Analysis of financial position of the company

Assignment Help Finance Basics
Reference no: EM1315545

Analysis of Financial position of the company.

In April 1991, the owner and manager of Pop's Recycling Company, J. R. Vann, approached the Crewe National Bank (CNB) concerning a loan. This visit to the bank was the second for Vann in the last eighteen months. An unusual occurrence, he thought, for a highly profitable firm. The company (a recycler of metal, glass, and paper) was in the midst of a healthy increase in sales. Operations were begun in 1980, and the firm had shown a profit each year since 1982.

            The company was founded in 1980 by J. R. Vann in response to the growing usage of
recycled material in the manufacture of paper products, as well as metal and glass products. The primary raw material was scrap, which was hauled in by scrap collectors of various sizes. While paper and glass were recycled by the company, the business consisted mainly of the processing of scrap metal.

            There had been considerable consolidation in the metal recycling business during the past decade. In fact, J. R. Vann, known as Pop to nearly everyone, started Pop's Recycling Company against the advice of certain business associates. Their primary concern was the apparent fall-off in the availability of scrap metal. As a result of that trend, some of the small brokers or recycling yards had either gone out of business or had been bought by larger recycling yards such as Pop's. That meant the larger, more well-established yards were getting r stronger, which in turn meant that a new entrant into the business faced an uphill climb. J. R. Vann, however, was convinced that he could make a strong showing in the business. He had become familiar with the business, over the years, through prior employment in the steel industry. As a result of that conviction, his entire savings and a sizable loan from a local insurance company launched Pop's Recycling Company.

            The processing of the steel taken in from its \"across the scale\" purchase of scrap metal consisted of shredding or shearing the metal. Shredding was used to process such metal as junk cars, the primary source of scrap, and shearing was used to process steel bars and other structural type steel. The company took in approximately 30,000 tons of metal which required shredding and about 15,000 tons of metal which needed to be sheared.

            The processed metal was shipped to foundries across the United States for use in a variety of applications. In fact, the company was such an important supplier of metal to specific foundries, it had become necessary to keep a certain level of inventory on hand in order to ensure that the demand could be met without delay. The sales forecast for Pop's for 1992 was $14,500,000.

            The recycling companies which had survived the \"shake-out\" of the 1980s, as it had become known throughout the economy, meant to stay very loyal and dependable relative to their customer base. Accordingly, a good relationship with the foundries was a must. At the level of Pop's, this meant keeping a steady supply of scrap metal throughout the year. That goal created a need for cash. Further, machinery had to be kept in good working order and suppliers expected to be paid within the 30-day limit, which had become standard in the business. Of the approximately sixty competitors on the east coast of the United States, twenty were in the mid-Atlantic region and considered direct competitors of Pop's. Thus, a well-managed balance sheet was essential. In that regard, industry averages for certain items are shown as Table 3. Of special concern were the company's payables and inventory levels. Mr. Vann believed that a reasonable level in these areas would permit him to maintain a solid relationship with his suppliers and his customers. Vann believed that his long term debt would be constant, that is, would remain at its present level. In addition, he hoped to move the profit nearer to the industry average level, or beyond.

            The loan which Mr. Vann sought from CNB was for the purpose of increasing the company's stock of scrap metal. In recent months, a large portion of railroad track and rolling stock was being dismantled at certain points in the immediate region, and an unusually large supply of steel had become available. These \"bulges\" in the incoming supply of scrap metal were a typical occurrence. It provided the recycling companies an opportunity to build up their backlog of steel and other metals. Such a supply would be used to feed the emerging and successful new, smaller steel companies in the United States. (The cold-roll production process used by foundries had given some hope to the once flagging steel industry).

            In order to properly manage the situation, Vann considered a loan of $200,000 to be adequate for his short-term needs. The financial statements which follow illustrate certain aspects of the company's operating history.

            The bank's loan officer, Cheryl Fries, wanted to make the correct and appropriate decision. Pop's Recycling had a long-standing reputation as a well-run company. In addition, her informal grapevine indicated that Vann handled his credits well. If the analysis of the company's financial statements bore out these impressions, the bank would have gained another solid commercial customer. The essential questions which Fries wanted to answer related to the necessity of the loan, the size of the loan, and if it were actually needed. She began an analysis of the company's needs based upon the audited financial statements shown as Tables 1 and 2.

Table 1

Pop's Recycling Company

Income statement data

 

1987

1988

1989

1990

1991

Sales

$8,200,000

$8,700,000

$9,500,000

$11,000,000

$12,000,000

Profit after tax

$410,000

440,000

332,000

330,000

336,000

 

Table 2

Pop's Recycling Company

Balance Sheet

 

1987

1988

1989

1990

1991

Cash

$290,100

$239,266

$229,500

$215,500

$205,100

Accounts receivable

418,200

488,070

532,950

425,000

634,742

Inventory

964,500

1,171,036

1,489,525

2,598,693

3,220,087

Total current assets

$1,672,800

$1,898,372

$2,251,975

$3,239,193

$4,059,929

Fixed assets, net

2,509,200

2,786,061

3,150,513

3,138,540

3,452,383

Total assets

$4,182,000

$4,684,433

$5,402,488

$6,377,733

$7,512,312

 






Accounts payable

$385,020

$408,476

$647,869

$1,140,650

$1,550,175

Accrued wages and taxes

510,480

541,098

581,400

610,470

673,130

Notes payable - bank

150,000

78,000

75,000

75,000

75,000

Total current liabilities

$1,045,500

$1,027,574

$1,304,269

$1,826,120

$2,298,305

Long-term debt

$585,480

665,839

775,200

775,200

1,101,600

Owner's equity

1,020,408

1,020,408

1,020,408

1,143,801

1,143,795

Earned surplus

1,530,612

1,970,612

2,302,611

2,632,612

2,968,612

Total liabilities and equity

$4,182,000

$4,684,433

$5,402,488

$6,377,733

$7,512,312

 

Table 3

Pop's Recycling Company

Selected Operating Data for Major Recyclers, 1991

Profit margin on sales

5 Percent

Total debt-to-total assets

25 Percent

Inventory-to-sales

28 Percent

Accounts payable as a percent of sales

10 Percent

Current ratio

1.80:1

Project, for the year 1992, inventory, accounts receivable, fixed assets, accounts  payable, accrued wages and taxes, and retained earnings, using ALL the  information provided in the case (including assertions by the management). Compile a proforma balance sheet for 1992, with cash/Notes Payable as the balancing figure. Why is the Notes Payable in this answer different from the EFN in #3 above?

Reference no: EM1315545

Questions Cloud

Explain what is the cost of financing and wacc : Explain What is the cost of financing and WACC and what is the after-tax cost of debt financing
Trigonometric function to estimate the exact value : Trigonometric function to estimate the exact value.
The factors which affected labor demand also labor supply : Illustrate what was the impact on the supply also demand of labor on one sector of the labor market. Elucidate the factors which affected labor demand also labor supply in the chosen historical example.
Reducing the project risks : How would an iterative approach reduce the project risks in comparison to the first approach? How might it reduce the risks in comparison to the second approach?
Analysis of financial position of the company : Analysis of Financial position of the company - Why is the Notes Payable in this answer different from the EFN in #3 above?
Explaining linear programming module-transportation module : Use either Linear Programming module or Transportation module of Cd to minimize the shipping costs involved in move.
Effects of consumption in aggregate demand of economy : In recent years, consumption spending by households has accounted for about 70% of the total spending (aggregate demand) in the U.S. economy.
It wants to increase taxes so which the net change : Fearing inflation, it wants to increase taxes so which the net change in the equilibrium level of GDP is zero. By Elucidate how much taxes should be increased
Simple linear regression model and scatter plot : Explain the results plot the original data and the fitted regression equations.

Reviews

Write a Review

 

Finance Basics Questions & Answers

  Explain what is the reasonable cost of capital for average

Explain What is the reasonable cost of capital for average and high and low risk projects Suppose a firm estimates its WACC to be 10 %.

  Computation of current yield of a bond

Computation of current yield of a bond and They have a 6-year maturity, an annual coupon of $85

  Computation of value of the firm

Computation of Value of the equity, debt, firm, common share, expected earnings, ACC and rate of return and Analyze this proposition by computing

  Computing average collection period

What is the average collection period (AKA Days Sales Outstanding)? How is it computed? Why is it significant to firm?

  Compute of bond''s yield to maturity

Compute of bond's yield to maturity and The firm is in financial distress and firm will not be able to repay the principle

  The demand for milk is more elastic than demand for water

The demand for milk is more elastic than the demand for water. Assume the government levies an equivalent tax on milk also water.

  Effect of financial leverage

The Effect of Financial Leverage and working capital management

  Computation of interest payable

Computation of interest payable and Prepare the issuer's journal entry to record the issuance of the bonds

  Probability that selected person sleeps more than 8 hours

Compute the probability that random selected person sleeps more than 8 hours?

  Computation of effect of hiring employees

Computation of effect of hiring employees and what should the company do to meet this demand

  Computation of probability of payment

Computation of probability of payment and determine the probability of payment that would make Rockwell indifferent between granting credit and the present policy

  Computation of degree of operating leverage

Computation of degree of operating leverage and the current degree of financial leverage and forecast of sales dropped

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd