Beruflich Dokumente
Kultur Dokumente
Constituents of CL
Sundry creditors Trade advances Borrowings Commercial banks others Provisions
Cash
Suppliers
Tea plantation Cotton, textile, sugar Edible oils, tobacco Trading & constn
total cost
carrying cost
shortage cost
CA* level of current assets (CA)
Time
Operating and cycle and cash cycle The investment in working capital is influenced by the following events in the operating cycle of the firm: 1. purchase of raw materials 2. payment for raw materials 3. manufacture of goods 4. sale of finished goods 5. collection of cash for sales
inventory period
Account payable period firm receives invoice cash paid for materials Operating cycle cash cycle
The firm begins with the purchase of raw materials which are paid for after a delay of which represents accounts payable period the firm converts the raw materials into finished goods and then sell the same The time lag betwn. the purchase of RM and sale of FG is inventory period
Customers pay their bills some time after sales The period that elapses between date of sales and the date of collection of receivables is the accounts receivable period The time that elapses between the purchase of RM and the collection cash for sales is called operating cycle the time length between the payment of RM purchase and collection of cash for sales is called as cash cycle
The operating cycle is the sum of the inventory period and accounts payable period The cash cycle is equal to operating cycle less the accounts payable period From financial statements of the firm the inventory period, the accounts receivable period and accounts payable period can be estimated.
Ex. Financial info. of Horizon ltd is given: Balance sheet data P&L Begining End
A/C data of year 2009 of 2009 Sales 800 Inventory 96 102 Cost of goods 720 Acts. Receivable 86 90 sold Acts. Payable 56 60
Inventory period = =Av. Inventory/Annual cost of goods sold/365 Inventory period= (96+102)/2 / (720/365) = 50.1 days Accounts receivable period= Average accounts receivable / annual sales/365 Accts. receivable period= (86+90)/2 / 800/365 Accounts receivable period= 40.2 days
Accounts payable period= = average accounts payable / annual cost of goods sold/365 Accounts payable period= (56+60)/2 / 720/365 Accounts payable period= 29.4 days Operating cycle = inventory period + accounts receivable period= = 50.1+40.2= 90.3 days Cash cycle= operating cycle accounts payable period= =90.3 -29.4 = 60.9 days
It is helpful to monitor the behaviour of overall operating cycle and its individual components For this purpose time series analysis can be done In time series analysis, the duration of the operating cycle and its individual components is compared over a period of time for the same firm In cross-section analysis, the duration of the operating cycle and its individual components is compared with that of other firms of a comparable nature
Cash requirement for working capital Financial manager can follow a two step procedure to find out the cash requirement of his firm: Step-1. estimate the cash cost of various current assets required by the firm The cash cost of a current asset is : value of the CA profit element if any included in the value non-ash charges like depreciation if any included in the value
Ex. Value of sundry debtors Rs.10 mln as per balance sheet, Profit margin is 25%, depreciation element in the cost of goods sold corresponding to sundry debtors is Rs.0.5mln. The cash cost of sundry debtors is=
Value in balance sheet Rs. 10 mln Profit margin 25% Rs. 2.5 mln Cost of goods sold Rs. 7.5 mln Depreciation element Rs. 0.5 mln Cash cost of sundry debtors Rs. 7.0 mln
Step-2: deduct the spontaneous current liabilities from the cash cost of current assets. A portion of the cash cost of CA is supported by trade credit and accruals of wages and expenses, which are referred to as spontaneous current liabilities The balance left after such deductions has to be arranged from other sources
Ex. Max ltd sells goods at a profit margin of 25%, counting depreciation as part of cost of manufacture. Its annual figures are: Rs. mln Sales (2 months credit is given) 240 Material cost (3 months credit) 72 Wages (paid one month arrears) 48 Mfg. expenses outstanding at the end of year (cash exp. Paid 1 month arrears) 4 Admn. & sales expenses 30 (paid as incurred)
Max ltd keeps two months stock of RM and one months stock of FG. It needs a cash balance of Rs. 5mln Estimate the requirement of working capital on cash cost basis, assuming 10% safety margin. Ignore work in process
Working notes: Rs. mln 1. manufacturing expenses sales 240 less Gross profit(25%) 60 Total mfg. cost 180 less material 72 wages 48 120 Manufacturing expenses 60 2. cash mfg. exp (4mln x 12) 48 3. Depreciation (1) (2) 12
Total cash cost: Total manufacturing cost Less depreciation cash manufacturing cost Add admn and selling exp. Total cash cost
The requirement of working capital cash cost basis is: A: Current Assets Item Calculation Amount Debtors Total cash cost x2/12 198 x 2/12 33.00 RM stock Mat. Stock x 2 /12 72 x 2/12 12.00 FG stock Cash mfg.cost x 1/12 168 X1/12 14.00 Cash balance 5.00 Total current assets 64.00
Item
Amount
18
Sundry creditors: mat.cost x3/ 12 72 x 3 /12 Mfg. exp outstanding: 1 months cash mfg.exp. Wages outstanding: 1 month wages Total current liabilities:B
Working capital (A-B) (64-26) Add 10% safety margin Working capital required
Negative cash cycle: Internet based amazon.com turns its inventory over 26 times a year making its inventory period very short It charges its customers credit card when it ships a book and gets paid by the credit card usually in a day Finally, it takes about 46 days to the suppliers. All this means that Amazon.com has a negative cash cycle
Concept of zero working capital: Many leading companies seek to have a zero (or even ve) working capital This happens when inventories and receivables are supported by the credit provided by suppliers and the advances given by customers On average, working capital to sales ratio is about 0.2 Reducing working capital has two financial benefits:
1. every rupee released by reduced working capital makes a one-time contribution to cash flow 2. periodically, the cost of money locked in working capital is saved Apart from the financial benefits, reducing working capital forces a company to serve its customers quickly, lessens warehousing needs, and reduces obsolescence costs.
Ex:Ambex Company Current assets Current liabilities 1. RM 18 1. Trade creditors 2. WIP 5 2. other CL 3. FG 10 3. Bank borrowings 4. Receivables (incl. bills discounted) 25 (incl.bills discounted) 15 5. Other 2 Total 50 MPBF Computation: Method 1= 0.75(CA-CL)=0.75(50-15)=Rs.26.25Cr Method 2=0.75(CA)-CL=0.75(50)-15=Rs.22.5Cr Method 3=0.75(CA-CCA)-CL=0.75(50-20*)-15=Rs.7.5 Cr *Assume core current asset- Rs.20 Cr
12 3
40
Evaluation: from the companys view; 1. the procedure obtaining public deposit is fairly simple. 2. no restrictive covenants (conditions) are involved 3. no security is offered against public deposit. Hence mortgageable assets are conserved 4. post tax cost is fairly reasonable Demerits: 1. quantum of funds that can be raised by way of public deposit is limited 2. maturity period is relatively short
Ex. Face value :RS.500,000 Maturity period :180 days Net amount realised :RS.480,000 The pretax effective cost of commercial paper is = {(500000-480000)/480000} x {360/180}=8.33%
Client (seller)
1. places order 3. Delivers goods and invoice with notice to pay the factor
Customer (buyer)
4.sends 8. pays invoice balance copy amount 2. Fixes 5.prepays Customer upto Limit 80%
6.follows up 7.pays
Factor