1 Business Arithmetic In business, we use many different measurements to confirm our performance and to do comparisons. What follows are a series of arithmetic calculations that are commonly used. I will be using the following Income Statement and Balance Sheet to illustrate the calculations. Income Statement Balance Sheet Assets (Tools) Sales $ 1,000,000 Liabilities (Outside Owners) Cash $ 25,000 Accounts Payable $ 45,000 Cost of Goods $ 550,000 Accounts Receivable $ 110,000 Payroll Payable $ 20,000 Gross Profit $ 450,000 Inventory $ 125,000 Taxes Payable $ 4,500 $ 260,000 Total Current Assets Less: Selling $ 100,000 Gross Fixed Assets $ 250,000 General Expense $ 250,000 Less: Accum Deprec $ (150,000) Deprec Expense $ 35,000 Net Fixed Assets $ 100,000 Total Expense $ 385,000 Profit before Tax $ 65,000 Deps & Other Assets $ Income Tax $ 26,000 Total Assets $ Profit after Tax $ 39,000 Total Current Liabilities $ 69,500 Bank & Other LTD $ 75,000 Total Liabilities $144,500 Equity (Inside Owners) Cap Investment $125,000 25,000 Retned Earn $ 76,500 385,000 Current Period Earnings $ 39,000 Total Equity Total Liabilities and Equity $240,500 $385,000 It is one thing to know how to do the arithmetic and another to know how to use the results. In the following Table, I will illustrate common measurements used in business. I want you to write in the blank cells on the right hand side of the page how you think the results of the calculation could be used to confirm performance or to compare performance between time periods or between companies. Do you think the number values generated are “good” or “bad”? As a manager, what could you do to make them “better”? How could you use the information to make business decisions? If you look on the Internet you can find sites that show these same business measures. Some will even have explanations of how they are used. Almost universally these sites merely show only definitions. If they show how to use the results it is almost always from the securities analyst point of view, and not how a business manager would apply the information to improve the business You learn nothing by copying these internet definitions into the blank cells. If this is what you choose to do, merely enter the URL and don’t bother copying the text from the site. ©William G. Donohoo 7/28/2014 This study source was downloaded by 100000873581897 from CourseHero.com on 11-19-2023 13:08:51 GMT -06:00 2 This is the Rosie Ruiz approach (look her up on Google). My desire is that you work out the meaning of each of these sets of calculations on your own. Think it through. I am less worried about the correctness of the answer you derive than I am that you have to stretch your mind. I encourage you to work through these calculations on your own. Note that values have been rounded so you will find trivial variations in calculations as you check my work. This slight loss of precision is fine for our type of work. Generally, we are attempting to get close to the “right” answer. All the values we work with are constantly moving so any calculation is only a close approximation. Calculation Results Income Statement (1.) Return on or % of X where X is any line entry on the Income statement. E.g. Profit Return on Sales = Net Profit/Sales = % [You could use Pretax or Profit After Tax. Just use it consistently from one period to another and from one company to another] This calculation can be done for every line item on the Income Statement [I.E. line item/Sales = %] 39000/1000000 = 3.9% If Sales and Return % are known, then Profit = Sales X Return % 1000000 X 3.9% = 39000 If Profit and Return % are known then Sales = Profit/ Return % 39000/3.9% = 1000000 Balance Sheet (2.) Allocation of Assets by Asset Title to Total Assets E.g. Cash/Total Assets = % 25000/385000 = 6.5% (3.) Allocation of (an account or account group in Total Liabilities and Equity) to (Total Liabilities and Equity) by Account Title = % E.G. Current Liabilities/(Total Liabilities and Equity) = % 69500/385000 = 18% Equity/(Total Liabilities and Equity) = % 240500/385000 = 63% Long Term Debt/(Total Liabilities and Equity) = % 75000/385000 = 19.5% ©William G. Donohoo 7/28/2014 This study source was downloaded by 100000873581897 from CourseHero.com on 11-19-2023 13:08:51 GMT -06:00 How do you think this can be used in business? Are each of the values generated “good” or “bad”? How can they be improved? . . Used to determine the percentage of the sales that is a profit to the company. 3.9% is a bad value. It ca be made better by decreasing the expenses and increasing the sales. It can be used to find the sales or the profit of the company from the income statement. . . Used to determine the profitability of the assets owned by a company. The value is quite good and can be improved by maximizing the potential of the company’s assets. This shows a company’s ability to service its debts. If this value is high, then the company is able to pay off its debts. In this case, the value is good, meaning that the company can pay off the debtors. However, it can be improved by borrowing less. These values can be used to determine the company’s liabilities, debts or equity. 3 Total Liabilities (both Current Liabilities and Long Term Debt)/(Total Liabilities and Equity) = % 144500/385000 = 37.5% Note: 1. Both Assets and Liabilities are subtotaled as “Current” and “Fixed” or “Long Term”. Current refers to items that turn into cash (for example, Collecting Accounts Receivable) or require cash (for example, paying Accounts Payable) to be paid out in the next 12 months. 2. Total Liabilities and Equity finance the Assets. (4.) Long Term Debt to Equity = % 75000/240500 = 31% If Long Term Debt and Long Term Debt as a % of Equity is known, Equity = Long Term Debt/Long Term Debt as a % of Equity 75000/31% =240500 If Equity and Long Term Debt as a % of Equity is known , Long Term Debt = Equity X Long Term Debt as a % of Equity (5.) Current Ratio = Current Assets/Current Liabilities 240500 X 31% = 75000 If Current Assets and Current Ratio is known, Current Liabilities = Current Assets/Current Ratio 250000/3.6 = 69500 If Current Liabilities and Current Ratio is known, Current Assets = Current Liabilities X Current Ratio (6.) Working Capital = Current Assets – Current Liabilities (7.) Non-cash Working Capital = (Accounts Receivable + Inventory) – Current Liabilities 69500 X 3.6 = 250000 Income Statement and Balance Sheet (8.) Working Capital Turnover = Sales/Working Capital 250000/69500 = 3.6 It is a comparison between a company’s long term debt and the equity. The values in this case are bad. They can be improved by reducing the borrowing. Can be used to determine the equity and long term debt of the company. Used to measure a company’s ability to service the liabilities. 3.6 is a good value but cab be improved by lowering the value of the liabilities or increasing the assets. 250000 – 69500 = 190500 110000+12500069500=165000 1000000/190500 = 5.25 ©William G. Donohoo 7/28/2014 This study source was downloaded by 100000873581897 from CourseHero.com on 11-19-2023 13:08:51 GMT -06:00 . . This is the amount of money a company uses to run its everyday business. The value given in this case is quite good 4 If Working Capital and Working Capital Turnover are known, Sales = Working Capital X Working Capital Turnover If Sales and Working Capital Turnover are known, Working Capital = Sales/Working Capital Turnover (9.) Asset Turnover = Sales / Assets and can be improved by increasing the assets. 190500 X 5.25 = 1000000 1000000/5.25 = 190500 1000000/385000 = 2.6 If Sales and Asset Turnover are known, Assets = Sales/Asset turnover 1000000/2.6 = 385000 If Assets and Asset Turnover are known, Sales = Assets X Asset Turnover (10.) Days Cash Usage on Hand = Cash/(Sales/365) 385000 X 2.6 = 1000000 25000/(1000000/365) = 9.13 110000/(1000000/365) = 40.15 (11.) (DSO) Accounts Receivable Days Outstanding = Accounts Receivable/(Sales/365) If Accounts Receivable and Accounts Receivable Days Outstanding are known, Sales = Accounts Receivable/Accounts Receivable Days Outstanding X 365 110000/40.15 X 365 = 1000000 If Sales and Accounts Receivable Days Outstanding are known, Accounts Receivable = Sales/365 X Accounts Receivable Days Outstanding (12.) Inventory Turnover = Cost of Goods Sold/Inventory 1000000/365 X 40.15 = 110000 If Inventory and Inventory Turnover are known, Cost of Goods Sold = Inventory X Inventory Turnover 125000 X 4.4 = 550000 If Cost of Goods Sold and Inventory Turnover are known, Inventory = Cost of Goods Sold/Inventory Turnover (DIO) Inventory Days on Hand = Inventory/(Cost of 550000/125000 = 4.4 550000/4.4 = 125000 110000/(550000/365) ©William G. Donohoo 7/28/2014 This study source was downloaded by 100000873581897 from CourseHero.com on 11-19-2023 13:08:51 GMT -06:00 It is the efficiency of a company’s assets in producing sales. Can be used to calculate the sales or assets of a company. The value given is good but could be improved by increasing the sales. Estimation of the number of days a company can run with the cash at hand currently. The value is good. This is the number of days a company takes to get all the account receivables. The value is bad. Can be improved by effective correction of credits. This is the number of days that a stock takes to be fully sold out. The value is good but can be improved by promoting the sales. 5 Goods Sold/365) = 73 If Inventory and Inventory Days on hand are known, Cost of Goods Sold = Inventory/Inventory Days on Hand X 365 110000/73 X 365 = 550000 If Cost of Goods Sold and Inventory Days on Hand are known, Inventory = Cost of Goods Sold/365 X Inventory Days on Hand 550000/365 X 73 = 125000 (13.) (DPO) Accounts Payable Days Outstanding = Accounts Payable/(Cost of Goods Sold/365) 45000/(550000/365) = 29.86 If Accounts Payable and Accounts Payable Days Outstanding are known, Cost of Goods Sold = Accounts Payable/Accounts Payable Days Outstanding X 365 45000/29.86 X 365 = 550000 If Sales and Accounts Payable Days Outstanding are known, Accounts Payable = Cost of Goods Sold/365 X Accounts Payable Days Outstanding 550000/365 X 29.86 = 45000 (14.) Return on Total Assets = Net Profit/Total Assets = % 39000/385000 = 10.1% If Net Profit and Return on Total Assets are known, Total Assets = Net Profit/Return on Total Assets 39000/10.1% =385000 If Total Assets and Return on Total Assets are known, Net Profit = Total Assets X Return on Total Assets 385000 X 10.1% = 39000 (15.) Return on Investment = Net Profit/(Long Term Debt + Equity) = % 39000/(75000 + 240500) = 12.36% If Net Profit and Return on Investment are known, (Long Term Debt + Equity) = Net Profit/Return on Investment 39000/12.36% = 315500 ©William G. Donohoo 7/28/2014 This study source was downloaded by 100000873581897 from CourseHero.com on 11-19-2023 13:08:51 GMT -06:00 Good. It is a measure of the number of days a company takes to repay the loans. Less borrowing can assist in improving the value. Measure of how good the assets are returning profits to the company. The value is good and can be improved by investment in better assets. It is the profits from the investments made by the company. This value is good but can be improved by using better methods of investment. 6 Note: In performing this calculation to determine the combined value of Long Term Debt and Equity, we will not know the breakout between Long Term Debt and Equity from the information given. If (Long Term Debt + Equity) and Return on Investment are known, Net Profit = (Long Term Debt + Equity) X Return on Investment 315500 X 12.36% = 39000 (16.) Return on Equity = Net Profit/ Equity = % 39000/240500 = 16.2% If Net Profit and Return on Equity are Known, Equity = Net Profit/Return on Equity 39000/16.2% = 240500 If Equity and Return on Equity are known, Net Profit = Equity X Return on Equity (17.) Breakeven (in dollars) = Fixed Costs[defined here in the Income Statement as Total Expenses]/ Gross Margin % 240500 X 16.2% =39000 This is the return a company makes from a dollar of a shareholder’s equity. Improvements through better investment methods. Good value. A point at which a business is Making no losses nor profits. Improvement by lowering the cost of goods. Gross Margin = Sales – Cost of Goods Sold = 1000000 – 550000 = 450000 Gross Margin % = Gross Margin/Sales = 450000/100000 = 45% 385000/45% = 856000 Measures the company’s financial capability. The values in this case is good and can be improved by increasing sales. (18.) (CCC) Cash Conversion Cycle = Days Inventory on Hand + Days Accounts Receivable outstanding – Days Payable Outstanding Accounts Receivable Days Outstanding = Accounts Receivable/(Sales/365) 110000/(1000000/365) = 40.15 Inventory Days on Hand = Inventory/(Cost of Goods Sold/365) 110000/(550000/365) = 73 ©William G. Donohoo 7/28/2014 This study source was downloaded by 100000873581897 from CourseHero.com on 11-19-2023 13:08:51 GMT -06:00 7 Accounts Payable Outstanding = Accounts Payable/ (Cost of Goods Sold/365) 45000/(550000/365) = 29.86 CCC = DSO + DIO - DPO 40.15+73 - 29.86 = 83.29 ©William G. Donohoo 7/28/2014 This study source was downloaded by 100000873581897 from CourseHero.com on 11-19-2023 13:08:51 GMT -06:00