Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Three Bears Inc. produces various components used by many industries in the production of medical equipment. They currently have two divisions Papa Bear which

Three Bears Inc. produces various components used by many industries in the production of medical equipment. They currently have two divisions – Papa Bear which manufactures components for large scale medical equipment such as MRI and X-ray machines; and Momma Bear which manufactures components for medium-scale medical equipment such as centrifuges and ultrasound machines. They are preparing to open their third division - Baby Bear Division which will produce manufacturing components for small-scale medical equipment such as microscopes and sphygmomanometers.

Three Bears, provided the following income statement for its current divisions: Papa and Momma

 

Segment Margin Income Statement for Three Bears

 

 

Papa

Momma

Total

Revenue

$1,000,000

$620,000

$1,620,000

Variable expenses

 

 

 

   Product

520,000

310,000

830,000

   Selling and administrative

  80,000

    50,000

  130,000

Contribution margin

400,000

260,000

660,000

Less traceable fixed costs

  60,000

  20,000

  80,000

Segment margin

$340,000

$  240,000

$580,000

Common fixed costs

 

 

  270,000

Net operating income

 

 

$310,000

 

 

Included in traceable fixed costs is $50,000 of depreciation expense for Papa and $28,000 for Momma. The actual weighted-average cost of capital for Three Bears is 8% however the company’s required rate of return is 12%. Its tax rate is 40%. The Papa division balance sheet on January 1 showed $1,300,000 of assets ($300,000 current and $1,000,000 long-term) and $820,000 of liabilities ($220,000 current and $600,000 long-term). The Momma division reported $800,000 of assets ($100,000 current and $700,000 long-term) and $550,000 of liabilities ($400,000 current and $150,000 long-term). At the end of the year, Papa’s had assets of $1,650,000 ($400,000 current and $1,250,000 long term) and liabilities of $600,000 ($300,000 current and $300,000 long term). Momma’s assets at the end of the year were $780,000 ($110,000 current and $670,000 long term and liabilities of $590,000 ($380,000 current and $210,000 long term). The division manager for Papa has had an average ROI of 25% for the past 4 years and the manager of Momma is only in her second year as manager of the Little Division but last year had an ROI of 32%. In evaluating residual income for the overall division, the company uses average asset for the amount invested.

 

Part A:

For each Division compute:

  1. Sales Margin
  2. Asset Turnover
  3. ROI
  4. RI
  5. EVA
  6. Which division is performing better? Explain.

 

Part B:

Momma is considering investing in new 3-D printing capabilities in order to produce certain parts more efficiently. This equipment will cost $400,000 and is estimated to produce income of $40,000 per year over the 5 -years the equipment will be useful before needing to be replaced. Projected cash flows from the asset are estimated to be $10,000 in year one, $20,000 in years two through four and $12,000 in year 5.  Annual depreciation on the machine is based on straight line depreciation and no residual value. The machine will need to be recalibrated at the end of each year at a cost of $2,000.

  1. Should Momma move forward with the investment? (for credit you must show the numerical rationale for your answer).
  2. Whether you said Momma should or should not move forward with the investment, what about from the overall company standpoint – should the investment be undertaken?
  3. What are four things to consider other than your quantitative analysis in making this type of investment decision?

Step by Step Solution

3.56 Rating (180 Votes )

There are 3 Steps involved in it

Step: 1

Part A sales margin sales margin gross profitnet sales100 Details papa momma sales 1000000 620000 cost of goods sold variable costs production 520000 ... blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Introduction to Operations Research

Authors: Frederick S. Hillier, Gerald J. Lieberman

10th edition

978-0072535105, 72535105, 978-1259162985

More Books

Students also viewed these Accounting questions

Question

What is a deletion constraint?

Answered: 1 week ago