Read the case and then make a proposal presentation on which project should the company choose for investment. Support your points with analysis through excel for the given figures.
Michelle_Michy
20200403133140sneaker_20131.pdf
This case was prepared by Richard T. Bliss, Professor of Finance, and Mark Potter, Associate Professor of Finance, at Babson College, based on published sources. It was developed as a basis for class discussion rather than to illustrate effective or ineffective handling of an administrative situation. It is not intended to serve as an endorsement, source of primary data or illustration of effective or ineffective management. Copyright © 2014 Babson College and licensed for publication to The Case Centre. All rights reserved. No part of this publication can be reproduced, stored or transmitted in any form or by any means without prior written permission of Babson College.
BAB166C NOVEMBER 2014
Sneaker 2013
The Situation
It was 6:35 p.m. on a Friday as Michelle Rodriguez held her head in her hands and sought
to regain focus. Her company, New Balance, based in Brighton, Massachusetts, had recently
implemented a policy on work-life balance. She had just made the mistake of opening an email
from the senior VP of product development, Monte Holliday, who needed a position report by
Monday morning on one of New Balance’s most promising new athletic shoes.
On the heels of the 2012 London Olympics, New Balance saw an opportunity in the 12- to
18-year-old male segment of the market, which their larger competitors had ignored.
Established, well-known Olympic athletes like Usain Bolt already had multi-million dollar
endorsement deals for athletic footwear, and they dominated the age 18 to 24 male market for
running shoes.1 New Balance did not have the resources or the star power to compete in this
segment. However, New Balance saw an opportunity to target a younger consumer if they could
craft an effective marketing and advertising campaign around the right athlete. Holliday and
New Balance CEO Jim Davis had just returned from London after holding preliminary meetings
with several potential new endorsers. The most promising was a 19-year-old phenomenon from
Grenada named Kirani James.
By winning gold in the 400-meter dash in London, James became the first runner from
outside the United States to win the event in more than three decades.2 With a winning time of
43.94 seconds, he was also the first non-U.S. runner to finish the 400 under 44 seconds. James’s
victory was a huge feat for his country. Grenada had never won any Olympic medal, much less
gold, and he returned home to a hero’s welcome. His relative youth, and the fact that many
observers felt James was still improving, made him a likely contender for years to come. New
1 In 2010, Bolt, then 24 years old, signed a new contract with Puma that paid him $9 million annually. 2 Before James, the last non-American to win the Olympic 400 race was Russian Viktor Markin in 1980, the year the
United States boycotted the Moscow Games.
Distributed by The Case Centre North America Rest of the world www.thecasecentre.org t +1 781 239 5884 t +44 (0)1234 750903 All rights reserved f +1 781 239 5885 f +44 (0)1234 751125
e [email protected] e [email protected] case centre
U sa
ge p
er m
itt ed
o nl
y w
ith in
th es
e pa
ra m
et er
s ot
he rw
is e
co nt
ac t i
nf o@
th ec
as ec
en tr
e. or
g T
au gh
t b y
H ai
de r
M ad
an i,
fr om
1 -J
an -2
02 0
to 3
0- Ju
n- 20
20 .
O rd
er r
ef F
37 51
67 .
P ur
ch as
ed fo
r us
e on
th e
A C
C T
5 10
, a t K
in g
F ah
d U
ni ve
rs ity
o f P
et ro
le um
& M
in er
al s.
E du
ca tio
na l m
at er
ia l s
up pl
ie d
by T
he C
as e
C en
tr e
C op
yr ig
ht e
nc od
ed A
76 H
M -J
U J9
K -P
JM N
9I O
rd er
r ef
er en
ce F
37 51
67
BAB166C NOVEMBER 2014
Sneaker 2013
2
Balance saw James as the perfect athlete to appeal to a younger audience, and Davis wanted him
on board. As the afterglow of the Olympic flame faded, Davis knew they needed to act quickly to
capitalize on James’s new-found global fame.
In spite of the economic downturn and subsequent forecasts of the demise of athletic
footwear, the multi-billion dollar athletic footwear industry continued to grow steadily, if not
spectacularly. A recent industry report claimed that 2012 would be the best athletic footwear
market in over a decade. At the high end of the market, new high-tech shoes were coming out at
a rapid pace. Air Jordan Retros, the Nike Mag Flux Capacitor, Reebok Pump Twilight Zone, and
the Ewing 33 Hi were selling well. The highly anticipated LeBron Nike X Plus, due out in fall
2012 and forecast to retail for a staggering $315, incorporated technology and pressure/motion
sensors that would track and store data on distance, speed, and jumping height. The shoe New
Balance had designed for James was envisioned as a medium-tech, high quality running shoe at
a reasonable price just under $200 retail. It would be marketed globally and had been
tentatively dubbed Sneaker 2013 until a final name could be selected.
The business case for Sneaker 2013 needed to be thorough and complete. It required input
from sales and marketing, technology engineers, manufacturing, and finance. The data were
organized and thorough, and it was up to Rodriguez to come up with a compelling analysis and a
recommendation about whether to proceed. She knew her boss and the New Balance CEO were
excited at the idea of Sneaker 2013 and at having Kirani James as their newest athlete endorser.
But she also knew that all the excitement and flash in the world could not make up for a project
if the financials did not work.
Sneaker 2013
The business case team had compiled the following baseline information surrounding the
Sneaker 2013 project:
1. The life of the Sneaker 2013 project was expected to be six years. Assume the analysis
took place at the end of 2012.
2. The suggested retail price of the shoe was $190. Gross margins for high-end athletic
footwear averaged about 40% at the retail level, meaning each pair sold would net New
Balance $115.
U sa
ge p
er m
itt ed
o nl
y w
ith in
th es
e pa
ra m
et er
s ot
he rw
is e
co nt
ac t i
nf o@
th ec
as ec
en tr
e. or
g T
au gh
t b y
H ai
de r
M ad
an i,
fr om
1 -J
an -2
02 0
to 3
0- Ju
n- 20
20 .
O rd
er r
ef F
37 51
67 .
P ur
ch as
ed fo
r us
e on
th e
A C
C T
5 10
, a t K
in g
F ah
d U
ni ve
rs ity
o f P
et ro
le um
& M
in er
al s.
E du
ca tio
na l m
at er
ia l s
up pl
ie d
by T
he C
as e
C en
tr e
C op
yr ig
ht e
nc od
ed A
76 H
M -J
U J9
K -P
JM N
9I O
rd er
r ef
er en
ce F
37 51
67
BAB166C NOVEMBER 2014
Sneaker 2013
3
3. The global athletic footwear market in 2011 totaled approximately $74.5 billion and was
expected to grow at a CAGR of 1.8% from 2011 to 2018, reaching $84.4 billion by 2018.3
Based on market research and analysis of other recent athlete endorsements, the New
Balance marketing division estimated the following sales volumes for Sneaker 2013:
Year 2013 2014 2015 2016 2017 2018
Pairs sold (millions) 1.2 1.6 1.4 2.4 1.8 0.9
The 2016 number assumed Kirani James participated in the 2016 games in Rio de
Janeiro, Brazil, and won at least one medal.4
4. For the first two years, the introduction of Sneaker 2013 would reduce sales of existing
New Balance shoes as follows:
Lost sales: 2013: $35 million 2014: $15 million
Assume the lost revenue had the same margins as Sneaker 2013.
5. In order to produce the shoe, the firm needed to build a factory in Vietnam. This
required an immediate outlay of $150 million, to be depreciated on a 39-year MACRS5
basis. Depreciation percentages for the first six years respectively were: 2.6%, 5%, 4.7%,
4.5%, 4.3%, and 4.0%. The firm’s analysts estimated the building would be sold for $102
million at project termination. This “salvage value” has not been taken into consideration
when computing annual depreciation charges.6
6. The company must immediately purchase equipment costing $15 million. Freight and
installation of the equipment would cost $5 million. The cost of equipment and
freight/installation was to be depreciated on a five-year MACRS basis. Depreciation
percentages for the six years respectively were: 20%, 32%, 19%, 12%, 11%, and 6%. It was
believed the equipment could be sold for $3 million upon project termination.
7. In order to manufacture Sneaker 2013, two of the firm’s working capital accounts were
expected to increase immediately. Approximately $15 million of inventory would be
needed quickly to fill the supply chain, and accounts payable were expected to increase
by $5 million. By the end of 2013, the accounts receivable balance would be 8% of project
revenue; the inventory balance would be 25% of the project’s variable costs; and
accounts payable would be 20% of the project’s variable costs. All working capital would
be recovered at the end of the project by the end of the sixth year.
8. Variable costs were expected to be 55% of revenue.
3 http://www.prnewswire.com/news-releases/global-footwear-market-is-expected-to-reach-usd-2115-billion-in-
2018-transparency-market-research-170231636.html, accessed October 2014. 4 By comparison, when Usain Bolt set the then 100-meter world record of 9.69 seconds at the 2008 Beijing Olympics,
Puma sold two million pairs of his shoes in two days. http://www.moublog.com/2009/08/, accessed October 2014. 5 Modified Accelerated Cost Recovery System, the current U.S. tax depreciation method. 6 Including salvage value in depreciation computations is done for financial reporting purposes. Here, the concern is
for cash flow impacts of taxes. For tax purposes, it is not necessary for firms to incorporate salvage value.
U sa
ge p
er m
itt ed
o nl
y w
ith in
th es
e pa
ra m
et er
s ot
he rw
is e
co nt
ac t i
nf o@
th ec
as ec
en tr
e. or
g T
au gh
t b y
H ai
de r
M ad
an i,
fr om
1 -J
an -2
02 0
to 3
0- Ju
n- 20
20 .
O rd
er r
ef F
37 51
67 .
P ur
ch as
ed fo
r us
e on
th e
A C
C T
5 10
, a t K
in g
F ah
d U
ni ve
rs ity
o f P
et ro
le um
& M
in er
al s.
E du
ca tio
na l m
at er
ia l s
up pl
ie d
by T
he C
as e
C en
tr e
C op
yr ig
ht e
nc od
ed A
76 H
M -J
U J9
K -P
JM N
9I O
rd er
r ef
er en
ce F
37 51
67
BAB166C NOVEMBER 2014
Sneaker 2013
4
9. Selling, general, and administrative expenses were expected to be $7 million per year.
10. Kirani James would be paid $2 million per year for his endorsement of Sneaker 2013,
with an additional $1 million Olympic bonus in 2016.
11. Other advertising and promotion costs were estimated as follows:
Year 2013 2014 2015 2016 2017 2018
A&P Expense (millions) $25 $15 $10 $30 $25 $15
12. New Balance had already spent $2 million in research and development on Sneaker
2013.
13. The Sneaker 2013 project was to be financed using a combination of equity and debt. The
interest costs on the debt were expected to be approximately $1.2 million per year. The
New Balance discount rate for new projects such as this was 11%.
14. New Balance’s effective tax rate was 40%.
Rodriguez was worried about the marketing approach for Sneaker 2013 targeting 12- to 18-
year-old males. Recent market data showed the average age of athletic footwear purchasers to be
just over 27 years, up from 24 three years earlier. This trend was expected to continue as the
population aged. Success would depend on an effective marketing and advertising campaign
which targeted not only the younger consumer, but which reached the ultimate purchaser who
was more likely to be a parent.
Persistence
Rodriguez was still contemplating the Sneaker 2013 project when she began reviewing
another proposal for a new hiking shoe being considered. The hiking shoe would be named
Persistence. The hiking and active walking sector was one of the fastest growing areas of the
footwear industry and one they had not yet entered. She was confident that hiking shoes would
be the newest footwear trend in the coming decade. The target market for this shoe would be
men and women in the 25- to 40-year-old age category.
The business case for the hiking shoe needed some work; but after preliminary analysis, she
focused on the following information:
1. The life of the Persistence project would be only three years, given the steep
technological learning curve for this new product line.
2. The wholesale price of Persistence (net to New Balance) would be $90.00.
3. The hiking segment of the athletic shoe market was projected to reach $350 million
during 2013, and it was growing at a rate of 15% per year. New Balance’s market
share projections for Persistence were: 2013, 15%; 2014, 18%; and 2015, 20%.
U sa
ge p
er m
itt ed
o nl
y w
ith in
th es
e pa
ra m
et er
s ot
he rw
is e
co nt
ac t i
nf o@
th ec
as ec
en tr
e. or
g T
au gh
t b y
H ai
de r
M ad
an i,
fr om
1 -J
an -2
02 0
to 3
0- Ju
n- 20
20 .
O rd
er r
ef F
37 51
67 .
P ur
ch as
ed fo
r us
e on
th e
A C
C T
5 10
, a t K
in g
F ah
d U
ni ve
rs ity
o f P
et ro
le um
& M
in er
al s.
E du
ca tio
na l m
at er
ia l s
up pl
ie d
by T
he C
as e
C en
tr e
C op
yr ig
ht e
nc od
ed A
76 H
M -J
U J9
K -P
JM N
9I O
rd er
r ef
er en
ce F
37 51
67
BAB166C NOVEMBER 2014
Sneaker 2013
5
4. The firm would be able to use an idle section of one of its factories to produce the
hiking shoe. A cost accountant estimated that, according to the square footage in the
factory, this section’s overhead allocation would amount to $1.8 million per year.
The firm would still incur these costs if the product were not undertaken. In
addition, this section would remain idle for the life of the project if the Persistence
project were not undertaken.
5. The firm must purchase manufacturing equipment costing $8 million. The
equipment fell into the five-year MACRS depreciation category. Depreciation
percentages for the first three years respectively were: 20%, 32%, and 19%. The cash
outlay would be at Time 0, and depreciation would start in 2013. Analysts estimated
the equipment could be sold for book value at the end of the project’s life.
6. Inventory and accounts receivable would increase by $25 million at Time 0 and
would be recovered at the end of the project (2015). The accounts payable balance
was projected to increase by $10 million at Time 0 and would also be recovered at
the end of the project.
7. Because the firm had not yet entered the hiking shoe market, introduction of this
product was not expected to impact sales of the firm’s other shoe lines.
8. Variable costs of producing the shoe were expected to be 38% of the shoe's sales.
9. General and administrative expenses for Persistence would be 12% of revenue in
2013. This would drop to 10% in 2014 and 8% in 2015.
10. The product would not have a celebrity endorser. Advertising and promotion costs
would initially be $3 million in 2013, then $2 million in both 2014 and 2015.
11. The company's federal plus state marginal tax rate was 40%.
12. In order to begin immediate production of Persistence, the design technology and
the manufacturing specifications for a new hiking shoe would be purchased from an
outside source for $50 million. This outlay was to take place immediately and be
expensed immediately for tax purposes.
13. Annual interest costs on the debt for this project would be $600,000. In addition,
Rodriguez estimated the cost of capital for the hiking shoe would be 14%.
U sa
ge p
er m
itt ed
o nl
y w
ith in
th es
e pa
ra m
et er
s ot
he rw
is e
co nt
ac t i
nf o@
th ec
as ec
en tr
e. or
g T
au gh
t b y
H ai
de r
M ad
an i,
fr om
1 -J
an -2
02 0
to 3
0- Ju
n- 20
20 .
O rd
er r
ef F
37 51
67 .
P ur
ch as
ed fo
r us
e on
th e
A C
C T
5 10
, a t K
in g
F ah
d U
ni ve
rs ity
o f P
et ro
le um
& M
in er
al s.
E du
ca tio
na l m
at er
ia l s
up pl
ie d
by T
he C
as e
C en
tr e
C op
yr ig
ht e
nc od
ed A
76 H
M -J
U J9
K -P
JM N
9I O
rd er
r ef
er en
ce F
37 51
67
