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...
-
The Buckle, Inc., operates 420 stores in 41 states, selling brand name apparel like Lucky jeans and Fossil belts and watches. Some of the items included in its 2010 statement of cash flows presented...
-
The following tentative auditor's report was drafted by a staff accountant and submitted to a partner in the public accounting firm of Bettrioni & Bee. AUDITOR'S REPORT To the Audit Committee of...
-
A (Note: this question covers material from both Chapters 43 and 44.) HGW Limited produces a product called a Lexton. The standard selling price and the manufacturing costs of this product are as...
-
Use Holt-Winters additive method to create a seasonal model that minimizes the MSE for the data set. Use Solver to determine the optimal values of , , and . a. What are the optimal values of , , and...
-
A pair of parametric equations is given. x = cos 2t, y = sin 2t (a) Sketch the curve represented by the parametric equations. y 2 y X -3 -1 1 3 -3 -R -1 1 -1 -3 -2 -2 -3 WebAssign Plot 3 2 -2 y 3 1...
-
A survey of families living in a certain city was conducted to collect information on the following variables: age of the oldest person in the family, number of family members, number of males in the...
-
1q046P) The table of values represents points on the graph of a quadratic function. H -2-1 22 What are the coordinates of the graph's vertex? y What is the general form of the function's equation?...
-
Tracy bought a dozen of her mother's favorite flowers for $9.00. How much did each flower cost? Show your thinking. Gavin also bought a dozen flowers for his mother, but her favorite flowers cost...
-
Read an integer number of a fixed length (3 digits) from the standard input then print its digits separated by spaces. For example if 364 is the input then the output should be 3 6 4 or 4 6 3. Hint:...
-
A new business owner developed the inequality, y < -0.95s + 96s-497 , to calculate his profit, in dollars. The variable, , represents the number of pairs of shoes sold. What is the range of pairs of...
-
stion list K uestion Reference The unadjusted trial balance of Walton Anvils at December 31, 2024, and the data for the adjustments follow: (Click the icon to view the adjustin Read the requirements....
-
Write a program that reads a mobile phone number and validates it. If it is valid, the program simply prints the phone number. Hint: Mobile phone numbers in Kuwait are 8 digits and start with 5, 6 or...
-
Book Hint ferences Harris Fabrics computes its plantwide predetermined overhead rate annually on the basis of direct labor-hours. At the beginning of the year, it estimated that 29,000 direct...
-
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...
-
Carl William, Inc. is a conservatively managed boat company whose motto is, The old ways are the good ways. Management has always used straight-line depreciation for tax and external reporting...
-
Assume the same facts as given in P12-31, except that management intends to use double-declining balance depreciation with a switch to straight-line depreciation (applied to any undepreciated...
-
Fritz Gilgen is evaluating a proposal to purchase a new processor that would cost \($180,000\) and have a salvage value of \($18,000\) in five years. Fritzs cost of capital is 14 percent. It would...
Study smarter with the SolutionInn App