIing the companys assets
1 M
-
8/14/2019 1slideshar.working-capital-management.ppt
157/174
1urnover Measures
2 >nventory EtiliIation % ales?>nventory
)oo JhighK )oo Jlo&K
- loss of profitable sales - obsolescence
from stock outs - &arehousing constraints
-costs from eAcessive - financing and insurance
reordering costs are eAcessive
12 verage Collection *eriod % $eceivablesLLLL
verage ales per (ay
)oo Jlo&K )oo JhighK
- loss of profitable sales from - bad debt tight credit terms - financing costs
2 FiAed sset EtiliIation % ales?et FiAed ssets
"2 )otal sset EtiliIation % ales?)otal ssets
&&&2 Debt Mana!ement 3)evera!e4 Ratios
measures eAtent to &hich non e=uity financing is used
-
8/14/2019 1slideshar.working-capital-management.ppt
158/174
- measures eAtent to &hich non-e=uity financing is used
2 )otal (ebt?)otal ssets
12 )otal (ebt?)otal
-
8/14/2019 1slideshar.working-capital-management.ppt
159/174
- creditors &ill charge higher financing rates to firms &hich are highly
levered
2 @reater likelihood of bankruptcy because of added
interest costs
12 9oss of creditors upon li=uidation of firm is likely higher because
amount of debt increases but li=uidation value of assets does not.
2 Common shareholders have smaller stake in firm that is financed by
debt rather than solely by e=uity - may lead them to misappropriate firm
assets or take eAcessive risks especially &here firm is nearing
bankruptcy.
if firms are too highly leveraged, they may be unable to obtainfinancing from creditors.
(dvanta!es to %hareholders from )evera!e
2 leverage allo&s firms to eAperience higher returns in
-
8/14/2019 1slideshar.working-capital-management.ppt
160/174
2 leverage allo&s firms to eAperience higher returns in
JgoodK times 3but lo&er returns in JbadK times2 -
generally eApected
-
8/14/2019 1slideshar.working-capital-management.ppt
161/174
operating results
2 @ross *rofit +argin on ales % @ross +argin?ales
12 et *rofit +argin on ales % et >ncome vailable to
Common hareholders? ales
2 Basic
-
8/14/2019 1slideshar.working-capital-management.ppt
162/174
- measures the stock market s evaluation of li=uidity, asset
management, debt management and profitability
2 *rice
-
8/14/2019 1slideshar.working-capital-management.ppt
163/174
9i!hli!hts relationship beteen financial ratios
R7(
R7A
=et /ro4itmar$in
Assetturnover
&
&
1D 'ebtGe)uity
-
8/14/2019 1slideshar.working-capital-management.ppt
164/174
(uto
'arts
Buildin!
Materials
5old and
'recious
Metals
Food and
Bevera!e
1echnolo!y 'ipelines
verage >ndustry $atios
-
8/14/2019 1slideshar.working-capital-management.ppt
165/174
Metals
)iuidity
Current 1./D .D/ !.5 1.5/ 1."5 !.5
Muick ./! .! D./5 .#5 .41 !.#
(sset
Mana!ement
(ays alesutstanding
"".5 #D.D 1.1 #.D 5!./ "/.#
>nventory)urnover
5.// .# 5.5/ .! ".#1 1/.11
9ong-term:sset $atio
#.! .4" !.#D /."! D.4# !.4D
Debt
Mana!ement
)otal (ebt to)otal :ssets
!.! !./ !.1# !."D !.# !./5
)imes >nterest
-
8/14/2019 1slideshar.working-capital-management.ppt
166/174
(uto'arts
Buildin!
Materials
5old and
'recious
Metals
Food and
Bevera!e
1echnolo!y 'ipelines
'rofitability
+argin 362 #.D/ #.15 351.52 #.D/ 31.!2 #.!
$eturn on:ssets 362
4./ 5.14 3D.#12 5./ !.!D /.4
$eturn on
-
8/14/2019 1slideshar.working-capital-management.ppt
167/174
Castone Case# Wor)in(Caita! and Financia!
7tate&ent Ana!"sis$ea&scoe Canada
Castone Case# Wor)in(Caita! and Financia!7tate&ent Ana!"sis
-
8/14/2019 1slideshar.working-capital-management.ppt
168/174
7tate&ent Ana!"sis
)he chart belo& sho&s the price of the stock of Beamscope, a
distributor of electronics products in Canada and outh
merica, from DD5 to 1!!.
$ea&scoe4s Wor)in( Caita!Mana(e&ent
)hree maOor problems occurred &ith &orking capital in DD5-DD4:
-
8/14/2019 1slideshar.working-capital-management.ppt
169/174
$atio DD/ DD5 DD4 DDD 1!!!
Current .D ./ .5! .# .!
Muick .4 .!/ .!/ !.#4 !.""
verage Collection *eriod /1 4" 4! #" #!
(ays >nventory 1D "/ # /" //
(ays *ayable # 5 /D "5 "D
perating Cycle D 4 #
Cash Cycle 4 /! /" 5 /5
)hree maOor problems occurred &ith &orking capital in DD5 DD4:
. Company couldnt cope &ith gro&th in managing inventory P $1. Company didnt properly process goods returned from customers.
. Company didnt have an ade=uate returns policies &ith suppliers.
$ea&scoe4s +ebt Mana(e&ent
>ncreased (ebt 9evels $elative )o
-
8/14/2019 1slideshar.working-capital-management.ppt
170/174
$atio DD/ DD5 DD4 DDD 1!!!
)otal (ebt?)otal ssets 0,!9 0,": 0,"# 0,#1 0,##
)otal (ebt?nventory needed to be financed.
1. Company &rote off Encollectible ccounts $eceivable and vervalued
>nventory in DDD.
9o&er (ebt ervicing bility because of higher interest and lo&er profits.
$ea&scoe4s Profitabi!it"
Company became very unprofitable in DDD
-
8/14/2019 1slideshar.working-capital-management.ppt
171/174
$atio DD/ DD5 DD4 DDD 1!!!
;ross Pro4it
-
8/14/2019 1slideshar.working-capital-management.ppt
172/174
>ndMethod of Lendin( ,>-
-
8/14/2019 1slideshar.working-capital-management.ppt
173/174
%RE"(+
-
8/14/2019 1slideshar.working-capital-management.ppt
174/174
CM( data is a tool used by the bankers to assess the
reuirement of workin! capital2 &t is divided into six parts:
Form & 'articulars of /xistin! 6 'roposed )imits
Form && peratin! %tatement
Form &&& (nalysis of Balance %heet
Form &. Comparative %tatement of Current (ssets 6
Current )iabilities