Question

Delizzia, a family owned business, produces and delivers potato chips to supermarkets and mom & pop stores. Located in Buenos Aires, Argentina, Delizzia is planning to expand its operations to cover other major Argentinian cities such as Cordoba and Rosario. This expansion will require Delizzia to set up a new distribution center and acquire new vehicles for last-mile distribution. Due to budget constraints, the company will only be able to expand to one city at a time. Therefore, Delizzia needs to decide if investing in Cordoba or Rosario makes more economic sense. The company is considering a time horizon of five years to make the decision. Assume the tax rate is 40% and the discount rate for Delizzia is 15%. Ignore inflation.

The table below shows the projections (incremental sales, COGS, operating expenses and depreciation) anticipated for expanding Delizzia's operations to Cordoba in millions of Argentine pesos.

Cordoba's Incremental Income Statement (in millions of Argentine pesos)

	Year 1	Year 2	Year 3	Year 4	Year 5
Sales	51	87	142	155	126
COGS	22	40	65	63	51
Gross Income	29	47	77	92	75
Operating Expenses	14	27	41	44	37
Operating Income (EBITDA)	15	20	36	48	38
Depreciation	6	6	6	6	6
Operating Income (EBIT)	9	14	30	42	32
Income Tax	3.6	5.6	12.0	16.8	12.8
Net Operating Profit After Taxes (NOPAT)	5.4	8.4	18	25.2	19.2

Expanding to Cordoba will require an investment of 30,000,000 Argentine pesos (to be paid in Year 0) to remodel the rented space for the distribution center and purchase the vehicles. Similarly, additional working capital will be required, but it comes in the second half of Year 1 after the remodeling is finished. That is why there is no working capital in Year 0. See table below:

Cordoba's Incremental Adjustments (in millions of Argentine pesos)

	Year 0	Year 1	Year 2	Year 3	Year 4	Year 5
Depreciation	-	6	6	6	6	6
Net Capital Expenditures	-30	-	-	-	-	-
Net Working Capital Investment	-	-12	-20	-12	-10	46
Free Cash Flows	-30	-0.6	-5.6	12	21.2

Note.- A negative number for the capital expenditure and working capital represents a cash outflow. The positive working capital cash flow in the final period may not equal the sum of the previous investments due to accounting assumptions, such as not collecting all receivables.

The company uses straight-line depreciation over 5 years. The terminal value is zero.

Part 1)

The table below shows the projections (incremental sales, COGS, operating expenses and depreciation) anticipated for expanding Delizzia's operations to Rosario in millions of Argentine pesos.

Rosario's Incremental Income Statement (in millions of Argentine pesos)

	Year 1	Year 2	Year 3	Year 4	Year 5
Sales	58	88	147	154	127
COGS	29	31	70	66	57
Gross Income
Operating Expenses	6	18	40	38	26
Operating Income (EBITDA)
Depreciation	10	10	10	10	10
Operating Income (EBIT)
Income Tax
Net Operating Profit After Taxes (NOPAT)

They company uses straight-line depreciation over 5 years. Assume terminal value of zero.

Calculate the projected NOPAT (Net Operating Profit After Tax) for years 1-5.

Be sure to enter all of you answers in Argentine pesos without commas or currency signs. Round your answers to the closest hundred thousands (e.g. if your answer is 32.6 million then you would enter 32.6 and if your answer is -24.1 million you would enter -24.1)

What would be the projected NOPAT for year 1 associated with expanding to Rosario?

What would be the projected NOPAT for year 2 associated with expanding to Rosario?

What would be the projected NOPAT for year 3 associated with expanding to Rosario?

What would be the projected NOPAT for year 4 associated with expanding to Rosario?

What would be the projected NOPAT for year 5 associated with expanding to Rosario?

Part 2)

Expanding to Rosario will require an investment of 50,000,000 Argentine pesos (to be paid in Year 0) to remodel the rented space for the distribution center and purchase the vehicles. Similarly, additional working capital will be required, but it comes in the second half of Year 1 after the remodeling is finished. That is why there is no working capital in Year 0. See table below:

Rosario's Incremental Adjustments (in millions of Argentine pesos)

	Year 0	Year 1	Year 2	Year 3	Year 4	Year 5
Depreciation	-	10	10	10	10	10
Net Capital Expenditures	-50	-	-	-	-	-
Net Working Capital Investment	-	-11	-26	-19	-4	41

Note.- A negative number for the capital expenditure and working capital represents a cash outflow. The positive working capital cash flow in the final period may not equal the sum of the previous investments due to accounting assumptions, such as not collecting all receivables.

Calculate the projected Free Cash Flows immediately and for years 1-5.

Be sure to enter all of you answers in Argentine pesos without commas or currency signs. Round your answers to the closest hundred thousands (e.g. if your answer is 32.6 millions then you would enter 32.6 and if your answer is -24.1 millions you would enter -24.1.)

What are the projected Free Cash Flows immediately associated with expanding to Rosario?

What are the projected Free Cash Flows for year 1 associated with expanding to Rosario?

What are the projected Free Cash Flows for year 2 associated with expanding to Rosario?

What are the projected Free Cash Flows for year 3 associated with expanding to Rosario?

What are the projected Free Cash Flows for year 4 associated with expanding to Rosario?

What are the projected Free Cash Flows for year 5 associated with expanding to Rosario?

Part 3)

To prepare a convincing presentation on the initiatives' feasibility, you have been asked to calculate the Net Present Value (NPV) for both initiatives.

Be sure to enter all of you answers in Argentine pesos without commas or currency signs. Round your answers to the closest hundred thousands (e.g. if your answer is 32.6 million then you would enter 32.6 and if your answer is -24.1 millions you would enter -24.1)

What is the NPV for expanding Delizzia's operations to Cordoba?

What is the NPV for expanding Delizzia's operations to Rosario?

Part 4)

Which city should the company choose for expanding its operations? Cordoba or Rosario?

Answer 1

Answe Given data Calau lation OF NOPAT Posticulas Sales 45 42 | 27 58 E CO GS LH 61) GO 29 (o6) le eupense 18) E BPITDA 2.3) 37 39 eCoperating jes depeciotion 10) 10) E BIT 34 29 13 29 Int @ uo'l. (13-6) (10.8) (16) 3.2 (1-6) NOPAT 204 24 16-2 7-8 showing Relyeds Net Ca Capital ELpend times Networking Copi tal (50) 50) Yeo-0 ea || (26+50 yE-2 (1a) 4car 3 (4) yeooY year 5 POsitive Cash Hous CS Scanned with CamScanner SO

Callation of NPV Yean PVCF@IS Cash ows PVF 5 b 50 (6.18) 0.869 2 13- 5uu) 17.u O.756 (10.64) 16.2 (13-728) 24 O572 (4.9u) 0.u97 20 4. 2U2 NPV Rosalio Positive for the expanding to NPV is to expand. its bet cS Scanned with CamScanner