Escolar Documentos
Profissional Documentos
Cultura Documentos
1 Chapter Outline
Chapter 18
McGraw-Hill
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
T18.3 Managers Who Deal with Short-Term Financial Problems (Table 18.1)
Title of manager
Assets/liabilities influenced
Cash manager
Collection, concentration, disbursement;
short-term investments; short-term borrowing;
banking relations
Cash, marketable
securities, short-term loans
Credit manager
Accounts receivable
Marketing manager
Accounts receivable
Purchasing manager
Production manager
Payables manager
Accounts payable
Controller
Accounts receivable,
accounts payable
Source: Ned C. Hill and William L. Sartoris, Short-Term Financial Management, 2nd ed. (New York: Macmillan, 1992), p. 15.
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
Activity Importance
Capital Budgeting
Financing
19%
Long-Term
The
McGraw-Hill Companies,
Total
Irwin/McGraw-Hill
Inc. 2000
35%
32%
9%
5%
14%
100%
100%
Inventory turnover =
Avg. inventory
$480
=
$352.5
= 1.362 times
Inventory period =
Irwin/McGraw-Hill
Inc. 2000
365
1.362 times
= 268 days
The
McGraw-Hill Companies,
$710
$285
Operating cycle
=
Inc. 2000
Avg. receivables
= 2.491 times
Receivables period =
Irwin/McGraw-Hill
Credit sales
365
2.491 times
= 147 days
McGraw-Hill Companies,
= 2.043 times
$235
365
Payables period =
= 179 days
2.043 times
Cash cycle
= Operating cycle - Payables period
= 415 - 179 = 236 days
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
The
McGraw-Hill Companies,
FEB
MAR
$135,000
$102,500
$ 92,500
Sales
55,000
65,000
65,000
Cash collections
87,500
75,000
60,000
$102,500
$ 92,500
$ 97,500
Beginning receivables
Ending receivables
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
JAN
FEB
MAR
$ 32,500
$32,500
$30,000
16,500
19,500
19,500
Capital expenditures
100,000
$ 49,000
$52,000
$149,500
Payment of accounts
(50% of next months sales)
Wages, taxes, and other
Total
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
Irwin/McGraw-Hill
Inc. 2000
JAN
FEB
MAR
$ 87,500
$ 75,000
$ 60,000
49,000
52,000
149,500
$ 38,500
$23,000
-$ 89,500
The
McGraw-Hill Companies,
JAN
FEB
MAR
$ 41,000
$79,500
$102,500
38,500
23,000
-89,500
$ 79,500
$102,500
$ 13,000
- 25,000
- 25,000
- 25,000
$ 54,500
$ 77,500
-$ 12,000
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
Secured borrowing
Line of credit
committed
uncommitted
assignment
factoring
Inventory
blanket lien
trust receipt
field warehousing
Other
Irwin/McGraw-Hill
Inc. 2000
commercial paper
trade credit
The
McGraw-Hill Companies,
The
McGraw-Hill Companies,
BeginningEnding
Inventory
$6,521$8,319
Accounts receivable
4,2264,787
Accounts payable
6,2917,100
Net Sales
Cost of goods sold
Irwin/McGraw-Hill
Inc. 2000
$62,311
50,625
The
McGraw-Hill Companies,
ii)
Inventory turnover
Inventory period
= 365/Inventory turnover
= 365/6.823
= 53.50 days
Receivables
turnover
=
Receivables period
Irwin/McGraw-Hill
Inc. 2000
= Sales/Avg. receivables
= $62,311/[($4,226 + $4,787)/2]
= 13.83 times
= 365/Receivables turnover
= 365/13.83
= 26.39 days
= Inventory pd. + Receivables pd.
= 53.50 days + 26.39 days
= 79.89 days
The
McGraw-Hill Companies,
b.
Payables period
Irwin/McGraw-Hill
Inc. 2000
= COGS/Avg. payables
= $50,625/[($6,291 + $7,100)/2]
= 7.56 times
= 365/Payables turnover
= 365/7.56 times
= 48.27 days
= Operating cycle - Payables period
= 79.89 days - 48.27 days
= 31.62 days
The
McGraw-Hill Companies,
Projected Sales
Q1
Q2
Q3
Q4
$600
$800
$750
$300
Projected purchases
Irwin/McGraw-Hill
Inc. 2000
Q1
Q2
Q3
Q4
$600
$563
$225
$383
The
McGraw-Hill Companies,
Q1
Payment of accts.
Wages, etc.
Interest and dividends
Total outlays
Irwin/McGraw-Hill
Inc. 2000
Q2
$500 $587.50
Q3
Q4
$450 $277.50
180
240
225
90
60
60
60
60
$740 $887.50
$735 $427.50
The
McGraw-Hill Companies,
arrangement?
Interest
$325,000
($50 mil)(.97)
iii) EAR
= 8.34%
[1+($325,000/48.5M)]12 -1
Irwin/McGraw-Hill
Inc. 2000
The
McGraw-Hill Companies,
Amt. borrowed
$5M/.97
$5,154,639
ii) Interest
= $204,326.13
Irwin/McGraw-Hill
Inc. 2000
Usable funds/.97
($5,154,639)(1.0065)6 - $5,154,639
The
McGraw-Hill Companies,