PRIMUS
AUTOMATION
SYN D I CATE 2
SYN D I CATE 2
DIVISION
OUR BEST TEAM
SYN D I CATE 2
Rozean Wijaya
- 29115684
Raditya Dwi A
- 29115690
Randy
- 29115685
Nadya Rizkita
- 29115630
Wulan C. Lestari
- 29115628
Rais Kandar
- 29115663
M Iqbal F Syamlan
- 29115539
INTRODUCTION
Summary of Primus automation division and avantjet
01
PRIMUS
Primus is a worldwide manufacturing and services
firm which. The automation division was an
innovative producer of world-class factoryautomation products and services operates in the
US, Europe, and Asia.
AUTOMATION DIVISION
FINANCIAL
ENVIRONMENT
uSlower economic growth
uIncreased in market share
competition
uWeakened USD leading to
resurgence in US
manufacturing
PRIMUS
OBJECTIVES
uMaintain leadership in market
share
uIncrease sales by 15% per year
uAchieves targets for net
income and working capital
turnover
PRIMUS
STRATEGY
uResponsive customer service
uStrong share position in high
volume-growing segments
uOffering leading technologies
based on industry standards
AVANTJET
Avantjet is an aircraft manufacturer.
AVANTJET
Struggling through economic
recession
uCapital Intensive
uCEO ordered moratorium on
capital intensive projects that may
negatively affect balance sheet
uWant an automation machine that
will cut costs and accelerate the
production line
AVANTJET
OPTION
These are Avantjets option
to acquire new machine
>> B O R R O W
LEASE
>> Acquire through
conditional sale
AVANTJET
FINANCIALCONDITIO
As can be seen here, Avantjet has
considerably high debt ratio yet their
net profit margin is decreasing from
the year before.
It Indicates the firms will be at risk if
they acquire through sale.
CAPITAL LEASE
-
-
-
-
-
Spans life of asset
Cannot be canceled
Lessee exposed to risk
Required to depreciate
Shown as an asset & liability on the
balance sheet
- Cannot deduct lease payments from
income taxes
OPERATING LEASE
Has a clause to cancel
Not on balance sheet
Deductible from taxable income
PRIMUS
COMPETITION
FAULHABER GMBH
Purchase Price
$759,000
Annual Lease & Residual Value
$170,000; 15% residual value
3 Months earlier, Primus was
competing with these 2 foreign
firms to sell the equipment to
Avantjet
HONSHU HEAVY INDUSTRIES
Purchase Price
$737,000
Annual Lease & Residual Value
$163,000; 24% residual value
M E A N W H I L E
PRIMUS
OFFER IS
M E A N W H I L E
PRIMUS
OFFER IS
Purchase Price
$715,000
Primus is inexperienced with leasing
THUS
Annual Leasing and Residual Value are yet quoted
PRIMUS
LEASING CONDITIONS
u An operating lease keeps the
equipment off of Avantjets balance
sheet which will likely be the only way
they accept the lease.
u Primus must remain competitive with
the offers of other firms in Avantjet
eyes.
u Leasing terms must leave Primus with
an NPV higher than the asset they
lending
LEASING
OPTIONS
Baumman creates 4 leasing
options/scenario to offer due to
uncertainty of the effective tax
rate or cost of debt
CALCULATION
Summary of calculation and comparison for lease offering
02
LEASING
VS
BORROW
OBSERVATIONS
Leasing option #1 show
the highest advantage
over buy & borrow
OBSERVATIONS
At option #2 - Scenario A
There are no lease
advantage
Meaning leasing is equal
to buy & borrow
OBSERVATIONS
Effective tax rate = 0;
and
The increase of Cost of Debt
give more leverage on leasing
PRIMUS
VS
COMPETITOR
OBSERVATIONS
Honshu is the least
competitive in any
scenario.
OBSERVATIONS
Faulhaber
is the main competitors
RECOMMENDATION
Conclusion and recommendation for Primus
03
FAULHABER
RECOMMENDATION
#1
E N D