7/31/2019 High Perf Hbs Av 2012 Fra
1/29
HIGHPERFORMANCETIRESDr Ashish Varma
Ph.D, FICWA, PGDMAssistant ProfIMT Gzb2012
7/31/2019 High Perf Hbs Av 2012 Fra
2/29
The Beginning A Retail Tire Chain
Formed by HARRY & EDNA
WALLACE.
1952
7/31/2019 High Perf Hbs Av 2012 Fra
3/29
Family OwnedBusinessPassed the business to theirDaughter JANE WALLACE.
Late1960s
Efficient Management& Interpersonal Skills
Lead the firm togrowth & stability
7/31/2019 High Perf Hbs Av 2012 Fra
4/29
Family Business (II)& The DownturnAt Age of 64, Passed on thebusiness to her Son WILLAM
WILLACE.By 2004 HTP was havingdifficulties
2001
7/31/2019 High Perf Hbs Av 2012 Fra
5/29
William WallaceMBA with doubleconcentration in Marketing &
FinanceCarefree & Privileged lifeImpatientDisorganized & Poor Planner
7/31/2019 High Perf Hbs Av 2012 Fra
6/29
Williams Tenure Failed Expansion Plan
Loosing Experienced Staff Low Quality Raw Materials
Faulty Accounting System
Skip Details
7/31/2019 High Perf Hbs Av 2012 Fra
7/29
Williams Tenure(Failed Expansion Plan)
Action
Put a major ExpansionPlanExpand the number ofretail outlet in smallercommunityDiversify the products &Service
Automotive Maintenance
Fluid Change ServiceTune UpsAlignmentBatteryBrakes
Effect
Increased CustomerDissatisfactionLong Waiting Periods for fluidchangePrior Appointment Required
Reputation of Unskilledmechanics.
Number of Damage cases
Forced by court to pay theclaims.
PR takes a beatingCouldnt compete withlocal service station insmaller community
Back
7/31/2019 High Perf Hbs Av 2012 Fra
8/29
Williams Tenure(Loosing Experienced Staff)
Action
Cut down the Wages &Benefits to increaseprofitability.
Commission to sales staffas per sales volume
Effect
Experienced & loyalprofessional left.Replaced by inexperienced& young staff
New staff have poorcustomer service skills
Commission lead tohighly aggressivepractice that alienatedcustomers
Back
7/31/2019 High Perf Hbs Av 2012 Fra
9/29
Williams Tenure(Low Quality Raw Materials)
Actions
Started Buying NO NAMEtiers from overseassuppliers to increaseprofit.
Initially Generated HighProfit
Effect
Quality ConcernsShorter Thread Life
Blowouts
Sales margin Falls
Back
7/31/2019 High Perf Hbs Av 2012 Fra
10/29
Williams Tenure(Faulty Accounting System)
Actions
A accounting system waspurchased in 2002 toautomate generalaccounting
Choose a low costvendor
Effect
Poor S/W installation &training.Clerical Staff Struggled.
Worsen due to highemployee turnover.
Lot of overtime to cleardata backlog.
Customers & supplierswere alienated overdelays & errors
Back
7/31/2019 High Perf Hbs Av 2012 Fra
11/29
Jane WallaceSteps INSuspended all dividendspayment.
Early2003
Hired JENNY CHEN,(CA, CFA, CMC)From accounting firm ofDexter, Mathew & Jones
7/31/2019 High Perf Hbs Av 2012 Fra
12/29
Jenny Chens
Challenge Prepare a operation review.
Analyze why things
deteriorated so much. How to improve operations.
Recommend Futuremanagement
7/31/2019 High Perf Hbs Av 2012 Fra
13/29
Financial Situation $600,000 Line of Credit Can be extended depending on loanable funds &
companys financial condition. Must Maintain Current Ratio of 1.5 Times interest earned ratio of 5.0 Can borrow up to 50% of A/R + Inventory
Separate term loans & mortgages to finance itscapital purchase
Retail Sales by cash & Credit card. Slowdown in local Economy Forest Fire in 2003 summer Collapse of Canadian Beef Industry
BalanceSheet(Abs)
BalanceSheet(TPA)
IncomeState (CS)
IncomeStates' (TPA)
IncomeStatement (Abs)
RatioAnalysis
BalanceSheet(CS)
CashFlow
ROEAnalysis
7/31/2019 High Perf Hbs Av 2012 Fra
14/29
Case Analysis & FindingsLiquidity
Asset ManagementLong Term Debt Paying Ability
Profitability
BalanceSheet(Abs)
BalanceSheet(TPA)
IncomeState (CS)
IncomeStates' (TPA)
IncomeStatement (Abs)
RatioAnalysis
BalanceSheet(CS)
CashFlow
ROEAnalysis
7/31/2019 High Perf Hbs Av 2012 Fra
15/29
LiquidityCurrent Ratio is below the Loan
Requirement
Excessive Inventory Stretching of payables
Cash Requirement for Capital Expansion
Cash Flow Problem
Excessive Inventory Cash Requirement for Capital Expansion
Heavy Drawing by Owner
BalanceSheet(Abs)
BalanceSheet(TPA)
IncomeState (CS)
IncomeStates' (TPA)
IncomeStatement (Abs)
RatioAnalysis
BalanceSheet(CS)
CashFlow
ROEAnalysis
7/31/2019 High Perf Hbs Av 2012 Fra
16/29
Asset Management Poor product quality Low quality sales staff using high pressure sales
tactics Poor public relations Slow service Poor inventory control system A/R turnover in days is lower
Payables are being stretched to save cash Fixed assets turnover is down due to the rapid
expansion
BalanceSheet(Abs)
BalanceSheet(TPA)
IncomeState (CS)
IncomeStates' (TPA)
IncomeStatement (Abs)
RatioAnalysis
BalanceSheet(CS)
CashFlow
ROEAnalysis
7/31/2019 High Perf Hbs Av 2012 Fra
17/29
Long Term Debt PayingAbilityDebt ratio is excessive
Times interest earned is 1.0 and is wellbelow the loan requirement of 5.0 interestrising due to excessive borrowing andearning before EBIT is falling
Cost of borrowing is rising possibly due to
risk resulting from excessive borrowing
BalanceSheet(Abs)
BalanceSheet(TPA)
IncomeState (CS)
IncomeStates' (TPA)
IncomeStatement (Abs)
RatioAnalysis
BalanceSheet(CS)
CashFlow
ROEAnalysis
7/31/2019 High Perf Hbs Av 2012 Fra
18/29
Profitability
Gross profit margins are falling
Operating profit margins are fallingdespite lower wages and benefits
ROA is down due to both lower netincome and assets turnover
By 2003, the ROE is below the ROA-itdoesn't pay to borrow
BalanceSheet(Abs)
BalanceSheet(TPA)
IncomeState (CS)
IncomeStates' (TPA)
IncomeStatement (Abs)
RatioAnalysis
BalanceSheet(CS)
CashFlow
ROEAnalysis
7/31/2019 High Perf Hbs Av 2012 Fra
19/29
Recommendation Attempt to sell the business as going concern will take numbers of years
,but will generate the best price possible for Wallace family. Being ableto leave an adequate inheritance for her son to support his lifestyle maybe an important consideration at this time
With no one in the family able or willing to continue to operate HPT ,Jane Wallace must face the reality that the business cannot stay in thefamily-entrusting it to son she knew was unsuitable has already cost herdearly
Jane should encourage to remain in charge but if her health permits
Immediate actions-
Reduce inventories to reasonable level to generate needed cashreturn stock if possible and attempt to buy stock on a more just intime basis
Discontinue all but essential capital expenditure
Consider closing marginal outlets that are not generating positivecash flow
Discontinue all dividends and possibly sell William Wallace home and
car to generate needed equity for the business
7/31/2019 High Perf Hbs Av 2012 Fra
20/29
Actions to address operationalconcerns
Try to reduce the duration of job to 20minutes Attract higher quality mechanics by providing a
competitive salary and benefits package and adopt
a customer is always right "policy to minimize publicrelations problem resulting from poor workmanship Go back to higher quality tires with a longer tread
life better record More qualified staff should be hired at a competitive
pay level
Once operational problems are addressed, a mediacampaign and promotional program should beplanned to help win back disgruntled customers
7/31/2019 High Perf Hbs Av 2012 Fra
21/29
Ratio Analysis2001 2002 2003 IndustryAverage
Current Ratio 1.88 1.36 0.93 1.9Cash Ratio 0.38 0.16 0.04 0.51Inventory Turn Over In Days 81 78 97 60Account Receivable Turnover In Days 10.14 9.70 13.34 30Accounts Payable Turnover In Days 14.87 17.79 40.56 15Cash Conversion Cycle 76.38 69.86 69.44Fixed Assets Turnover 2.56 1.93 1.34 3.19Total Assets Turnover 1.72 1.46 1.07 2Debt Ratio 35.00% 60.53% 75.25% 30.00%Times Interest Earned 8.87 3.06 1.08 14.63Effective Interest Rate 6.50%Gross Profit Margin 40% 39% 39% 42%Operating Profit Margin 11.09% 8.83% 5.53% 12%Net Profit Margin 5.90% 3.56% 0.25% 6.71%Return On Assets 13.42%Return On Equity 15.65% 13.19% 1.09% 19.17%Coverage 292,500 391,000 572,500Actual Line Of Credit
267,435 353,000 570,638
BACK
7/31/2019 High Perf Hbs Av 2012 Fra
22/29
Income statement:Absolute
Income Statement For YearYear Ending Dec 31st
2001 2002 2003Sales 4,050,000 5,550,000 6,500,001Cost Of Goods Sold 2,430,000 3,385,500 3,965,000Gross Profit 1,620,000 2,164,500 2,535,001
Depreciation 158,500 287,200 485,600Other Operating Expenses 1,012,500 1,387,500 1,690,000Earning Before Interest And Taxes 449,000 489,800 359,401
Interest 50,645 160,125 331,956Earning Before Taxes 398,355 329,675 27,445
Income Taxes 159,342 131,870 10,978Net Income
239,013 197,805 16,467
BACK
7/31/2019 High Perf Hbs Av 2012 Fra
23/29
Income Statement:Trend Percentage Analysis
Income Statement For YearHORIZONTAL ANALYSIS
2001 2002 2003Sales 100.00% 137.04% 160.49%Cost Of Goods Sold 100.00% 139.32% 163.17%Gross Profit 100.00% 133.61% 156.48%
Depreciation 100.00% 181.20% 306.37%Other Operating Expenses 100.00% 137.04% 166.91%Earning Before Interest And Taxes 100.00% 109.09% 80.04%
Interest 100.00% 316.17% 655.46%Earning Before Taxes 100.00% 82.76% 6.89%
Income Taxes 100.00% 82.76% 6.89%Net Income 100.00% 82.76% 6.89%
BACK
7/31/2019 High Perf Hbs Av 2012 Fra
24/29
Income Statement:Common Size
Income Statement For YearVERTICAL ANALYSIS
2001 2002 2003Sales 100.00% 100.00% 100.00%Cost Of Goods Sold 60.00% 61.00% 61.00%Gross Profit 40.00% 39.00% 39.00%
Depreciation 3.91% 5.17% 7.47%Other Operating Expenses 25.00% 25.00% 26.00%Earning Before Interest And Taxes 11.09% 8.83% 5.53%
Interest 1.25% 2.89% 5.11%Earning Before Taxes 9.84% 5.94% 0.42%
Income Taxes 3.93% 2.38% 0.17%
Net Income
5.90%
3.56%
0.25%
BACK
7/31/2019 High Perf Hbs Av 2012 Fra
25/29
Balance Sheet:Absolute
Balance Sheet For The YearYear Ending Dec 31st
2001 2002 2003Cash 155,000 110,000 57,000Account Receivable 45,000 59,000 95,000Inventories 540,000 723,000 1,050,000Prepaid Expenses 25,000 36,000 42,000
Total Current Assets 765,000 928,000 1,244,000Net Property Plants And Equipment 1,585,000 2,872,000 4,856,000
Total Assets 2,350,000 3,800,000 6,100,000
Accounts Payable 99,000 165,000 440,556Line Of Credit 267,434 353,000 570,638Current Portion Of Long Term Debt 41,461 162,000 325,346
Total Current Liabilities 407,895 680,000 1,336,540Long Term Debt 414,605 1,620,000 3,253,460Equity 1,527,500 1,500,000 1,510,000
Total Liabilities And Equity 2,350,000 3,800,000 6,100,000BACK
7/31/2019 High Perf Hbs Av 2012 Fra
26/29
Balance Sheet:Trend Percentage Analysis
Balance Sheet For The YearHORIZONTAL ANALYSIS
2001 2002 2003Cash 100.00% 70.97% 36.77%Account Receivable 100.00% 131.11% 211.11%Inventories 100.00% 133.89% 194.44%Prepaid Expenses 100.00% 144.00% 168.00%
Total Current Assets 100.00% 121.31% 162.61%Net Property Plants And Equipments 100.00% 181.20% 306.37%
Total Assets 100.00% 161.70% 259.57%
Accounts Payable 100.00% 166.67% 445.01%Line Of Credit 100.00% 132.00% 213.38%Current Portion Of Long Term Debt 100.00% 390.73% 784.70%
Total Current Liabilities 100.00% 166.71% 327.67%Long Term Debt 100.00% 390.73% 784.71%Equity 100.00% 98.20% 98.85%
Total Liabilities And Equity 100.00% 161.70% 259.57%BACK
7/31/2019 High Perf Hbs Av 2012 Fra
27/29
Balance Sheet:Common Size
Balance Sheet For The YearVERTICAL ANALYSIS
2001 2002 2003Cash 6.60% 2.89% 0.93%Account Receivable 1.91% 1.55% 1.56%Inventories 22.98% 19.03% 17.21%Prepaid Expenses 1.06% 0.95% 0.69%
Total Current Assets 32.55% 24.42% 20.39%Net Property Plants And Equipments 67.45% 75.58% 79.61%
Total Assets 100.00% 100.00% 100.00%
Accounts Payable 4.21% 4.34% 7.22%Line Of Credit 11.38% 9.29% 9.35%Current Portion Of Long Term Debt 1.76% 4.26% 5.33%
Total Current Liabilities 17.36% 17.89% 21.91%Long Term Debt 17.64% 42.63% 53.34%Equity 65.00% 39.47% 24.75%
Total Liabilities And Equity 100.00% 100.00% 100.00%BACK
7/31/2019 High Perf Hbs Av 2012 Fra
28/29
Cash Flow Statements2002 2003
OperationNet Income 197,805 16,467Depreciation 287,200 485,600Change In Accounts Receivable (14,000) (36,000)Change In Inventories (183,000) (327,000)Change In Prepaid (11,000) 6,000Change In Accounts Payable 66,000 275,556
Total 343,005 408,623Investment
Change In Propert,Plant, Equipment (1,574,200) (2,469,600)Financing
Line Of Credit 85,566 217,6381,325,935 1,796,806
Dividends (225,305) (6,467)Total 1,186,195 2,007,977Change In Cash (45,000) (53,000)Beginning Cash 155,000 110,000Ending Cash
110,000 57,000
BACK
7/31/2019 High Perf Hbs Av 2012 Fra
29/29
ANALYSIS of ROE_ 5-Way2001 2002 2003
EBIT/SALES 11.09% 8.83% 5.53%EBT/EBIT 88.72% 67.31% 7.64%NI/EBT 60.00% 60.00%60.00%TURNOVER 1.72 1.46 1.07DEBTRATIO 35.00% 60.53%75.25%RETURN ON EQUITY 15.65% 13.19% 1.09%
Top Related