Professional Documents
Culture Documents
Part III
Casn 1i|-l
AB Tkonsrrn
"You will see from my report that the XL-4
project shows an excellent rate ofreturn on the
Skr 700,000 investment and is also a logical
extension ofour product developnent and
growth stratery here in Sweden. My
management and I strongly recommend this
project."
Anders Ekstrom, Managing Director AB Thorsten,
Stockholm (100 percent-owned subsidiary of Roget S.A.)
Roget S.A.
Roget S.A.1 was one of the largest industrial
companies in Belgium. The company was incorporated in 1928 by merging three smaller fiirns
that all produced industrial chemicals for sale
in Belgium. By 1981 Roget had expanded to
produce 208 basic and specialty chemical products in 21 factories, for sale throughout Europe.
Until the mid-70s, Roger was organized with
one large manufacturing division and one large
sales division in Belgium. A department of the
sales division was devoted to export sales. HowThis caseis adapted frorn AB Thorcten (A), (B), and (C) cases,which
were prepared by ProfessorsC. E. Summer end G. Shillinglaw and
are copyrighted by the Institute for Management Development,
Lausanne, Switzerland.
r"AB" and "S.A." are abbreviations used in Sweden and
Belgium that are sinilar
States.
Management
ControlSystems,@2001,lvlcGraw-Hill.
C.E.Summerand G. Shillinglaw,
prohibited.
CopiedunderlicencefromAccessCopyright.Fudherreproduction
Chapter 14
Multinational
709
Organiaations
Enusrr 1
Roget S.A* organizational chnrt
Vice Pregident
Research
Vice President
Engineering
Vice Resident
Finance
Vice President
Domestic and Export
Operations
Managiug Director
Roget Ltd. (U.K.)
7LO
Part III
AB Thorsten
Initial
Proposal
for Manufacture
of lil-4
Chaptcr 14
E:qnrt
7tL
MultinationalOrganizations
(in Skr.)
End.
of
Year
0
1
2
3
4
5
6
7
Plant
56
34
SoLes Voriable Contributionl
Ton
Worhing Pricel
Costl
(col.3-4)
Ton
Capi.tal
Ton
-?00,000 -56,000+
-2,000* 2,000
-7,000* 1,850
1,850
1,850
1,860
1,850
+150,00Or+65,000+ 1,850
1,ofi)
1,000
1,000
1,O00
1,000
1,000
1,000
1,000
850
850
850
850
850
E50
Number
ofTons
200
800
400
400
400
400
400
rc
78
Total
Contribution
bol.5 * 0
Promotion
Costs
130,000
200,000
i265,OO0 75,000
3,[0,000
50,000
3410,00O 60,(X)0
34O,0oO
50,o0o
60,000
340,000
340,000
50,000
Tuesl
Net
Cash Flows
(1+2+7-8-9)
(36,000)
20,000
76,000
76,000
75,W
145,000
145,0fi)
-756,000
103,000
153,000
216,000
215,000
2l5,OOO
145,OO0
360,0Oo
I)isagreement
Proposal
Ekstrom said:
I pushed him to eet up a meeting the following week.
firis waa attended by nyseUand my marketing and production directore from Sweden, and four people from
Belgium-Gillot,
Lavanchy (director of rnanufacturing),
Gachoud (director ofsales), and Lambert (vice president
for domestic and export), That was one of the worst
7L2
Part III
Further
Study
Chapter
Enusrr 3
End
of
Year
0
1
2
3
4
o
6
7
Plont
lC-4:
74
Multindtiorrol
23456
Scles
Worhing Pricel
Copitol Ton
*64,0,00*
-10,000* 2,000
-10,000* 1,850
1,850
1,950
1,950
1,850
+74,000 1,850
(in Skr.)
Varidbl,e Contributianl
Ton
Costl
(col.3-4
Tont
1,380
1,380
1,380
1,380
1,380
1,380
1,380
713
Orgd,nizatians
620
470
470
470
470
470
470
Number
ofTons
200
s00
400
400
400
400
400
78
Total
Cont rib ut in n Pro mot ion
Coste
kol.5*6)
124,000
141,000
188,000
188,O00
1E8,000
188,000
188,000
130,000
75,000
50,0oo
50,000
50,mo
50,000
50,000
Tws
10
Net
Cash Flowa
(1+2+7-8-9)
(3,000)
33,000
69,000
69,000
69,000
69,000
69,000
s4,000
-13,000
23,000
69,000
69,000
69,000
69,000
143,000
60
_199
1,380
Bolste Response
The same week, Gillot received the following
memorandum from Erik Bols, Roget's financial
vice president:
I am sending you berewith eetimatee of the working capital requiremente if Roget increaees its production of
XL-4 in our Belgian plant from 600 to 1,000 tons a year
lExhibit 31. Initially, we will need Skr. 54,000, for additional inventories and accounts receivable. By the end of
the aecond year, this will have increased to Skr. 74,000.
Ttre working eapital qmounts shown in thie erhibit are
based on the applicable law which permits bugiaegses to
deduct 60 percent of iacremental inventory costs from
taxable income. I have also looked at Lavanch5/s calculations for the fixed and variable manufacturing costs,
and am in full agreement with them. In conclueion, I see
no reaeon to spend Skr ?00,000 to build a factory in
Sweden when we have exceee capacity in our Belgian
plant which can produce the incremental tons at lower
cost and with lower manufacturing risk.
Gillot's Response
In early July 1981, Gillot Bent a letter to Ekstrom indicating that the XL-4 proposal was
turning out to be more of a problem than he
had anticipated. He included copies of the
memos from Lavanchy and Bols. He said he
was not yet in a position to grve final approval.
7r4
Part III
4.
Ekstrom'e
lhoughte
5.
6.
Queetione
1. Using the numbers from Exhibit 2, what
is your estimate of the NPV (at 8 percent)
for the Swedish proposal. Also, what is the
6-year IRR?
2. What is the NPV (at 8 percent) and IRR of
the Belgian proposal in Exhibit 3?
3. What are the key arguments for and
against the alternatives presented by the
7.
8.