New Heritage Company

bran- bran-new hereditary pattern DOLL COMPANY Capital Budgeting NEW HERITAGE DOLL COMPANY Capital Budgeting drawing ca hire Brief Case Brief Case Brief Case Brief Case Brief Case Brief Case Brief Case To chief financial stumbleicer ( revolutionary inheritance wench confederacy) From Date 11/16/12 RE NEW HERITAGE DOLL COMPANY To CFO ( spic-and-span hereditary pattern chick phoner) From Date 11/16/12 RE NEW HERITAGE DOLL COMPANY Here a composite report is march on on the toy industry, innovative Heritage chick Company and the military rank of its enthr hotshotment count ons. Here a composite report is advanced on the toy industry, juvenile Heritage hoot Company and the evaluation of its investiture funds sound projections. Index Index 1. Introduction 4 2. The lady Industry 6 3. New Heritage Company 9 4. Capital Budgeting 11 5. investing Proposals 17 6. Projects analysis 20 7. Election of one project 26 8. promenade. 1. suffer My bird Clothing 32 9. Exhibit. 2. Design Your Own Doll 35 1. Introduction 1. Introduction &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 1. 1 New Heritage Doll Company Capital budget In September 2010 Emily Harris was considering two proposals for investment for the beau monde New Heritage Doll Company.As always, there ar plastered financial constraints that force the prime(prenominal) of a project and discard the other. The evaluation adjoin for individu whollyy project is severely, there ar umpteen details to consider, other data are non known with authorizedty and the that thing that can be done is an estimate as well-nigh as possible. Our role here is to help interpret information, work with it, get down surveys and help clarify the dilemma so that the end result is the choice of the most suitable investment project for New Herita ge Doll Company. lark toys Sport toys 2. The doll industry 2. The doll industryNew Heritage has created a lasting franchise for its linage of heirloom dolls. New Heritage has created a durable franchise for its line of heirloom dolls. Revenue in the toy industry in the United States were 42 billion in 2008 and is expected to grow 4. 6% per year to reach 52. 5 billion in 2013 (graph 1). The market is dissever into two broad segments video games (48%) and traditional toys and games (52%) ( code 2). The minute segment is further divided into preschool toys (14. 5%), wrist (14. 1%), sports toys (12. 3%) and other toys and games (59. 1%) ( sort 3). Figure 2 Figure 2 Toys segmentsToys segments Figure 1 Figure 1 Sport toys Sport toys Figure 3 Figure 3 Traditional toys and games Traditional toys and games Preschool toys Preschool toys Sport toys Sport toys opposite toys Other toys Dolls Dolls Sport toys Sport toys Sport toys Sport toys 3. New Heritage Company 3. New Heritage Company B y the year 2009, New Heritage had gravid to 450 employees and gene ordinated approximately $245 million of receipts and $27 million of run profit. By the year 2009, New Heritage had grown to 450 employees and generated approximately $245 million of receipts and $27 million of operating profit. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212 3. 1 New Heritage Dolls The New Heritage Dolls Company was founded in 1985 by Ingrid Beckwith, a retired psychologist specializing in electric s confoundr development and the grandmother of two young girls. Figure 4 Figure 4 It sought to extend the New Heritage brand and benefit on high take aims of customer loyalty by selectively licensing the companys doll characters and themes to a variety of media that reached the firms rump demographic of toddler to pre-teen girls. New Heritage Dolls employment DivisionNew Heritage Dolls Production Division 4. Capital Budgeting 4. Capital Budgeting &8212&8212&8212&8 212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 4. 1 Capital budgeting Capital budgeting is the plan process use to de landmarkine whether an organizations recollective term investments such as new machinery, re daubment machinery, new plants, new products, and inquiry development projects are worth pursuing. It is budget for major roof, or investment, expenditures. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 4. 2 Ranked Projects The legitimate entertain of with child(p) budgeting is to rank projects.Most organizations have many projects that could potentially be financially rewarding. Once it has been determined that a particular project has exceeded its hurdle, whence it should be ranked a arrive atst peer projects. The highest ranking projects should be implemented until the budgeted keen has been expended. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 4. 3 Need for pileus budgeti ng 1. As crowing sum of hard currency is involved which influences the profitability of the firm making heavy(p) budgeting an grievous task. 2.Long term investment once made can non be reversed without significance acquittance of invested capital. The investment becomes sunk and mistakes, rather than being readily rectified, must a solid deal be born until the firm can be withdrawn by depreciation charges or liquidation. It influences the whole conduct of the calling for the years to come. 3. coronation closing are the base on which the profit forget be earned and probably measured through the return on the capital. A proper mix of capital investment is quite important to consider adequate rate of return on investment, calling for the need of capital budgeting. 4.The implication of long term investment decisions are to a greater extent all-encompassing than those of short run decisions because of time factor involved, capital budgeting decisions are receptive to the higher degree of attempt and uncertainty than short run decision. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 4. 4 Capital Budgeting at New heritage Doll Company before long the capital budgeting process in New Heritage is conducted by a panel consisting of the CEO, the CFO, the COO, the controller and the division of presidents. Historically, capital budgeting was about 15% of Ebitda. third formal methods are utilize in New Heritage capital budgeting 1. realize Present appreciate (NPV). 2. Payback layover. 3. natural rate of return (IRR). These methods use the incremental bullion melt downs from each potential investment, or project. Under assemblage accounting, revenues and expenses are reported based on accounting principles. This means that revenues are reported when they are earned, and expenses are matched to the periods of the revenue. In other words, revenues and expenses are not reported on the income statement when the fund s is received or spent. Further, the revenue and expense amounts are not adjusted for the time value of money because of the mo electronic profitworkary unit hypothesis.Capital budgeting decisions should be based on gold ope rank that are adjusted for the time value of money. The time value of money recognizes that a clam received or spent in the approaching is little valuable than a dollar received or spent in the designate. Calculations such as the familiar rate of return or net throw value include adjustments for the time value of money. In these calculations dumbfound value factors, financial calculators, or computer software are used to brush aside the capital flows to their present values. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 4. Incremental currency flows They are additive operating property flows that an organization receives from taking on a new project. A positive incremental bullion flow means that the companys notes flow will increase with the acceptance of the project. in that location are few(prenominal) components that must be identified when looking at incremental cash flows the initial outlay, cash flows from taking on the project, terminal approach or value and the scale and timing of the project. A positive incremental cash flow is a good indication that an organization should spend about time and money investing in the project. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212 4. 6 Free cash flows A measure of financial performance calculated as operating cash flow minus capital expenditures. Free cash flow (FCF) represents the cash that a company is able to generate after pose out the money required to maintain or expand its addition base. Free cash flow is important because it allows a company to wage opportunities that enhance shareholder value. Without cash, its tough to develop new products, set out acquisitions, lucre dividends and red uce debt. FCF is calculated asEBIT (1- Tax rate) + Depreciation Amortization channelize in mesh topology work Capital Capital Expenditures Free bills Flow Where Current assets Current liabilities Net working capital Where interchange + Accounts receivable + Inventories Current assets It is important to note that invalidating allay cash flow is not bad in itself. If dislodge cash flow is negative, it could be a sign that a company is making large investments. If these investments earn a high return, the strategy has the potential to pay off in the long run. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212 4. 7 sink be It is a cost that has already been incurred and thus cannot be recovered. A sunk cost differs from other, proximo be that a business whitethorn face, such as muniment be or R&D expenses, because it has already happened. Sunk costs are independent of any event that may blow over in the future. &8212&8212&8212& 8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 4. 8 Opportunity cost It is the best return that could be earned on assets the firm already owns if those assets are not used for the new project.Now suppose the initial cost turn outn in each project was based on the assumption that the project would save money by using some equipment the company now owns and that equipment would be sold for certain amount of money, after taxes, if the project is rejected. The amount is an opportunity cost, and it should be reflected in our calculations. We would add that amount to the projects cost. The result would be an NPV- Asset value. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 4. 9 perch value The terminal value of an asset is its anticipated value on a certain date in the future.It is used in multi-stage rejected cash flow analysis and the study of cash flow bumps for a several-year period. The perpetuity growth model is used to ide ntify ongoing free cash flows. The exit or terminal multiple approache assumes the asset will be sold at the end of a specified time period, service investors evaluate risk/reward scenarios for the asset. An assets terminal value is a projection that is useful in budget planning, and alike in evaluating the potential gain of an investment over a specified time period. 5. investiture proposals 5. Investment proposals &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- . 1 Match My Doll Clothing (MMDC) line involution This line consisted of a set to match clothes for girls and dolls and some accessories. Due to the good publicity, it is thought to be a good time to expand this line. It is believed that this expansion will be profitable because the current line is very habitual and allows charging premium prices. This project involves the expenditure of large sums for research and development, market research and marketing. bow 1 tabulate 1 Initial expenditures ($ thousands) 2010 Upfront R&D $625 Upfront merchandising 625 Investment in Working Capital 800Property, Plant Equipment 1,470 Total $3,520 The RD and marketing expenditures would be deductible for tax purposes ta New Heritages 40% corporate tax rate. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 5. 2 Design Your Own Doll (DYOD) investigate suggested that many loyal customers would purchase yet another doll if they could customize the dolls features to create a one-of-a- sweet addition a girls or familys existing collection of dolls. However, even a limited degree of customization increased manufacturing complexity and expense. confuse 2 shelve 2 Initial expenditures ($ thousands) 2010 2011Upfront RD $841 Upfront Marketing 360 Investment in Working Capital 1,000 Property, Plant Equipment 4,610 Total $5,811 $1,000 As with Match My Doll Clothing, the required RD and marketing costs would be tax deductible. To complete development work, it is planned to use some of the companys existing IT staff. The majority of the work would take place during calendar 2011. The number of people is shown in the table below. Table 3 Table 3 Application Development Personnel Costs get along Salary Total Web Application Developers 1 $ one hundred fifty $150 Database Manager 1 160 160Systems Integration Specialist 1 125 125 Total Cost $435 If this project stumbled for some reason, New Heritage risked damaging relationship with its best customers. 6. Projects analysis 6. Projects analysis For each project, three metrics are going to be calculated 1. Net Present value (NPV). 2. Payback period. 3. Internal rate of return (IRR). &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 6. 1 Net Present look upon (NPV) The difference between the present value of cash inflows and the present value of cash outflows. NPV is used in capital budgeting to analyze the profitability of an investment or project.NPV compares the value of a dollar today to the value of that aforesaid(prenominal) dollar in the future, taking puffiness and returns into account. If the NPV of a prospective project is positive, it should be accepted. However, if NPV is negative, the project should probably be rejected because cash flows will similarly be negative. For example, if a retail clothing business wants to purchase an existing store, it would first estimate the future cash flows that store would generate, and then discount those cash flows into one lump-sum present value amount, say $565,000.If the owner of the store was willing to sell his business for less than $565,000, the purchasing company would likely accept the offer as it presents a positive NPV investment. Conversely, if the owner would not sell for less than $565,000, the emptor would not buy the store, as the investment would present a negative NPV at that time and would, therefore, reduce the overall value of the clothing co mpany. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 6. 2 Payback period The length of time required to recover the cost of an investment. The ayback period of a given investment or project is an important determinant of whether to undertake the position or project, as longer retribution periods are typically not desirable for investment positions. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 6. 3 Internal rate of return (IRR) The discount rate much used in capital budgeting that makes the net present value of all cash flows from a particular project equal to zero. Generally speaking, the higher a projects internal rate of return, the more desirable it is to undertake the project. As such, IRR can be used to rank several prospective projects a firm is considering.Assuming all other factors are equal among the various projects, the project with the highest IRR would probably be considered the best and underta ken first. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 6. 4 How to work with working capital assumptions To know the value of current assets (cash, accounts receivable and inventories) and accounts payable a set of assumptions are given, with which we must work 1. Cash Minimum Cash Balance as % of Sales. It is simple to know the amount of cash together by applying the percentage to gross revenue revenue. 2. age Sales OutstandingIn this case the data is provided are the days. Using the blueprint of Days Sales Outstanding, we can solve for the value of accounts receivable. DSO = Accounts receivableSales365 3. Days collectible Outstanding. In this case the data is provided are the days. Using the formula of Days Payable Outstanding, we can solve for the value of accounts payable. DPO = Accounts payableCost of sales365 &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- &8212&8212&8212&8212&8212&8212&8212&8212&8212& 8212&8212&8212&8212&8212&8212&8212- 6. 5 Metrics results for some(prenominal) projects Clarifications For the terminal value, it has been employed the followers formulaTerminal value=FCF10 (1+G)(R-G) Where * FCF10 is the free cash flow of year 10 (2020). * G is the growth rate. In this case a growth rate of 2% has been used, for New Heritage prefer more conservative prediction. * R is the discount rate used. tercet different discount rates have been used depending on the level of risk is low, medium or high. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 6. 6 Metrics for Match My Doll Clothing railroad line Expansion These are the results obtained from free cash flows provided by Match My Doll Clothing Line Expansion Table 4 Table 4 RISK LEVEL RATE NPV vengeance accomplishment IRRLow 7. 70% 7,285. 27 7. 52 23. 08% Medium 8. 40% 5,938. 36 7. 52 22. 12% full(prenominal) 9% 5,002. 43 7. 52 21. 40% &8212&8212&8212&8212&8212&8212&8212&8212&8212&8 212&8212&8212&8212&8212&8212&8212- 6. 7 Metrics for Design Your Own Doll These are the results obtained from free cash flows provided by Design Your Own Doll project Table 5 Table 5 RISK LEVEL RATE NPV payback PERIOD IRR Low 7. 70% 9,219. 21 9. 06 18. 17% Medium 8. 40% 7,010. 46 9. 06 17. 09% High 9% 5,483. 73 9. 06 16. 29% &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 6. 8 Other aspects to consider in capital Budgeting FlexibilityCapital budgeting techniques used by large businesses often run into flexibility problems. Many companies use a standard capital budgeting form where an analyst plugs numbers into specific categories to come up with net present value, cash flows, ROI and other basic results. However, not all costs and revenues from a project fit into such a fill-in tabloid and can be difficult to classify. The best type of capital budgeting is the kind that can be customized for each project. Accuracy Capital budgeting depends largely on the quality of information that is used to for the budget analysis.This opens the process up to flaws if the entranceway data is incorrect. For example, if someone underestimates a key cost, capital budgeting will show the project as less expensive than it will be. This is a leafy vegetable risk, and managers should always consider that the financial information derriere the capital budgeting process is usually not 100 percent accurate. Benefit Type There are two general benefits associated with capital budgeting and projects. Hard benefits directly displace the project and loss statement and have easy, tangible results.There are also soft benefits, which are quantifiable but do not intimately affect profit or loss directly. A third group, intangibles, is connect to intellectual, emotional and environmental gains. Companies tend to notwithstanding concentrate on hard benefits and forget that projects can produce other advantages as well. Emotions and Assumptions Capital bu dgeting is at long last a tool that can help managers make decisions, not a process for making the decision itself. Managers are susceptible to energy behind a project and may support a project because it appears fire or the end results are highly noticeable.Sometimes it is better to go with more boring, stable results that will keep the company strong than always locomote for flashy projects. 7. Election of a project 7. Election of a project In the case of the Match My Doll Clothing, given the current stinting situation and the inherent characteristics thereof, it promisems most reasonable to choose the medium risk discount rate (8. 4%). At this rate, the following results are reached Table 6 Table 6 RISK LEVEL RATE NPV PAYBACK PERIOD IRR Medium 8. 40% 5,938. 36 7. 52 22. 12%In the case of the Design Your Own Doll, as it has a fairly long payback, it has new unknown processes for New Heritage and because if the project fails the customer relationships will be damaged, it seems that it is more appropriate to assign the high risk discount rate (9%). At this rate, the following results are reached Table 7 Table 7 RISK LEVEL RATE NPV PAYBACK PERIOD IRR High 9% 5,483. 73 9. 06 16. 29% Match My Doll Clothing Line Expansion and Design Your Own Doll are Mutually liquid ecstasy Projects which means that are a set of projects from which at most one will be accepted.For example, a set of projects which are to accomplish the same task. Thus, when choosing between Mutually Exclusive Projects more than one project may satisfy the Capital Budgeting criterion. However, only one, i. e. , the best project can be accepted. Of these three, Net Present Value, Payback Period and Internal appreciate of throw, only the Net Present Value and Internal Rate of Return decision methods consider all of the projects cash flows and the Time Value of Money.And, only the Net Present Value decision method will always tether to the correct decision when choosing among Mutually Exclusive Projects. This is because the Net Present Value and Internal Rate of Return decision methods differ with respect to their Reinvestment Rate Assumptions. The Net Present Value decision method implicitly assumes that the projects cash flows can be reinvested at the firms Cost of Capital, whereas, the Internal Rate of Return decision method implicitly assumes that the cash flows can be reinvested at the projects IRR.Since each project is likely to have a different IRR, the assumption underlying the Net Present Value decision rule is more reasonable. Nevertheless, the NPV method has some disadvantages. One major disadvantage is that the method requires a detailed prediction of the projects future cash flows. It is not that difficult if the project flavor is four years. But generally the life of a project is much longer. For example, computing the NPV for one these projects would require forecasting cash flows for the entire life of the project.This period could be 20 years, 30 years b ut we dont know exactly how many and forecasting revenues for so many years is extremely difficult. A second disadvantage of the NPV method is that it assumes that the discount rate will remain the same over the life of the project. In many instances, the cost of capital, and therefore the discount rate, changes as firms refinance debt. &8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212&8212- 7. 1 Projects NPV Profiles The figure bellow presents the net present value profile (A graph showing the relationship between a projects NPV and the firms cost of capital)For both Match My Doll Line Expansion and Design your Own Doll projects. To make the profile, we find the projects NPV at a number of different discount rates and then plot those values to create a graph. We can see that at a zero cost of capital, the NPV is simply the net enumerate of the undiscounted cash flow. This value is plotted as the vertical axis intercept. It is also seen that the IRR is the discount rate that causes the NPV to equal zero, so the discount rate at which the profile line crosses the horizontal axis is the projects IRR.When we connect the data points, we have the NPV profile. IRRMMDC IRRMMDC NPV ($) NPV ($) Cost of capital (%) Cost of capital (%) IRRDYOD IRRDYOD DYOD DYOD Crossover rate contravene if r is to the left, no remainder if r is to the right Crossover rate conflict if r is to the left, no conflict if r is to the right At r = 10% NPVMMD > NPVDYOD but IRRDYOD > IRRMMD, so there is a conflict At r = 10% NPVMMD > NPVDYOD but IRRDYOD > IRRMMD, so there is a conflict MMDC MMDC The IRRs are fixed, and DYOD has the higher IRR regardless of the cost of capital. * However, the NPVs vary depending on the actual cost of capital. * The two NPV profile lines cross at the cross rate that is the cost of capital at which the NPV profiles of two projects cross and, thus, at which the projects NPVs are equal. * MMDC project has the higher NPV if the cos t of capital is less than the carrefour rate, but DYOD has the higher NPV if the cost of capital is greater than that rate.Besides, MMD has the steeper slope, indicating that a given increase in the cost of capital causes a larger decline in NPVMMDC than in NPVDYOD Finally, although MMDC is more sensitive to the variation of the discount rate, we think the most reasonable for New Heritage, as to these two investment proposals, is to choose Match My Doll Clothing Line Expansion for the following three reasons * NPV is greater ($5,938. 36) than that of Design Your Own Doll ($5,483. 73). * The payback period is shorter (7. 2 years) than that of Design Your Doll (9. 06 years). Years Years * The IRR is greater (22. 12%) than the Design Your Own Doll (16. 09%). New Heritage Doll Company Exhibit 1. Cont New Heritage Doll Company Exhibit 1. Cont New Heritage Doll Company Exhibit 1. Cont New Heritage Doll Company Exhibit 1. Cont New Heritage Doll Company Exhibit 2. Cont New Herit age Doll Company Exhibit 2. Cont New Heritage Doll Company Exhibit 2. Cont New Heritage Doll Company Exhibit 2. Cont