Richard Pitkin, CFO of Draper Corporation, was concerned by the long-term prospects for the Synectics product...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Richard Pitkin, CFO of Draper Corporation, was concerned by the long-term prospects for the Synectics product line. The product line had performed well historically, but the impending loss of its patent position seemed certain to attract new entrants and result in lower product prices and flat unit sales through the year of 2004. Management was considering the elimination of the product line as of year-end 1997. Would you recommend that the Synectics product line be discontinued at the beginning of 1998? 1998 1999 2000 2001 2002 2003 2004 2005 Sales Cash Cost of Goods Depreciation Gross profit $20,600,000 10,300,000 1,124,000 $9,176,000 $21,000,000 10,609,000 1,204,000 $9,187,000 $21,150,000 $21,250,000 $21,250,000 11,592,741 1,504,000 $8,153,259 8,114,919 $38,341 $20,000,000 10,000,000 $21,000,000 11,940,523 10,927,270 11,255,088 1,057,000 8,943,000 7,000,000 1,943,000 1,404,000 $8,590,912 1,304,000 1,504,000 $8,918,730 $7,555,477 8,358,366 7,210,000 $1,966,000 $786,400 $1,179,600 Sell, General and Admin. 7,426,300 7,649,089 7,878,562 EBIT $1,760,700 S1,269,641 $712,350 Tax @ 40% EBIAT (Earning Before interest After Tax) 777,000 $1,166,000 $704,280 $1,056,420 $507,856 $761,785 $284,940 $427,410 $15,336 $23,004 (S802,889) ($321,156) (S481,733) Free Cash Flows are 1998 1999 2000 2001 2002 2003 2004 2005 $1,166,000 1,057,000 (400,000) ($108,000) $1,715,000 $8,846,413 $1,179,600 1,124,000 (400,000) ($111,000) $1,792,600 $1,056,420 1,204,000 (400,000) (S79,000) $1,781,420 $761,785 1,304,000 (400,000) ($40,000) $1,625,785 $427,410 1,404,000 (300,000) ($33,000) $1,498,410 $23,004 1,504,000 (200,000) ($17,000) $1,310,004 ($481,733) 1,504,000 SO NOPAT (Net Operating Profit after tax) Add: Depreciation Less Capex Less change in working capital Free Cash Flows PV of free cash flow $23,000 $1,045,267 $3,957,000 $3,957,000 If we discontinue now Sale of fixed assets 3,000,000 1,600,000 3,592,000 8,192,000 Tax benefit on loss Recovery of working capital Net cash flow Richard Pitkin, CFO of Draper Corporation, was concerned by the long-term prospects for the Synectics product line. The product line had performed well historically, but the impending loss of its patent position seemed certain to attract new entrants and result in lower product prices and flat unit sales through the year of 2004. Management was considering the elimination of the product line as of year-end 1997. Would you recommend that the Synectics product line be discontinued at the beginning of 1998? 1998 1999 2000 2001 2002 2003 2004 2005 Sales Cash Cost of Goods Depreciation Gross profit $20,600,000 10,300,000 1,124,000 $9,176,000 $21,000,000 10,609,000 1,204,000 $9,187,000 $21,150,000 $21,250,000 $21,250,000 11,592,741 1,504,000 $8,153,259 8,114,919 $38,341 $20,000,000 10,000,000 $21,000,000 11,940,523 10,927,270 11,255,088 1,057,000 8,943,000 7,000,000 1,943,000 1,404,000 $8,590,912 1,304,000 1,504,000 $8,918,730 $7,555,477 8,358,366 7,210,000 $1,966,000 $786,400 $1,179,600 Sell, General and Admin. 7,426,300 7,649,089 7,878,562 EBIT $1,760,700 S1,269,641 $712,350 Tax @ 40% EBIAT (Earning Before interest After Tax) 777,000 $1,166,000 $704,280 $1,056,420 $507,856 $761,785 $284,940 $427,410 $15,336 $23,004 (S802,889) ($321,156) (S481,733) Free Cash Flows are 1998 1999 2000 2001 2002 2003 2004 2005 $1,166,000 1,057,000 (400,000) ($108,000) $1,715,000 $8,846,413 $1,179,600 1,124,000 (400,000) ($111,000) $1,792,600 $1,056,420 1,204,000 (400,000) (S79,000) $1,781,420 $761,785 1,304,000 (400,000) ($40,000) $1,625,785 $427,410 1,404,000 (300,000) ($33,000) $1,498,410 $23,004 1,504,000 (200,000) ($17,000) $1,310,004 ($481,733) 1,504,000 SO NOPAT (Net Operating Profit after tax) Add: Depreciation Less Capex Less change in working capital Free Cash Flows PV of free cash flow $23,000 $1,045,267 $3,957,000 $3,957,000 If we discontinue now Sale of fixed assets 3,000,000 1,600,000 3,592,000 8,192,000 Tax benefit on loss Recovery of working capital Net cash flow
Expert Answer:
Related Book For
Posted Date:
Students also viewed these finance questions
-
Would you recommend that Georgiy Zhpkharev be moved from his current role as a risk advisor to the portfolio management team to become part of the risk management team as the manager responsible for...
-
Would you recommend that Gandor participate in the joint venture? Explain.
-
For what kinds of projects would you recommend that a fixed-price contract be used? For what kinds of projects would you recommend that a cost-plus contract be used?
-
Consider a regulators objective formulized as: (a) Show that at most one of the four constraints (incentive compatibility and participation) can be binding in this case, that the high cost firms fee...
-
In each of the cases listed below, identify whether Claudia's expenditure on each product should rise or fall in order to maximize her utility. Marginal Utility of X (units of Marginal Utility of Y...
-
The manager of Snyders Garden Center must make the annual purchasing plans for rakes, gloves, and other gardening items. One of the items the company stocks is Fast- Grow, a liquid fertilizer. The...
-
If you had been treated with respect, this would never have happened, would it?
-
John Neff owns and operates Waikiki Surf Shop. A year-end trial balance. Year-end adjustment data for the Waikiki Surf Shop are shown below. (a and b) A physical count shows merchandise inventory...
-
what are the benefits of the relational model relationships and ERD ( entity-relationship model)?
-
The Fashion Rack has a monthly accounting period. All transactions are recorded in a general journal. Postings are made from the general journal to the accounts receivable ledger, accounts payable...
-
Identify ethical dilemmas that are most challenging for leaders and managers. Q. Describe specific ethical dilemmas that exist within organizations. Q. Identify and recommend ethical solutions to...
-
what is lowe's market segmentation ?
-
Why should it study the link between health/biology and psychology?
-
Please evaluate the impact of Gestalt Psychology to the American Psychology scene.?
-
'In psychology, studying personal experience should be more important than measuring traits and abilities.' Critically evaluate this statement, drawing on evidence from social psychology and the...
-
William James is the father of American Psychology. His Functionalist view was different than the psychology that was emerging in Europe at the same time. Discuss functionalism and describe how...
-
Quality management plan Develop a quality management plan based on the quality management template and guidelines as described above. Your quality management plan must include as a minimum: Overall...
-
Rewrite Programming Exercise 7.5 using streams. Display the numbers in increasing order. Data from Programming Exercise 7.5 Write a program that reads in 10 numbers and displays the number of...
-
Explain why capacity planning is important to a business.
-
Howard Plastics produces plastic containers for use in the food packaging industry. Last year its average monthly production included 20,000 containers produced using one shift five days a week with...
-
Perfect Furniture is a manufacturer of kitchen tables and chairs. The company is currently deciding between two new methods for making kitchen tables. The first process is estimated to have a fixed...
-
Four moles of nitrogen and one mole of oxygen at \(P=1 \mathrm{~atm}\) and \(T=300 \mathrm{~K}\) are mixed together to form air at the same pressure and temperature. Calculate the entropy of mixing...
-
A mole of argon and a mole of helium are contained in vessels of equal volume. If argon is at \(300 \mathrm{~K}\), what should the temperature of helium be so that the two have the same entropy?
-
If the two gases considered in the mixing process of Section 1.5 were initially at different temperatures, say \(T_{1}\) and \(T_{2}\), what would the entropy of mixing be in that case? Would the...
Study smarter with the SolutionInn App