ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

85
ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT TOWARDS LIQUIDITY, CASH CONVERSION CYCLE, AND PROFITABILITY OF PT. XYZ SKRIPSI By Mira Meutia Utami Galy 008201000004 Presented to Faculty of Business, President University In partial fulfillment of the requirements for Bachelor Degree in Economics, Major in Accounting PRESIDENT UNIVERSITY Cikarang Baru Bekasi Indonesia 2014

Transcript of ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

Page 1: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT

TOWARDS LIQUIDITY, CASH CONVERSION CYCLE, AND

PROFITABILITY OF PT. XYZ

SKRIPSI

By

Mira Meutia Utami Galy

008201000004

Presented to

Faculty of Business, President University

In partial fulfillment of the requirements

for

Bachelor Degree in Economics, Major in Accounting

PRESIDENT UNIVERSITY

Cikarang Baru – Bekasi

Indonesia

2014

Page 2: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

i

ANALYSIS OF ACCOUNTS RECEIVABLE

MANAGEMENT TOWARDS LIQUIDITY, CASH

CONVERSION CYCLE, AND PROFITABILITY OF PT.

XYZ

SKRIPSI

By

Mira Meutia Utami Galy

008201000004

Presented to

The Faculty of Business, President University

In partial fulfillment of the requirements

for

Bachelor Degree in Economics, Major in Accounting

PRESIDENT UNIVERSITY

Cikarang Baru – Bekasi

Indonesia

2014

Page 3: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

ii

PANEL OF EXAMINERS APPROVAL SHEET

Herewith, the Panel of Examiners declares that the skripsi entitled “ANALYSIS OF

ACCOUNTS RECEIVABLE MANAGEMENT TOWARDS LIQUIDITY, CASH

CONVERSION CYCLE, AND PROFITABILITY OF PT. XYZ” submitted by Mira

Meutia Utami Galy, Accounting Study Program, Faculty of Business, has been assessed

and proved to pass the Oral Examination on Tuesday, 11 March 2014.

Chair, Panel of Examiner,

DR. Sumarno Zain SE., Ak., MBA.

Examiner 1

Evita Puspitasari SE., MSi., A

Examiner 2

DR. Fachruzzaman SE., MDM., Ak., CA

Page 4: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

iii

SKRIPSI ADVISER

RECOMMENDATION LETTER

This skripsi entitled “ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT

TOWARDS LIQUIDITY, CASH CONVERSION CYCLE, AND PROFITABILITY

OF PT. XYZ” prepared and submitted by Mira Meutia Utami Galy in partial fulfillment

of the requirements for bachelor degree in the Faculty of Business has been reviewed and

found to have satisfied the requirements for a skripsi fit to be examined. I therefore

recommend this thesis for Oral Defense.

Cikarang, Indonesia, January 27, 2014

DR. Sumarno Zain SE., Ak., MBA. Evita Puspitasari SE., MSi., Ak

(Head of Accounting Study Program) (Skripsi Adviser)

Page 5: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

iv

DECLARATION OF ORIGINALITY

I hereby declare that the skripsi entitled “ANALYSIS OF ACCOUNTS RECEIVABLE

MANAGEMENT TOWARDS LIQUIDITY, CASH CONVERSION CYCLE, AND

PROFITABILITY OF PT. XYZ” is originally written by myself based on my own

research and has never been used for any other purpose before. I, therefore, request for

Oral Defense of the Skripsi.

Cikarang, Indonesia, January 27, 2014

Researcher,

Mira Meutia Utami Galy

008201000004

Page 6: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

v

ABSTRACT

Title : Accounts Receivable Management towards Liquidity, Cash Conversion

Cycle, and Profitability of PT. XYZ

Economic growth in Indonesia is growing rapidly over the last few years. This economic

growth is supported by small to large industries. One of the supporting industries comes

from automotive manufacturing industry. PT. XYZ is one of the biggest global car

manufacturing which already run the business in Indonesia for decades. Although PT.

XYZ already run the business in Indonesia for a long time, the sales of PT. XYZ is still

far below the company’s competitors. The purpose of this research is to analyze the

accounts receivable management of PT. XYZ, also to analyze and determine the

company’s liquidity, cash conversion cycle, and profitability through calculation of PT.

XYZ’s liquidity ratio, cash conversion cycle, and profitability ratio from year 2008 until

year 2012.

The quantitative data is obtained from the calculation of data in PT. XYZ’s statement of

financial position and statement of comprehensive income. The data is calculated by

using accounts receivable turnover, average collection period, liquidity ratio, cash

conversion cycle, and profitability ratio formulas.

PT. XYZ already performed the management and controlling process based on the rules

applied in PT. XYZ, but in the practice there still many dealers that do not comply with

the rules applied by PT. XYZ. Factors that affecting the amount of accounts receivable

are divided into internal factors and external factor. The internal factors are credit sales,

billing effort, sales procedure, and doubtful accounts. The external factor is dealers’

financial condition.

Based on the analysis of liquidity, cash conversion cycle, and profitability of PT. XYZ,

generally the liquidity, cash conversion cycle, and profitability is still fluctuating. The

liquidity, cash conversion cycle and profitability is declining start from year 2011, it is

because the appliance of the new procedure in year 2011. PT. XYZ still has a liquidity

problem until year 2012, it can be seen from the result of the liquidity ratios which

average below 2.

Keywords: Accounts receivable management, accounts receivable turnover ratio,

average collection period, liquidity ratio, cash conversion cycle, profitability ratio

Page 7: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

vi

ACKNOWLEDGEMENT

First of all, the researcher would like to say thank you to ALLAH SWT, who

always guide me and give me strength to finish this thesis. This thesis has been prepared

by one of the main goals is to complete the final task in attempt to obtain The Bachelor

Degree of Economics Major in Accounting. Furthermore, this thesis has become a chance

for a researcher to analyze the Accounts Receivable Management towards Liquidity,

Cash Conversion Cycle, and Profitability of PT. XYZ

The researcher realizes that this thesis cannot be finished without supports,

assistance from some parties. Therefore in this occasion, the researcher would like to say

gratitude and highest appreciation to:

1. My beloved Mom, Dad, Sisters, and all of my big families who always support

and pray for me so I could successfully finish in study at President University.

2. Mrs. Evita Puspitasari as my Skripsi Adviser who always spend her time to help

and give advices to researcher in completing this thesis.

3. My beloved Bion Aldo Syarief Sayangbati who also support me at all time, care

for me, and give me strength so we could finish our thesis and graduate together.

4. Mrs. Betty Nurbaety who always provide me with data so I can finish this thesis.

Thank you for your effort, Mrs.

5. Backline Team: Adrianti Suseno, Hani Amelia, Wahyu Dharmawan, Arief

Indiarto. Even though we are Backline, but we are definitely front liners! Thank

you so much guys for all the great moments!

6. My lifetime best friends, Manda, Cyntia, and Yogi. Thank you for the supports

from junior high until I write this skripsi and graduate from college. Hope we will

always be best friends forever! I love you guys!

7. All my friends from President University Batch 2010, especially Azkia Safitri,

Rahman Kurniawan, Ryanda Rusadi, Galih Taufiq Nabiyurrahma, and all that I

can’t mention here. Thank you so much for the precious moments!

8. All Accounting students Batch 2010. Good luck for your career! ACC

Ciayooooo!

Page 8: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

vii

9. All lecturer and staff of President University who always worked passionately,

and give us all as student a precious experiences and knowledge. I hope all of you

will always healthy and be more succesful in the future.

The researcher realized the material of this thesis is still far from perfect, therefore

with wholeheartedly the researcher would like to expect any suggestion, critic from all

parties for the improvement of this research in the future. In the end, the researcher hopes

this thesis could become useful information and future reference to all parties.

Cikarang, 27 January 2014

Mira Meutia Utami Galy

Page 9: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

viii

TABLE OF CONTENT

Page

SKRIPSI TITLE………………………………………………………………………..…… i

PANEL OF EXAMINER APPROVAL SHEET…………………………………............... ii

SKRIPSI ADVISER RECOMMENDATION LETTER…………………………............... iii

DECLARATION OF ORIGINALITY…………………………………………………….. iv

ABSTRACT………………………………………………………………………………… v

ACKNOWLEDGMENT…………………………………………………………………… vi

TABLE OF CONTENT…………………………………………………………………… viii

LIST OF TABLES………………………………………………………………………….. xi

LIST OF FIGURES..………………………………………………………………………. xii

CHAPTER I : INTRODUCTION…………………………………………………….. 1

1.1 Research Background……………………………………………… 1

1.2 Problem Identification and Statement……………………………… 4

1.3 Research Scope and Limitation……………………………………. 5

1.4 Research Objectives………………………………………………... 6

1.5 Research Benefits…………………………………………………... 7

CHAPTER II : LITERATURE REVIEW……………………………………………… 8

2.1 Definition of Receivable…………………………………………... 8

2.2 Management of Accounts Receivable…………………………….. 9

2.3 Factors that Affecting The Accounts Receivable Amount………. 11

2.4 Credit Analysis…………………………………………………… 13

2.5 Liquidity………………………………………………………….. 14

2.5.1 Accounts Receivable Management towards Liquidity........... 15

2.6 Profitability………………………………………………………. 16

2.6.1 Accounts Receivable Management towards Profitability……17

2.7 Cash Conversion Cycle…………………………………………... 17

2.8 Comparative Analysis……………………………………………. 20

2.9 Previous Research…..……………………………………………. 21

Page 10: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

ix

2.10 Theoretical Framework…..…………………………………...... 22

CHAPTER III : DATA PROCESSING METHOD AND COMPANY PROFILE…... 25

3.1 Data Collecting and Processing…………………………………. 25

3.1.1 Inquiry of The Client (Interviews)…………………………. 25

3.1.2 Documentation……………………………………………... 29

3.1.3 Observation………………………………………………… 30

3.1.4 Analytical Procedure……………………………………….. 31

3.2 Company Profile………………………………………………... 32

3.2.1 Vision and Mission of PT. XYZ………………………….... 34

3.2.2 Products of PT. XYZ………………………………………. 34

3.2.3 Market of PT. XYZ………………………………………… 35

CHAPTER IV : DATA ANALYSIS AND EVALUATION………………………….. 36

4.1 Credit sales and Accounts Receivable Flow of PT. XYZ………... 36

4.2 Accounts Receivable Management of PT. XYZ…………………. 39

4.3 Factors Affecting Receivables in PT. XYZ……………………… 42

4.4 Accounts Receivable Performance Assessment of PT. XYZ……. 45

4.4.1 Accounts Receivable Turnover Ratio………………………... 45

4.4.2 Average Collection Period…………………………………… 47

4.5 Liquidity Analysis……………………………………………….. 47

4.5.1 Current Ratio………………………………………………… 48

4.5.2 Quick Ratio………………………………………………….. 49

4.5.3 Cash Ratio…………………………………………………… 50

4.6 Cash Conversion Cycle Analysis………………………………... 51

4.6.1 Days Sales Outstanding……………………………………... 52

4.6.2 Days Sales of Inventory……………………………………... 53

4.6.3 Days Payable Outstanding…………………………………... 54

4.7 Profitability Analysis…………………………………………… 54

4.7.1 Gross Profit Margin………………………………………… 55

4.7.2 Net Profit Margin…………………………………………… 56

4.7.3 Return on Assets (ROA)……………………………………. 57

Page 11: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

x

CHAPTER V: CONCLUSION AND RECOMMENDATION………………………. 59

1. Conclusion………………………………………………………… 59

2. Recommendation………………………………………………….. 60

LIST OF REFERENCES…………………………………………………………………… 61

APPENDICES……………………………………………………………………………… 63

Page 12: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

xi

LIST OF TABLES

No Page

1.1 Accounts receivable and net sales year 2008 – 2012 in Rp (,000)…………………… 4

4.1 PT. XYZ’s term of payment…………………………………………………………. 40

4.2 PT. XYZ’s policy of allowance for doubtful accounts………………………………. 41

4.3 PT. XYZ’s allowance for doubtful accounts as of December 2012…………………. 41

4.4 Accounts receivable and credit sales balance year 2010 to 2011……………………. 44

4.5 PT. XYZ’s Accounts Receivable Turnover Ratio…………………………………… 45

4.6 PT. XYZ’s Average Collection Period………………………………………………. 47

4.7 PT. XYZ’s Liquidity Ratio…………………………………………………………... 48

4.8 PT. XYZ’s Cash Conversion Cycle Analysis………………………………………... 52

4.9 PT. XYZ’s Profitability Ratios………………………………………………………. 55

Page 13: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

xii

LIST OF FIGURES

No Page

1.1 Car sales year 2008-2012…………………………………………………………..... 1

1.2 Sales of three big car manufacturing companies in Indonesia (in units)……………. 3

2.1 Cash Conversion Cycle……………………………………………………………… 18

2.2 Theoretical Framework……………………………………………………………… 24

4.1 PT. XYZ’s credit sales and accounts receivable amount from year 2008-2012…….. 43

4.2 PT. XYZ’s Current Ratio……………………………………………………………. 48

4.3 PT. XYZ’s Quick Ratio……………………………………………………………… 49

4.4 PT. XYZ’s Cash Ratio……………………………………………………………….. 50

4.5 PT. XYZ’s Days Sales Outstanding…………………………………………………. 52

4.6 PT. XYZ’s Days Sales of Inventory…………………………………………………. 53

4.7 PT. XYZ’s Days Payable Outstanding………………………………………………. 54

4.8 PT. XYZ’s Gross Profit Margin……………………………………………………… 55

4.9 PT. XYZ’s Net Profit Margin………………………………………………………… 56

4.10 PT. XYZ’s Return on Assets………………………………………………………... 57

Page 14: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

1

CHAPTER I

INTRODUCTION

1.1 Research Background

Economic growth in Indonesia is growing rapidly over the last few years. This economic

growth is supported by small to large industries. One of the supporting industries comes from

automotive manufacturing industry. According to BPS (Badan Pusat Statistik) of Indonesia, up

until 2012 there are 282 companies engaged in automotive industry in Indonesia. The sales

derived from automotive industry increased every year. In the last five years, motorcycle sales in

Indonesia is increase for about 9.96% in average, while the car sales is increase about 31.80% in

average.

Cars are in a great demand today, moreover with the government regulation about Low

Cost Green Car. More Indonesian people turned to use private car as their transportation with the

reason of security and comfort. The following figure is the car sales from year 2008 to 2012:

Figure 1.1 Car sales year 2008-2012

Source: Koran Sindo 25 Oktober 2013

0

200,000

400,000

600,000

800,000

1,000,000

1,200,000

2008 2009 2010 2011 2012

Page 15: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

2

With the growing of car manufacturing condition in Indonesia, Indonesia becomes an

excellent business field for the investors who want to invest in car manufacturing in Indonesia.

Today, there are many foreign and local car brands adorn the car manufacturing industry in

Indonesia, from the Low Cost Green Car to the luxury cars. The foreign and local car

manufacturing companies have to able to compete to obtain the customers‟ trust. Therefore the

companies require an appropriate strategies formulation to keep survive in the competition and

continue operating. One of the strategies in managing fund for the continuity of the companies‟

operating activity with the optimal efficiency level is by concerning to the cash flow and

liquidity management.

According to Dhahiri (2010), cash flow and liquidity of a car manufacturing company is

potentially decreasing if the company can‟t maintain the demand and also the profitability of the

company. Profitability is also an important thing to be maintained. It is because as an investor

who has intention to be a dealer of a car manufacturing company, analyzing the profitability of

the company is one of the things to be done before start investing in that company. The

profitability here means how well the company sells the products with the cost of sales remain

low.

A company needs a strategy therefore the company can manage the cash flow, liquidity,

and profitability well. One of the strategies is by managing the accounts receivable well.

Accounts receivable are one of the current assets which is the amount owed by other company or

institution that have to be collected within one year. Accounts receivable needs to be managed

because accounts receivable is one of the liquid assets. Accounts receivable only needs one step

further to be converted into cash, the most liquid asset of a company. If a company has many

liquid assets to be converted into cash, definitely the cash inflow, liquidity, and profitability of

Page 16: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

3

the company can be increased. The profitability is also increase because the company can keep

producing inventories to be sold then resulting to a high sales. Therefore, it is important for a

company to manage its accounts receivable.

PT. XYZ is one of the biggest global car manufacturing which already run the business in

Indonesia for decades. Although PT. XYZ already run the business in Indonesia for a long time,

the sales of PT. XYZ is still far below the company‟s competitors. The following figure is the

chart of car sales of three big car manufacturing company as a comparison to PT. XYZ‟s sales:

Figure 1.2 Sales of three big car manufacturing companies in Indonesia (in units)

Source: Kompas Otomotif 24 Februari 2013

Credit sales is one of the attractions for customers, for car manufacturing companies, the

customers are dealers. Because it is a nature that human wants to get benefit as much as the

human can get. Then, the credit sales will generate accounts receivable for the company, and

within one year the accounts receivable will converted into cash. But, the higher the accounts

receivable, the higher the risk of uncollected accounts receivable. To avoid losses, a company

needs to manage the accounts receivable well, therefore the company can maintain the

0

50,000

100,000

150,000

200,000

250,000

300,000

350,000

400,000

450,000

2008 2009 2010 2011 2012

PT. XYZ

Toyota

Honda

Page 17: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

4

Accounts Receivable Rp 19,076,040 Rp 14,860,450 Rp 18,307,891 Rp 10,686,675 Rp 4,251,122

Rp 503,349,240 Rp 557,025,540 Rp 837,807,068 Rp 169,615,730 Rp 339,991,439Net Sales

company‟s cash flow, liquidity, and it will increase the profitability of the company. PT. XYZ‟s

net sales is drastically decrease from year 2010 to 2011, and the accounts receivable is

decreasing from year to year.

Table 1.1 Accounts receivable and net sales year 2008-2012 in Rp (,000)

Source: PT. XYZ’s financial statement

Based on the description above, the writer would like to analyze the accounts receivable

management of PT. XYZ and its influence towards the cash flow, liquidity, and profitability of

the company. Writer would like to use Cash Conversion Cycle analysis to analyze the stability of

the company‟s cash flow. Cash Conversion Cycle analysis is one of the analysis tools to analyze

how many days the cash outflow can be converted back to the company as a cash inflow by

minimizing the company‟s working capital. Therefore the writer would like to do a research with

title “Analysis of Accounts Receivable Management towards Liquidity, Cash Conversion Cycle,

and Profitability of PT. XYZ”

1.2 Problem Identification and Statement

PT. XYZ is one of the biggest global manufacturing car companies which had run the

business in Indonesia for decades. But during the company‟s business in Indonesia, the prestige

of PT. XYZ is still far below the competitors. It is proven by the figure 2 above, PT. XYZ‟s sales

is far below two of the company‟s competitor.

In a line with the research, writer would raise some questions that help to analyze the

accounts receivable management towards the liquidity, cash conversion cycle, and profitability

of PT. XYZ from year 2008 to 2012.

Page 18: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

5

1. How is PT.XYZ‟s liquidity, cash conversion cycle, and profitability from year 2008 until

2012?

2. How the accounts receivable of PT. XYZ affects the company‟s liquidity, cash conversion

cycle, and profitability?

1.3 Research Scope and Limitation

This research focused on „Analysis of Accounts Receivable Management towards

Liquidity, Cash Conversion Cycle, and Profitability of PT. XYZ‟. PT. XYZ is operating in

automotive industry which produces cars and distributes them to dealers.

Research is restricted to the liquidity, cash conversion cycle, and profitability analysis of

PT. XYZ from year 2008 until 2012. Writer decided to use data from year 2008 until 2012

because according to Block and Hirt (2005), the most reliable data for analyzing the financial

performance is data get from five years company operation. Because if it is lower than five years,

the data will be not reliable enough, and if it is more than five years, the data will be out of date.

The accounts receivable management discussed in this research is about how PT. XYZ

manages its accounts receivable, factors that affect the amount of accounts receivable, and how

PT. XYZ collects its accounts receivables. Data of accounts receivable management and

financial statement gathered from Accounting and Finance Department of PT. XYZ. The

accounts receivable management flow is gathered from Sales and Marketing Finance division,

and the financial statement which use to get information about the liquidity ratio, cash

conversion cycle, and profitability ratio is gathered from General Accounting division. Both

Sales and Marketing Finance and General Accounting divisions are supporting Accounting and

Finance Department in processing the data.

Page 19: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

6

Observation to PT. XYZ‟s plant is quite limited; the main reason is the safety for visitor

is highly required. Moreover, PT. XYZ doesn‟t allow writer to state the company‟s name in this

research. The reason is confidentiality of company‟s data.

1.4 Research Objectives

Accounts receivable is one the current assets that has an impact to the company‟s

liquidity and profitability. One of the ways to maintain the company‟s liquidity, cash flow and

profitability high is by managing the accounts receivable well. Therefore, writer decided to do

research about accounts receivable management and its influence with liquidity, cash conversion

cycle, and profitability through this research. This research has several objectives:

1. Analyze and determine the company‟s liquidity, cash conversion cycle, and profitability

through calculation of PT. XYZ‟s liquidity ratio, cash conversion cycle, and profitability

ratio from year 2008 until year 2012.

2. Ana;yze the influence of accounts receivable management towards company‟s liquidity, cash

conversion cycle, and profitability.

Based on the purpose above, the main objective of this research basically is to help Sales

and Marketing Finance and General Accounting division to evaluate PT. XYZ‟s accounts

receivable management and the company‟s liquidity, cash conversion cycle, and profitability

thus the managers of PT. XYZ can take decision to improve the company‟s accounts receivable

management, and hopefully will increase the company‟s liquidity, cash conversion cycle, and

profitability.

Page 20: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

7

1.5 Research Benefits

In accordance with the objectives described above, this research is benefited the parties

participated in this research, especially for the managers of PT. XYZ, as an evaluation tool to

evaluate the company‟s accounts receivable management and liquidity, cash flow, and

profitability, and also as a consideration in the decision making related to receivable

management of the company.

Benefits obtained from this research include:

1. For company

This research can assist management of PT. XYZ as an evaluation tool for PT. XYZ to

evaluate the performance done by PT. XYZ and to evaluate procedure regulated in PT. XYZ,

and also as a consideration in improving company‟s accounts receivable management.

Therefore the company‟s liquidity and profitability will be increase.

2. For readers

This research can support the existing theory about financial ratios and give better

understanding to the students who still taking their study in college and also wider people

about how a company supposed to manage the receivable. Also this research can be a

reference for future research.

Page 21: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

8

CHAPTER II

LITERATURE REVIEW

2.1 Definition of Receivable

Implementation of the system on credit sales made by company is one of the company's

strategies to increase sales volume. Credit sales do not immediately generate cash receipts, but

gives rise to what is called the receivables, therefore in other words receivables arise because the

company implemented the system on credit sales.

According to Weygandt, Kimmel, and Kieso (2011), receivable is amount due from

individual and other companies. Receivables are claims to be collected in cash. Receivables are

frequently classified as:

1. Trade Receivable

Trade receivable is receivable that result from company‟s trading activities. Accounts

receivable and Notes receivable is classified as trade receivable. Accounts receivable are

amounts owed by customers on account. They result from the sale of goods and services.

Notes receivable are claims for which formal instruments of credit are issued as proof of the

debt.

Accounts receivable usually collected within 10 to 60 days, or within one year, therefore

accounts receivable included in current asset. While notes receivable normally extends for

time periods of 60-90 days or longer and requires the debtor to pay interest.

Page 22: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

9

2. Non Trade Receivable (Other Receivable)

Other receivable does not generally result from the operation of the business. Therefore

companies generally classify and report them as separate items in the statement of financial

position

2.2 Management of Accounts Receivable

Accounts receivable management is important for a company. It is because there is

money tied with the accounts receivable. The failure of managing the accounts receivable can

give a bad effect to the company. A company should pay more attention to the accounts

receivable, it is because accounts receivable has a tight relationship with the company‟s main

business.

Brigham and Houston (2001) in Dhahiri‟s research (2010) explained that accounts

receivable management started with the decision whether to give credit to a customer or not, in

accounts receivable management there also stated ways to collect the uncollectible accounts. A

control in accounts receivable is needed because if the accounts receivable are no controlled, the

accounts receivable will accumulate, the cash flow will decrease and the uncollectible accounts

will cover the profit generated from sales. Accounts receivable management learns how accounts

receivable can be managed efficiently. The average of accounts receivable is determined by two

factors, there are daily credit sales and the average accounts receivable collection period. Those

factors are depending to the credit policy run by the company. Accounts receivable contain risk

in the billing process, or it usually called bad debts. The uncollectible accounts receivable will

generate credit costs. The credit costs are:

Page 23: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

10

1. Bad debt losses

2. Higher billing cost

3. The average collection period will be longer, it affected to the capital needed by a

company to operate.

Keown, Martin, Petty, Scott (2010), explained that an accounts receivable management

of a company depends on what products are sold by credit. The more products sold by credit, the

higher the asset proportion tied with accounts receivable. Besides, because of cash inflow from

sales cannot be invested unless the accounts receivable paid, control of the accounts receivable

became more important. The efficient accounts receivable billing determines company‟s

profitability and liquidity.

According to Block and Hirt (2005), accounts receivable is an investment.

“As a true of other current assets, accounts receivable should be thought as an

investment. The level of accounts receivable should not be judged too high or too

low based on historical standards of industry norms, but rather the test should be

whether the level of return we are able to earn from this asset equals or exceeds

the potential gain from other investment.”

An investment is a type of saving that supposed to give a profit, not lose. So does

accounts receivable. Because of the fact that there is money tied with the accounts receivable, the

manager of a company should carefully manage the accounts receivable, therefore the company

will not suffer lose later.

Managers or external users of financial statement should measure how efficient a

company uses the assets, especially for a several working capital elements such as accounts

receivable, inventory, and trade payable. General relation that usually used to control the

receivable is average collection period. (Stice, 2004)

Page 24: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

11

The importance of an accounts receivable management can give effect to company‟s

financial statement, and then it can show the user to the company‟s performance. According to

Warren, Reeve, and Fess (2005), related with the receivable control, a company makes a serious

effort to limit the uncollectible accounts by applying a variety of control tools. The most

important control is the control related with the credit validation function. This control involves

the inquiry of customer‟s credibility. As for the method to record the uncollectible accounts are

by direct write off method or allowance method. Therefore, financial manager‟s role is take

effect in controlling the receivables which are having a tight connection with the company‟s

financial condition as a whole.

2.3 Factors that Affecting The Accounts Receivable Amount

There are internal factors and external factors affecting the accounts receivable amount.

Internal factors are factors which are still in company‟s control. While external factors are

factors from outside of the company and the company cannot control the factors at all. Internal

factors are the company‟s policy related to the accounts receivable, which are:

According to Keown, Martin, Petty, and Scott (2010), factors that affecting the amount of

the investment in a receivable are:

1. Credit Sales Percentage

The higher the credit sales, the accounts receivable will get higher also. When a company‟s

sales is growing, the investment level in an accounts receivable will grow as well.

2. Terms of Trade

The stated terms of credit extension will have a strong impact on the eventual size of the

accounts receivable balance. Terms of trade identify the possibility of discount for an earlier

payment, discount period, and the total credit period. Offering the term 2/10, net 30, enables

Page 25: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

12

the customer to deduct 2 percent from the face amount of the bill when paying within the

first 10 days, but if the discount is not taken, the customer must remit the full amount within

30 days.

3. Expenses

The expenses are the expenses from the cost of receivable, such as cost of service, cost of

place and equipment.

4. Doubtful accounts

The higher the doubtful account, the chances for the receivable to be uncollectible is higher

also.

5. Billing Effort

The key to maintain the billing control is the fact that probability of failure in collecting the

debt is increasing as well as the increase of accounts receivable age. Receivable control

focuses on the control and elimination of receivable which overdue. The effort in collecting

the accounts receivable will affected the amount of the accounts receivable.

Although company cannot control the external factors, these variables can affect the

company. The external factors are as follow:

1. Type of Customer

Determining the type of customer is the important factor in reviewing customer‟s

qualification in getting the credit. When a company gets a less feasible customer to get credit,

it will cause a higher cost to collect the accounts receivable.

2. Economic condition

The economic condition of a country is sometimes fluctuating. Inflation is one of the

parameter of economic condition. When the inflation is high, it will affect almost all the cost

Page 26: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

13

in the country. The demand tends to fall down when the inflation is high. When the demand

is fall, the sales tend to fall also, and it will affect the accounts receivable.

3. Exchange rate fluctuation

The exchange rate of a country is hard to be predicted. When a company sells the products in

foreign currency, the company needs to pay attention to the exchange rate. Because the

exchange rate can lead to either lose or gain of the foreign exchange.

2.4 Credit Analysis

According to Block and Hirt (2005), a company must determine the nature of the credit

risk based on the basis of prior records of payment, financial stability, current net worth, and

other factors. When a receivable is created, credit has been extended to the customer who is

expected to pay according to the terms of trade. Company refers to the 5 Cs of credit as an

indication of whether receivable can be paid on time, late, or not at all.

The 5 Cs are:

1. Character

Character refers to the moral and ethical quality of the customer who is responsible to pay the

receivable. Customer with high ethical standards is expected to be a good credit risk. A

decision on character is considered as one of the most significant considerations when giving

a credit.

2. Capital

Capital is the level of financial resources available of customer. It is an assessment which

done to know if the customer of the debtor have enough capital or financial resources to run

and maintain its business.

Page 27: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

14

3. Capacity

Capacity refers to the availability and sustainability of the customer‟s cash flow at a level

high enough to pay off the loan. It is related to the customer‟s ability to manage its business

and gain profit. A decision on capital has a purpose to know whether the customer able to

pay its debt.

4. Condition

Condition refers to the sensitivity of the operating income and cash flow to the economy. The

more sensitive the cash flow to the economy, the more credit risk of the customer.

5. Collateral

Collateral is determined by the assets that can be pledged against credit. It is related to the

assessment of asset or good granted as collateral for the credit obtained from a credit sales.

Obviously, the better the quality of the collateral, the lower the risk of the credit.

The 5C is useful to analyze customer‟s ability to pay debt. Those analyses give a general

picture for a company in giving a credit to customer. Therefore, the company can minimize the

risk of uncollectible amount of receivable.

2.5 Liquidity

Pamela Drake (2007) defines liquidity as the ability of a company to meet its short-term

obligations using assets that are most readily converted into cash. While Block and Hirt (2005)

define liquidity as the firm‟s ability to pay-off short term obligations as they come due. Also

Weygandt, Kimmel, and Kieso (2011) define liquidity as the short-term ability of the company to

pay its maturing obligations and to meet unexpected needs for cash.

Page 28: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

15

Based on the references above, liquidity is related to the short-term obligation. Therefore,

concluded that liquidity ratio reflects the ability of a company to pay its short term obligation.

The most common ratio for liquidity ratios are:

1. Current ratio

Current ratio indicates a company‟s ability to satisfy its current liabilities with its current

assets.

2. Acid-test ratio (Quick ratio)

Quick ratio indicates a company‟s ability to satisfy current liabilities with its most liquid

assets. It is a measure of a company‟s immediate short-term liquidity.

Generally, the higher the liquidity ratios are, the better the ability of the company to

satisfy its immediate obligations.

2.5.1 Accounts Receivable Management towards Liquidity

According to Riyanto (2001) in Dhahiri‟s research (2010), the faster the turnover of

accounts receivable, the more liquid that accounts receivable. It means the accounts receivable

period will be shorter. Therefore, the shorter the accounts receivable period, the more liquid the

accounts receivable is. As well as the inventory, accounts payable, and the cash.

Operating cycle of a company is influencing the liquidity of the company. The longer the

operating cycle, the more illiquid the company operating activity, because the longer the

operating cycle of a company, the longer the assets can be converted back into cash. By

Page 29: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

16

shortening the operating cycle, the company‟s assets can be converted into cash faster and the

cash can be used for the next operating cycle.

2.6 Profitability

Pamela Drake (2007) explained that profitability shows the combine effects of liquidity,

assets management, and debt management o the result of operating activity (profit). Profitability

ratio measures the income or operating success of a company for a given period of time.

The most common used ratios to analyze company‟s profitability are as follow:

1. Gross profit margin

This ratio indicates how much of every dollar (rupiah) sales is left after cost of goods sold.

Where:

2. Net profit margin

This ratio indicates how much of each dollar (rupiah) of sales is left over after all expenses.

3. Return on Assets (ROA)

Return on Assets (ROA) is an indicator of how profitable company's assets are in generating

profit. Return on Assets gives an idea of how efficient management is at using its assets to

generate profit.

Page 30: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

17

2.6.1 Accounts Receivable Management towards Profitability

Based on the formula of profitability ratios, the profitability of a company depends on its

net sales. One of the components of net sales is the credit sales. Therefore, it can be concluded

that if the credit sales is high, the profitability is high also. The accounts receivable is generated

from credit sales. If the credit sales is high, the accounts receivable of the company will be high

also.

When the accounts receivable tend to increase, the accounts receivable collection period

and the investment in accounts receivable will also increase. The increase of investment in

accounts receivable can lead to the increase of the cost which will decrease the profitability. Here

is the role of the management of the company to manage the accounts receivable, therefore when

the profitability is high, the accounts receivable is high as well, the company can manage the

accounts receivable therefore the profitability remain high and the company didn‟t suffer losses

because of the uncollectible accounts receivable.

2.7 Cash Conversion Cycle

In its day to day operations, a company must maintain adequate liquidity. At the same

time, the company wants to operate as efficiently and profitably as possible. Cash conversion

cycle has a tight connection to a company‟s liquidity.

According to Emery, Finnerty, and Stowe (2007), cash conversion cycle is the length of

time between the payment of accounts payable and the receipt of cash from accounts receivable.

While Pamela Drake (2007) defines cash conversion cycle as net operating cycle. Net operating

cycle is the length of time it takes to convert an investment of cash in inventory and back into

cash considering that some purchases are made on credit.

Page 31: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

18

Cash conversion cycle or net operating cycle is same. It calculates the length of time of

cash out from a company as an investment in inventory until it gets back to company in the form

of payment from debtor as a collection for receivables, it is considered that some purchase of raw

materials are made on credit. An investment in inventory is when a manufacturing company

invests or pays some amount to buy raw material and process it into products for sale. Then the

products are then sold in the form of receivable. Then, the receivable can be converted into cash.

Therefore it called as an investment in inventory. Pamela Drake (2007) considers cash

conversion cycle as net operating cycle because company‟s operating cycle is simply a cash

cycle from inventory until receivables.

Emery, Finnerty, and Stowe (2007) stated that,

“If there were no credit, a firm‟s cash would be tied up from the moment it

purchased materials until it sold its product. If a firm granted its customers credit

but did not use credit to buy raw materials, its cash conversion cycle would be

longer”

Source: Company Financial Management: Limited Edition by Emery, Finnerty,

and Stowe. Page: 615

Figure 2.2 Cash Conversion Cycle

Page 32: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

19

Sometimes a company needs to buy raw materials on credit. Using credit to buy raw

materials would shorten the firm‟s conversion cycle because the money would not be invested

for too long. The figure represent that the cash conversion cycle will be longer if the company

buy its raw materials on credit, even the customer will not be on time on payment. The example

is if the company sold its product 60 days after it purchased raw materials with cash and it took

30 days to collect the accounts receivable, it would take 90 days (60 days + 30 days) for the cash

invested in raw materials to be converted back into cash. But if the company bought the raw

materials on credit, example if the credit term is n 20, the company can pay to the vendor at the

day 20th

, therefore the cash conversion cycle will be longer, it will be 70 days (90 days – 20

days).

The cash conversion cycle equals the inventory conversion period, plus the receivables

collection period, minus the payables deferral period:

Where:

DSO = Days Sales Outstanding/Average Collection Period

DSI = Days Sales in Inventory/Number of Days in Inventory

DPO = Days Payables Outstanding

The DSI, DSO, and DPO can be calculated by:

Page 33: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

20

Therefore, the cash conversion cycle is related to the company‟s liquidity, because the

cash conversion cycle measures the ability for company to operate in the short-term period.

2.8 Comparative Analysis

Every account in a financial statement has an important meaning to the company. The

same thing applies to the result of financial ratios‟ calculation. The result of financial ratios‟

calculation will not give significant meaning if it is stand alone, therefore it should be compared

with other result of financial ratios‟ calculation.

According to Weygandt, Kimmel, and Kieso (2011), the comparison of financial ratios‟

result can be made on a number of different bases:

1. Intracompany basis

This basis compares a result of financial ratio within a company in one or more prior years.

Intracompany comparison is useful in detecting changes in financial relationships and

significant trends.

2. Industry averages

This basis compares a result of financial ratio of a company with industry averages (or

norms) published by financial ratings organizations, such as the U.S companies Dun &

Bradstreet, Moody’s, and Standard & Poor’s. Comparisons with industry averages provide

information as to a company‟s relative performance within the industry.

3. Intercompany basis

Page 34: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

21

This basis compares a result of financial ratio of one company with the same item or

relationship in one or more competing companies in the same industry. Intercompany

comparisons are useful in determining a company‟s competitive position.

2.9 Previous Research

Dhahiri (2010) ever conducted a research with title “Analisis Pengaruh Manajemen

Piutang terhadap Stabilitas Arus Kas dan Likuiditas Perusahaan (Studi Kasus Di PT. X)”. The

research has a purpose analyze the accounts receivable towards the cash flow stability and

liquidity in PT. X partially and simultaneously.

From the data analysis, it can be concluded that partially, there are no significant

correlation between Accounts Receivable Turnover Ratio (ARTO) with cash and between

Average Collection Period (ACP) with cash, but there is a significant correlation between

Receivable Investment (RI) with cash. Also there are no significant correlation between ARTO

with liquidity and ACP with liquidity, but there is a significant correlation between RI with

liquidity. Simultaneously, there is no significant correlation between accounts receivable

management with cash but there is a significant correlation between accounts receivable

management with liquidity in PT. X.

Indrajat (2011) ever conducted a similar research with title “Analisis Pengaruh

Pengendalian Piutang terhadap Efektivitas Arus Kas (Studi Kasus pada PT.Z)”. This research

have objective to analyze the effectiveness of receivable management towards the cash flow of

PT. Z.

Page 35: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

22

The result of this research is PT. Z has done the management and the control process

based on the SOP (Standard Operation Procedure) which has been established by the company,

but in the practice there are still several things which are not accordance with the SOP.

The receivable control which done by PT. Z is not effective to the company‟s cash

inflow. This is proved by the negative result of cash conversion cycle analysis. The negative

result of cash conversion cycle has meaning that the company didn‟t have enough receivables to

be converted into cash because of the inhibiting factors, such as the billing of receivables, and

the credit analysis (5C) is not implemented well to the customer.

2.10 Theoretical Framework

PT. XYZ basically is one of the big global manufacturing companies in Indonesia. PT.

XYZ already runs the business in Indonesia for decades. Although PT. XYZ is already run the

business in Indonesia for decades, PT. XYZ‟s sales is still far below the competitors.

One of the strategies to increase the sales is by selling the products on credit sales. When

a company makes sales on credit, then there will be accounts receivable for the company. A

company‟s accounts receivable condition is used as a basis to determine or assess the company‟s

accounts receivable management. In this research, the accounts receivable management of PT.

XYZ will be evaluated by using performance assessment analysis.

The analysis of company‟s performance assessment in this research is based on the data

gathered from PT. XYZ‟s financial statement, and determined with the output assessment

analysis. The output assessment analysis is performed by evaluating the effect from the accounts

receivable management run by the company towards the liquidity, cash conversion cycle, and

profitability of the company. The measurement of accounts receivable management‟s output is

performed by calculating the financial ratios. The ratios used in this research are Accounts

Page 36: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

23

Receivable Turnover Ratio and Average Collection Period. The liquidity here is calculated using

the liquidity ratios which are current ratio, quick ratio, and cash ratio. The profitability here is

calculated using the profitability ratios which are gross profit margin, net profit margin, and

return on assets (ROA).

The accounts receivable measurement in this research is used to determine the accounts

receivable management‟s correlation towards the liquidity, cash conversion cycle, and the

profitability of the company. To assess the correlation between the accounts receivable

management and the liquidity, cash conversion cycle, and the profitability of the company,

researcher uses the correlation test using SPSS software. The result from the analysis is used as a

basis to evaluate the company‟s accounts receivable management and to recommend the

effective accounts receivable management for PT. XYZ related to the liquidity and profitability

of the company.

Page 37: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

24

Figure 2.3 Theoretical Framework

Analysis of Accounts Receivable

performance:

Accounts Receivable Turnover Ratio

Average Collection Period

Profitability Analysis:

Gross Profit Margin

Net Profit Margin

Return on Assets

(ROA)

Cash Conversion Cycle Analysis:

Days Sales Outstanding

Days Sales of Inventory

Days Payable Outstanding

Correlation Analysis

Liquidity Analysis:

Current Ratio

Quick Ratio

Cash Ratio

Accounts Receivables

Accounts Receivable Management

Factors affecting accounts receivable

External Internal

Notes to Financial Statement Statement of

Financial Position

Statement of

Comprehensive Income

Recommendation for Company

PT. XYZ

Credit Sales

Page 38: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

25

CHAPTER III

DATA PROCESSING METHOD

AND COMPANY PROFILE

3.1 Data Collecting and Processing

The type of data used in this research is primary data. Primary data is defined as new data

collected specifically for research purpose. In conducting this research, there are several

instruments that can be used to collect data related to accounts receivable management and

financial condition of PT. XYZ, such interviews (inquiry of the client), documentation,

observation, and analytical procedure

3.1.1 Inquiry of The Client (Interviews)

Inquiry is obtaining of written or oral information from research object (PT. XYZ). The

researcher uses interviews to get information from the management/staffs of the company

regarding accounts receivable management and company‟s financial condition. Interviews

conducted in two divisions of Accounting and Finance Department: Sales and Marketing Finance

area, and General Accounting area. The purpose of the interview is to get information related to

accounts receivable management and the company‟s financial condition.

Although considerable information is obtained from the management of the company

through inquiry, it usually cannot be regarded as conclusive because it is not from an

independent source and may be biased in the management‟s favor. Therefore, when the

Page 39: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

26

researcher obtain information through inquiry, it is normally necessary to obtain corroborating

information through other procedures.

The interview conducted on December 7, 2013 and December 10, 2013. On December 7,

2013 the interviewee is Sales and Marketing Finance Manager (Mrs. XX). On December 10,

2013 the interviewee is General Accounting staff (Mr. XY). Through interviews, researcher

gathers/collects some information as follow:

1. Interview with Sales and Marketing Finance manager

Objectives: Accounts receivable management process, sales and accounts receivable

procedures

Place : Mrs. XX‟s house

Time : December 7, 2013 from 03.00 PM – 04.00 PM

Results and conclusions for interview:

a. Not all the sales are on credit, the proportion of the sales is 70% cash sales, 30% credit

sales

b. PT. XYZ sells its products to dealers, not to end customers

c. PT. XYZ did a credit analysis before giving a credit to dealer. The credit analysis is one

of the accounts receivable management applied in PT. XYZ

d. PT. XYZ sells two kinds of products, car and spare parts. The car is sold on cash sales,

means the dealer has to pay the order before the dealer can receive the cars. While the

spare parts are sold in credit sales.

e. PT. XYZ sells its car products based on order from dealer while PT. XYZ’s sales

department has a target for spare part sales

Page 40: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

27

f. PT. XYZ has just implemented new sales procedure. Before 2011, the sales are all on

credit. But because PT. XYZ got new CFO in year 2011, the sales procedure is change

g. Before year 2011, PT. XYZ did not have any allowance for doubtful accounts because the

management believes that PT. XYZ can collect the accounts receivable

h. Dealers have to has a bank guarantee as credit collateral given to PT. XYZ

i. PT. XYZ has a standard in collecting the accounts receivable

j. All the credit sales activities performed by system

k. The documents needed by Finance to process the accounts receivable are Purchase

Order from dealer and Sales Order from After Sales division

l. Employee job description and specific duties are clearly established and communicated

m. Adequate separation of duties among billing, recording accounts receivable and cash

receipt

n. The sales invoice is automatically printed after the sales order is released from the

system by Sales and Marketing Finance manager

o. The sales invoice and the tax invoice (Faktur Pajak) is sent together to the customer by

mail

p. There is no difficulties in managing the accounts receivable for Sales and Marketing

Finance manager because most of the dealers are cooperative

q. Lack of billing effort. If there is any accounts receivable which already due, PT. XYZ only

gives warning three months after the dealer’s due date. There is no further hard effort

except blocking the dealer.

Page 41: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

28

The results of interview above are the general information about the accounts receivable

management of PT. XYZ, while the full process of accounts receivable management will be

elaborated in Chapter IV.

2. Interview with General Accounting staff

Objective: PT. XYZ‟s financial condition

Place : By phone

Time : December 10, 2013 from 03.30 PM – 04.00 PM

Results of interview:

PT. XYZ is growing nowadays. Starting from year 2012, PT. XYZ self-manufactured

its product. The credit sales which was 100% is reduced to 30% start from year 2011.

Accounts receivable is not really gives a big influence to the balance sheet, because the

amount of accounts receivable each year is below 5% in average. But, the amount of

accounts receivable each month is cannot be called small. Each year, accounts receivable

amount can reach 2 billion rupiah. But with the cooperation with the dealers, accounts

receivable can be converted into cash quickly.

With the high amount of accounts receivable each month, sometimes PT. XYZ needs

to borrow cash from the PT. XYZ global. The liquidity and profitability of PT. XYZ can be

called as not high but not low also, it is because PT. XYZ is still growing. In year 2006, PT.

XYZ has faced a financial distress, PT. XYZ was almost bankrupt at that time. The cause of

bankruptcy is the declining demand of PT. XYZ’s products. Indonesian people are still

attracted to Toyota. But today, the demand for PT. XYZ’s car is begin to rise slightly. Today,

the financial condition of PT. XYZ is developed. The liquidity and profitability of PT. XYZ is

strengthening.

Page 42: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

29

To assess the financial performance, PT. XYZ does an internal and external

assessment. The internal assessment is performed by the analyst of PT. XYZ. The analyst

analyzes the past financial condition therefore PT. XYZ can be improved, the analyst also

forecasts the future financial condition therefore PT. XYZ can be prepared for anything

happen in the future. Besides assessing the financial performance internally, PT. XYZ also

asks for external consultant, especially for tax, to help PT. XYZ undergoes the business

activities.

3.1.2 Documentation

Documentation is the process if tracking down evidences either internal or external

evidences of transactions or activities being researched. In checking/examining the documents

the researcher have determined/checked what documents being researched, what are the function

of those documents, who made those documents, who are the person that authorized to sign, and

where those documents distributed.

By investigate the documents such as the Purchase Order, Delivery Order, Sales Invoice,

and the Faktur Pajak. Also, the researcher investigates the company‟s financial statement from

year 2008-2012 to calculate the financial ratios. The researcher collects/gathers some data as

follows:

a. Purchase order, sales invoice, delivery order are pre-numbered automatically by system. The

objective is to minimize the failure to bill or record sales and the occurrence of duplicate

billings and recordings

b. The purchase order from dealer is received by After Sales division by email

c. The sales order is created in system by After Sales division, sales order is created for each

dealer’s order

Page 43: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

30

d. The sales invoice, tax invoice (Faktur Pajak), sales journal, and delivery order are

automatically printed by system

e. The invoice and tax invoice are sent to dealer by mail

f. The delivery order is given to Logistic Department to prepare the unit ordered to be

delivered to dealer

3.1.3 Observation

Observation is the process of gathering data by seeing, smelling, hearing, tasting, and

feeling to assess certain activities. Though observation, researcher can obtain information such as

how PT. XYZ manages its accounts receivable, organization or working environment, and the

existing financial condition of PT. XYZ.

I, as the researcher, do the observation when I do my internship period in PT.XYZ. The

observation is quite limited due to the safety purpose. I cannot do plant tour because it is

prohibited for people who do not have any specific purpose to enter the plant.

Below are the results of observation:

a. Sales and Marketing Finance as the division which manage all the accounts receivable is

always busy

b. Once the Sales and Marketing Finance staff sent the sales invoice, the invoice is not only one

invoice, there are more than 5 invoices to be sent, and the invoices are sent once a week

c. There are approximately 10 people in the Sales and Marketing Finance division including

the manager and administration, each of them has their own job description

d. Shipping activity held on Tuesday and Friday every week

e. The sales invoice and tax invoice are signed by Sales and Marketing Finance manager

Page 44: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

31

f. All documents such as copy of sales invoice, copy of tax invoice, sales journal, and copy of

delivery order are properly keep and maintain by Sales and Marketing Finance division

g. Every once a month, held a dealer meeting which attended by the representatives from

dealers and representatives from Sales Department and sometimes representative from Sales

and Marketing Finance also attends the meeting

3.1.4 Analytical Procedure

Analytical procedures use the comparisons and relationships to assess whether account

balances or other data appear reasonable compared to the researcher‟s expectations. The purpose

of analytical procedures as follows:

1 To understand the company‟s industry

2 To assess entity‟s ability as a going concern

3 To assess the company‟s financial performance

Analytical procedures also encompass the investigation of identified fluctuations and

relationship that are inconsistent with other relevant information or deviate significantly from

predicted amounts.

The result of analytical procedure is not valid evidence therefore need to be validated

through other types of evidence such as documentation and observation. In this research,

researcher used liquidity ratio, cash conversion cycle, and profitability ratio to measure the

company‟s liquidity and profitability.

Researcher uses Accounts Receivable Turnover Ratio and Average Collection Period to

measure the accounts receivable performance of PT. XYZ.

Page 45: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

32

a. Accounts Receivable Turnover Ratio (ARTO)

This ratio analysis shows how many times the company collect its receivables during one

year. The formula is:

b. Average Collection Period (ACP)

Average collection period gives estimation about how many days the accounts receivable can

be collected. The formula is:

Researcher uses current ratio, quick ratio, and cash ratio to measure liquidity of PT. XYZ,

cash conversion cycle analysis to measure the company‟s cash conversion cycle, and gross profit

margin, net profit margin, and Return on Assets (ROA) to measure the profitability of PT. XYZ.

For the formulas, please refer to Chapter II.

Researcher also performed correlation analysis using SPSS Version 16 for Windows as

additional evidence to measure the correlation between accounts receivable management towards

the liquidity, cash conversion analysis, and profitability of PT. XYZ.

For the result of calculation, please refer to appendix.

3.2 Company Profile

PT. XYZ Global was founded by William C. Durant on September 16, 1908. It is a

United States-based automaker which develops, manufactures and markets cars, trucks and parts

worldwide with its headquarters in Detroit, Michigan. The company manufactures cars and

Page 46: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

33

trucks in 31 countries, recently employed 202,000 people around the world, and services vehicles

in some 157 countries. PT. XYZ Global produces cars and trucks in 31 countries.

In 2010, PT. XYZ ranked second on the list with 8.5 million units produced globally. In

2011, PT. XYZ returned to the first place with 9.025 million units sold worldwide,

corresponding to 11.9% market share of the global motor vehicle industry. The top two markets

in 2011 were the United States, with 2,503,820 vehicle sold, and China, with 2,547,203 units

PT. XYZ was the first car manufacturer to open a branch in Indonesia, began from almost

100 years ago when PT. XYZ Global introduced the 6-cylinder car in 1929. The high demand for

its brand in Netherlands East Indies (Indonesia) encouraged PT. XYZ to make its first plant in

Tanjung Priuk in 1938 as well as the first car factory in Indonesia.

In 2006, PT. XYZ shut down its plant due to the decreasing of its sales, but in August

2013, PT. XYZ reopens its plant in Bekasi, West Java, Indonesia, it is located in KM. 27 Pondok

Ungu, Bekasi, and it would produce 40,000 passenger cars per year for the Southeast Asean

market. It is the third plant in Southeast Asia, after the Rayong plant, Thailand and the Hanoi

plant, Vietnam.

PT. XYZ has three subsidiaries. It is PT. XYZ. PT. XYZ Manufacturing, and PT. XYZ

AW. PT. XYZ is authorized to sell its products to dealers and export its product, PT. XYZ

Manufacturing is only authorized to make the product and sell it to PT. XYZ, and PT. XYZ AW

nowadays is no longer in use, but PT. XYZ AW still have assets, therefore PT. XYZ still keep

PT. XYZ AW in the business.

Page 47: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

34

3.2.1 Vision and Mission of PT. XYZ

The vision of PT. XYZ Global is to design, build, and sell world‟s best vehicles. The

goals of the company are to lead in advanced technologies and quality in creating the world's

best vehicles; give employees more responsibility and authority and then hold them accountable;

and create positive, lasting relations with customers, dealers, communities, union partners and

suppliers to drive our operating success.

PT. XYZ has mission to establish a strong market position in Indonesia by delivering

vehicles and services that exceed customers' expectations through attracting and developing the

best employees, dealers, suppliers and other business partners. PT. XYZ now is arises from its

financial distress in 2006 which causing PT. XYZ to close its plant.

3.2.2 Products of PT. XYZ

PT. XYZ sells cars and its spare parts. Some of the cars are produced in Indonesia, and

some others are import. The cars are imported from Thailand and China, because Thailand and

China are operating for Asia. All of the cars are American cars which has a slight different from

Japanese cars. Start from year 2012, PT. XYZ self-manufacturing its products. The product has a

tagline “Untuk Indonesia, Dari Indonesia”. The new product is designed to fulfill Indonesian

people needs.

To maintain the company‟s products quality standard stay at highest grade, PT. XYZ

brings in great engineer from foreign countries such as from America, Netherland, and Korea.

The quality of PT. XYZ is highly maintained. PT. XYZ chooses the best raw materials to make

its products.

Page 48: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

35

To support the sales, PT. XYZ also provides services for the customers who have

problem with their cars. The services are 3 year warranty unlimited KM and Customer

Assistance Center 24H (CAC). Therefore PT. XYZ never fails their customers.

3.2.3 Market of PT. XYZ

Over these years, PT. XYZ only sells the products in Indonesia. PT. XYZ has never

export the products. But, PT. XYZ markets are around Indonesia. PT. XYZ ships its products not

only to Java island, but also to Sumatera, Kalimantan, Sulawesi, even Papua.

Nowadays, PT. XYZ is trying to expand the market to foreign countries such as Thailand.

But the plan to export the products is still in the process consider to the readiness of PT. XYZ in

manufacturing the products in mass volume.

Page 49: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

36

CHAPTER IV

DATA ANALYSIS AND EVALUATION

4.1 Credit Sales and Accounts Receivable Flow of PT. XYZ

PT. XYZ is one of the biggest automotive manufacturing companies in Indonesia. PT.

XYZ sells two kinds of products; car and spare part. PT. XYZ sells the car using cash basis;

customers will only get the customers‟ orders after the customers fully pay the orders. But for the

spare part, PT. XYZ sells it on credit sales. The sales for both spare part and car are done by

system to avoid the human error.

Technically, PT. XYZ has procedures in doing the credit sales. These procedures are

involving several divisions in the management functions. The divisions that are mostly involved

are After Sales division under Sales Department and Sales and Marketing Finance division under

Accounting and Finance Department. PT. XYZ only sells its products to dealers not to end

customers. PT. XYZ produces its products based on the order from dealers.

In the Standard Operation Procedure (SOP) of PT. XYZ, for spare part sales all dealers

have spare part sales target to be achieved. The target is determined by PT. XYZ. To get credit

from PT. XYZ, dealer has to agree with the spare part sales target that determined by PT. XYZ,

and dealer has to have credit collateral in the form of Bank Guarantee to be given to PT. XYZ.

Bank Guarantee is written agreement which Bank as a third party is willing to act as a guarantor

for the customers who become debtor in an agreement. In Bank Guarantee, there is an amount

stated which can be redeemed by the creditor if the debtor is failed to pay the debt to the creditor.

Sales and Marketing Finance Manager of PT. XYZ explained that:

Page 50: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

37

“All dealers have to have a Bank Guarantee in order to get credit from us

(PT.XYZ). It is as a guarantee from the dealers that they will pay their debt to us.

The amount of Bank Guarantee depends on the agreement between the dealer and

bank, we do not require the amount of Bank Guarantee to the dealer. We also do

not require which Bank the dealer has to make agreement with. As long as the

Bank is a big and trusted Bank in Indonesia, we approve the Bank Guarantee from

that Bank”

The credit sales procedure starts after the spare part sales target confirmation for one year

is sent by dealer to After Sales division of PT. XYZ. Then, the After Sales division will review

and approve the sales target confirmation. After the After Sales division approves the sales target

confirmation from dealer, the dealer has to issue the Bank Guarantee. The amount stated in Bank

Guarantee represents how many amount of spare part (in money term) the dealer can order each

month. As explained by Sales and Marketing Finance above, the amount in Bank Guarantee is

not determined by the Bank or PT. XYZ, it depends on the dealers‟ ability. But all dealers have

to remember that they have a spare part sales target to be achieved in one year.

The Bank Guarantee issued by dealer is sent to Sales and Marketing Finance division.

After Sales and Marketing Finance receives the Bank Guarantee, Sales and Marketing Finance

Manager will set up a limit amount in the system based on the amount in Bank Guarantee. The

system will automatically block the dealer if the amount of order is exceeding the limit.

Therefore, the dealer‟s order every month will not exceed the amount in Bank Guarantee.

To order spare parts from PT. XYZ, dealers have to issue a Purchase Order (PO). The

Purchase Order issued by dealer is sent to After Sales division. After the After Sales division

receives the PO, After Sales division creates Sales Order (SO) in the system and confirm to Sales

and Marketing Finance division that the SO has been created. One order created with one SO,

therefore it is possible that it will be only one SO created for 100 spare parts ordered by dealer.

Then the Sales and Marketing Finance division released the SO in the system.

Page 51: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

38

The credit sales are done by system. After Sales and Marketing Finance division release

the SO of the dealer, the sales system will automatically process the order and generates Delivery

Order and Packing List, while the finance system generates Invoice, Faktur Pajak (Tax Invoice),

and Sales Journal. Packing List is the list of dealer‟s order. Next step, After Sales sends the

Packing List and Delivery Order to Logistic Department then Logistic Department prepares the

spare parts ordered by dealer and sent it to dealer. While the Invoice and the Faktur Pajak are

sent to dealer for the billing process.

For the billing process, sales and marketing finance manager explained that she and her

team didn‟t face many difficulties in collecting the receivables. Because of the dealers are mostly

cooperative with them, it maybe only one or two dealers that are difficult to cooperate with.

PT. XYZ has just applied new procedure for the sales, and the new procedure is affected

to the accounts receivable. Starting from year 2011, all car sales are done by cash. All dealers

have to fully pay the units ordered first, and then PT. XYZ can release the products. Before, the

sales for both car and spare part are on credit. The implementation of new procedure is because

in year 2011 PT. XYZ got new CFO, and different people, different rules. PT. XYZ is a global

automotive manufacturing company, therefore there are so many branches spread around 5

continents in the world under its head office. The biggest branch for Asia is in Thailand. PT.

XYZ‟s new CFO is a Thailand oriented, therefore he implemented all the rules applied in

Thailand to PT. XYZ. One of the most influential rules is selling the car on the cash sales.

Sales and Marketing Finance manager said that the accounts receivable from year 2010 to

2011 is drastically decrease. The credit sales which was 100% become only 30%. But even

though the credit sales is only 30% from its total sales, the amount of the credit sales each month

is huge, it can reaches around 2 billion. But with the cooperation from dealers, she said that it

Page 52: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

39

didn‟t need take a long time for dealers to adapt with the new rules of PT. XYZ. Also with the

cooperation from the dealers, she and her team didn‟t get many difficulties in managing the

accounts receivable.

For the flowchart of credit sales and accounts receivable, please refer to appendix.

4.2 Accounts Receivable Management of PT. XYZ

Accounts receivable is generated from credit sales, and credit sales gives high risk to a

company. PT. XYZ is very carefully in giving the credit to the dealers, therefore PT. XYZ is

selective in accepting dealers. Credit analysis is one of the parameter in applying a credit policy

in PT. XYZ. The first step of accounts receivable management in PT. XYZ is check whether the

dealer is competent to receive credit or not. Generally, credit analysis applied by PT. XYZ is

same as the theory in the Chapter II, which are Character, Capital, Capacity, Condition, and

Collateral. But, PT. XYZ concerned on the Capacity, because the Capacity related to the dealers‟

ability in managing the business to obtain the optimum profit, which affected to the dealers‟

ability in paying the debt to PT. XYZ. PT. XYZ has requirements that have to be fulfilled by a

company which has intention to be PT. XYZ‟s dealer. The requirements are as follows:

Dealer is a business entity that are legal and authorized by the law in Indonesia

Dealer has to have a location with a building that are private property of that company,

not a leased property

The building stands in a strategic location

Dealer has a reliable ability to pay all the selling transactions with PT. XYZ

Dealer has to issue a Bank Guarantee in order to get credit from PT. XYZ

Page 53: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

40

The account receivable is recognizes after the invoice issued. Account receivable in PT.

XYZ is need to be managed carefully, even though the accounts receivable is only 30% from its

total sales each year, the amount is huge, PT. XYZ sometimes needs additional financial

resources to keep operating because the cash inflow from the credit sales can‟t be used until the

receivables are collected.

PT. XYZ has a policy that the accounts receivable must be collected within 30 to 40 days,

with the following term of payment:

Table 4.1 PT. XYZ's term of payment

Date of Order Date of Payment

1 – 15 10th

of the following month

16 – end of month 20th

of the following month

Source: PT. XYZ’s credit policy

But in the practice, there still many dealers that do not comply with the rules applied by PT.

XYZ. Obviously this affects the cash inflow of PT. XYZ.

By selling the products on credit, there would be a risk of uncollectible receivables.

Starting from year 2011, PT. XYZ prepares an allowance for doubtful accounts. Before year

2011, PT. XYZ didn‟t prepare any allowance for doubtful accounts, because PT. XYZ believes

the company can collect all the receivables. Decision to make an allowance for doubtful accounts

in year 2011 is due to the management‟s plan to start car and spare part self-manufacturing in

year 2012. The following is the allowance for doubtful accounts refers to PT. XYZ‟s policy:

Page 54: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

41

Table 4.2 PT. XYZ's policy of allowance for doubtful accounts

Days Due Percentage of allowance

1 – 30 days old 0%

31 – 60 days old 10%

61 – 90 days old 20%

91 – 120 days old 40%

121 – 150 days old 60%

151 – 180 days old 80%

>181 days old 100%

* “days old” refers to the original invoice due date

Source: PT. XYZ’s credit policy

Sales and Marketing Finance manager told that she only ever write off the accounts receivable

once as long as she served as a manager in the end of year 2012 with the amount of Rp

339,298,000,-. The following is the amount of allowance for doubtful accounts as of December

2012:

Table 4.3 PT. XYZ's allowance for doubtful accounts as of December 2012

Amount of Accounts

Receivable Days Due

Percentage

of allowance

Amount of

Allowance of

Doubtful

Accounts

IDR 850,702 1 – 30 days old 0% -

IDR 1,154,635 31 – 60 days old 10% IDR 115,463

IDR 1,826,563 61 – 90 days old 20% IDR 365,313

IDR 983,675 91 – 120 days old 40% IDR 393,470

IDR 587,644 121 – 150 days old 60% IDR 352,586

IDR 373,674 151 – 180 days old 80% IDR 298,939

IDR 339,298 >181 days old 100% IDR 339,298

IDR 6,116,191 Total Amount IDR 1,865,069

Source: Processed journal voucher of allowance for doubtful accounts December 2012

Based on the table above, PT. XYZ still has many accounts receivable due. Means PT.

XYZ needs to be more active in collecting the accounts receivable, therefore PT. XYZ will not

suffer lose anymore.

Page 55: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

42

The strength from the accounts receivable management in PT. XYZ is the system.

Because all of the credit sales are processed by system, the human error is reduced up to 95%.

Although it is still 5% chance for human error, but the error generally is not a fatal error. Also

the system can automatically block the dealer which still has an overdue in the payment. Sales

and Marketing Finance manager already set up the limit amount for every dealer based on the

amount in Bank Guarantee issued by that dealer. Therefore when the dealers‟ order is exceeding

the limit, the system will automatically block that dealer, and to unblock that dealer, that dealer

has to pay the overdue amount, and then the system can automatically unblock that dealer.

PT. XYZ doesn‟t have a specific policy according to the collection of accounts

receivable. Sales and Marketing Finance manager will only pursue the dealer if the dealer has an

overdue amount which not paid for three months. Sales and Marketing Finance manager said that

PT. XYZ will not suffer a big loss because PT. XYZ has a Bank Guarantee as credit collateral

that the company can redeemed anytime if the dealer is not responsible in paying the debts and

the manager thinks that the dealer will also suffer loss because by blocking a “naughty” dealer,

that dealer cannot order any spare parts from PT. XYZ unless that dealer pay the overdue

amounts, and sooner or later that dealer will pay the overdue amounts.

4.3 Factors Affecting Receivables in PT. XYZ

Factors affecting the amount of receivables in PT. XYZ can be seen from two factors,

internal and external. The following are the factors affecting amount of receivables in PT. XYZ:

a. Internal factors, are factors that come from inside of the company and can be controlled by

the company. In PT. XYZ, the internal factors that can be found are credit sales, billing

effort, sales procedure, and the doubtful accounts.

Page 56: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

43

Credit sales

The credit sales is internal factor that affected the accounts receivable the most, because

credit sales will generate accounts receivable. Credit sales of PT. XYZ is increasing from

year to year, but from year 2010 to 2011 the sales which was 100% in credit turns into

only 30% in credit, the credit sales is decline drastically. With the decrease of the credit

sales, the accounts receivable is decrease too.

Figure 4.1 PT. XYZ’s credit sales and accounts receivable amount from year 2008-2012

Source: PT. XYZ’s financial statement

Based on the graph above, both accounts receivable and credit sales are reached the

strongest point in 2010, but drastically decline in year 2011. The credit sales transactions

in PT. XYZ are all done in Rupiah.

Billing effort

The longer the life of accounts receivable, the possibility of that accounts receivable to be

uncollected is higher. It is required a great billing effort to collect the accounts receivable.

The greater the effort to collect the accounts receivable, the greater the amount of

accounts receivable that will be collected. PT. XYZ will only pursue the dealer when the

0

100,000,000

200,000,000

300,000,000

400,000,000

500,000,000

600,000,000

700,000,000

800,000,000

900,000,000

2008 2009 2010 2011 2012

Accounts Receivable

Credit Sales

Page 57: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

44

dealer doesn‟t pay the overdue amounts for three months. Before three months, PT. XYZ

is not making any effort in collecting the bad debt.

Sales procedure

It is found that in PT. XYZ, the sales procedure is affecting the amount of accounts

receivable. PT. XYZ has just implemented a new sales procedure in year 2012. The new

procedure stated that all car sales are performed in cash sales, only the spare parts are

sold in credit. This new procedure affects both the sales and accounts receivable. From

year 2010 to 2011, credit sales are declining about 70%, the 70% declining of credit sales

of PT. XYZ impact on the accounts receivable. The following is the details of the decline

both credit sales and accounts receivable from year 2010 to 2011:

Table 4.4 Accounts receivable and credit sales balance year 2010 to 2011

Accounts 2010 2011 Decrease

Accounts Receivable Rp 18,307,891 Rp 10,686,675 42%

Credit Sales Rp 837,807,068 Rp 50,884,719 94%

Source: Processed PT. XYZ’s financial statement

Doubtful accounts

Doubtful accounts in PT. XYZ is accounts receivable that is not yet paid even though the

due date has been passed. The higher the doubtful accounts, the lower the amount of

accounts receivable. It is because doubtful account is a loss that incurred from the

uncollectible accounts and it reduced the amount of the accounts receivable.

b. External Factors, are factors that affecting the company‟s condition which come from outside

of the company and can‟t be controlled by the company. In PT. XYZ there is only one

external factor that can be found, the external factor is dealers‟ financial condition.

Page 58: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

45

Dealers‟ financial condition

Sometimes if the dealer is in a financial downturn, the dealer will hard to pay the debt to

PT. XYZ, the debt will become doubtful accounts, and it will reduce the accounts

receivable amount of PT. XYZ. Therefore, PT. XYZ is very concerned in approving a

company to be a dealer of PT. XYZ‟s car and spare parts.

4.4 Accounts Receivable Performance Assessment of PT. XYZ

Analysis of receivable performance assessment is used to assess the performance level of

PT. XYZ‟s receivable management. From the result of the receivable performance assessment,

there will be obtained the overview of receivable management condition and its development

during the analysis period which is from year 2008 until 2012. In this case, the researcher uses

account receivable turnover ratio and average collection period to perform the receivable

performance assessment.

4.4.1 Accounts Receivable Turnover Ratio

This ratio analysis shows how many times the company collect its accounts receivables

during one year. PT. XYZ doesn‟t apply an exact standard for the accounts receivable turnover

ratio. The ratio for accounts receivable turnover and the average collection period can be seen in

the following table:

Table 4.5 PT. XYZ's Accounts Receivable Turnover Ratio

Component 2008 2009 2010 2011 2012 Average

Accounts Receivable Turnover 32.6 32.83 50.52 3.51 13.66 26.62

Source: Processed PT. XYZ’s financial statement

Page 59: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

46

Generally, receivable management in PT. XYZ is good, it can be seen from its accounts

receivable turnover. The accounts receivable turnover in year 2008 is 32.6, means that PT. XYZ

can collects its accounts receivable 32 to 33 days in a year, and it increases to 32.83 in 2009. In

year 2010, there is an increase in the accounts receivable, as well as the sales. The accounts

receivable was increase about 23% while the sales increase about 50%. Therefore, the accounts

receivable turnover is rapidly increase to 50.52. But in 2011, the turnover ratio is decrease

sharply to 3.51. It is because from year 2011, PT. XYZ starts to apply new procedure for the

company‟s sales, this new procedure is affecting credit sales the most. The sales which was

100% in credit, starting in 2011 turned into 30% in credit and 70% in cash. The credit sales

significantly decreased for 94% from year 2010. The decreasing of sales also has an impact to

the accounts receivable. The account receivable decreased about 42% from year 2010. In 2012,

the dealers slowly begin to adapt with the new rules applied by PT. XYZ. This marked by the

increase of sales for 100% and the decrease of accounts receivable for 60% from year 2011. The

dealers‟ adaption to the new procedure made the account receivable turnover increase to 13.66.

The average accounts receivable turnover of PT. XYZ for five year is 26.62. This means

PT. XYZ can collect its accounts receivable for 26 times a year. It is counted that PT. XYZ has a

good accounts receivable management. Because if 26.62 is divided by 12 (12 months a year) the

result is 2.22, it means that PT. XYZ can collects its accounts receivable twice in a month, while

the standard collection period of accounts receivable in PT. XYZ is 30 days. It can be concluded

that the accounts receivable turnover ratio in PT. XYZ is already above the standard, which is

good for the company, although PT. XYZ still need to fix its accounts receivable management

after the appliance of the new procedure.

Page 60: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

47

4.4.2 Average Collection Period

Average collection period is one of the analysis tools to see the company effectiveness in

collecting the receivables resulted from the credit sales made by the company. Average

collection period gives estimation about how many days the accounts receivable can be

collected. PT. XYZ has a standard in collecting the accounts receivable. The standard collection

period of PT. XYZ is 30 days. Dealers have to pay its debt within one month or 30 days after the

invoice is issued.

Table 4.6 PT. XYZ's Average Collection Period

Component 2008 2009 2010 2011 2012 Average

Average Collection Period 11.2 11.12 7.23 103.99 26.73 32.05

Source: Processed PT. XYZ’s financial statement

Same as accounts receivable turnover ratio, PT. XYZ‟s collection period is good enough.

The average collection period for 5 years is 32.05, this means PT. XYZ can collect its accounts

receivable within 32 days, while the standards is 30 days. The weakest point is in year 2011

when PT. XYZ starts to apply new sales procedure for dealers. This make the average collection

which was good had to be bad. But PT. XYZ can fix it and perform much better in 2012.

4.5 Liquidity Analysis

Liquidity analysis is used to assess the company‟s ability in fulfilling its current liability.

Liquidity analysis also shows how the company‟s financial condition in a short term period. The

value of liquidity ratio is influenced by the components of current assets and current liabilities.

The liquidity level measurement of PT. XYZ is using current ratio, quick ratio, and cash ratio.

The ratio analysis result of PT. XYZ can be seen in the following table:

Page 61: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

48

Table 4.7 PT. XYZ's Liquidity Ratio

Components 2008 2009 2010 2011 2012 Average

Current Ratio 0.54 0.51 2.43 1.67 0.98 1.23

Quick Ratio 0.12 0.25 1.53 0.75 0.28 0.59

Cash Ratio 0.07 0.19 1.33 0.65 0.08 0.46

Source: Processed PT. XYZ’s financial statement

4.5.1 Current Ratio

Current ratio is used to assess the company‟s ability to pay its short term obligations with

its current assets. From the analysis result, the average of PT. XYZ‟s current ratio for 5 years is

1.23, which means each of Rp 100,- of its short term obligation is covered by Rp 123,- of its

current assets. According to Weygandt, Kimmel, and Kieso (2011), standard for current ratio is

2, it means that PT. XYZ‟s ability to pay its short term obligation is still below the standard.

Figure 4.2 PT. XYZ's Current Ratio

Source: Processed PT. XYZ’s financial statement

The current ratio of PT. XYZ is the strongest in year 2010, and the lowest in year 2009.

After the downturn in year 2006, PT. XYZ seems still have liquidity problem in year 2008 and

2009. Year 2010 is the best year of PT. XYZ among those 5 years. The sales of PT. XYZ is high,

while the liabilities are lower than year 2009. The high sales affected to the cash, receivables,

and the inventory. Therefore, in year 2010 PT. XYZ has many assets and it doesn‟t have much

liability to be paid, those makes the current ratio slightly increases to 2.43. The changing rules of

0

1

2

3

2008 2009 2010 2011 2012

Current Ratio

Page 62: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

49

sales have an impact to the current ratio also. In 2011, the decreasing of PT. XYZ‟s accounts

receivable as a component of current assets is followed by the increasing of PT. XYZ‟s current

liabilities. Therefore the current ratio is going down. In 2012, PT. XYZ is started to produce its

own products, a significant increase in current liabilities is not followed by its current assets, the

current ratio become 0.98. It makes PT. XYZ harder to maintain its current ratio above 2.

4.5.2 Quick Ratio

Quick ratio, also known as acid-test ratio, is a liquidity ratio that is more refined and

more stringent than the current ratio. Quick ratio uses components of current assets that are said

to be most liquid. The current assets left out are inventory, prepaid taxes, and prepaid expenses

with the assumption that those assets are hard to liquidate in a short time period.

Figure 4.3 PT. XYZ's Quick Ratio

Source: Processed PT. XYZ’s financial statement

The average quick ratio of PT. XYZ for 5 years is 0.59, means each Rp 100,- of PT.

XYZ‟s current liabilities is covered by Rp 59,- of its current assets without inventories, prepaid

expenses, and prepaid taxes. This amount of ratio is still not good compare to the standard of

quick ratio which is 1. This ratio reaches its strongest point in year 2010, and after 2010 the ratio

is decreasing.

0

0.5

1

1.5

2

2008 2009 2010 2011 2012

Quick Ratio

Page 63: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

50

4.5.3 Cash Ratio

Cash ratio is the most liquid indicator in assessing the real company‟s ability in fulfilling

its short term obligations on time.

Figure 4.4 PT. XYZ's Cash Ratio

Source: Processed PT. XYZ’s financial statement

The average cash ratio of PT. XYZ is 0.46, means that each rp 100,- of its current

liabilities is covered by Rp 46,- of its assets, or the current liabilities of PT. XYZ is covered by

46% of its cash. PT. XYZ is facing a problem in paying its obligations with cash. Moreover in

year 2008 and 2012 which have a cash ratio below 0,1. In year 2008, PT. XYZ still recovering

from its downturn in 2006, it still has a high amount of liabilities while it still has big amount of

inventory on hand and accounts receivable. PT. XYZ didn‟t have enough cash collected from the

collection of accounts receivable neither did from the sales of its inventory to be used to pay its

current liabilities. The cash ratio is growing better until year 2010, and decreasing after year

2010. In year 2011, PT. XYZ‟s cash in hand is decreasing for 43% while the current liabilities is

increasing for 16%, it makes PT. XYZ‟s ability to pay its debt with its cash is decreasing. The

same thing happens in 2012. The cash on hand in year 2012 is decrease for 29% while the

current liabilities is rapidly increase for 485%.

Generally, the strongest liquidity point of PT. XYZ is in year 2010. The current ratio,

quick ratio, and cash ratio of PT. XYZ reach the strongest point in year 2010. Before and after

0

0.5

1

1.5

2008 2009 2010 2011 2012

Cash Ratio

Page 64: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

51

year 2010, PT. XYZ still has a low liquidity level, which means that PT. XYZ still facing a

liquidity problem before and after the appliance of the new sales rules. Moreover from year

2012, PT. XYZ is starting to produce its own product. It makes the current liability especially

trade payable is rapidly increase, and this resulted in a decrease of PT. XYZ‟s liquidity ratio.

4.6 Cash Conversion Cycle Analysis

Based on the inequality of working capital management capabilities within a company

then comes the need to measure the working capital management effectiveness. The popular

method to evaluate company‟s effectiveness in managing its working capital is by using the

approach that a company generally has the same purpose which is minimizing the working

capital on the condition that the company must have sufficient working capital to finance the

company‟s operating activity.

Minimizing the working capital can be achieved by accelerating the collection of cash

from the sales, increasing the inventory turnover ratio, and reducing the expenditure using cash.

All of those activities can be covered by using cash conversion cycle as a measurement tool.

(Keown, 2005)

Cash conversion cycle is the sum of the days sales outstanding (DSO) and the days sales

of inventory (DSI) reduced by the days payable outstanding (DPO). The following table is the

result of cash conversion cycle of PT. XYZ:

Page 65: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

52

Table 4.8 PT. XYZ’s Cash Conversion Cycle Analysis

Component 2008 2009 2010 2011 2012 Average

Days Sales Outstanding 11.20 11.12 7.23 103.99 26.73 32.05

Days Sales of Inventory 90.36 60.46 23.84 201.16 367.13 148.59

Days Payable Outstanding 80.41 53.90 14.73 151.65 172.45 94.63

Cash Conversion Cycle 21.14 17.68 16.33 153.50 221.41 86.01

Source: Processed PT.XYZ’s financial statement

Generally, cash conversion cycle of PT. XYZ is in positive position, which means PT.

XYZ has sufficient cash to finance its operating activities. The smaller the amount of cash

conversion cycle is the better. The average cash conversion cycle for five years is 86.01. The

cash conversion cycle is growing better from year 2008 until year 2010, but starting from year

2011 the cash conversion cycle is declining. In year 2012, PT. XYZ has to wait for 221 days for

the cash to return to the company

4.6.1 Days Sales Outstanding

Days sales outstanding or in other word is average collection period, as stated before, is

used to assess the effectiveness of company in collecting the receivables resulted from the credit

sales made by the company. Days sales outstanding gives estimation about how many days the

accounts receivable can be collected.

Figure 4.5 PT. XYZ's Days Sales Outstanding

Source: Processed PT. XYZ’s financial statement

0

50

100

150

2008 2009 2010 2011 2012

DSO

Page 66: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

53

4.6.2 Days Sales of Inventory

Days sales of inventory is used to assess the effectiveness of company in selling its

inventory. Days sales of inventory gives estimation about how many days the inventory can be

sold.

Figure 4.6 PT. XYZ's Days Sales of Inventory

Source: Processed PT. XYZ’s financial statement

Generally, the days sales of inventory is still below average. The average of days sales of

inventory for 5 years is 148.59 while PT. XYZ has a standard for its selling period. The

inventory has to be sold within 60 days after leaving the warehouse. Year 2010 is still the best

year among those 5 years. In year 2010, PT. XYZ sells its inventory within 90 days. The faster

the inventory sold, the better for PT. XYZ. But, the sales period that is too fast is also not good

for the company. The amount of days sales of inventory is growing better from year to year until

it reaches its peak in 2010. After 2010, the amount of days sales of inventory is decreasing.

Moreover in year 2012 when PT. XYZ start to self-manufacturing, the inventory is drastically

increase, and it makes PT. XYZ has piled up inventory where those inventories are can‟t be sold

yet because the product is not launched yet.

0

100

200

300

400

2008 2009 2010 2011 2012

DSI

Page 67: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

54

4.6.3 Days Payable Outstanding

Days payables outstanding is used to assess the effectiveness of company in paying its

debt. Days payable outstanding gives estimation about the number of days required in the

payment of debt.

Figure 4.7 PT. XYZ's Days Payable Outstanding

Source: Processed PT. XYZ’s financial statement

For days payable outstanding, the greater the number is the better, but PT. XYZ has a

standard in the term of payment its debt. PT. XYZ has a payment term H+2, means PT. XYZ

will pay its debt two months or 60 days after the invoice received. Based on the table above, the

average of days payable outstanding for 5 years is 94,63. Although the longer the payment is the

better for PT. XYZ, but PT. XYZ has to adjust the payment period with the standard applied in

the company, 94.63 or 3 months is still below the standard applied in PT. XYZ.

4.7 Profitability Analysis

Profitability analysis measures the efficiency of a company in turning business activity

into profits. Profitability analysis also shows the company‟s ability to make profit from its

business activity. The value of profitability ratio is influenced by the components of income

statement and assets. In this research, the analysis tool used for measuring the profitability of PT.

XYZ are gross profit margin, net profit margin, and return on assets.

0

50

100

150

200

2008 2009 2010 2011 2012

DPO

Page 68: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

55

Table 4.9 PT. XYZ's Profitability Ratios

Component 2008 2009 2010 2011 2012

Gross Profit Margin 15.34% 13.73% 20.7% 35.19% 24.82%

Net Profit Margin -2.02% 0.49% 8.26% -8.45% 2.67%

Return on Assets -14.29% 14.48% 27.2% -7.47% 1.12%

Source: Processed PT. XYZ’s financial statement

4.7.1 Gross Profit Margin

Gross profit margin is a key financial indicator used to assess the profitability of a

company's core activity, excluding fixed cost. Gross profit margin measures company's

manufacturing and distribution efficiency during the production process. It is a measurement of

how much from each dollar of a company's revenue is available to cover overhead, other

expenses and profits.

The ideal level of gross profit margin depends on the industries, how long the business

has been established and other factors. Although, a high gross profit margin indicates that the

company can make a reasonable profit, as long as it keeps the overhead cost in control. A low

margin indicates that the business is unable to control its production cost.

Figure 4.8 PT. XYZ's Gross Profit Margin

Source: Processed PT. XYZ’s financial statement

The gross profit margin of 15.34% in year 2008 means PT. XYZ may reduce the selling

price of its products by 15.34% without incurring any loss, and so on. Generally, PT, XYZ is

effective enough in managing its sales, inventory, and distributing process, it is proved by the

0%

10%

20%

30%

40%

2008 2009 2010 2011 2012

Gross Profit Margin

Page 69: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

56

gross profit margin of PT. XYZ which is increasing from year to year, means PT. XYZ is more

efficient in distributing its products. Except for year 2008 to 2009 and 2011 to 2012 the gross

profit margin is declining, it is because in that time, the increasing in cost of sales is not followed

by a commensurate increase in sales. Moreover in year 2012, when PT. XYZ decides to self-

manufacture the company‟s products, the cost of sales is automatically increase, it makes the

gross profit decrease and affecting the gross profit margin. But PT. XYZ can increase the gross

profit margin by increasing the sales the year after.

4.7.2 Net Profit Margin

Net profit margin is a popular profitability analysis tool that shows relationship between

net profit after tax and net sales. It is computed by dividing the net profit (after tax) by net sales.

In this research, net profit is equal to gross profit minus operating expenses and income tax. All

non-operating revenues and expense are not taken into account because the purpose of this ratio

is to evaluate the profitability of the business from its primary operations.

Figure 4.9 PT. XYZ's Net Profit Margin

Source: Processed PT. XYZ’s financial statement

Net profit margin of PT. XYZ is increasing except from year 2010 to 2011. The

increasing of net profit margin means PT. XYZ is improving in its profitability, and the opposite,

the decreasing of net profit margin means the profitability of PT. XYZ is declining. The net

-10%

0%

10%

2008 2009 2010 2011 2012

Net Profit Margin

Page 70: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

57

profit margin is in negative position in year 2008 and 2011, means PT. XYZ is suffering loss.

The loss is because on those years, the operating expense of PT. XYZ is higher than its gross

profit.

4.7.3 Return on Assets (ROA)

Return on Assets (ROA) is an indicator of how profitable company's assets are in

generating profit. Return on Assets ratio gives an idea of how efficient management is at using

its assets to generate profit. The higher return on assets is, the better, because the company is

earning more money on its assets.

Figure 4.10 PT. XYZ's Return on Assets

Source: Processed PT. XYZ’s financial statement

The return on assets of PT. XYZ is on the positive position except year 2008 and 2011,

means on those years PT. XYZ is not efficient in using its assets to generate profit. Generally PT.

XYZ is effective in using its assets to generate profit, although there are still negative results of

return on assets, but PT. XYZ can immediately back in business. The changing rules has an

impact to the return on assets also, when the accounts receivable decreased it affecting the

amount of assets invested and also the sales as well as the net income. Therefore, the return on

assets also decreased even reached the negative point in year 2011.

-20%

0%

20%

40%

2008 2009 2010 2011 2012

Return on Assets

Page 71: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

58

Generally, the profitability of PT. XYZ is still fluctuating and tends to be worse in year

2008 and 2011. In those years, the gross profit margin is positive while the net profit margin and

the return on assets are negative, it is due to its operating expense which is higher than its gross

profit. It means PT. XYZ is not maximal in managing its assets to be turned into profit while PT.

XYZ has been spending a lot of expenditure for its operating activities.

Page 72: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

59

CHAPTER V

CONCLUSION AND RECOMMENDATION

1. Conclusion

Based on the data analysis, can be concluded that:

1. PT. XYZ already performed the management and controlling process based on the Standard

Operation Procedure applied in PT. XYZ, but in the practice there still many dealers that do

not comply with the rules applied by PT. XYZ.

2. PT. XYZ has just implemented a new procedure for the company‟s sales. The sales which

was 100% performed in credit sales, turns into 70% cash sales and 30% credit sales.

3. Factors that affecting the amount of accounts receivable are divided into internal factors and

external factors. The internal factors are factors that come from inside of the company and

can be controlled by the company, there are credit sales, billing effort, sales procedure, and

doubtful accounts. The external factors are factor affecting the company's condition that

comes from outside which can‟t be controlled by the company, there is only one external

factor: dealers‟ financial condition.

4. The strongest liquidity point of PT. XYZ is in year 2010. The current ratio, quick ratio, and

cash ratio of PT. XYZ reach the strongest point in year 2010. Before and after year 2010, PT.

XYZ still has a low liquidity level, which means that PT. XYZ still facing a liquidity

problem before and after the appliance of the new sales rules.

5. Cash conversion cycle of PT. XYZ is in positive position, which means PT. XYZ has

sufficient cash to finance its operating activities. The cash conversion cycle is growing better

Page 73: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

60

from year 2008 until year 2010, but starting from year 2011 the cash conversion cycle is

declining.

6. The profitability of PT. XYZ is still fluctuating and tends to be worse in year 2008 and 2011.

In those years, the gross profit margin is positive while the net profit margin and the return

on assets are negative, it is due to its operating expense which is higher than its gross profit.

2. Recommendation

After seeing the result of this research, the recommendations can be given by the writer

are:

1. PT. XYZ becomes a manufacturing company in 2012 which is good to improve the

company‟s profitability, but PT. XYZ should be more careful in managing the asset,

especially cash to improve the company‟s liquidity. PT. XYZ can improve the liquidity if the

company produces and sells the inventory faster, therefore the inventory turnover will be

higher and it will improve the cash conversion cycle and liquidity of the company.

2. PT. XYZ needs to be more active in collecting the receivables instead of only blocking the

dealer. Although PT. XYZ has Bank Guarantee as collateral, but sometimes it is ineffective

when the company has 2 dealers blocked while the company need money to finance its

operating activities.

Page 74: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

61

LIST OF REFERENCES

Block, S. B., & Hirt, G. A. (2005). Foundations of Financial Management 11th Edition.

Boston: McGraw-Hill Irwin.

Dhahiri Hagyar Siwi. (2010). Analisis Pengaruh Manajemen Piutang terhadap Stabilitas

Arus Kas dan Likuiditas Perusahaan (Studi Kasus di PT."X"). Bogor: Institut

Pertanian Bogor.

Drake, P. P. (2007). Financial Ratio Analysis. Retrieved November 2013, from James

Madison University Web site:

http://educ.jmu.edu/~drakepp/principles/module2/fin_rat.pdf

Edratna. (2008). Bank Garansi. Retrieved February 2014, from Wordpress:

http://edratna.wordpress.com/2008/01/07/bank-garansi-apa-dan-bagaimana-

kegunaannya/

Emery, D. R., Finnerty, J. D., & Stowe, J. D. (2007). Corporate Financial Management,

Limited Edition. New Jersey: Prentice Hall.

Indrajat Wicaksana. (2011). Analisis Pengaruh Pengendalian Piutang terhadap

Efektivitas Arus Kas (Studi Kasus pada PT.Z). Bogor: Institut Pertanian Bogor.

Keown, A. J., Martin, J. H., Petty, J. W., & Scott, D. F. (2004). Financial Management:

Principles and Application 10th Edition. New Jersey: Prentice Hall.

Stice, J. D., & Stice, E. K. (2004). Financial Accounting: Reporting and Analysis 7th

Edition. Tennessee: South Western.

Sugiyono. (2007). Metode Penelitian Bisnis. Bandung: Alfabeta.

Page 75: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

62

Sutaryono. (2013). Mobil Murah dan UMKM. Retrieved January 2014, from Sindo News

Web Site: http://nasional.sindonews.com/read/2013/10/25/18/798078/mobil-murah-

dan-umkm

Warren, C. S., Reeve, J. M., & Fess, P. E. (2005). Accounting, 21st Edition. Toronto:

Thompson.

Weygandt, J. J., Kimmel, P. D., & Kieso, D. E. (2011). Financial Accounting: IFRS, 1st

Edition. New Jersey: Wiley.

Zulkifli. (2009). Rekor Tertinggi Penjualan Mobil di Indonesia: 697.151 Unit. Retrieved

January 2014, from Kompas News Web Site:

http://otomotif.kompas.com/read/2009/01/07/1352014/rekor.tertinggi.penjualan.mo

bil.di.indonesia.607.151.unithttp://otomotif.kompas.com/read/2009/01/07/1352014/

rekor.tertinggi.penjualan.mobil.di.indonesia.607.151.unit

Page 76: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

63

APPENDICES

Page 77: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

2008 2009 2010 2011 2012

Current Assets

Cash 26,896,311 54,336,200 128,292,646 72,851,586 51,771,314

Restricted Cash - - - 227,611

Trade Accounts Receivable 19,076,040 14,860,450 18,307,891 10,686,675 4,251,122

Other Accounts Receivable

Related Parties 877,421 515,870 852,513 509,327 25,771,204 Third Parties 1,108,076 331,948 327,095 589,040 103,785,890

Inventories 123,393,016 35,807,948 50,970,162 70,192,637 444,020,876

Prepaid Taxes 42,485,829 37,523,212 35,330,323 31,803,105 10,846,111 Prepaid Expenses 229,619 1,583,290 657,568 865,524 145,000

Total Current Assets 214,066,312 144,958,918 234,738,198 187,497,894 640,819,128

Non Current Assets

Plant, Properties, and Equipment 77,016,382 78,344,054 79,437,612 85,483,697 103,583,068 Unused Plant, Properties, and Equipment 22,080,000 16,457,000 12,322,633 16,953,211 -

Total Non Current Assets 99,096,382 94,801,054 91,760,245 102,436,908 103,583,068

Total Assets 313,162,694 239,759,972 326,498,443 289,934,802 744,402,196

Current Liabilities

Short Term Debts - - - 397,287,045

Trade Accounts Payable

Related Parties 110,220,596 9,448,900 15,052,442 45,028,424 132,369,976

Third Parties 11,055,547 11,208,779 17,916,609 13,346,971 50,790,282

Taxes Payable 1,739,191 6,266,255 9,841,979 5,960,865 1,649,330

Accrued Expenses 36,125,744 50,411,161 53,686,347 47,777,385 72,007,498

Short Term Employee Benefit Liability - - - - 1,767,265 Due to A Related Party 240,900,000 207,349,604 - - -

Total Current Liabilities 400,041,078 284,684,699 96,497,377 112,113,645 655,871,396

PT. XYZ's Statement of Financial Positionyear 2008 - 2012

Page 78: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

Non Current Liabilities

Asset Retirement Obligation - - - 1,433,537 - Post Employment Benefits Obligation 2,254,925 3,567,372 4,726,155 3,516,151 -

Accrued Warranty - - - - 14,188,376

Due to A Related Party - - 99,109,813 - - Deferred Tax Liabilities 3,472,653 4,087,561 3,196,103 3,585,439 -

Total Non Current Liabilities 5,727,578 7,654,933 107,032,071 8,535,127 14,188,376

Equity (Capital Deficiency)

Capital Stock 972,112,080 972,112,080 1,070,659,450 1,070,659,450 108,407,617

Foreign Exhange Rate Difference on Paid Up Capital (212,497,086) (212,497,086) (212,495,456) (212,495,456) (22,376,562) Deficit / Surplus (852,220,956) (812,194,654) (735,194,999) (688,877,964) (11,688,631)

Total Equity (92,605,962) (52,579,660) 122,968,995 169,286,030 74,342,424

Total Equity and Liabilities 313,162,694 239,759,972 326,498,443 289,934,802 744,402,196

Page 79: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

2008 2009 2010 2011 2012

Net Sales 503,349,240 557,025,540 837,807,068 169,615,730 339,991,439

Cost of Sales 426,159,624 480,573,543 664,364,257 109,924,714 255,618,095

Gross Profit 77,189,616 76,451,997 173,442,811 59,691,016 84,373,344

Operating Expenses

Selling and Marketing 45,751,076 37,645,324 48,184,134 43,860,178 66,689,330

General and Administrative 38,298,362 35,468,326 31,318,540 30,156,529 8,595,068

Total Operating Expenses 84,049,438 73,113,650 79,502,674 74,016,707 75,284,398

Loss/Income from Operations (6,859,822) 3,338,347 93,940,137 (14,325,691) 9,088,946

Other Income (Charges)

Tax income - net 6,380,588 - - - -

Interest Income 1,030,286 2,160,331 3,324,545 2,198,766 -

Loss/Gain on sale of PPE (28,209) 109,304 171,343 48,732 (1,447,307)

Loss on impairment of assets (3,356,496) (2,093,781) - - 933,128

Loss/Gain on foreign exchange - net (36,951,306) 33,357,391 10,569,608 (10,873,586) -

Interest Expense - (6,194,128) (6,053,875) - -

Others - net 2,076,842 9,963,746 (234,677) (24,221) (1,564,453)

Other charges - net (30,848,295) 37,302,863 7,776,944 (8,650,309) (2,078,632)

Loss/Income Before Tax (37,708,117) 40,641,210 101,717,081 (22,976,000) 7,010,314

Tax Expense (Benefit) (3,324,461) (614,908) (24,717,426) (39,256) (1,220,000)

Net Loss/Income (41,032,578) 40,026,302 76,999,655 (23,015,256) 5,790,314

PT. XYZ's Statement of Comprehensive Incomeyear 2008 - 2012

Page 80: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

Account Receivable Turnover

Credit Sales

Average Receivables

503,349,240 32.60 50,884,719 3.51

15,438,491.50 14,497,283

557,025,540 32.83 101,997,431.70 13.66

16,968,245.0 7,468,898.50

837,807,068.00 50.52

16,584,170.50

Average Collection Period

ACP = Average Receivable

Credit Sales/365

15,438,492 11.20 14,497,283.00 103.99

1,379,039.01 139,410.19

16,968,245.00 11.12 7,468,899 26.73

1,526,097.37 279,445.02

16,584,170.50 7.23

2,295,361.83

Days Sales of Inventory

DSI = Average Inventory

COGS/365

105,498,103 90.36 60,581,399.50 201.16

1,167,560.61 301,163.60

79,600,482 60.46 257,106,756.50 367.13

1,316,639.84 700,323.55

43,389,055 23.84

1,820,176.05

Days Payable Outstanding

DPO = Accounts Payable

COGS/365

93,882,049 80.41 45,672,223 151.65

1,167,560.61 301,163.60

70,966,911 53.90 120,767,826.50 172.45

1,316,639.84 700,323.55

26,813,365 14.73

1,820,176.05

Cash Conversion Cycle

CCC = ACP+DSI-DPO

2008 21.14

2009 17.68

2010 16.33

2011 153.50

2012 221.41

DATA CALCULATION

AR Turnover =

2008 2011

2009 2012

2009 2012

2008 2011

2010

2008 2011

2009 2012

2010

2009 2012

2010

2008 2011

2010

Page 81: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

Liquidity Analysis

Currrent Ratio= Current Assets

Current Liablities

214,066,312 0.54 187,497,894 1.67

400,041,078 112,113,645

144,958,918 0.51 640,819,128 0.98

284,684,699 655,871,396

234,738,198 2.43

96,497,377

Quick Ratio = Current Assets-Inventories-Prepaid Taxes-Prepaid Expenses

Current Liabilities

47,957,848 0.12 84,636,628 0.75

400,041,078 112,113,645

70,044,468 0.25 185,807,141 0.28

284,684,699 655,871,396

147,780,145 1.53

96,497,377

Cash Ratio = Cash & Equivalent

Current Liabilities

26,896,311 0.07 72,851,586 0.65

400,041,078 112,113,645

54,336,200 0.19 51,771,314 0.08

284,684,699 655,871,396

128,292,646 1.33

96,497,377

Profitability Analysis

Gross Profit Margin = Gross Profit

Sales

77,189,616 15.34% 59,691,016 35.19%

503,349,240 169,615,730

76,451,997 13.73% 84,373,344 24.82%

557,025,540 339,991,439

173,442,811 20.70%

837,807,068

Net profit Margin = Net income

Sales

(10,184,283) -2.02% (14,325,691) -8.45%

503,349,240 169,615,730

2,723,439 0.49% 9,088,946 2.67%

557,025,540 339,991,439

69,222,711 8.26%

837,807,068

2008 2011

2008 2011

2009 2012

2010

2008 2011

2009 2012

2010

2010

2009 2012

2010

2008 2011

2009 2012

2010

2008 2011

2009 2012

Page 82: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

Return on Asset = Net income

Average Assets

(10,184,283) (0.04) (14,325,691) (0.05)

287,112,364 308,216,622.50

2,723,439 0.01 9,088,946 0.02

276,461,333 517,168,499

69,222,711 0.24

283,129,207.50

2008 2011

2009 2012

2010

Page 83: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

Sales & Account Receivable Process

Dea

ler

Dis

trib

uti

on

Co

mp

any

(P&

A S

ales

Dep

t)

Dis

trib

uti

on

Co

mp

any

(Sal

es F

inan

ce D

ept)

Start Dealer

Issue Purchase Order

Dealer Send Sales target Confirmation for 1

year

Sales Create Sales Order (SO) in SAP

Syatem

Output : Sales Order No created

Dealer Receive Invoice & Faktur

Pajak

Finish

Sales 1. Approved on dealer sales target

confirmation

Purchase Order

Sales Finance Receive Bank Guarantee and set up

in the system at dealer customer data based on amount in Bank

Guarantee Finance Sales System

Output : 1. Invoice & Faktur Pajak printing 2. Sals Journal 3. Delivery Order

Invoice & Faktur Pajak

Dealer

Issue Bank Guarantee with amount of sales target/month

Sales system Create Delivery Order, Packing

List by SAP Syatem

Dealer Receive Goods, DO &

packing list

Page 84: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

LIST OF INTERVIEW QUESTION

Identification of Receivable Control

1. How is the flow of credit and the credit term that applied in your company?

2. What are the things need to be considered in giving credit for customers?

3. How many customers make sales on credit?

4. What are the criteria needs to be fulfilled by customer in order to get credit from

company?

Verification of Billing invoice

1. What are the documents needed in making sales invoice?

2. Who does responsible in making the invoice?

3. Is there any fixed schedule in collecting the receivables?

Receivable Management

1. How is the flow in collecting the receivables?

2. Is there any constraint in collecting the receivables?

3. What are the things that possible to happen if the receivables are uncollected or

customers are late to pay the receivables?

4. What are the actions taken by your company when the receivables are

uncollected or customers are late to pay the receivables?

5. Does your company have any SOP (Standard Operation Procedure) in the

process of receivable control?

6. What are the factors affecting the receivables?

Company’s Financial Condition

1. In the cash flow, what accounts that have a big amount of cash outflow?

2. In the cash flow, what accounts that have a big amount of cash inflow?

3. Does receivable give a big contribution in the financial statement?

4. Is there any different accounting treatment for trade and other receivable?

Page 85: ANALYSIS OF ACCOUNTS RECEIVABLE MANAGEMENT …

5. Does your company assess the financial performance internally? Or there is an

independent party in assessing your company’s financial performance?

6. How is the cash flow condition every month?

7. How do you manage the stability of the cash flow?