3. Process Flow Measures MBPF Inc.: Consolidated Income Statement 1 Net Sales 250.0 Costs and expenses Cost of Goods Sold Selling, general and administrative expenses Interest expense Depreciation Other (income) expenses TOTAL COSTS AND EXPENSES 175.8 47.2 4.0 5.6 2.1 234.7 INCOME BEFORE INCOME TAXES PROVISION FOR INCOME TAXES NET INCOME 15.3 7.0 8.3 RETAINED EARNINGS, BEGINNING OF YEAR LESS CASH DIVIDENDS DECLARED RETAINED EARNINGS AT END OF YEAR 31.0 2.1 37.2 NET INCOME PER COMMON SHARE DIVIDEND PER COMMON SHARE 0.83 0.21 3. Process Flow Measures MBPF Inc.: Balance Sheet 2 CURRENT ASSETS Cash Short-term investments at cost (approximate mkt.) Receivables, less allowances of $0.7 mil Inventories Other current assets TOTAL CURRENT ASSETS PROPERTY, PLANT AND EQUIPMENT (at cost) Land Buildings Machinery and equipment Construction in progress Subtotal Less accumulated depreciation NET PROPERTY, PLANT AND EQUIPMENT Investments Prepaid expenses and other deferred charges Other assets TOTAL ASSETS 2.1 3.0 27.9 50.6 4.1 87.7 2.1 15.3 50.1 6.7 74.2 25.0 49.2 4.1 1.9 4.0 146.9 (Selected) CURRENT LIABILITIES Payables 11.9 3. Process Flow Measures MBPF Inc.: Balance Sheet 3 Compute average flow time through Accounts Receivable. A flow unit here is a dollar of Accounts Receivable Throughput RAR = $250 million/year (net sales from income statement) Average Inventory IAR = $27.9 million (from the balance sheet) TAR = IAR/RAR TAR = $27.9/$250 TAR = 0.112 years or 5.80 weeks After a sale is made, the firm must wait almost 6 weeks before sales dollars are collected! Decreasing this lag time between sale and collection can dramatically improve cash flow for the company to route to other needs! Compute average flow time of Accounts Payable. Flow unit here is $1 of AP Average accounts payable (inventory in purchasing) is $11.9 million = IAP Throughput RAP = Purchased Raw Materials + Purchased Parts RAP = $50.1 million + $40.2 million = $90.3 Million TAP = IAP/RAP TAP = 11.9 / 90.3 TAP = 0.13 years or 6.9 weeks to pay a bill. 3. Process Flow Measures MBPF Inc.: Inventory and Cost of Goods 4 INVENTORY Raw materials (roof) Fabrication WIP (roof) Purchased parts (base) Assembly WIP Finished goods TOTAL COST OF GOODS SOLD Raw materials Fabrication (L&OH) Purchased parts Assembly(L&OH) TOTAL 6.5 15.1 8.6 10.6 9.8 50.6 50.1 60.2 40.2 25.3 175.8 Compute the average flow time in production operations: I = TR I = Total Inventory, R = Cost of Goods Sold T = $50.6MM (value of inventory) / $175.8 MM (Annual COGS) T = 0.288 years or 15 week It takes 15 weeks for a dollar invested in the factory to be billed to a customer. 3. Process Flow Measures Analyzing Financial Flows: Cash-to-Cash Cycle 5 Cost-to-Cash Cycle: Measures time between the point that cost dollars are invested and sales dollars are received. Cost-to-Cash-Cycle: MBPF Inc. = + 15 weeks in production + 5.8 weeks in AR after the point of sale Cost-to-Cash-cycle = 20.8 weeks Cash-to-Cash Cycle: Similar, but nets out lag time in AP. MBPF Inc. pays for the cost dollar 6.9 weeks after a purchase (cost) is made. Cash-to-Cash-Cycle: MBPF Inc. = + 15 weeks in production + 5.8 weeks in AR after the point of sale - 6.9 weeks in AP after the point of purchase Cash-to-Cash-cycle = 14.1 weeks 3. Process Flow Measures Analyzing Financial Flows: Improvement with Flow Analysis 6 Throughput (R) of each department: the cost of inputs + the cost of human and capital resources (labor, equipment, building, etc.) For MBPF, throughput in fabrication is: $50.1 million/year in raw materials + $60.2 million in labor and overhead R = $110.3 million/year total throughput. Flow Analysis is important in order to improve process performance. Conduct a detailed flow analysis of each step of the process. Identify the area within a process that can benefit the most from improvements 3. Process Flow Measures Row Material and Resources 7 $60.2/yr $25.3/yr $50.1/yr Raw Materials (roofs) Fabrication (roofs) Assembly $40.2/yr Purchased Parts (bases) Finished Goods 3. Process Flow Measures Throughput and Inventories at Different Processes 8 $60.2/yr $50.1/yr $6.5 Raw Materials (roofs) $40.2/yr $25.3/yr $110.3/yr $15.1 Fabrication (roofs) $8.6 Purchased Parts (bases) $10.6 Assembly $40.2/yr $175.8/yr $9.8 Finished Goods $175.8/yr 3. Process Flow Measures Flow Times 9 Throughput R $/Year $/Week Inventory I ($) Flow Time T = I/R (weeks) Raw Materials Fabrication Purchased Parts Assembly Finished Goods 50.1 0.96 6.5 6.75 110.3 2.12 15.1 7.12 40.2 0.77 8.6 11.12 175.8 3.38 10.6 3.14 175.8 3.38 9.8 2.90 3. Process Flow Measures Flow Rate vs. Flow Time 10 Flow rate R ($/week) 4.8 3.38 Accounts Receivable Assembly 2.12 Goods Fabrication 0.96 0.77 Finished Purchased Parts 11.12 Raw Materials 6.75 7.12 Flow Time T (weeks) 3.14 2.90 5.80 3. Process Flow Measures Analyzing Financial Flows: Improvement with Flow Analysis 11 Working capital in each department includes the amount of inventory in it. Flow time here is the amount of time a cost dollar spends (on average) in that department. We can then ask, “in which department does a reduction in flow time have the greatest impact on working capital?” The larger the current flow time, the greater an impact in decreasing flow time will have on reducing working capital. In the MBPF example, we learn that a 1 week reduction in AR would free up approximately $5MM to the firm! 3. Process Flow Measures Inventory Turns (Turnover Ratio) 12 How many times has your inventory been sold and then replaced during the given time period? Inventory Turns = Cost of Good Sold / Average Inventory = R / I Little’s Law: I = RT Inventory Turns = R / RT 1/T Inventory Turns is the reciprocal of average flow time. Inventory turns at MBPF Inventory Turns = ($175.8MM (Total throughput per year) / $50.6MM (Avg. Inv) = 3.47 Turns per year 3. Process Flow Measures Flow Rate vs. Inventory Turns 13 Flow rate R ($/week) 6 5 AR 4 Assembly FG 3 Fabrication 2 Purchased Parts 1 RM 0 0 0.1 0.2 0.3 Effort to cut flow time: 1/T (1/weeks) 0.4