New Venture Development Exam II Materials Analysis of Financial Statements Vertical analysis on the income statement uses total or net revenues for the denominator Answers the question: How much of our total revenues were consumed by each expense? Vertical analysis on the balance sheet uses total assets for the denominator Answers the question: How much of our total assets are represented by each asset category? Horizontal analysis on the income statement and balance sheet use the previous period’s entry as the denominator and the difference between the current and previous periods for the numerator. (CashQ2 – CashQ1) X 100 CashQ1 Chapter 4 Analysis of Financial Statements Learning Objectives • Understand the purpose of financial statement analysis. • Perform a vertical analysis of a company’s financial statements by: – Comparing those accounts on the income statement as a percentage of net sales and comparing those accounts on the balance sheet as a percentage of total assets for a period of two or more accounting cycles. – Determining those areas within the company that require additional monitoring and control. Learning Objectives (continued) – Perform a horizontal analysis of a company’s financial statements by: • Comparing the percentage change of components on a company’s income statement and balance sheet for a period of two or more years. • Determining those areas within the company that require additional monitoring and control. – Perform ratio analysis of a company and compare those ratios to other companies within the same industry using industry averages. Learning Objectives (continued) – Analyze the relationships that exist between the several categories of ratios in determining the health of a business. – Distinguish between liquidity, activity, leverage, profitability, and market ratios. – Know how to obtain financial statements and financial information from various sources. Three Methods of Analyzing Financial Statements • Vertical analysis • Horizontal analysis • Ratio analysis Vertical Analysis • Vertical analysis is the process of using a single variable on a financial statement as a constant and determining how all of the other variables relate as a percentage of the single variable. Vertical Analysis of an Income Statement • The vertical analysis of the income statement is used to determine, specifically, how much of a company’s net sales consumed by each individual entry on the income statement. • Constant is net sales. The formula is: Percentage of Net Sales Income Statement Item in $ Net Sales in $ 100 Horizontal Analysis • Horizontal analysis is a determination of the percentage increase or decrease in an account from a base time period to successive time periods. • The basic formula is: Percentage Change New time period amount - Old time period amount Old time period amount 100 Table 4-1 Sample Income Statement Data Markadel Retail Store Income Statement Data From January 1 through December 31, 2005 and 2006 Account Year 2005 Gross sales $ 300,580 Less returns 5,124 Net sales 295,456 Cost of goods sold 101,250 Gross profit 194,206 Operating expenses Administration 74,983 Advertising 35,214 Overhead 27,120 Operating income 56,889 Interest 7,000 Earnings before taxes 49,889 Taxes 7,483 Net profit $ 42,406 Year 2006 $ 315,487 9,253 306,234 120,002 186,232 Vertical Analysis 2005 (%) 101.73 1.73 100.00 34.27 65.73 Horizontal Analysis 20052006 (%) 4.96 80.58 3.65 18.52 (4.11) 76,450 37,250 28,300 44,232 6,250 37,982 5,697 $ 32,285 25.38 11.92 9.18 19.25 2.37 16.89 2.53 14.35 1.96 5.78 4.35 (22.25) (10.71) (23.87) (23.87) (23.87) Vertical Analysis of a Balance Sheet • Vertical analysis of the balance sheet is always carried out by using total assets as a constant, or 100 percent, and dividing every figure on the balance sheet by total assets. • The formula is: Percentage of Total Assets Balance Sheet Item in $ Total Assets in $ 100 Table 4-2 Sample Balance Sheet Data Markadel Retail Store Balance Sheet Data As of December 31, 2005 and 2006 Category Current assets Cash Notes receivable Accounts receivable Inventory Total current assets Fixed assets Land Buildings Accumulated depreciation Equipment Accumulated depreciation Total fixed assets Total assets Current liabilities Accounts payable Notes payable Total current liabilities Long-term debt Mortgage payable Bank loan payable Total long-term debt Total liabilities Owner’s equity Total liabilities and owner’s equity Year 2005 Year 2006 $ $ $ $ 10,210 5,280 15,320 35,020 65,830 25,000 135,000 (47,000) 58,250 (23,150) 148,100 213,930 8,175 8,102 18,025 50,515 84,817 25,000 135,000 (50,000) 58,250 (28,150) 140,100 $ 224,917 Vertical Analysis 2005 (%) Horizontal Analysis 2005-2006 (%) 4.77 2.47 7.16 16.37 30.77 (19.93) 53.45 17.66 44.25 28.84 11.69 63.10 21.97 27.23 10.82 69.23 100.00 0.00 0.00 6.38 0.00 21.60 (5.40) 5.14 34,250 25,000 59,250 40,003 33,035 73,038 16.01 11.69 27.70 16.80 32.14 23.27 65,000 10,000 75,000 134,250 79,680 213,930 63,000 15,000 78,000 151,038 73,879 $ 224,917 30.38 4.67 35.06 62.75 37.25 100.00 (3.08) 50.00 4.00 12.51 (7.28) 5.14 Ratio Analysis • Ratio analysis is used to determine the health of a business, especially as that business compares to other firms in the same industry or similar industries. • A ratio is nothing more than a relationship between two variables, expressed as a fraction. Types of Business Ratios • Liquidity ratios determine how much of a firm’s current assets are available to meet short-term creditors’ claims. • Activity ratios indicate how efficiently a business is using its assets. • Leverage (debt) ratios indicate what percentage of the business assets is financed with creditors’ dollars. Types of Business Ratios (continued) • Profitability ratios are used by potential investors and creditors to determine how much of an investment will be returned from either earnings on revenues or appreciation of assets. • Market ratios are used to compare firms within the same industry. They are primarily used by investors to determine if they should invest capital in the company in exchange for ownership. Liquidity Ratios • Current Ratio: The current ratio is calculated by dividing total current assets by total current liabilities. • The current ratio is given by the following: Current Ratio Current Current Assets liabilitie s Liquidity Ratios (continued) • Quick, or Acid Test, Ratio: This ratio does not count the sale of the company’s inventory or prepaids. It measures the ability of the firm to meet its short-term obligations without liquidating its inventory. • The acid test ratio is given by the following: Quick Ratio Current assets - inventory Current liabilitie - prepaids s Activity Ratios • Inventory turnover ratio (or, simply, inventory turnover) indicates how efficiently a firm is moving its inventory. It basically states how many times per year the firm moves it average inventory. • Inventory turnover is given as follows: Inventory turnover COGS Average Inventory Average inventory Beginning Ending inventory 2 at Cost inventory Activity Ratios (continued) • Accounts receivable turnover ratio allows us to determine how fast our company is turning its credit sales into cash. • Accounts receivable turnover is given by the following: Accounts receivable turnover Credit sales Accounts receivable Activity Ratios (continued) • Average collection period is the average number of days that it takes the firm to collect its accounts receivable. • Average collection period is given by the following: Average collection Days per year period Accounts receivable turnover Activity Ratios (continued) • Fixed asset turnover ratio indicates how efficiently fixed assets are being used to generate revenue for a firm. • Fixed asset turnover is given by the following: Fixed asset turnover Net sales Fixed assets Activity Ratios (continued) • Total asset turnover ratio indicates how efficiently our firm uses its total assets to generate revenue for the firm. • Total asset turnover is given by the following: Total asset turnover Net sales Total assets Leverage Ratios • Debt-to-equity ratio indicates what percentage of the owner’s equity is debt. • Debt-to-equity is given by the following: Debt - to - equity ratio Total liabilitie s Owner' s equity or Debt - to - equity ratio Total liabilitie s Total assets - Total liabilitie s Leverage Ratios (continued) • Debt-to-total-assets ratio indicates what percentage of a business’s assets is owned by creditors. • Debt-to-total-assets is given by the following: Debt - to - total - asset ratio Total liabilitie Total assets s Leverage Ratios (continued) • Times-interest-earned ratio shows the relationship between operating income and the amount of interest in dollars the company has to pay to its creditors on an annual basis. • Times-interest-earned is given by the following: Times - interest - earned ratio Operating income Interest Profitability Ratios • Gross profit margin ratio is used to determine how much gross profit is generated by each dollar in net sales. • Gross profit margin is given by the following: Gross profit margin ratio Gross profit Net sales Profitability Ratios (continued) • Operating profit margin ratio is used to determine how much each dollar of sales generates in operating income. • Operating profit margin is given by the following: Operating profit margin ratio Operating income Net sales Profitability Ratios (continued) • Net profit margin ratio tells us how much a firm earned on each dollar in sales after paying all obligations including interest and taxes. • Net profit margin is given by the following: Net profit margin ratio Net profit Net sales Profitability Ratios (continued) • Operating return on assets ratio is also referred to as operating return on investment and allows us to determine how much we are actually earning on each dollar in assets prior to paying interest and taxes. • Operating return on assets is given by the following: Operating return on assets Operating Total income assets Profitability Ratios (continued) • Net return on assets (ROA) ratio is also referred to as net return on investment and tells us how much a firm earns on each dollar in assets after paying both interest and taxes. • Net return on assets is given by the following: Net return on assets ratio Net profit Total assets Profitability Ratios (continued) • Return on equity (ROE) ratio tells the stockholder, or individual owner, what each dollar of his or her investment is generating in net income. • Return on equity (ROE) is given by the following: Return on equity ratio Net Profit Owner' s equity Net Profit Return on equity ratio or Total assets - Total liabilitie s Profitability Ratios (continued) • Return on equity (ROE) can also use the relationship between the return on assets and the amount of debt to assets. It can be expressed with the following formula: Return on equity ratio ROA Debt 1 Assets Market Ratios • Earnings per share ratio is nothing more than the net profit or net income of the firm, less preferred dividends (if the company has preferred stock), divided by the number of shares of common stock outstanding (issued). • Earnings per share is given by the following: Earnings per share ratio Net income - Preferred Number of common dividends shares Market Ratios (continued) • Price earnings ratio is a magnification of earnings per share in terms of market price of stock. • Price earnings ratio is given by the following: Price earnings ratio Market price of stock Earnings per share Market Ratios (continued) • Operating cash flow per-share ratio compares the operating cash flow on the statement of cash flows to the number of shares of common stock outstanding. Operating Operating cash flow per share Common cash flow shares of stock outstandin g Table 4-3 Balance Sheet, Sample Company Category 2005 Vertical Analysis 2005 Current assets Total fixed assets Total assets $ 7,000,000 8,000,000 15,000,000 Current liabilities Long-term debt $ 3,000,000 4,000,000 20.00% $ 26.67% 8,000,000 53.33% Owner’s equity Total liabilities & owner’s equity $ 15,000,000 2006 46.67% $ 9,000,000 53.33% 6,000,000 100.00% 15,000,000 Vertical Analysis 2006 60.00% 40.00% 100.00% 1,000,000 4,000,000 6.67% 26.67% 10,000,000 66.67% 100.00% $ 15,000,000 100.00% Table 4-4 Sample Balance Sheet Current assets Total fixed assets Total assets $ Current liabilities Long-term debt $ Owner’s equity Total liabilities & owner’s equity 2005 2006 7,000,000 $ 9,000,000 8,000,000 6,000,000 15,000,000 15,000,000 3,000,000 $ 4,000,000 8,000,000 $ 15,000,000 $ Horizontal Analysis 28.57% -25.00% 0.00% 1,000,000 4,000,000 -66.67% 0.00% 10,000,000 25.00% 15,000,000 0.00% Table 4-5 Starbucks Corporation Consolidated Balance Sheet* CONSOLIDATED BALANCE SHEETS In thousands, except share data Fiscal Year Ended Oct 2, 2005 Oct 3, 2004 ASSETS Current assets: Cash and cash equivalents Short-term investments — available-for-sale securities Short-term investments — trading securities Accounts receivable, net of allowances of $3,079 and Inventories Prepaid expenses and other current assets Deferred income taxes, net $ 173,809 95,379 37,848 190,762 546,299 94,429 70,808 $ 145,053 483,157 24,799 140,226 422,663 71,347 63,650 1,209,334 60,475 201,461 1,842,019 72,893 35,409 92,474 1,350,895 135,179 167,740 1,551,416 85,561 26,800 68,950 $3,514,065 $3,386,541 $ 220,975 232,354 44,496 78,293 277,000 $ 199,346 208,927 29,231 62,959 — 198,082 175,048 748 123,684 121,377 735 1,226,996 — 2,870 193,565 746,259 21,770 3,618 144,683 90,968 39,393 1,939,359 20,914 956,685 39,393 1,444,892 29,241 Total current assets Long-term investments — available-for-sale securities Equity and other investments Property, plant and equipment, net Other assets Other intangible assets Goodwill TOTAL ASSETS LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable Accrued compensation and related costs Accrued occupancy costs Accrued taxes Short-term borrowings Other accrued expenses Deferred revenue Current portion of long-term debt Total current liabilities Deferred income taxes, net Long-term debt Other long-term liabilities Shareholders’ equity: Common stock ($0.001 par value) and additional paid-in capital — authorized, 1,200,000,000 shares; issued and outstanding, 767,442,110 and 794,811,688 shares, respectively, (includes 3,394,200 common stock units in Other additional paid-in capital Retained earnings Accumulated other comprehensive income Total shareholders’ equity TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 2,090,634 2,470,211 $3,514,065 $3,386,541 Table 4-6 Starbucks Corporation Consolidated Statement of Earnings CONSOLIDATED STATEMENTS OF EARNINGS In thousands, except earnings per share Fiscal Year Ended Net revenues: Company-operated retail Specialty: Licensing Foodservice and other 2-Oct-05 $ 5,391,927 Oct 3, 2004 $ 4,457,378 Sept 28, 2003 $ 3,449,624 673,015 565,798 409,551 304,358 977,373 271,071 836,869 216,347 625,898 Total net revenues Cost of sales including occupancy Store operating expenses Other operating expenses Depreciation and amortization General and administrative expenses 6,369,300 2,605,212 2,165,911 197,024 340,169 357,114 5,294,247 2,191,440 1,790,168 171,648 289,182 304,293 4,075,522 1,681,434 1,379,574 141,346 244,671 244,550 Subtotal operating expenses Income from equity investees 5,665,430 76,745 4,746,731 59,071 3,691,575 36,903 Operating income Interest and other income, net 780,615 15,829 606,587 14,140 420,850 11,622 Earnings before income taxes Income taxes 796,444 301,977 620,727 231,754 432,472 167,117 Net earnings $ Net earnings per common share — $ Net earnings per common share — $ Weighted average shares outstanding: Basic Diluted Source: Securities and Exchange Commission, Date: 12/16/2005. 494,467 0.63 0.61 Total specialty $ $ $ 388,973 0.49 0.47 $ $ $ 265,355 0.34 0.33 789,570 794,347 781,505 815,417 822,930 803,296 Washington DC, Edgar Online, Form 10-K, Filing Table 4-7 Starbucks Corporation Consolidated Statement of Cash Flows* CONSOLIDATED STATEMENT OF CASH FLOWS In thousands Fiscal Year Ended OPERATING ACTIVITIES Net earnings Adjustments to reconcile net earnings to net cash provided by operating activities: Depreciation and amortization Provision for impairments and asset disposals Deferred income taxes, net Equity in income of investees Distributions of income from equity investees Tax benefit from exercise of nonqualified stock options Net accretion of discount and amortization of premium on marketable securities Cash provided/(used) by changes in operating assets and liabilities: Accounts receivable Inventories Accounts payable Accrued compensation and related costs Deferred revenue Other operating assets and liabilities Net cash provided by operating activities INVESTING ACTIVITIES Purchase of available-for-sale securities Maturity of available-for-sale securities Sale of available-for-sale securities Acquisitions, net of cash acquired Net additions to equity investments, other investments and other assets Net additions to property, plant and equipment Net cash used by investing activities FINANCING ACTIVITIES Proceeds from issuance of common stock Borrowings under revolving credit facility Principal payments on long-term debt Repurchase of common stock Net cash provided/(used) by financing activities Effect of exchange rate changes on cash and cash equivalents Net increase in cash and cash equivalents CASH AND CASH EQUIVALENTS Beginning of period End of period SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Cash paid during the year for: Interest Income taxes Oct 2, 2005 Oct 3, 2004 Sept 28, 2003 $ 494,467 $ 388,973 $ 265,355 367,207 20,157 (31,253) (49,633) 30,919 109,978 10,097 314,047 13,568 (3,770) (31,801) 38,328 63,405 11,603 266,258 7,784 (6,767) (21,320) 28,966 36,590 5,996 (49,311) (121,618) 9,717 22,711 53,276 56,894 (24,977) (77,662) 27,948 54,929 47,590 36,356 (8,384) (64,768) 24,990 42,132 30,732 8,554 923,608 858,537 616,118 (643,488) 469,554 626,113 (21,583) (7,915) (643,989) (887,969) 170,789 452,467 (7,515) (64,747) (412,537) (481,050) 218,787 141,009 (69,928) (47,259) (377,983) (221,308) (749,512) (616,424) 163,555 277,000 (735) (1,113,647) 137,590 — (722) (203,413) 107,183 — (710) (75,710) (673,827 283 (66,545) 3,111 30,763 3,278 45,591 33,735 28,756 145,053 99,462 $ 173,809 $ 145,053 $ 65,727 $ 1,060 $ 227,812 $ 370 $ 172,759 $ 265 $ 140,107 99,462 Source: Securities and Exchange Commission, Washington DC, Edgar Online, Form 10-K, Filing Date: 12/16/2005.www.sec.gov Chapter 5 Profit, Profitability, and Break-Even Analysis Learning Objectives • Understand the difference between efficiency and effectiveness. • Distinguish between profit and profitability. • Compare accounting and entrepreneurial profit. • Understand the relationship of profit margin and asset turnover on the earning power of a company. Learning Objectives (continued) • Given the variable costs, revenue, and fixed costs of a business, determine the breakeven point and contribution margin. • Construct and analyze a break-even chart when given variable costs, revenue, and fixed costs of a business. Learning Objectives (continued) • Understand the use of leverage and its relationship to profitability and loss. • Distinguish between Chapters 11, 13, and 7 bankruptcy. • Compare and contrast the degree of operating, financial, and combined leverage and their effect on the profitability of a corporation. Efficiency and Effectiveness • Efficiency is obtaining the highest possible return with the minimum use of resources. • Effectiveness, on the other hand, is accomplishing a specific task or reaching a goal. Profit Versus Profitability • Profit is an absolute number that is earned on an investment. – Accounting profit, for a business, is typically shown at the bottom of an income statement as net income. – Entrepreneurial profit is the amount that is earned above and beyond what the entrepreneur would have earned if he or she had chosen to invest time and money in some other enterprise. Profit Versus Profitability (continued) • Profitability can be measured in a business by using a ratio that is obtained by dividing net profit by total assets. Profitability, therefore, is our Return on Assets. Earning Power • The earning power of a company can be defined as the product of two factors: – The company’s ability to generate income on the amount of revenue it receives, which is also known as net profit margin; and – Its ability to maximize sales revenue from proper asset employment, also known as total asset turnover. Earning Power Formulas • Earning power is equal to net profit margin multiplied by total asset turnover which is equal to return on investment (total assets). Earning power Net profit margin x Total asset turnover Net profit (income) Net sales Earning power Net profit (income) Total assets x Net sales Total assets Break-Even Analysis • Break-even analysis is a process of determining how many units of production must be sold, or how much revenue must be obtained, before we begin to earn a profit. • For break-even quantity: BEQ FC P - VC Table 5-1 Cost Data for Carl’s Toy Trucks Cost Category Payment Basis Cost ($) Rent Salaries Employee benefits Insurance Property taxes Wood Paint and finishing Labor Packing and shipping Monthly Monthly Annually Quarterly Annually Per truck Per truck Per truck Per truck 2000.00 5000.00 7000.00 1500.00 3000.00 1.25 0.25 2.50 2.00 Break-Even Analysis (continued) • Break-even dollars: BE $ FC VC 1 P Where VC is variable cost expressed as a percentage of sales (revenue). – For retail firm: VC percentage =(Cost of Goods Sold)/(Net Sales) – For manufacturing firm: VC percentage = (Variable cost of a unit)/(Selling price) Break-Even Analysis (continued) • Contribution margin is the amount of profit that will be made by a company on each unit that is sold above and beyond the break-even quantity. • Contribution margin is also the amount the company will lose for each unit of production by which it falls short of the break-even point. Profit and Break-Even • Desired profit with break-even analysis in quantity to produce. Total quantity FC Desired profit P - VC – VC is variable cost per unit • Desired profit with break-even analysis in dollars. BE $ FC Desired profit 1 - VC (as a percentage of the sales dollar) – VC is a percentage of sales dollar (e.g., cost of goods sold as a percent). Break-Even Charts Figure 5-1 Break-Even Chart for Carl's Toy Trucks 700 Total Revenue 600 Profit Area Dollars in Thousands (000) 500 400 Total Cost = FC + VC 300 200 Break-Even Point 100 Loss Area Fixed Costs (FC) 0 0 10 20 30 40 Units Sold in Thousand (000) 50 60 70 Leverage • Leverage uses those items that have a fixed cost to magnify the return to a company. Fixed costs can be related to company operations or related to the cost of financing. – Interest expenses paid on the amount of debt incurred is the fixed cost of financing. – A firm is heavily financially leveraged if the fixed costs of financing are high. Leverage (continued) • Degree of operating leverage (DOL) is the percentage change in operating income divided by the percentage change in sales. DOL Percentage change in operating Percentage income change in sales Leverage (continued) • Degree of financial leverage (DFL) is the percentage change in earnings per share divided by the percentage change in operating income. DFL Percentage change in earnings Percentage change in operating per share income Leverage (continued) • Degree of combined leverage (DCL) is the percentage change in earnings per share divided by the percentage change in sales. Percentage change in operating income DCL Percentage change in sales Percentage x Percentage Percentage change in earnings per share DCL Percentage change sales per share change in operating income change in earnings Chapter 7 Working Capital Management Learning Objectives • Understand the general concept of working capital management. • Describe the asset categories that are included in working capital management. • Determine the methods of managing disbursement and collection of cash to increase business profitability. • Understand how a business balances extending credit and its ability to manage increased accounts receivable. Learning Objectives (continued) • Explain how accounts receivable are analyzed. • Understand the role that proper inventory management plays in the profitability of a business enterprise. • Understand how a business’s current liabilities are managed. • Understand the relationship of accrued liabilities management and obligations to federal and local government agencies. • Understand the relationship of trade and cash discounts to the minimization of accounts payable. Working Capital • Working capital consists of the current assets and the current liabilities of a business. • Current assets are gross working capital. – Cash, marketable securities, accounts receivable, and inventory • Net working capital is the difference between a business’s total current assets and its total current liabilities. Working Capital Management • Working capital management is our ability to effectively and efficiently control current assets and current liabilities in a manner that will provide our firm with maximum return on its assets and will minimize payments for its liabilities. Current Asset Management • • • • Cash management Marketable securities management Accounts receivable management Inventory management Cash Management • The goal of cash management is to obtain the highest return possible on cash. Cash consists of: – – – – Petty cash Cash on hand Cash in bank, checking Cash in bank, savings Cash Management (continued) • Float – The disbursement float is the time that elapses between payment by check and the check’s actually clearing the bank, at which point funds are removed from our checking account. – Collections float is the amount of time that elapses between your depositing a debtor’s check in your account and the check’s clearing, at which point the funds are actually placed in your account. Cash Management (continued) • Float (continued) – Managing collection float: • A lockbox is a post office box that is opened by an agent of the bank, and checks received there are immediately deposited in our account. • Electronic funds transfer is accomplished when funds are immediately transferred from one bank account to another via computer. Marketable Securities Management • Marketable securities normally are those investment vehicles that include U.S. treasury bills, government and corporate bonds, and stocks. • Excess cash should be placed in the above vehicles because they increase in value more than cash itself. Accounts Receivable Management • The goal of accounts receivable management is to increase sales by offering credit to customers. – Options to offering credit include: • The business issuing its own credit card or line of credit. • Factoring—selling accounts receivable to another firm at a discount off of the original sales price. Accounts Receivable Management (continued) • The 3 C’s of credit: – A customer’s character is favorable if that customer has paid his or her bills on time in the past and has favorable credit references from other creditors. – Capacity to pay refers to whether the customer has enough cash flow or disposable income to pay back a loan or pay off a bill. – Collateral is the ability to satisfy a debt or pay a creditor by selling assets for cash. Accounts Receivable Management (continued) • Credit terms are the requirements that our business establishes for payment of a loan (the use of credit by a customer). – To speed up collections, cash discounts are often offered to a business customer. An example would be 2/10 net 30. If the customer pays the bill within 10 days of the invoice a 2 percent discount is given. Otherwise the entire net is due 20 days later or at the 30th day. Accounts Receivable Management (continued) • Analyzing accounts receivable: – Accounts receivable turnover: Accounts recievable turnover Credit Accounts Sales receivable – Example: Accounts recievable turnover $300,000 6 $50,000 – Collection days is 365 days in a year divided by accounts receivable turnover: Collection days 365 6 60 . 833 days 61 days Accounts Receivable Management (continued) • Use of collection days: – If collection days exceed our credit terms, then we have to speed up collections. • Example: If we give terms of 30 days and we collect in 61 days as previously shown, then we have to speed up collections in order to better manage accounts receivable. We may also have to reevaluate our credit policies. – If collection days are less then our terms, then we have increased our liquidity. May also consider loosening credit policy. Accounts Receivable Management (continued) • Aging of accounts receivable is accomplished by determining the amounts of accounts receivable, the various lengths of time for which these accounts have been due, and the percentage of accounts that falls within each time frame. Table 7-1 Aging of Accounts Receivable Outstanding Days Customer Balance Outstanding 1 $ 5,000 30 2 7,000 45 3 15,000 30 4 12,000 70 5 8,000 90 6 15,000 60 7 6,000 120 8 10,000 100 9 13,000 45 10 9,000 90 Total $ 100,000 Aging Schedule Days Outstanding 0–30 Customer 1 2 3 4 5 6 7 8 9 10 Totals Percentage Outstanding $ 31–60 61–90 90+ 5,000 $ 7,000 15,000 $ 12,000 8,000 15,000 $ 6,000 10,000 13,000 $ 20,000 20% $ 35,000 35.00% 9,000 $ 29,000 29.00% $ 16,000 16.00% Inventory Management • The overall goal of inventory management is to minimize total inventory costs while maximizing customer satisfaction. • Two primary decisions must be made: – Establish the reorder quantity (the number of items to order) – Establish the reorder point (that level of inventory at which a new order will be placed). Inventory Management (continued) • Economic Order Quantity Formula: – Attempts to balance ordering costs against storage costs and provide us with the most economic quantity to order to minimize overall inventory costs. EOQ 2 DS IP – Where Inventory Management (continued) – Determining EOQ with quantity discounts requires the following procedures: • Compute EOQ for each discounted price. • If the computed EOQ falls within the discounted quantity area, then order the EOQ. • If the EOQ does not fall within the discounted quantity area, then compute total inventory costs. • Order the minimum quantity that provides the lowest overall total inventory costs. Table 7-2 EOQ with Quantity Discounts Warehouse storage cost (I) = 0.40 Ordering cost (S) = $ 10.00 Annual demand (D) = 16,000 Total costs for each quantity Price Discount Quantity $ 20.00 $ 19.00 $ 18.90 0–500 501–1,000 Over 1,000 2 DS EOQ 200.00 205.20 205.74 QIP 2 Total Cost 200 $ 321,600.00 501 $ 306,223.16 1,001 $ 306,343.62 ( 2 )( 16 , 000 )($ 10 ) IP TC DP Quantity to Order EOQ 205 . 20 ( 0 . 40 )($ 19 ) DS Q TC (16 , 000 )($ 19 ) ( 501 )( 0 .$)($ 19 ) 2 (16 , 000 )($ 10 ) 501 $ 306 , 223 . 16 Inventory Management (continued) • Reorder Point Calculations – The reorder point (ROP) has three factors that are used in determining the quantity of an item that exists when we actually place an order: • Lead-time (L) is the time that lapses from order placement to order receipt. • Daily demand (d) is the quantity of a product that is used per day. • Safety Stock (ss) the quantity of stock you keep for variations in demand. ROP Ld ss Current Liabilities Management • Current liabilities management consists of minimizing our obligations and payments for short-term debt, accrued liabilities, and accounts payable. It consists of: – Short-term debt management – Accrued liabilities management (servicing long-term debt) – Accounts payable management Current Liabilities Management (continued) • Short-term debt management – Short-term debt consists of business obligations that will be paid within the current accounting period. They consist of the following: • • • • • Current payments on long-term debt Bank lines of credit Notes payable Accounts payable Short-term loan for one year or less Current Liabilities Management (continued) • Lines of credit: – A line of credit is similar to a credit card. • With it, we obtain a credit limit, but we are not obligated to make payments unless we actually borrow the money. • A line of credit is normally obtained from our primary bank. • A line of credit is used when our cash outflow exceeds our cash inflow. Accrued Liabilities Management (continued) • Accrued liabilities are those obligations of the firm that are accumulated during the normal course of business and are primarily payroll taxes and benefits, property taxes, and sales taxes. Accounts Payable Management • Accounts payable are the debts of a business which are owed to vendors. Vendors offer several types of discounts. They are: – Trade discounts – Cash discounts – Quantity discounts Accounts Payable Management (continued) • Trade discounts are amounts deducted from list prices of items when specific services are performed by the trade customer. – Trade discounts may be expressed as a single amount, such as 30 percent, or in a series, such as 30/20/10. Accounts Payable Management (continued) • Trade discount examples – 2/10 net 30 - buyer must pay within 30 days of the invoice date, but will receive a 2% discount if they pay within 10 days of the invoice date. – 3/7 EOM - buyer will receive a cash discount of 3% if the bill is paid within 7 days after the end of the month indicated on the invoice date. – 3/7 EOM net 30 - buyer must pay within 30 days of the invoice date, but will receive a 3% discount if they pay within 7 days after the end of the month indicated on the invoice date – 2/15 net 40 ROG - buyer must pay within 40 days of receipt of goods, but will receive a 2% discount if paid in 15 days of the invoice date. – Trade discounts may be expressed as a single amount, such as 30 percent, or in a series, such as 30/20/10. Accounts Payable Management (continued) • Calculation of trade discounts: – Calculation of trade discounts can be accomplished by moving backward from the list price. List price - trade discount $300 - ($300x0.3) $210 - ($210x0.2) $168 - ($168x0.1) Discounted $210 $210 - $42 $168 $168 - $16.80 $151.20 Price Accounts Payable Management (continued) • Calculation of trade discounts (continued) – The net cost rate factor is the actual percentage of the list price paid after taking all successive trade discounts—50.4 percent in this case. – One minus the net cost rate factor is the single equivalent discount. Accounts Payable Management (continued) • Calculation of trade discounts (continued) – A second simpler way of determining the net cost rate factor and the invoice price is to multiply the complements of the trade discounts as shown below: First complement Second complement Third complement 1 - .03 0.7 1 - 0.2 0.8 1 - 0.1 0.9 Net cost rate factor (0.7)(0.8) (0.9) 0.504 Accounts Payable Management (continued) • Calculation of trade discounts (continued) – The invoice price (the price that you actually pay the vendor) can be simply calculated by the following formula: Invoice price List price x net cost rate factor Invoice price ($ 300 )( 0 . 504 ) $ 151 . 20 Accounts Payable Management (continued) • Cash discounts are offered to credit customers to entice them to pay promptly. – The seller views a cash discount as a sales discount. – The customer views it as a purchase discount. – The terms of a cash discount play an important role in determining how the invoice will be paid. • “Preferred payment” method discount – Some retailers (particularly small retailers with low margins) offer discounts to customers paying with cash, to avoid paying fees on credit card transactions. Accounts Payable Management (continued) • Cash discounts will normally appear on an invoice in terms such as 2/10 n30. – This means that the customer may deduct 2 percent off of the invoice price if he or she pays within 10 days. – If the customer does not pay within 10 days, he has the use of 98% of the money owed for the next 20 days. – If the customer pays within 30 days, the net, or total amount, of the invoice is due. – If he or she pays after 30 days, the credit agreement with the seller normally stipulates that a monthly interest charge be added to the unpaid balance. Accounts Payable Management (continued) • Calculations used in cash discounts: – A $10,000 invoice with terms of 2/10 n30 – Option 1: Pay off the $10,000 with a payment of $9,800 within 10 days of the invoice date. • This is computed by multiplying the invoice price by 1 minus the discount (1 - 0.02 = 0.98, and $10,000 x 0.98 = $9,800). • Or by taking the invoice price times the discount and subtracting it from the invoice price ($10,000 x 0.02 = $200, and $10,000 - $200 = $9,800). Accounts Payable Management (continued) • Calculations used in cash discounts (continued): – A $10,000 invoice with terms of 2/10 n30 – Option 2: Pay the invoice price of $10,000 on the 30th day after the invoice date. If this option is chosen, he will pay the equivalent of 36.7 percent annual interest because of his delaying payment. The logic is shown on the following page. Accounts Payable Management (continued) • Calculations used in cash discounts (continued): – $200 is the cost paid on $9,800 for 20 days, or an interest rate of 2.04 percent ([$200 $9,800] x 100). – This will result in an effective annual interest rate of 36.7 percent (2.04 x [360 20days]). – The effective annual interest rate is obtained by multiplying the time period interest rate by the number of time periods in an accounting year (360 20). Accounts Payable Management (continued) • Quantity discounts are offered by vendors to increase their own cash flow when they offer discounts to customers who purchase items in large quantities. Table 7-5 Quantity Discounts Item Number 10010 Quantity 1–99 100–499 500–999 Unit Cost $ 15.00 14.50 14.00 Capital budgeting Chapter 10 Adelman & Marks Key terms • Capital budgeting – The method used to justify the acquisition of capital goods • Capital goods – Assets that have a useful life greater than 1 year Why capital budgeting? • A company should make the decision to enter into a specific project, acquire another company, or purchase a specific long-term asset if the present value of the benefits exceeds the the present value of the costs. • Remember that assets are tools your business uses to help generate revenues • Example: Capital budgeting helps a business to make the most profitable decisions regarding purchase of delivery vehicles. Factors Affecting Capital Budgeting • Changes in regulations (CFC banned in air conditioning) • Research and Development investments (half of all new products fail) • Changes in business strategy (when economy changes or opportunities/threats arise Five Steps in Capital Budgeting 1. Write a proposal that identifies projected costs and benefits 2. Evaluate the data with respect to expected benefits and costs 3. Make a decision that provides greatest value while minimizing costs 4. Follow up on decision through post-audit to compare costs to benefits 5. Take corrective action if post-audit indicates benefits are not meeting expectations Costs in capital budgeting • Start-up costs – total $ spent to start a project (equipment, training costs, maintenance, service agreements, hiring new people, storage space, etc) • Working capital costs – cash, investments, A/R, and inventory to show bank you can make monthly payments ($ is legally committed to lender, so it’s an opportunity cost) • Tax factor costs – additional taxes that have to be paid Benefits in capital budgeting • Investments in capital equipment should increase cash flows • Capital equipment investments can be written off and provide reduced tax liability • MACRS! (see MACRS worksheet) Techniques • • • • • • Payback Net present value (NPV) Profitability index (PI) Internal rate of return (IRR) Accounting rate of return (ARR) Lowest total cost (LTC) Payback • # of years it takes to get back the money it invested in project or asset • Payback = C / ATB – C = cost of project – ATB = annual after-tax benefit of project • Example – invest in $25,000 project that creates $3,000 in ATB • Payback occurs in $25,000/$3,000 = 8.33 yrs Net present value • Uses time value of $ by discounting future costs and benefits to present • Combines: – PV of stream of payments for even cash flows and – PV of future lump sum of unequal yearly cash flows • Important considerations – (1) interest rate of lender and (2) interest rate you could make by investing in some other project or asset Weighted Average Cost of Capital • Multiplies cost of debt by its proportion of total funds raised and multiplies cost of equity (opportunity cost to owner) by its proportion of total funds raised • Key terms: – Real rate of return (return received after factoring out inflation) – Inflation premium (expected average inflation for term of investment) – Risk premium (rate added to interest rate to account for risk of investment) (see Techniques) Getting to NPV • • • • NPV = PVB - PVC NPV is net present value of investment PVB is present value of the benefit PVC is present value of the cost of the investment • If NPV is negative, do not make the investment (see example) Profitability Index • PI = PVB / PVC • From example: $170,394/$100,000 = 1.70 • This project returns $1.70 for every $1 invested Accounting rate of return • ARR = (average annual income)/(average cost of investment over its life) • Does not incorporate time value of $ • Example: spend $10,000 on software that will help you earn $3,000/yr for 4 yrs • ARR = $3,000/$10,000 = 30% Lowest total cost • Include all costs associated with two or more competing investments • Calculate PVs of these costs • Add the present value of any residual benefits (salvage value) that investment can provide • Select investment with lowest total cost Recommendations • Use NPV for new projects or assets • For existing operations (replacing equipment and service contracts) use LTC