SlideShare a Scribd company logo
1 of 14
Download to read offline
Eastern Electronics headquartered out of Berlin Germany was a cottage industry that prospered
after the unification of Germany and the growth of the electronics era. Hans Schmidt, owner of
the company, has enjoyed good growth over the last several years. With sales concentrated
primarily in Germany, Austria, Poland, and the Czeck Republic.
Hans saw that he had a limited market in the eastern European countries and that his company
was facing stiff competition from other electronic firms in Europe as well as from companies in
the United States, Korea and Japan. In order to grow in size and statue and remain competitive in
this industry, Hans knew he had to expand his market into other countries.
In 20x3, Hans had a vision to aggressively market and sell electronic components in the recently
liberated Russian republics. He hired Alex Demeshkin, a computer and marketing expert, to
introduce sales to the Ukraine, Georgia, and the western area of Russia. Hans felt that he could
compete effectively in these new countries, even though they were relatively unfamiliar with a
capitalist system. Eastern Electronics had the advantage of location, with relatively easy
distribution to the former Soviet countries. He also produced high quality products indicative of
precise German engineering standards. Hans believed that the customers in the former Soviet
countries would appreciate and pay for quality, especially as they were transitioning to a
capitalistic form of economics. Businesses could not afford to have less than satisfactory
electronic systems that might not perform appropriately as new business practices and
procedures were being implemented.
Alex had numerous connections in the former Soviet countries and also had instant credibility
because of his technical expertise. He was able to represent the Eastern Electronics products very
well and illustrate how the potential customers would greatly benefit from the services of
Eastern. While financial results started slowly in 20x4, it was evident by 20x6 that the majority
of the growth in sales for Eastern Electronics was coming from the work that Alex was doing in
the former Soviet countries. Also, the budget projections for 20x7 and 20x8 also showed
continued good growth in the former Soviet countries with only limited growth in the European
market. Indeed the expansion into the former Soviet countries was critical to the immediate
success of Eastern Electronics.
Alex was being paid a flat salary of Euro $40,000 plus a commission of 9.0% of the annual sales
increase in the former Soviet countries. In 20x6, his salary would be Euro $149,800 or Euro
$40,000 plus (3,780,000 – 2,560,000)0.09 = Euro $149,800. He had implemented some very
creative processes to stimulate sales to the former Soviet countries during this time of economic
conversion and opportunity. Since it was very difficult for new start up companies in the former
Soviet countries to obtain necessary capital for asset acquisition, Alex provided short-term
capital in the form of inventory and accounts receivable policy.
The general terms for payment on account with customers in the European countries was 2/10
net 40. Those customers often paid within the ten-day discount period to take advantage of the
favorable discount terms. However, customers in the former Soviet countries did not have a
favorable cash flow situation and rarely were able to pay in the short ten-day discount period. In
fact, customers had great difficulty paying in the 40 day time period. Therefore Alex offered
credit terms of 2/10 net 80 and often unofficially extended the terms to 90 days.
These new start up companies really appreciated the generosity of Alex which allowed them to
purchase the electronic components from Alex and then sell them to other customers within the
country and collect on the sales before having to pay Eastern Electronics. That way these
companies did not have to seek short-term financing from the banking institutions and be forced
to pay unfavorable interest rates. Also, it allowed the customers in the former Soviet countries
more favorable opportunities in the currency exchange process. Since they had more time before
payment was due, and they could essentially use customer’s money versus their own. These
companies could minimize the number of currency exchange transactions they needed to make in
their payments to Eastern. Given that companies generally lose at the minimum an exchange rate
fee, every time a currency exchange is made, the customers in the former Soviet countries were
very supportive of Alex’s arrangements.
Alex felt that Eastern Electronics had a strong enough cash flow situation, and certainly stronger
than these companies, to provide these sales terms. Furthermore, this was only a one time hit to
Eastern Electronics of extending the payment terms by about 50 days. Once a sales pattern and
resulting payments was established, the differentiation offset itself. Besides, this collection
policy gave Eastern a competitive advantage in securing sales in these former Soviet countries.
The obvious increase in sales volume easily offset any concerns regarding repayment.
Alex also helped the new companies in carrying inventory. He arranged to ship a majority of the
inventory to the companies generally after these companies had made their sales to other
customers. Sometimes Alex could even have Eastern Electronics ship directly to the customers
of the new companies if the orders were of a sufficient quantity. This often eliminated one
shipment, and saved Alex’s customers time and money.
With the big problem of theft in the former Soviet countries, the customers of Alex were very
concerned about carrying a large inventory of highly desirable Eastern Electronic products at a
storefront location. The capital cost for these new companies to provide secure inventory storage
for a large amount of product was often prohibitive for the new companies. Since Alex was able
to cut down the requirements of inventory, he is in a sense providing no cost start up inventory
capital to the companies in the former Soviet countries.
The inventory policy offered by Alex also gave Eastern Electronics a competitive advantage
especially over companies from countries like Japan, Korea and the United States. The new
companies in the former Soviet countries especially liked the way Alex was watching out for
their best interest. They felt Alex was a comrade who was really looking out for them as they
started their companies. They rewarded Alex with increasing levels of sales orders, and the sales
projections for the next two years look particularly promising.
With the continual increase in sales levels, Eastern electronics is looking to make some capital
expansion of their own. Eastern is nearing capacity limitations on production and storage
facilities. Given the anticipated growth in the former Soviet market, it is possible that Eastern
will consider building a major storage facility in the Ukraine. Such an action will also help to
show their commitment to their expansion program with the former Soviet countries and could
allow them further expansion into countries like Kazakhstan and Uzbekistan even beyond to the
east. Hans sees these areas as untapped markets and with the modernization of some of the more
Arab nations, he wants to get a foothold in these markets as soon as the opportunities are
available.
Hans is very pleased with the work Alex has done to open the markets in the former Soviet
countries and is considering a significant raise in both the base salary and commission rate for
him beginning in 20x7. He is also excited about the growth opportunities and wants to pursue a
capital expansion program so Eastern electronics can meet the anticipated demand increases for
the next five years. He feels he can get some very favorable financing rates with the German
National Bank of 11.5% for secured capital loans, and there is always the use of internally
generated funds and maybe new external funds to support a growth opportunity.
Financial statements for the years of operation from 20x3 to 20x6 along with the projected
budgets for 20x7 and 20x8 are presented as follows.
Eastern Electronics
Income Statement
For the years Ending December 31, 20x3 – 20x8
Years 20x7 and 20x8 are Budget Projections
All amounts in Euro $100,000
Account
20x3
20x4
20x5
20x6
20x7
20x8
Sales – Europe
156.4
158.0
162.0
167.0
172.0
177.2
Sales – Russia
-
6.2
25.6
37.8
54.8
71.2
Net Sales
156.4
164.2
187.6
204.8
226.8
248.4
Operating Expenses
Production
81.4
86.8
100.4
112.6
130.8
142.6
Admin & Selling
31.4
32.0
37.4
40.4
42.0
48.0
Depreciation
9.2
10.8
14.8
15.4
15.4
17.0
Excise Duties
23.0
22.4
23.4
23.8
24.4
25.2
Total Operating Exp
145.0
152.0
176.0
192.2
212.6
232.8
Operating Margin
11.4
12.2
11.6
12.6
14.2
15.6
Other Expenses
Interest Expense
1.6
1.6
4.6
4.2
4.8
5.4
Earnings before Tax
9.8
10.6
7.0
8.4
9.4
10.2
Income Tax
3.4
3.6
2.8
3.2
3.2
3.6
Net Earnings
6.4
7.0
4.2
5.2
6.2
6.6
Dividends
4.8
5.2
3.0
4.2
4.8
4.8
Retention of Earnings
1.6
1.8
1.2
1.0
1.4
1.8
Eastern Electronics
Balance Sheet
As of December 31, 20x3 – 20x8
Years 20x7 and 20x8 are Budget Projections
All amounts in Euro $100,000
Account
20x3
20x4
20x5
20x6
20x7
20x8
Assets
Cash
13.6
20.0
22.4
24.6
27.0
29.8
Accounts Receivable
Europe
17.4
18.0
18.2
19.0
19.4
19.8
Russia
0
0.6
6.0
9.0
13.4
17.6
Allowance
-0.2
-0.2
-0.2
-0.2
-0.6
-0.8
Inventory
15.4
15.8
18.0
28.6
31.8
34.8
Total Current Assets
46.2
54.2
64.4
81.0
91.0
101.2
Property, Plant & Equi
147.4
147.4
153.0
153.0
170.8
188.0
Accum Depreciation
-59.0
-69.8
-84.6
-100.0
-115.4
-132.4
PP & E Net
88.4
77.6
68.4
53.0
55.4
55.6
Long-Term Invest
7.8
7.8
7.8
7.8
6.0
6.0
Total Long-Term
96.2
85.4
76.2
60.8
61.4
61.6
Total Assets
142.4
139.6
140.6
141.8
152.4
162.8
Liabilities & Equity
Accounts Payable
9.0
9.2
9.4
10.6
11.4
12.4
Short-Term Notes
7.6
14.4
15.2
15.8
25.6
34.6
Other Current Liab
18.6
18.0
20.6
22.6
25.0
27.2
Total Current Liab
35.2
41.6
45.2
49.0
62.0
74.2
Long-Term Notes
40.6
29.6
25.8
22.2
18.4
14.8
Total Liabilities
75.8
71.2
71.0
71.2
80.4
89.0
Stockholders Equity
60.0
60.0
60.0
60.0
60.0
60.0
Retained Earnings
6.6
8.4
9.6
10.6
12.0
13.8
Total Liab & Equity
142.4
139.6
140.6
141.8
152.4
162.8
There are 60,000 shares of closely held stock outstanding in the company.
Q5:
Should Eastern Electronics undergo their proposed capital expansion program, especially with
their focus in the former Soviet countries? Why or why not?
Account
20x3
20x4
20x5
20x6
20x7
20x8
Sales – Europe
156.4
158.0
162.0
167.0
172.0
177.2
Sales – Russia
-
6.2
25.6
37.8
54.8
71.2
Net Sales
156.4
164.2
187.6
204.8
226.8
248.4
Operating Expenses
Production
81.4
86.8
100.4
112.6
130.8
142.6
Admin & Selling
31.4
32.0
37.4
40.4
42.0
48.0
Depreciation
9.2
10.8
14.8
15.4
15.4
17.0
Excise Duties
23.0
22.4
23.4
23.8
24.4
25.2
Total Operating Exp
145.0
152.0
176.0
192.2
212.6
232.8
Operating Margin
11.4
12.2
11.6
12.6
14.2
15.6
Other Expenses
Interest Expense
1.6
1.6
4.6
4.2
4.8
5.4
Earnings before Tax
9.8
10.6
7.0
8.4
9.4
10.2
Income Tax
3.4
3.6
2.8
3.2
3.2
3.6
Net Earnings
6.4
7.0
4.2
5.2
6.2
6.6
Dividends
4.8
5.2
3.0
4.2
4.8
4.8
Retention of Earnings
1.6
1.8
1.2
1.0
1.4
1.8
Solution

More Related Content

More from akratigarments13

EDP significantly affects the audit bychanging the nature of the .pdf
EDP significantly affects the audit bychanging the nature of the .pdfEDP significantly affects the audit bychanging the nature of the .pdf
EDP significantly affects the audit bychanging the nature of the .pdfakratigarments13
 
Economists argue that some environments are more conducive to econom.pdf
Economists argue that some environments are more conducive to econom.pdfEconomists argue that some environments are more conducive to econom.pdf
Economists argue that some environments are more conducive to econom.pdfakratigarments13
 
economic oooooo TMobile 449 PM 15 of 26 6815, 434 PM T 84 All M.pdf
economic oooooo TMobile 449 PM 15 of 26 6815, 434 PM T 84 All M.pdfeconomic oooooo TMobile 449 PM 15 of 26 6815, 434 PM T 84 All M.pdf
economic oooooo TMobile 449 PM 15 of 26 6815, 434 PM T 84 All M.pdfakratigarments13
 
Economic growth completely depends on people consuming their income .pdf
Economic growth completely depends on people consuming their income .pdfEconomic growth completely depends on people consuming their income .pdf
Economic growth completely depends on people consuming their income .pdfakratigarments13
 
Economic agents make decisions in particular models. These models do.pdf
Economic agents make decisions in particular models. These models do.pdfEconomic agents make decisions in particular models. These models do.pdf
Economic agents make decisions in particular models. These models do.pdfakratigarments13
 
Ecolap Inc. (ECL) recently paid a $0.42 dividend. The dividend is ex.pdf
Ecolap Inc. (ECL) recently paid a $0.42 dividend. The dividend is ex.pdfEcolap Inc. (ECL) recently paid a $0.42 dividend. The dividend is ex.pdf
Ecolap Inc. (ECL) recently paid a $0.42 dividend. The dividend is ex.pdfakratigarments13
 
ECET3902. Define a process for finding a job. For what types of en.pdf
ECET3902. Define a process for finding a job. For what types of en.pdfECET3902. Define a process for finding a job. For what types of en.pdf
ECET3902. Define a process for finding a job. For what types of en.pdfakratigarments13
 
EBITDA measures a companysa) liquidityb) net profitc) indebt.pdf
EBITDA measures a companysa) liquidityb) net profitc) indebt.pdfEBITDA measures a companysa) liquidityb) net profitc) indebt.pdf
EBITDA measures a companysa) liquidityb) net profitc) indebt.pdfakratigarments13
 
Each year since winning control of the House of Representatives in t.pdf
Each year since winning control of the House of Representatives in t.pdfEach year since winning control of the House of Representatives in t.pdf
Each year since winning control of the House of Representatives in t.pdfakratigarments13
 
Each letter of the word Mississippi is placed on a piece of paper an.pdf
Each letter of the word Mississippi is placed on a piece of paper an.pdfEach letter of the word Mississippi is placed on a piece of paper an.pdf
Each letter of the word Mississippi is placed on a piece of paper an.pdfakratigarments13
 
Each TERM must be clearly defined AND a relevant Business example MU.pdf
Each TERM must be clearly defined AND a relevant Business example MU.pdfEach TERM must be clearly defined AND a relevant Business example MU.pdf
Each TERM must be clearly defined AND a relevant Business example MU.pdfakratigarments13
 

More from akratigarments13 (11)

EDP significantly affects the audit bychanging the nature of the .pdf
EDP significantly affects the audit bychanging the nature of the .pdfEDP significantly affects the audit bychanging the nature of the .pdf
EDP significantly affects the audit bychanging the nature of the .pdf
 
Economists argue that some environments are more conducive to econom.pdf
Economists argue that some environments are more conducive to econom.pdfEconomists argue that some environments are more conducive to econom.pdf
Economists argue that some environments are more conducive to econom.pdf
 
economic oooooo TMobile 449 PM 15 of 26 6815, 434 PM T 84 All M.pdf
economic oooooo TMobile 449 PM 15 of 26 6815, 434 PM T 84 All M.pdfeconomic oooooo TMobile 449 PM 15 of 26 6815, 434 PM T 84 All M.pdf
economic oooooo TMobile 449 PM 15 of 26 6815, 434 PM T 84 All M.pdf
 
Economic growth completely depends on people consuming their income .pdf
Economic growth completely depends on people consuming their income .pdfEconomic growth completely depends on people consuming their income .pdf
Economic growth completely depends on people consuming their income .pdf
 
Economic agents make decisions in particular models. These models do.pdf
Economic agents make decisions in particular models. These models do.pdfEconomic agents make decisions in particular models. These models do.pdf
Economic agents make decisions in particular models. These models do.pdf
 
Ecolap Inc. (ECL) recently paid a $0.42 dividend. The dividend is ex.pdf
Ecolap Inc. (ECL) recently paid a $0.42 dividend. The dividend is ex.pdfEcolap Inc. (ECL) recently paid a $0.42 dividend. The dividend is ex.pdf
Ecolap Inc. (ECL) recently paid a $0.42 dividend. The dividend is ex.pdf
 
ECET3902. Define a process for finding a job. For what types of en.pdf
ECET3902. Define a process for finding a job. For what types of en.pdfECET3902. Define a process for finding a job. For what types of en.pdf
ECET3902. Define a process for finding a job. For what types of en.pdf
 
EBITDA measures a companysa) liquidityb) net profitc) indebt.pdf
EBITDA measures a companysa) liquidityb) net profitc) indebt.pdfEBITDA measures a companysa) liquidityb) net profitc) indebt.pdf
EBITDA measures a companysa) liquidityb) net profitc) indebt.pdf
 
Each year since winning control of the House of Representatives in t.pdf
Each year since winning control of the House of Representatives in t.pdfEach year since winning control of the House of Representatives in t.pdf
Each year since winning control of the House of Representatives in t.pdf
 
Each letter of the word Mississippi is placed on a piece of paper an.pdf
Each letter of the word Mississippi is placed on a piece of paper an.pdfEach letter of the word Mississippi is placed on a piece of paper an.pdf
Each letter of the word Mississippi is placed on a piece of paper an.pdf
 
Each TERM must be clearly defined AND a relevant Business example MU.pdf
Each TERM must be clearly defined AND a relevant Business example MU.pdfEach TERM must be clearly defined AND a relevant Business example MU.pdf
Each TERM must be clearly defined AND a relevant Business example MU.pdf
 

Recently uploaded

Crayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon ACrayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon AUnboundStockton
 
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...Krashi Coaching
 
MENTAL STATUS EXAMINATION format.docx
MENTAL     STATUS EXAMINATION format.docxMENTAL     STATUS EXAMINATION format.docx
MENTAL STATUS EXAMINATION format.docxPoojaSen20
 
CARE OF CHILD IN INCUBATOR..........pptx
CARE OF CHILD IN INCUBATOR..........pptxCARE OF CHILD IN INCUBATOR..........pptx
CARE OF CHILD IN INCUBATOR..........pptxGaneshChakor2
 
Introduction to AI in Higher Education_draft.pptx
Introduction to AI in Higher Education_draft.pptxIntroduction to AI in Higher Education_draft.pptx
Introduction to AI in Higher Education_draft.pptxpboyjonauth
 
Arihant handbook biology for class 11 .pdf
Arihant handbook biology for class 11 .pdfArihant handbook biology for class 11 .pdf
Arihant handbook biology for class 11 .pdfchloefrazer622
 
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17Incoming and Outgoing Shipments in 1 STEP Using Odoo 17
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17Celine George
 
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...Marc Dusseiller Dusjagr
 
Q4-W6-Restating Informational Text Grade 3
Q4-W6-Restating Informational Text Grade 3Q4-W6-Restating Informational Text Grade 3
Q4-W6-Restating Informational Text Grade 3JemimahLaneBuaron
 
mini mental status format.docx
mini    mental       status     format.docxmini    mental       status     format.docx
mini mental status format.docxPoojaSen20
 
Micromeritics - Fundamental and Derived Properties of Powders
Micromeritics - Fundamental and Derived Properties of PowdersMicromeritics - Fundamental and Derived Properties of Powders
Micromeritics - Fundamental and Derived Properties of PowdersChitralekhaTherkar
 
BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdfBASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdfSoniaTolstoy
 
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxSOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxiammrhaywood
 
Call Girls in Dwarka Mor Delhi Contact Us 9654467111
Call Girls in Dwarka Mor Delhi Contact Us 9654467111Call Girls in Dwarka Mor Delhi Contact Us 9654467111
Call Girls in Dwarka Mor Delhi Contact Us 9654467111Sapana Sha
 
Separation of Lanthanides/ Lanthanides and Actinides
Separation of Lanthanides/ Lanthanides and ActinidesSeparation of Lanthanides/ Lanthanides and Actinides
Separation of Lanthanides/ Lanthanides and ActinidesFatimaKhan178732
 
Accessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impactAccessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impactdawncurless
 
URLs and Routing in the Odoo 17 Website App
URLs and Routing in the Odoo 17 Website AppURLs and Routing in the Odoo 17 Website App
URLs and Routing in the Odoo 17 Website AppCeline George
 
Paris 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activityParis 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activityGeoBlogs
 

Recently uploaded (20)

Crayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon ACrayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon A
 
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
 
MENTAL STATUS EXAMINATION format.docx
MENTAL     STATUS EXAMINATION format.docxMENTAL     STATUS EXAMINATION format.docx
MENTAL STATUS EXAMINATION format.docx
 
CARE OF CHILD IN INCUBATOR..........pptx
CARE OF CHILD IN INCUBATOR..........pptxCARE OF CHILD IN INCUBATOR..........pptx
CARE OF CHILD IN INCUBATOR..........pptx
 
Introduction to AI in Higher Education_draft.pptx
Introduction to AI in Higher Education_draft.pptxIntroduction to AI in Higher Education_draft.pptx
Introduction to AI in Higher Education_draft.pptx
 
Arihant handbook biology for class 11 .pdf
Arihant handbook biology for class 11 .pdfArihant handbook biology for class 11 .pdf
Arihant handbook biology for class 11 .pdf
 
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17Incoming and Outgoing Shipments in 1 STEP Using Odoo 17
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17
 
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
 
Q4-W6-Restating Informational Text Grade 3
Q4-W6-Restating Informational Text Grade 3Q4-W6-Restating Informational Text Grade 3
Q4-W6-Restating Informational Text Grade 3
 
mini mental status format.docx
mini    mental       status     format.docxmini    mental       status     format.docx
mini mental status format.docx
 
Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝
 
Micromeritics - Fundamental and Derived Properties of Powders
Micromeritics - Fundamental and Derived Properties of PowdersMicromeritics - Fundamental and Derived Properties of Powders
Micromeritics - Fundamental and Derived Properties of Powders
 
BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdfBASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdf
 
Código Creativo y Arte de Software | Unidad 1
Código Creativo y Arte de Software | Unidad 1Código Creativo y Arte de Software | Unidad 1
Código Creativo y Arte de Software | Unidad 1
 
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxSOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
 
Call Girls in Dwarka Mor Delhi Contact Us 9654467111
Call Girls in Dwarka Mor Delhi Contact Us 9654467111Call Girls in Dwarka Mor Delhi Contact Us 9654467111
Call Girls in Dwarka Mor Delhi Contact Us 9654467111
 
Separation of Lanthanides/ Lanthanides and Actinides
Separation of Lanthanides/ Lanthanides and ActinidesSeparation of Lanthanides/ Lanthanides and Actinides
Separation of Lanthanides/ Lanthanides and Actinides
 
Accessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impactAccessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impact
 
URLs and Routing in the Odoo 17 Website App
URLs and Routing in the Odoo 17 Website AppURLs and Routing in the Odoo 17 Website App
URLs and Routing in the Odoo 17 Website App
 
Paris 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activityParis 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activity
 

Eastern Electronics headquartered out of Berlin Germany was a cottag.pdf

  • 1. Eastern Electronics headquartered out of Berlin Germany was a cottage industry that prospered after the unification of Germany and the growth of the electronics era. Hans Schmidt, owner of the company, has enjoyed good growth over the last several years. With sales concentrated primarily in Germany, Austria, Poland, and the Czeck Republic. Hans saw that he had a limited market in the eastern European countries and that his company was facing stiff competition from other electronic firms in Europe as well as from companies in the United States, Korea and Japan. In order to grow in size and statue and remain competitive in this industry, Hans knew he had to expand his market into other countries. In 20x3, Hans had a vision to aggressively market and sell electronic components in the recently liberated Russian republics. He hired Alex Demeshkin, a computer and marketing expert, to introduce sales to the Ukraine, Georgia, and the western area of Russia. Hans felt that he could compete effectively in these new countries, even though they were relatively unfamiliar with a capitalist system. Eastern Electronics had the advantage of location, with relatively easy distribution to the former Soviet countries. He also produced high quality products indicative of precise German engineering standards. Hans believed that the customers in the former Soviet countries would appreciate and pay for quality, especially as they were transitioning to a capitalistic form of economics. Businesses could not afford to have less than satisfactory electronic systems that might not perform appropriately as new business practices and procedures were being implemented. Alex had numerous connections in the former Soviet countries and also had instant credibility because of his technical expertise. He was able to represent the Eastern Electronics products very well and illustrate how the potential customers would greatly benefit from the services of Eastern. While financial results started slowly in 20x4, it was evident by 20x6 that the majority of the growth in sales for Eastern Electronics was coming from the work that Alex was doing in the former Soviet countries. Also, the budget projections for 20x7 and 20x8 also showed continued good growth in the former Soviet countries with only limited growth in the European market. Indeed the expansion into the former Soviet countries was critical to the immediate success of Eastern Electronics. Alex was being paid a flat salary of Euro $40,000 plus a commission of 9.0% of the annual sales increase in the former Soviet countries. In 20x6, his salary would be Euro $149,800 or Euro $40,000 plus (3,780,000 – 2,560,000)0.09 = Euro $149,800. He had implemented some very creative processes to stimulate sales to the former Soviet countries during this time of economic conversion and opportunity. Since it was very difficult for new start up companies in the former Soviet countries to obtain necessary capital for asset acquisition, Alex provided short-term capital in the form of inventory and accounts receivable policy.
  • 2. The general terms for payment on account with customers in the European countries was 2/10 net 40. Those customers often paid within the ten-day discount period to take advantage of the favorable discount terms. However, customers in the former Soviet countries did not have a favorable cash flow situation and rarely were able to pay in the short ten-day discount period. In fact, customers had great difficulty paying in the 40 day time period. Therefore Alex offered credit terms of 2/10 net 80 and often unofficially extended the terms to 90 days. These new start up companies really appreciated the generosity of Alex which allowed them to purchase the electronic components from Alex and then sell them to other customers within the country and collect on the sales before having to pay Eastern Electronics. That way these companies did not have to seek short-term financing from the banking institutions and be forced to pay unfavorable interest rates. Also, it allowed the customers in the former Soviet countries more favorable opportunities in the currency exchange process. Since they had more time before payment was due, and they could essentially use customer’s money versus their own. These companies could minimize the number of currency exchange transactions they needed to make in their payments to Eastern. Given that companies generally lose at the minimum an exchange rate fee, every time a currency exchange is made, the customers in the former Soviet countries were very supportive of Alex’s arrangements. Alex felt that Eastern Electronics had a strong enough cash flow situation, and certainly stronger than these companies, to provide these sales terms. Furthermore, this was only a one time hit to Eastern Electronics of extending the payment terms by about 50 days. Once a sales pattern and resulting payments was established, the differentiation offset itself. Besides, this collection policy gave Eastern a competitive advantage in securing sales in these former Soviet countries. The obvious increase in sales volume easily offset any concerns regarding repayment. Alex also helped the new companies in carrying inventory. He arranged to ship a majority of the inventory to the companies generally after these companies had made their sales to other customers. Sometimes Alex could even have Eastern Electronics ship directly to the customers of the new companies if the orders were of a sufficient quantity. This often eliminated one shipment, and saved Alex’s customers time and money. With the big problem of theft in the former Soviet countries, the customers of Alex were very concerned about carrying a large inventory of highly desirable Eastern Electronic products at a storefront location. The capital cost for these new companies to provide secure inventory storage for a large amount of product was often prohibitive for the new companies. Since Alex was able to cut down the requirements of inventory, he is in a sense providing no cost start up inventory capital to the companies in the former Soviet countries. The inventory policy offered by Alex also gave Eastern Electronics a competitive advantage especially over companies from countries like Japan, Korea and the United States. The new
  • 3. companies in the former Soviet countries especially liked the way Alex was watching out for their best interest. They felt Alex was a comrade who was really looking out for them as they started their companies. They rewarded Alex with increasing levels of sales orders, and the sales projections for the next two years look particularly promising. With the continual increase in sales levels, Eastern electronics is looking to make some capital expansion of their own. Eastern is nearing capacity limitations on production and storage facilities. Given the anticipated growth in the former Soviet market, it is possible that Eastern will consider building a major storage facility in the Ukraine. Such an action will also help to show their commitment to their expansion program with the former Soviet countries and could allow them further expansion into countries like Kazakhstan and Uzbekistan even beyond to the east. Hans sees these areas as untapped markets and with the modernization of some of the more Arab nations, he wants to get a foothold in these markets as soon as the opportunities are available. Hans is very pleased with the work Alex has done to open the markets in the former Soviet countries and is considering a significant raise in both the base salary and commission rate for him beginning in 20x7. He is also excited about the growth opportunities and wants to pursue a capital expansion program so Eastern electronics can meet the anticipated demand increases for the next five years. He feels he can get some very favorable financing rates with the German National Bank of 11.5% for secured capital loans, and there is always the use of internally generated funds and maybe new external funds to support a growth opportunity. Financial statements for the years of operation from 20x3 to 20x6 along with the projected budgets for 20x7 and 20x8 are presented as follows. Eastern Electronics Income Statement For the years Ending December 31, 20x3 – 20x8 Years 20x7 and 20x8 are Budget Projections All amounts in Euro $100,000 Account 20x3 20x4 20x5 20x6 20x7 20x8 Sales – Europe 156.4
  • 4. 158.0 162.0 167.0 172.0 177.2 Sales – Russia - 6.2 25.6 37.8 54.8 71.2 Net Sales 156.4 164.2 187.6 204.8 226.8 248.4 Operating Expenses Production 81.4 86.8 100.4 112.6 130.8 142.6 Admin & Selling 31.4 32.0 37.4 40.4 42.0 48.0 Depreciation 9.2
  • 5. 10.8 14.8 15.4 15.4 17.0 Excise Duties 23.0 22.4 23.4 23.8 24.4 25.2 Total Operating Exp 145.0 152.0 176.0 192.2 212.6 232.8 Operating Margin 11.4 12.2 11.6 12.6 14.2 15.6 Other Expenses Interest Expense 1.6 1.6 4.6 4.2 4.8 5.4 Earnings before Tax 9.8
  • 6. 10.6 7.0 8.4 9.4 10.2 Income Tax 3.4 3.6 2.8 3.2 3.2 3.6 Net Earnings 6.4 7.0 4.2 5.2 6.2 6.6 Dividends 4.8 5.2 3.0 4.2 4.8 4.8 Retention of Earnings 1.6 1.8 1.2 1.0 1.4 1.8 Eastern Electronics Balance Sheet As of December 31, 20x3 – 20x8
  • 7. Years 20x7 and 20x8 are Budget Projections All amounts in Euro $100,000 Account 20x3 20x4 20x5 20x6 20x7 20x8 Assets Cash 13.6 20.0 22.4 24.6 27.0 29.8 Accounts Receivable Europe 17.4 18.0 18.2 19.0 19.4 19.8 Russia 0 0.6 6.0 9.0 13.4 17.6 Allowance -0.2 -0.2 -0.2
  • 8. -0.2 -0.6 -0.8 Inventory 15.4 15.8 18.0 28.6 31.8 34.8 Total Current Assets 46.2 54.2 64.4 81.0 91.0 101.2 Property, Plant & Equi 147.4 147.4 153.0 153.0 170.8 188.0 Accum Depreciation -59.0 -69.8 -84.6 -100.0 -115.4 -132.4 PP & E Net 88.4 77.6 68.4 53.0
  • 9. 55.4 55.6 Long-Term Invest 7.8 7.8 7.8 7.8 6.0 6.0 Total Long-Term 96.2 85.4 76.2 60.8 61.4 61.6 Total Assets 142.4 139.6 140.6 141.8 152.4 162.8 Liabilities & Equity Accounts Payable 9.0 9.2 9.4 10.6 11.4 12.4 Short-Term Notes 7.6 14.4 15.2 15.8
  • 10. 25.6 34.6 Other Current Liab 18.6 18.0 20.6 22.6 25.0 27.2 Total Current Liab 35.2 41.6 45.2 49.0 62.0 74.2 Long-Term Notes 40.6 29.6 25.8 22.2 18.4 14.8 Total Liabilities 75.8 71.2 71.0 71.2 80.4 89.0 Stockholders Equity 60.0 60.0 60.0 60.0 60.0
  • 11. 60.0 Retained Earnings 6.6 8.4 9.6 10.6 12.0 13.8 Total Liab & Equity 142.4 139.6 140.6 141.8 152.4 162.8 There are 60,000 shares of closely held stock outstanding in the company. Q5: Should Eastern Electronics undergo their proposed capital expansion program, especially with their focus in the former Soviet countries? Why or why not? Account 20x3 20x4 20x5 20x6 20x7 20x8 Sales – Europe 156.4 158.0 162.0 167.0 172.0 177.2 Sales – Russia - 6.2
  • 12. 25.6 37.8 54.8 71.2 Net Sales 156.4 164.2 187.6 204.8 226.8 248.4 Operating Expenses Production 81.4 86.8 100.4 112.6 130.8 142.6 Admin & Selling 31.4 32.0 37.4 40.4 42.0 48.0 Depreciation 9.2 10.8 14.8 15.4 15.4 17.0 Excise Duties 23.0 22.4
  • 13. 23.4 23.8 24.4 25.2 Total Operating Exp 145.0 152.0 176.0 192.2 212.6 232.8 Operating Margin 11.4 12.2 11.6 12.6 14.2 15.6 Other Expenses Interest Expense 1.6 1.6 4.6 4.2 4.8 5.4 Earnings before Tax 9.8 10.6 7.0 8.4 9.4 10.2 Income Tax 3.4 3.6