A distributor's reported EBITDA is US$5.1m. The CFO's bridge adds back three items.
- Reported EBITDA
- US$5.1m
- Restructuring
- US$0.9m · third year running
- Legal settlement
- US$0.3m · first in ten years
- Owner's pay above market
- US$0.2m
Cash in the bank, and a promise to deliver against it.
BY MICHAEL SHANG · SIXTEEN YEARS IN COMMERCIAL BANKING · UPDATED · 6 MIN READ
When a customer pays before delivery, a lender sees the money twice on the balance sheet: once as cash, and once as a liability, labelled deferred income or a contract liability. The question it asks is whose cash it is. Prepayments are working capital lent by customers at no interest, and they keep arriving only while new orders do. When orders slow, the inflow falls at once, while the work already paid for still has to be done and its costs paid. So a lender reads the balance against order intake, and decides how much of the cash it will treat as the business's own.
BASIS Practitioner judgment from sixteen years in commercial banking, set out in How Bankers Think (Highbank Press, 2026). Every borrower on this site is a composite constructed for teaching, not a client. The market is mid-market commercial lending as practised in New Zealand and Australia; where a convention differs elsewhere, the page says so.
Issue 07 — Coastline Retail Group. NPAT up 9%. Operating cash flow down 31%. The dividend consent request is on your desk. Your call first, then the senior banker's.
PART OF Credit Analysis for Beginners
Many businesses are paid before they perform: a maker that takes deposits on goods built to order, a subscription service billed a year ahead, a school or course provider collecting fees for the term, an event organiser selling tickets months out. Each receives cash before it spends on materials and wages. While sales grow, the balance grows with them and funds the business, which is why such firms can carry little bank debt or even negative working capital.
The same feature runs in reverse. The balance finances the business only while it is replenished. If new orders slow, the business must still deliver what it has been paid for, with cash it has already received and partly spent, and nothing new replaces it. In a failure the balance becomes a claim. In England and Wales, the Law Commission's 2016 report found that consumers who prepay rank as unsecured creditors and frequently receive nothing. The general starting point in New Zealand and Australia is the same for any customer, consumer or business: an unsecured claim, unless the money was held on trust, ownership of specific goods had already passed, or a sector rule protects the payment. A buyer of a failed business who takes on the prepaid orders must deliver them without the cash, which lowers what a receiver can sell the business for.
Under NZ IFRS 15 and AASB 15, a business presents a contract liability when the customer pays, or payment falls due, before the goods or services are transferred. UK accounts under FRS 102's revised Section 23 follow a closely aligned model for periods beginning on or after 1 January 2026; older UK accounts and many private companies' accounts in New Zealand and Australia show the same money as deferred income or customer deposits within creditors. IFRS 15 can require a long advance to be treated as partly a loan from the customer, but lets a business ignore that where delivery follows within a year, so most trade deposits carry no interest in the accounts either. When the goods are delivered, the liability becomes revenue and no cash moves, because it moved months earlier.
A builder of motorhomes to order, constructed for this page like every figure in it, takes a 30% deposit when an order is placed and the balance on delivery five months later. Orders have run at US$2.5m a month. The deposit rate and the lead time belong to the example. In US$m:
For those five months the profit and loss account hardly moves: the business is still delivering vans ordered at the old rate, so revenue holds near US$2.5m a month. The bank balance absorbs the full US$1.5m in the same months. The slowdown reaches revenue only from the sixth month, after the cash has gone.
The same balance changes the leverage reading. At its year-end the builder owes its bank US$9.0m, holds US$5.0m of cash and reports EBITDA of US$4.0m:
Neither figure is wrong. The first assumes orders will keep coming at the old rate; the second treats the cash as the customers' until their vans are delivered. A lender's own reading usually sits between them, and the facility agreement decides which one the covenant tests.
A prepayment is the mirror of a contract asset: one is cash received for work not yet done, the other is work done that cannot yet be billed. A contractor can carry both on different jobs, each contract shown net. Prepayments also differ from debt-like items. A deposit the customer can demand back, on cancellation or at will, is closer to borrowing, and a desk may count it as debt. The wider balance is first a source of working capital and an obligation to perform. When a business is sold, buyer and seller often argue over which side of that line deferred income falls, because it changes the price through normalised working capital or through net debt.
DEFINED IN ONE PARAGRAPH → · CONTRACT ASSETS → · NORMALISED WORKING CAPITAL →
Order intake becomes the number to watch. A lender to a prepaid business asks for orders taken and the deposit balance in the monthly pack, because they move months before revenue does. It sizes a working capital line for the month the deposits unwind, the moment a business is least able to ask for more.
The document carries the same reading. A lender may refuse to net cash matched by prepayments in a leverage covenant, add a liquidity covenant that counts only cash beyond the deposits, or value its security on the basis that a buyer inherits the prepaid orders. A business that argues its cash is its own has to show that orders have held through a slow season.
HOW BANKS ASSESS A WORKING CAPITAL REQUEST → · THE CASH NETTING CAP →
The documents the statements on this page rest on. Each was opened and checked when cited.
The seats that read this term in an ordinary week. Each page says what the seat is for, who arrives in it, and the shape of the round it runs.
THE IN-TRAY · ONE MINUTE
A short file on the ground this page covers. Every option opens with how far it sits from a senior banker’s read.
A distributor's reported EBITDA is US$5.1m. The CFO's bridge adds back three items.
1 FILES · PICK A CALL ON ANY OF THEM
6 MORE ON THE BORROWER · EARNINGS →WHERE DO YOU READ FROM? THE PLACEMENT →
// SUBSCRIBE
One case file and one question, in your inbox every Tuesday morning, New Zealand time. The senior banker's read opens only after you answer.
FREE WITH IT · ANNOTATED PDF
A complete credit paper on a published file, with the approver's notes on what each section has to answer.
No spam. Unsubscribe anytime. Educational content only.