We use cookies to give you the best experience possible. By continuing we’ll assume you’re on board with our cookie policy

New World Chemicals, Inc. Essay Sample

The whole doc is available only for registered users OPEN DOC
  • Pages:
  • Word count: 1251
  • Category: cash

Get Full Essay

Get access to this section to get all help you need with your essay and educational issues.

Get Access

New World Chemicals, Inc. Essay Sample

In producing the financial forecast for NWC, Ms. Wilson has to determine the following:

Additional funds needed (AFN)
Free cash flow

In relation to the above, Ms. Wilson has to consider effects on the following items:

Operational capacity against sales projections
Assumptions in receivables management
Forecasted growth in fixed assets
Expected improvement in inventory handling


Methodology used in analysing the case is as follows:

Determine the initial forecast based on the following assumptions:

Operations is at full capacity
Sales to increase by 25% in 2009
All assets will grow at the same rate as sales
Accounts payable (AP) and accrued liabilities will also grow at the same rate as sales Profit margin of 2.52% and dividend pay-out of 30% will be sustained in 2009

Integrate the following useful information in the initial forecast:

Days sales outstanding will improve from 43.8 days in 2008 to about 34 days in 2009 Fixed assets will increase to $700 million in 2009
Improvement in inventory turnover from 8.33 times in 2008 to 10 times in 2009

Determine the final forecast and compute for AFN.
Determine the free cash flow in 2009. Compare the initial scenario with the final forecast. Determine the full capacity sales based on 85% operating capacity of fixed assets. Compute for the increase in fixed assets in order to compensate the projected increase in sales. Analyse the effects of the following to AFN:

Dividend payout ratio
Profit margin
Capital intensity ratio
Lengthen purchases credit terms

Additional Funds Needed Determination

The financial requirement based on the initial forecast considering the following assumptions yielded a positive AFN of $180.90 million.

Sales increase by 25% in 2009
All assets, AP and accrued liabilities will grow at 25% in 2009 Profit margin of 2.52% and dividend pay-out of 30% will be sustained in 2009

The AFN was determined by using the AFN formula:

AFN = Projected increase in assets
(less) spontaneous increase in liabilities
(less) increase in retained earnings
=Total AFN

Figure 1 illustrates the step-by-step computation of the AFN.

Figure 1: Initial Forecast AFN

The same AFN, determined at $180.90 million, can also be derived using the balance sheet approach as shown in figure 2.

After consulting with different departments, Ms. Wilson determined the following items to be relevant and incorporated all the information in the computation of AFN. Using the balance sheet approach, the following assumptions were combined with the initial forecast and yielded the final 2009 projected amounts.

Figure 3 shows that the AFN is still at $180.90 million because the changes offset each other.

Figure 3: 2009 Final Projected Balance Sheet, Income Statement and AFN

Understanding Financial Ratios

In comparing key ratios with 2008 data and 2009 projection (see figure 4), the following can be concluded:

Basic earnings power, profit margin and return on equity indicate that the company is not that profitable because its numbers show that it is roughly performing only at 50% of the industry.

Days sales outstanding is higher than industry average. The projected increase will post a significant improvement in receivables management.

Inventory turnover is lower signifying that the company is carrying too much inventory.

Coverage ratio is lower than industry average.

Figure 4: Key Ratios

Having determined and interpreted the appropriate ratios as illustrated in figure 4, it is of great value for NWC to determine the nature of several ratios with regards to the AFN. The selected ratios and other factors below explain their behaviour with respect to the AFN.

Dividend Payout Ratio (DPR)

By formula, increase in DPR will mean reduction of retained earnings and increase in AFN. Paying dividends will reduce the available funds of the company but is a way to increase shareholder value. Increasing or decreasing of DPR spells out the standing of the company to its shareholders. Reduction or not giving dividends for a period will reduce AFN but will mean that the company is struggling to provide enough profit. Shareholders may see this as a signal that further investments for the company are riskier.

Profit Margin

Profit margin and AFN have inverse relationship. As profit margin increases, AFN will decrease. This is true, however, only when volume of sales remains constant. More often the not when profit margin increases due to increase in prices, volume of sales will suffer, which may or may not increase the net profit itself. If increase in profit margin is caused by operational efficiency or simply reduction of costs, it is safe to say that volume of sales will not be affected. With this, AFN will decrease accordingly.

Capital Intensity Ratio (CIR)

CIR is a measure of how much money is invested to produce a dollar of sales revenue. Having a low CIR is favorable for a company. Assuming level of sales is increasing and assets are increasing at a slower rate, CIR will decrease and vice versa. This means that assets required to produce same amount of income is decreasing. If this is the condition, decreasing of CIR will reduce AFN. However, when decrease in CIR is caused by lowering of prices, depending on the effect on profit, it may post lower, higher, or no retained earnings. Despite having decreased CIR, under this condition, the effect on AFN will depend on the resulting effect on retained earnings.

NWC Lengthen purchases credit terms

Permission to pay after 60 days instead of 30 days will increase short term liabilities in general. In formula, average accounts payable will increase and have a direct impact on AFN. Increase on this kind of liability will reduce AFN and is favorable for the company in terms of cash flow. If the prices of the goods and interest rates remain the same, there will be no other way that the effect on AFN will change.

Cash Flow Interpretation

On the other hand, free cash flow for NWC is computed as shown in figure 4.

Figure 5: Free Cash Flow

Free cash flows represent the cash the company is able to generate after spending on its fixed assets. Having a negative free cash flow for NWC is not entirely bad. It just shows that the company is investing in expanding its asset base.

Figure 6: Level of Sales vs. Operating Capacity

The expected sales growth will require additional fixed assets.


Most companies producing specialized chemicals operate in an investment heavy industry. Thus, the purchase of fixed assets should be well planned. Otherwise, company’s money will be tied up with unused equipment. In New World Chemical’s (NWC) case, planning for 25% increase in sales for the coming year will mean additional fixed assets needed to be financed.

With the information given above, the company should pursue on buying fixed assets to reach the target increase in sales. If the NWC wants to close the gap of its financials to that of the industry average, investment for the new fixed assets should be debt financed.

The increase in fixed assets will at first not be able to be utilized fully but will open up excess capacity, which can be utilized by company to expand its products. A new product that has a lower variable cost is favourable for the company in terms of increasing its basic earning power. This covers up for their weakness, which is evidenced as their worst ratio in comparison to the industry.

We can write a custom essay

According to Your Specific Requirements

Order an essay

You May Also Find These Documents Helpful

Rajesh Gaddipati

Project description: You are required to analyze the financial statements of a company and compare it to its peers. The purpose of this project is to assess your comprehensive understanding of all topics covered in this course. Listed below are items that should be included in your project report. This project is a group effort. Please form groups of five students. Because the class size...

Law - Check Cashing

Any Kind Checks Cashed, Inc. was a holder in due course in its case v. Talcott. In this case and elderly gentleman John C. Talcott, who was defrauded the sum total of $15,700 in the form of two checks, $10,000 and $5,700 respectively. Both checks were issued to D. J. Rivera and were later cashed at Any Kind Checks, Inc. by Salvatore Guarino. Talcott stopped...

Cave Kame

If a project with conventional cash flows has a payback period less than its life, can you definitely state the algebraic sign of the NPV? Why or why not? No you cannot because you don't know wether there is a cutoff time or how long it will take to pay off the amount. Just because it will pay itself back does not mean it will...

Cash Management Perfomance

1. Background of the Study For having sufficient amount of capital, cash is the most important source of every aspect of investment. To improve the performance of the business as well as to introduce new business opportunity in the organization cash is very important. Since cash is the most powerful working capital component, the collection and payment of cash must be studied carefully. Therefore, this...

Methods Of Valuing A Company

There are various methods of valuing a company. Some of these methods include; P/E ratio Dividend valuation model The Present Value of method among others.       The above valuation methods, however, have some advantages and disadvantages as will be seen later in this paper. Therefore it is important that the investors use the method that provide more relevant information and also correct valuation. Price earning...

Get Access To The Full Essay
Materials Daily
100,000+ Subjects
2000+ Topics
Free Plagiarism
All Materials
are Cataloged Well

Sorry, but copying text is forbidden on this website. If you need this or any other sample, we can send it to you via email.

By clicking "SEND", you agree to our terms of service and privacy policy. We'll occasionally send you account related and promo emails.
Sorry, but only registered users have full access

How about getting this access

Become a member

Your Answer Is Very Helpful For Us
Thank You A Lot!


Emma Taylor


Hi there!
Would you like to get such a paper?
How about getting a customized one?

Couldn't Find What You Looking For?

Get access to our huge knowledge base which is continuously updated

Next Update Will Be About:
14 : 59 : 59
Become a Member