Analysis of financial position under asset utilization

Assignment Help Corporate Finance
Reference no: EM1315522

Analysis of financial position under Asset utilization method.

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

Please analyze the financial condition of the company; under the following category:

            -           asset utilization/activity

Reference no: EM1315522

Questions Cloud

Determining the critical path : In optimal solution, determinethe critical path?
Compute the probability values using discrete distribution : What is the probability that a respondent said neither the Big Ten nor the Pac-10 would have a team in the Rose Bowl?
Developing the java program : The Java String class explains the following method in order to split a Java String object into several fragments of the substrings and store them in a returned String array.
Calculate the semi-annual coupon payment for the bond : Calculate the Semi-annual coupon payment for the bond and semi-annual and annual coupon rate
Analysis of financial position under asset utilization : Analysis of financial position under Asset utilization method - Please analyze the financial condition of the company; under the following category
Analysis of short run and long run price : You are a manager in a perfectly competitive market. The price in your market is $35. Your total cost curve is.
Determining sample as representative of population : In exercise identify (a) sample and (b) population. Also, find whether sample is likely to be representative of population.
Much consumer surplus would be created by randomly : Elucidate how much consumer surplus would be created by randomly assigning buyer to sellers. Which method gives the larger surplus.
Estimating a three-year moving average to forecast sale : Then estimate demand again with a weighted moving average in which sales in the most recent year are given a weight of 2 and sales in the other two years are each given a weight of 1.

Reviews

Write a Review

 

Corporate Finance Questions & Answers

  Payback criterion decision

What is the payback criterion decision rule

  Computation of yield on a corporate bond

Computation of yield on a corporate bond. presume that there is no maturity risk premium. What is the yield on this 5-year corporate bond

  The corporate finance project

The debt or equity ratio from I-Metrix is based on book values. If you were to evaluate the ratio on the basis of market values, could this ratio tend to be higher or lower than on the basis of book values?

  Calculate the value of the merged company

Calculate the value of the merged company, the gains (losses) to each group of shareholders, NPV of the deal under different payment methods. Synergy remains the same regardless of payment method.

  Average price-earnings ratio

What is the industry average price-earnings ratio?

  Determine the market value of renowned colas debt

Determine the market value of Renowned Cola's debt

  Prepare a spread sheet model

Prepare a spread sheet model for the client that determines NPV/IRR with and without tax.

  Financial analysis report driven by rigorous ratio analysis

Financial analysis report driven by rigorous ratio analysis

  Net cashflows at the time of replacement

Net cashflows at the time of replacement and Incremental cashflows over the life of the new lathe

  Stock market project

Select five companies for the purpose of tracking the stock market, preparing research on the companies, and preparing company reports.

  Analysing financial actions

Analysing financial actions taken by Westpac Banking Corporation

  Financial leverage and profitability

Corporate finance questions on The relationship between financial leverage and profitability,  Integrative-Complete ratio analysis,  Historical and Industry Average Ratios for Sterling Company

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