Financial Management
Financial Management
SGB has 1,000,000 common shares outstanding, with each share priced at P 8.00. In 2023, the company
declared dividends of P 0.10 per share. The balance sheet at the end of 2023 showed approximately the same
amounts as that at the end of 2022. The financial statements for SGB Merchandising are as follows:
Sales 4700
Cost of goods sold 2300
Gross Profit 2400
Operating expenses:
Depreciation 320
Other 1230 1550
Income before interest and
taxes 850
Interest expense 150
Income before taxes 700
Income taxes 280
Net Income 420
1. Current Ratio =
2. Acid-test ratio =
3. Accounts Receivable turnover =
4. Age of Receivables =
5. Inventory turnover =
6. Gross Profit Margin =
7. Operating profit margin =
8. Return on sales =
9. RoA – operational performance =
10. RoA – total management effort =
11. Return on Equity =
12. EPS =
13. P/E Ratio =
14. Dividend yield =
15. Payout Ratio =
16. Debt-ratio =
17. Debt-equity ratio =
18. Times interest earned =
19. Cash flow to total debt =
20. Cash flow margin =
Working Capital Management - Trainer Part 2
Problem 3: Abra Incorporated currently sells on credit but offers no cash discount. The firm is
considering a 3 percent cash discount for payment within 10 days. The firm’s current average collection
period is 90 days, sales are 800 films per year, selling price is P 50,000 per film, variable cost per film
is P 30,000, and the average cost per film is P 42,000. The firm expects that the change in credit terms
will result in a minor increase in sales of 20 films per year, that 75 percent of the sales will take the
discount, and the average collection period will drop to 30 days. The firm’s bad debt expense is
expected to become negligible under the proposed plan. The bad debt expense is currently 0.5 percent
of sales. Collection cost is normally 2% of sales. The firm’s required return on equal risk investments
is 20 percent. Assume 360-days in a year.
a. How much is the incremental contribution margin?
b. How much is the differential investment on accounts receivable?
c. How much is the savings capital cost?
d. How much is the incremental collection cost?
e. How much is the savings in delinquency cost?
f. How much is the incremental discounts?
g. How much is the incremental profit from the revised policy?
Problem 4: Renew Resource Co. has annual credit sales of P 4 million. Its average collection period is
40 days and bad debts are 5% of sales. The credit and collection manager are considering instituting
a stricter collection policy, whereby bad debts would be reduced to 2% of total sales, and the average
collection period would fall to 30 days. However, sales would also fall by an estimated P 500,000
annually. Variable costs are 60% of sales and the cost of carrying receivables is 12%.
Problem 5: Irish, Inc. currently has sales of P 15 million. Its credit period and days sales outstanding
are both 30 days, and 1.25 percent of its sales end up as bad debts. The credit management estimates
that, if the firm extends its credit period to 40 days so that is days sales outstanding increases to 40
days, sales will increase by 3 million pesos, but their bad debt losses on the incremental sales would
be 2.5 percent. Variable costs are 70%, and the cost of carrying receivables is 8%. Assume a tax rate
of 40% and 360 days per year.
Required:
1. Compute the incremental investment required to finance the increase in receivables if the
change is implemented.
2. What would be the incremental cost of carrying receivables?
3. What would be the effect of those changes in net income?
Problem 6: Sharmaine Company sells on terms 2/10, net 30. Total sales for the year are P 3,000,000.
Forty percent of the customers pay on the 10th day and take discounts; the other 60% percent pay, on
average, 45 days after their purchases. Assume 360 days per year.
Required:
1. What is the days sales outstanding?
2. What is the average amount of receivables?
3. What would happen to average receivables if Sharmaine enforced its collection policy with the
result that all non-discount customers pay on the 30th day?
Working Capital Management - Trainer Part 1
Problem 1: Magnus Company is a wholesaler. It purchases 800,000 units of Product X each year for sale to
retailers. The cost of placing an order is P 40. The cost of holding one unit of inventory for one year is P 4.
Required:
1. Compute the EOQ.
2. How many orders would Magnus place under the EOQ policy?
3. Compute the annual carrying cost for the EOQ.
4. Compute the annual ordering cost for the EOQ.
Problem 2: The Hikaru Company purchases 45,000 units of bleaching soap per year. The average purchase
lead time is 20 working days. Maximum lead-time is 26 working days. The company works 300 days per year.
Required:
a. Units of safety stock that the Company should carry?
b. The reorder point for bleaching soap.
c. Assume that the lead time is always 20 days and no delay in delivery has been experienced by the
company. What is the reorder point? How many units of safety stock must be kept by the company in
this case?
Problem 3: Wesley Company estimates its total cash outlays at P160 million during the coming year. The
company normally spends P30 to transfer cash from marketable securities to cash in bank and vice versa.
The marketable securities portfolio currently earns a 4% annual rate of return.
Requirements:
1. Optimal transaction size.
2. Average cash balance.
3. Total annual cost of cash if the company adopts the optimal transaction size.
4. Minimum and maximum cash balances.
5. Assume that the company has to keep P100,000 balance in the bank as safety cash. Repeat
your solution for the first four requirements.
The firm spends 25,200,000 in operating cycle investments each year, at a constant rate. Assume a 360-day
year.
Required:
a. Calculate the firm’s operating cycle.
b. Calculate the firm’s cash conversion cycle.
c. Calculate the amount of resources needed to support the firm’s cash conversion cycle.
Problem 5: Compute the approximate and the effective annual cost of foregoing the cash discount
for each of the following scenarios of Anish Company:
Assuming that the firm needs short-term financing, recommend whether it would be better to give up the
cash discount or take the discount and borrow from a bank at 20% annual interest. Evaluate each
supplier separately.
Problem 6: Fabi Company is negotiating with the Oslo Bank Company for a 1-year P2 million loan. The
bank has offered the company the following alternatives. Calculate the effective annual interest rate for
each of the following.
1. A 9 percent annual rate on a simple interest loan, with no compensating balance required and
interest due at the end of the year.
2. An 8.5 percent annual rate on a simple interest loan, with a 15 percent compensating balance
required and interest again due at the end of the year.
3. An 8 percent annual rate on a discounted loan, with a 20 percent compensating balance.
4. A 7.5 percent add-on loan, payable in twelve equal installments.
Problem 7: Nepo company obtained a short-term bank loan of P 2 million at an annual interest rate of 10%. As
a condition of the loan, the company is required to maintain a 20% compensating balance in its checking account.
The checking account earns interest of 5% per annum. Before the loan was granted, the company maintained a
balance of P 100,000 in its checking account. Compute the effective interest for this loan.
WORKING CAPITAL MANAGEMENT
Working Capital Management – refers to the administration and control of current assets and current
liabilities to maximize the firm’s value by achieving a balance between profitability and risk.
Cash Management – involves the maintenance of the appropriate level of cash and investment in
marketable securities to meet the firm’s cash requirements and to maximize income on idle funds.
OPERATING CYCLE – the amount of time that elapses from the point when the firm inputs materials
and labor into the production process to the point when cash is collected from the sale of finished
goods.
Marketable Securities – short-term money market instruments that can easily be converted to cash.
Accounts Receivable Management – formulation and administration of plans and policies related to
sales on account and ensuring the maintenance of receivables at a pre-determined level and their
collectability as planned.
Economic Order Quantity – the quantity to be ordered, which minimizes the sum of ordering and
carrying costs.
Reorder Point – when to reorder is a stock-out problem. The objective is to order at a point in time so
as not to run out of stocks before receiving the inventory ordered but not so early that an excessive
quantity of safety stock is maintained.
SHORT-TERM FINANCING
1. Accounts Payable – the major source of unsecured short-term financing.
Stretching accounts payable – a firm should pay the bills as late as possible without
damaging its credit rating. When a firm can stretch the payment of accounts payable, the
cost of foregoing the discount is reduced.
2. Bank Loans
a. Single-payment notes – if the interest is payable upon maturity, the effective interest rate is
equal to the nominal rate.
b. Discounted note – the effective interest rate is higher than the nominal rate.
c. Compensating balance – an arrangement whereby a borrower is required to maintain a
certain percentage of amount borrowed as compensating balance in the current account of
the borrower.
FS Analysis Trainer
Problem 1: White Corporation's financial statements for the last year are shown below.
All figures are in thousands (P000). The firm paid a P1,000 dividend to its stockholders
during the year. Two million shares of stock are outstanding. The stock is currently
trading at a price of P50. There were no sales of new stock. Lease payments totaling
P400 are included in cost and expense.
BALANCE SHEET
ASSETS
Cash P 2,000
Accounts receivable 12,000
Inventory 14,000
Current Assets P28,000
Gross Fixed assets P27,000
Accumulated depreciation (16,000)
Net fixed assets 11,000
Total assets P39,000
LIABILITIES
Accounts payable P 3,000
Accruals 1,000
Current Liabilities P 4,000
Long term Debt 10,000
Equity 25,000
Total liabilities & equity P39,000
INCOME STATEMENT
Sales P100,000
COGS 80,000
Gross Margin P 20,000
Cash Expenses 8,000
Depreciation 1,600
9,600
EBIT P 10,400
Interest 800
EBT P 9,600
Tax 2,600
Net Income P 7,000
Requirements: Compute the following for White Corporation:
1. Current Ratio
2. Quick Ratio
3. Fixed Asset Turnover
4. Total Asset Turnover
5. Debt Ratio
6. Debt to Equity ratio
7. Times Interest Earned (TIE)
8. Return on Sales (ROS)
9. Return on Assets (ROA)
10. Return on Equity (ROE)
Problem 2: We are given the following information for the Pudge Tools Corporation:
Current assets are composed of cash, marketable securities, accounts receivable, and
inventory. Calculate the following balance sheet items:
a. A/R
b. Marketable Securities
c. Fixed Assets
d. Long-term debt
Problem 3: Assume that net income was P 6,000. No other information is known, except the
following:
Required: Using the preceding ratios, construct an income statement and a balance sheet with
as much detail as possible.
Problem 4:
a. The current ratio is 2.5 to 1; the acid-test ratio is 0.9 to 1; cash and receivables are
P270,000. The only current assets are cash, receivables, and inventory. (a) What are
current liabilities? (b) How much is inventory?
b. Accounts receivable turnover is 5 times; inventory turnover is 4 times. The company
recently bought inventory. (a) On the average, how long will it be before the new inventory
is sold? (b) On the average, how long after the inventory is sold will cash be collected?
c. Accounts receivables equal 45 days’ credit sales. The coming year should see sales of
P900,000 spread evenly over the year. What should accounts receivable be at the end of
the year?
d. GGG, Inc. has a debt ratio of 50%, and an equity multiplier of 2. What is GGG's
stockholders' equity if total debt is P100,000?
e. If Basyos has a total asset turnover of 1.8, a fixed asset turnover of 3.2, a debt ratio
of .5 and a total debt of P200,000, how much then the amount of fixed assets?
f. What is Babi's times interest earned, if its total interest charges are P20,000, sales
are P220,000, and its net profit margin is 6 percent? Assume a tax rate of 40 percent.
g. Determine the cost of sales for a firm with the following financial ratios and data:
Current ratio = 3.0 Quick ratio = 2.0
Current liabilities P1,000,000 Inventory turnover = 6 times.
h. Find the sales of the Bengge Company using the
following information:
Current ratio 2.0
Quick ratio 1.6
Current liabilities P200,000
Inventory turnover based
on COGS 8.0
Gross margin % 10%
i. Presented below is information related to Milson, Inc.:
December 31,
2021 2020
Common stock P 75,000 P 60,000
6% Preferred stock 350,000 350,000
Retained earnings (includes net income for current year) 90,000 75,000
Net income for year 60,000 32,000
What is Milson's rate of return on common stock equity for 2021?
j. Given the following information, calculate the market price
per share of WAM Inc.
Net income = P200,000
Earnings per share = P2.00
Stockholders’ equity = P2,000,000
Market/Book ratio = 0.20
Problem 5: Tinker Corporation experienced a fire on December 31, 2021, in which its
financial records were partially destroyed. It has been able to salvage some of the records
and has ascertained the following balances:
Additional information:
1. The inventory turnover is 3.6 times
2. The return on common stockholders’ equity is 22%. The company had no additional
paid in capital.
3. The receivables turnover is 9.4 times
4. The return on assets is 20%
5. Total assets as at December 31, 2020, were P6,050,000.
Problem 6: Badosa Company prepared the following budgetary information for January of
2022 for its tennis racket:
In January, actual operations resulted in the production and sale of 13,000 units which were
sold for a selling price of P 34 per unit. The unit cost of goods sold increased by P 3.
Required:
1. Overall Gross Profit Variance
2. Sales Price Variance
3. Sales Volume Variance
4. Cost Price Variance
5. Cost Volume Variance
Problem 7: Ons Company has requested you to determine the cause of the difference
between its 2021 and 2022 gross profit based on the following data:
2021 2022
Sales P 200,000 P 252,000
Cost of Goods Sold P 120,000 P 180,000
Gross Profit P 80,000 P 72,000
No additional data was made available except that unit sales increased by 20% in 2022.
Required:
1. Overall Gross Profit Variance
2. Price Factor
3. Cost Factor
4. Volume Factor
-END-
FINANCIAL STATEMENT ANALYSIS
Percentage Change =
Base amount:
Balance Sheet - Total Assets
Income Statement - Net Sales
Financial Ratios:
Tests of Liquidity:
Test of Solvency
Test of Profitability
Market Tests
Stability Ratios
Fixed Assets to Total Equity Fixed Assets / Total Equity Measures the proportion of
owners’ equity to fixed assets.
Indicative of over or under
investment by owners and
weakness in trading the
equity.
Fixed Assets to Total Assets Fixed Assets (net) / Total Indicates the possible over-
Assets expansion of plant and
equipment
Sales to Fixed Assets (Plant Net Sales / Fixed Assets (Net) Tests roughly the efficiency of
Turnover) management in keeping plant
properties employed.
Book Value per share – CS Common Shareholders’ Measures recoverable
Equity / Common Shares amount by stockholders in the
Outstanding event of liquidation if assets
are realized at their book
values.
Times Preferred Dividend Net Income After Taxes / It indicates ability to provide
Earned Preferred Dividends dividends to preferred
stockholders.
Capital intensity ratio Total Assets / Net Sales Measures efficiency of the
firm to generate sales through
employment of its resources.
Times fixed charges earned Net income before taxes & Measures ability to meet fixed
fixed charges / (Fixed charges charges
+ sinking fund payment)