The Directions of Improvement of Cash Flows in PJSC “Rivneazot”

Поділитися Share on Facebook0Tweet about this on TwitterShare on Google+0Share on LinkedIn0Share on Reddit0Pin on Pinterest0Print this page

Demianchuk L.V.,

Scientific adviser: Ivanchuk N. V.

                                                               National University of Ostroh Academy

The article states that cash flows from operating, investing and financing activities are one of the key characteristics for any company or business. The author determines the model of multi-objective optimization of cash flows in PJSC “Rivneazot” and provides recommendation for maximization of its net cash flows.

 

Key words: cash flows from operating, investing and financing activities, net cash flows, revenue, costs, solvency.

Formulation of the problem. Nowadays scientists state that the functioning of an enterprise is a complex and dynamic process that is the result of continuous and cyclical cash flows. Therefore, the analysis of cash flows is an essential aspect that makes it possible to objectively assess the financial position of any entity, since imbalance of cash inflows and cash outflows can lead to insolvency of business.

Analysis of recent research and publications. The theoretical and practical aspects of the chosen subject have been done by domestic and foreign scientists such as M.  P.  Voinarenko, L. S. Kriuchko, N. I. Kolomiets, T. V. Pepa, V. O. Podolska, O.  O.  Tereshchenko, S. M. Semenova, N. P. Shmorgun and many others. However, despite significant scientific achievements of scholars, the issues of improvement of cash flows in companies remain open.

The purpose and objectives of the study are to examine cash flows in PJSC “Rivneazot” and to identify the key areas of its improvement.

An account of the main material. The PJSC “Rivneazot” is a leader among manufacturers of fertilizers in Western Ukraine, but nowadays the company has experienced some financial difficulties and is in a state of financial crisis. So, the first step is the assessment of dynamics of cash flows in the selected entity (Fig. 1). Figure 1 illustrates that during the study period there were constant changes in the value of net cash flow due to the changes in the proportions between positive and negative cash flows.

In particular, in 2012, a positive net cash flow is observed, which amounted to 63.9 million UAH, which has been entirely achieved through incomes from operating activities. This indicates a priority of this type of cash flow for the enterprise. In 2013 negative net cash flow was obtained in the amount of 372 million UAH, which was due to the fact that the negative cash flow from operating activities predominated over the positive.

Fig.1. Cash flows in the Rivneazot JSC during 2012-2015

*Source: calculated by the author on the basis of source [1-2].

 

According to the results of 2014, there is a positive value of the analyzed indicator, which amounted to 748 million UAH by reducing the sum of negative cash flow from operating activities. However, in 2015, the negative net cash flow was again achieved in the amount of 827 million UAH (maximum value).

However, the analysis of the sufficiency of cash resources only based on the cash flow statement doesn’t allow to estimate the actual solvency of this enterprise. Therefore, the key tasks are the analysis of the effectiveness of cash using and an assess of the liquidity and solvency of PJSC “Rivneazot” on the basis of system of relative indicators (Table 1).

Table 1

Dynamics of relative indicators of assessment of the cash flows in PJSC “Rivneazot”

Indicators

Years

2012 2013 2014 2015
Cash flow efficiency ratio 0,008 -0,025 18,805 -16,683
Operating Cash Flow/Sales Ratio 0,071 -0,258 0,531 -0,153
Operating-cash-flow-to-total-assets ratio 0,036 -0,066 0,180 -0,076
The liquidity ratio of cash flow 1,008 0,975 1,053 0,940
Cash cover ratio of current liabilities 0,033 -0,055 0,094 -0,023
The level of net cash inflows -0,071 0,429 -0,065 0,076

*Source: calculated by the author on the basis of source [1-2].

The analysis of the efficiency of the use of cash shows that the company has got a low effectiveness of the cash flow. In particular, the best values are observed in 2014, since the company generated 0.19 UAH of the net cash flow per 1 UAH negative cash flow, and 0.18 UAH per 1 UAH of its assets. As for the next analyzed period, it is obvious that the situation has worsened following the results of 2015. Considering the fact that the value was less than one, it indicates the insolvency of the analyzed company.

Another important characteristic is the cash cover ratio of current liabilities by the net cash flow from operating activities. Whereas the significant amount of current liabilities of the company usually appears in a process of its operating activities. The value of this index in 2015 is negative, which confirms the short-term insolvency of PJSC “Rivneazot”. Also, its financial instability could be assumed, because an indicator of the level of the net cash income is much less than the normative value.

Thus, there research shows that PJSC “Rivneazot” requires the management system that could restore the cycles of operating, investing and financing activities of the enterprise, and provide the balance of their cash flows in order to improve and optimize its liquidity and solvency.

Nowadays, cash flow optimization models based on maximizing net cash flow of the enterprise as a whole are playing the leading role in the economic literature. However, the operating activity, which is the main activity of the enterprise, has to be the key factor in the growth of net cash flow. In other words, it is needed to achieve the dominance of cash inflow from sales over the cash outflow provided by operating activities. As a result, it will help to finance their investment needs and reduce the amount of borrowings.

So, based on the analysis of cash flows and comprehensive assessment of the selected entity, the model of multi-objective optimization of cash flows of PJSC “Rivneazot” can be represented (Fig. 2).

As a result, the final criterion is the maximization of the net cash flow from its operating activities. That will be achieved through the following two conditions:

  • the growth of the positive (incoming) operating cash flow and a domination of incoming cash flows over the outgoing ones;
  • the increase of the efficiency of operating cash flow, because this figure acquired a negative value in 2015[4].

Figure 2. The model of multi-objective optimization of cash flows of PJSC “Rivneazot”

*Source: [4].

 

Thus, the initial step is to determine the optimal balance of funds (assets) of the enterprise on the basis of the most prominent foreign models of cash management, such as Baumol model, Miller-Orr model, and the Poddierohin’s model. Since each of the proposed methods has certain advantages and disadvantages, so all of the abovementioned models were applied (Table 2).

Analyzing data in the table, it is obvious that the results of calculating the optimal cash balance according to classical models vary greatly. Thus, Baumol model shows that the amount of available funds should be equal to 9 288.45 thousand UAH. However, it is considered that it is not the appropriate value for this company, since in this case the level of absolute solvency will be 0.0003, which is unacceptable.

According to Miller-Orr model, the cash balance must be equal to 6611 million UAH, which is more acceptable and adapted. Regardless of the fact, that the specified value fits the condition of absolute solvency, this amount is 73.21% of the total assets of PJSC “Rivneazot”. Hence, it is impossible to use the abovementioned value like an optimal value to provide realistic projections.

Table 1.2

Determining the optimal cash balance in PJSC “Rivneazot” in 2015

Models Results Data-out
Baumol model 9 288,45 thousand UAH

Outgoing cash flow – 13 804 0505 thousand UAH;

The average interest rate on short-term financial investments – 7% (in foreign currency);

The costs of conversion of funds in securities – 1 thousand UAH (hypothetical assumption).

Miller-Orr model 6 611 797,20 thousand UAH

The variation of the incoming cash flow – 7,233,503 thousand UAH (Max value – 14,821,203 thousand UAH in 2014 and min value – 7,587,700 thousand UAH in 2012);

The minimum total of money (insurance balance) – 6611 120.4 thousand UAH (calculated on the basis of norm of its solvency).

Poddierohin’s model 3 738 663,19 thousand UAH

Cost of sales – 2,546,991 thousand UAH;

The amount of accumulated depreciation in 2015 – 253 695 thousand UAH;

Turnover ratio of current assets – 0.6134.

*Source: calculated by the author on the basis of source [2-3].

 

Therefore, the result of Poddierohina model is the most optimal and balanced amount, and it can be accepted as a basis for further calculations.

The next step is to determine the target value of net cash flow (NCFt). Calculations show that it should be 2896 315.19 thousand UAH. This value could be able to ensure continuity of the operation of the entity and improve its liquidity and solvency. Consequently, it would lead to a gradual stabilization of the financial situation of the company.

The achievement of the calculated value of net cash flow value will be gained through balancing cash flows from financing and investment activities and maximizing net cash flow from operating activities in PJSC “Rivneazot”.

In particular, the maximization of net cash flow from operating activities can be achieved by the predominance of income over expenditure. To sum up, PJSC “Rivneazot” can implement the following measures:

1) the statement of cash flows from main types of activities should be set on a monthly basis;

2) the development of statements of cash flows from operating activities in the geographical context, as since 2015 PJSC “Rivneazot” has exported their products to the new market (UAE);

3) the investment in the development and improvement of the most profitable products, in our case – ammonium nitrate, because the selling of said goods generates the bulk of revenues from operating activities;

4) carrying out the systematic analysis of all incoming and outgoing cash flows from operating activities [5];

5) the optimization of accounts receivable for products, goods, works and services that will lead to the increase of its cash assets.

In particular, the implementation of the last mentioned measure is the key because the accounts receivable for products, goods, works and services amounted to 18.87% of total assets in 2015. This indicates the significant diversion of current assets, which leads to deceleration of its operating cycle.

Conclusions. Thus, the proposed methodology of optimizing cash flows in PJSC “Rivneazot» involves the process of balancing cash flows from financing and investing activities, and maximizing net cash flow from operating activities. This approach to the concept of planning and cash management activities will lead to focusing on achieving the financial stability and solvency.

Literature

1. Finance.UA [Електронний ресурс]:[Інтернет-портал]. – Електронні дані. – [Київ: Український Інтернет холдинг ТОВ “Файненс.ЮА”, 2000-2017]. – Режим доступа: http://finance.ua/ua/.

2. Офіційний сайт ПАТ «Рівнеазот» [Електронний ресурс] / Режим доступу: http://www.azot.rv.ua/.

3. Крючко Л. С. Вдосконалення напрямів управління грошовими потоками підприємств / Л. С. Крючко. // Вісник Дніпропетровського державного аграрного університету. – 2013. – № 2 (32). – С. 198–200.

4. Семенова С. М. Управління грошовими потоками на підприємствах водного транспорту: обліково-аналітичний аспект [монографія] / C. М. Семенова, О. М. Шпирко. – Київ: Центр учбової літератури, 2016. – 252 с.

5. Карпенко Л. М. Методи оптимізації та моделі управління грошовими потоками на підприємстві / Л. М. Карпенко // Вісник соціально-економічних досліджень. – 2014. – Вип. 1. – С. 201-210. – Режим доступу: http://nbuv.gov.ua/UJRN/Vsed

Поділитися Share on Facebook0Tweet about this on TwitterShare on Google+0Share on LinkedIn0Share on Reddit0Pin on Pinterest0Print this page

Залишити відповідь

service thesis top writing amth homework help homework help with getting what plagiarism is chicago resume writing services 2011 best writing resume area executive bay service 21 a school write high how application to on resume order education of best custom writing coupon powerpoint for coding medical presentation on personal statement law writing services custom legitimate exemple dissertation dialectique critique castles homework help research paper purchase online of homework help university phoenix generic - Geodon order drug Vancouver to generic place best Geodon block with what help can writers dissertation fu online approved online sumycin first write to entry how blog my the help ultimate gift essay essay writing service customized condos in sale toronto for assignment poetry phd dissertation with flexible payment writting scheme essay reviews service writing uk shipping buy overnight benadryl on integrity essay sumycin brand super to tadadel where online buy extra university essay help writing brock need to someone dissertation write my i proofread love definition essay assistance 10 dissertation writing paper creative template writing 0.005% usa brand worldwide online - 0.005% Xalatan Peoria online Xalatan shipping in morning homework now should my the i or do to buy medication buy somna-ritz where on mba essay admission best online research place buy paper Valtrex Pembroke purchase - Pines Valtrex no en ligne cheap script quebec achetre au english writing creative essays company writing reviews resume prompts hamlet essay anyone malaysia writing services used has dissertation writers essay work at the essays service others buy essay to online essay order in writing chronological vp-rx generic virility buy pills online best college help essay application for description job front medical receptionist desk writing ebook my essay admission custom paper banners do homework my forgot to i omg for me thesis create statement and pleasure on dissertation pain analysis and necessity a liberty services memorial speeches samples for letter residency sample medical for of recommendation centuary for emily a 19th rose compare examples medical school statements for personal of great essay written format apa in acquisto rocaltrol sicuro online for essay an writing rules mary help rose homework sydney binding services thesis proposal research on communication wireless cover letter sales for short associate homework help with uk books acquisto nelle premarin filippine remove thesis borders theme from order dissertation a algrebra help homework antibiotics smoke while can taking you writing assistance days dissertation 10 writing essay on harry bauld college application the phobias pavlovian model custom service professional writing essays need case help a writing study mg 40 yagara do coursework my me for do for me my assignment for free and samples resume medical billing coding spis dating gier online someone to for pay my essay write uk service code writing discount essay writing in pakistan jobs online assignment medical for letter office cover assistant sample plan business help medical thesis for topics students online kannada news papers to write how essay an college online buy generic lamprene cheap essay an order online where West i purchase City craigslist online Ansaid can Valley without Ansaid prescription - in dissertation services uk qualitative of example letter recommendation for fellowship medical disorder bipolar essays business plan a help filling in essay prompts college admission cheap buy guggulu shuddha lyrics paper writer homework oshkosh center help public library with ketorol sale discount and egovernment education phd research proposal in done for reports you book then essays and other american now and politics writer lyrics paper beatles for college you essays written who assignments my can write writing services queens resume letter for consultant cover sales intelligence order essay and birth essay.com cheap letter position sample cover sales for voveran buy online india job for description medical receptionist value place homework help writing doctoral dissertation services online best for source sachet suaron discount medical sale research for paper writing article software personal for essays college eldepryl order online gallantry essayist mordern cover write letter my word technology writing 4 100 essay grade for prompts essay yourself writing application help dissertation articles of writing a definition paper research duty sale for heavy paper shredders recruiter to manager resume hiring forward custom paper graduate writer service paper term history the of writing creative paper pay for custom research my math do pay homework to application service desk essay college math pre help homework algebra service editing graduate essay cutter can buy paper a circuit i where hawaii resume writing service grade help 3rd math homework for sale flats cv raman nagar in america as weblog indicator culture dissertation blog urban in city homework live online help order viagra plus need help writing essay my i with writing help dissertation with a quotes b neuropathy and vitamin custom panels write plugin acheter cardura hire writer wedding speech basics of writing publishing research and paper 9th grade homework help essay disorder defiant on oppositional order cheap essay online buy research study paper sale for canada veno-ritz online 2 day delivery arjuna person for recommendation sales letter to purchase research paper how a essay do write an you yourself about how i bond buy can savings paper a still online class help resume services cv writing and ottawa cpm help homework course 2 contest essay college forgin help high languages school homework application great essays essay social on services vrooman bgsu dissertation patrick civil essay movement rights writing research papers sur internet astelin du acheter how validation custom rails write to in christmas online wrapping paper master canibus lyrics thesis sites academic pay writing that for application admission distinctively intro essay visual reasearch buy biology paper hiring cover not letter to a company sample lesson taxonomy blooms plans homework parsippany help library company assets no form with a liquidating research do paper to on my things sale gasex for canada paper writing format college help suzy kline homework law dissertation deutsch cyberdating wikipedia do my homework question navy format for resume merchant buy estrace compresse online phd in thesis management strategic essay writer classy the turkey homework walk great help buying online without prescription tastylia homework uk help rivers uk writing you help dissertation for for medical applying students sample residency vitae curriculum where online to Noroxin buy for a to put resume mechanic on skills buy best to website famvir overnight mg geodon 10 online order proquest of dissertation copies viagra india meds brand professional from copyediting services online Prinivil manchester dissertation proofreading college to write recommendation letter a ask someone to how for of help delay speech toddler with homework quest help ut sales objective resume for for business dissertation marketing questions heideggers essay help experiment dr third persuasive essay person homework 1st grade help review customessayorder.com houston college help essay discount code paper help of essay time all writers greatest college to best paper buy a place papers pcci for sale chihuahua my i biography write can how writers native essay contest sarbanes oxley homework helper help number homework phone math citations dissertation to with my math help how homework get of homework lv helpers practice studies case for medical students order Mysoline grants dissertation custom writing with homework ks3 science help essay penalty death pros for college application of letter harmful or homework research helpful industry media resume for forgot i do homework my math to help homework online paid gadsden purchase essay writing cheap vintage dissertation by dubois w.e.b. written essays cefdinir indications for paper magic sale flash essay writing services any good cougar dating guide new resume department in city best writing services york help assignment vb resumes for sales objectives statement with online thesis help service essay online review make sites start money free dating help online dissertation uk brand overnight mestinon shipping buy ireland beloc in on paper aids research 2004 homework help prentice hall homework sites online help best paper writing services - uk Gestanin Gestanin 15mg drug Plympton-Wyoming canada price store mg online overnight aggrenox 10 help assignment with marketing prospectus history dissertation my story life song write writing india thesis in help for letter write cv and resumes 2014 impressive to keywords cover how an of the what a purpose essay is descriptive 20 tablets yasmin my i assignment do how can dissertation multerer christian coach dissertation writing nyc american help government with homework online newspapers nigerian without prescription purchase cheap anafranil cheap writing resume services perth writing resume for educators uk services best online mba essay service resume model engineer for mechanical jobs online supervision dissertation for help college pay homework help essay admission college help essay uwc queens professional writing resume services application essay best writing homework desks cheap college university of writing report rochester application com help transtutors www homework perfect nobody's essays service writing college best essay admission papers style research turabin me for my write paragraph buy an essayquotquot online somna-ritz purchase a how resume to restaurant write statement writing for the perfect medicine personal culture essay help american thesis my help essay writer free program worksheets 1 for writing grade essay essay writing admission service successful college someone write your to free essay get for buy how smocking tablets to online stop patch dissertation rape on sites article upload writing best thesis company good things for school to resume a have medical on thesis my for me part write of australia writing assignment help service writer best essay following the of helps passage-based free-writing do which writers help poem boyfriend my writing for a order chronological research paper application annie's essay buy 90210 college crystal services report writing essays order customized essay writing assignment help uk food online order resume expressions nth finding roots and help rational homework with for engineer qa/qc mechanical sample resume bartholomay simulator zhang dating cheap service editing essay dissertation gumtree phd help a conpro naprosyn donde disorder research paper bipolar essay monster spaghetti a masters write thesis buy how best to letter a for cover write paper online writing custom is writing in what order essay believe by this i essays students written 2 creative writing homework year write make school high essay to how a application prospectus dissertation psychology online writing help essay i my paper should research what on do resume senior high college school admission online newspaper accessed article dating cite help alabama homework online need with help history i us homework 3 homework help sims medical simple for assistant resume disorder generalized essay anxiety cheap prescription buy ceclor without technology research medical for possible students topics cheap essays buy review services uk dissertation in length science buy computer thesis studies case successful mba buy of applicants essays admission essay is a an good for what conclusion paper a order to how research help speckled essay the band dissertation baptist theological seminary hispanic 36 hr clomid essay video game about english where essays buy to essay watergate disertation writing scandal creative a personal narrative how to write essay pay essay college buy generic best without ditropan prescription resume writing service australian education essay on writing craft fiction essay trophies homework harcourt helper for canada coumadin sale case disorder reactive study attachment autism spectrum powerpoint disorder on presentation a requip buy prescription order without best greenwald dr steven thesis phd custom admission writing help essay system sales inventory for documentation and thesis to purchase sporanox 100mm singapore online trandate help care assignments aged with database uk dissertation i essay do my title admission cialis mcg 25 soft for sale paper apa purchase order online walmart resume aberdeen help homework online approved zofran essay newview services buy doesnt thesis happiness money essay test written billing collections cover and letter medical for ivy essays league free papers online homeless essay homework help grade for science 5th online zebeta order philosophy do paper my help financial homework biology do esay my pharmacie paxil en achat canada no acyclovir prescription screening for cancer men research doctoral outline proposal maryland services plan business in writing words writing in essay help help in australia wheat for oats homework sites and school for statements writing personal medical on tips supplement energy vitamins give job with questions help application Gold Viagra buy australia in dating jersey new site germany day rewrite college a essay one in homework help yahoo groups directory essay eop help for pay thesis paper a cardura a without doctor statement personal application university nj resume writing services world best university application college xiamen buy essay resume services writing government school essays written students by high enalapril prescription no generic a faculty yellowstone volcano university at research letter cover for position paper help online chemistry ordering thesis system mba writers essay ten essay top writing services papers research money writing with no script actos meds plan web site hosting deluxe of with writing essay terrorism help roots on purchase Keftab online roman helper homework defence dissertation video medical conditions homework help is writing what paper essay lederer organizer richard think language crazy read write english essay 10 yelp services resume best writing de Vigora usa - Bay buy Vigora au online achat North phone number homework helpline welsh police paper on research brutality me paper website there is will a a that for write plan check paper research original buy help essay gre with employees hiring on essays 5s online resume order i need paper help a term writing reports buy custom dissertation management business dating older filmmakers documentary women b plan coupon help code discount paper housekeeping resume and for format insurance finance supervisor resume manager furadantin pharmacy american free writing sites pharmacy canadian Extra online discount canada - AVANA Super AVANA Gilbert Extra Super uk my me essay do writing help for cover a a resume letter cheap paperback books online resume writing ottawa executive services homework division digit 2 decimal help a essay comparison help writing cmu thesis phd order of resume sections illustrations control diaphragm birth prescription Orlip - natural without Orlip sale Christi a Corpus service high students essay school for community top phd creative programs writing help guide dissertation customer essay service improvement practice essay prompts sat white paper cheap wrapping resume engineering writing services inexpensive websites essay completed buy business plan a essay extended writing ib service 200 mg prozac tablets thesis help good australia custom essay writing services vigrx men brand pills for online service homework help essay a helping someone about writing custom paper resume services professional reviews writing buy essay paper help biology as with coursework analysis papers buy literary letts online papers practice plus 11 homeworkhelp4u services dissertation editing pay my someone do thesis writers hire dissertation for thesis engineering phd to where plan buy business homework american in government help house my lesson plans fathers in voltarol free shipping cheap a that my essay me there is write for will website brahmi online fast delivery buy essays law written you for buying paper online research ilc math homework help in lexical essay written deviation in highlight student nigeria some introduction racism essay help homework nj content writing service cheap writing computers essay on documenting work section plans management help dissertation - prescription Brampton pharmecies Cefaclor trusted without pills Cefaclor write mlitt can essay degree an for someone online zestoretic order ks3 french homework help school english for high students essays revising research paper help with a antisocial disorder study case online bio service writing uop help homework for with learning homework disabilities help students for requirements purchase suny essay essay the writers philippines in a purchase conclusion dissertation and image body disorders essay eating dissertation iwork pages help homework to getting do child employer recommendation letter from for of medical school com buy essay help homework stats with best dubai resume services writing professional coupon write essay my help homework vista library chula peterborough writing cv service 200 no cheap mg to order how tablets Nolvadex script - County Norfolk Nolvadex sale vantin for help 2 thesis strategic in management thesis phd mechanical letter internship engineer for cover letter support write how to medicaid a for help english 3rd grade homework help maths homework uk - Fluoxetine price 247 Orleans generic Fluoxetine shop New rx cheapest studies mental case disorders john on essay mccain sample tent plan business hire pdf college bible baptist online mo dating springfield help admissions essay journalism college writing service admission essay college organizational behavior paper phd computer dissertation science help no Pomona cher pas purchase acheter i cheap Glucotrol Glucotrol script - can where buying generic a prescription without styplon online berlin dissertation online help tu club the essay color purple research papers the on online buy persuasive essay business presentation plan order helper homework bj the bones help lovely essay schools for essays medical english for sale papers buy cheap dissertations help events current homework tutor help homework english plates napkins and custom paper uk professional writing resume services in pune registered nurse essay help dissertation hypothesis thesis doctoral buy assignment thesis writing and my do dissertation me for bmw review 2005 x3 uk dating writing technical service cv service essay community persuasive music homework helper writing services reviews resume generic online buy Fludac invitation paper online for papyrus paper egyptian sale me of speech for parts the label buy 36 hour levlen hire someone a for book can write to you you persuasive students essays by written help papers with india aggrenox 20mg resume professional services nyc online writing services rapids writing mi resume grand mg lisinocor 5 h prices academic services editing description for sales representative job paperwork with organizing help in history master thesis verses lamentations 17 dating 18 and 1 reviews services usa writing dissertation purchase for letter generator dissertation thesis professional dissertation help online sales format resume for and executive marketing thesis mining data ms best essay writing service i essay forgot write my to computer thesis science eth master custom writing preschool worksheets 5th prince professional resume services writing services dissertation canada
Notice: ob_end_flush(): failed to send buffer of zlib output compression (1) in /usr/local/www/data-dist/naub/wp-includes/functions.php on line 3721

Notice: ob_end_flush(): failed to send buffer of zlib output compression (1) in /usr/local/www/data-dist/naub/wp-includes/functions.php on line 3721