2 exhibits for this case

TMHouse-exhibit-3
1. How would you calculate capacity utilisation for the client?
Below would be the formula for capacity utilisation:
Capacity utilisation = (SSU x Volume)/ Available capacity
2. What could be the reasons for the warehouse to reach its maximum capacity? What are the potential levers to increase the capacity?
Share the following information with the interviewee if enquired:
3. What factors should the company consider while choosing the publishers whose contracts should be terminated?
The objective of terminating the publisher would be two fold - maximising the space freed up and minimising impact on revenue (fee charged for storage). This has the underlying assumption that the profits made on our own books is more than 5% (which seems reasonable).
Below would be the key considerations for choosing a publisher:
4. Can you help evaluate the impact of terminating a publisher contract on the P&L of the firm?
The P&L impact would be equal to the loss of revenue minus the reduction in costs.
5. Can you identify the drivers of the variable costs of the company?
There are two key variable costs - handling staff and packaging material. The potential drivers of these costs could be:
6. The company has identified Publisher X as the potential publisher whose contract should be terminated. The company has estimated that the space freed up by this termination would be sufficient to tide over the capacity challenge in the foreseeable future. Can you calculate the impact of the termination of Publisher X on the profits of the firm?
Share the following information with the interviewee if enquired:
Using the above information, the following can be calculated:
Total Revenue = Margin / Margin % = $ 5m/ 25% = $ 20 m
Total Costs = Revenue - Margin = $ 20 m - $ 5 m = $ 15 m
Using the cost structure shared earlier, the different cost components can be calculated:
Handling staff cost = Costs x 40% = $ 15 m x 40% = $ 6 m
Admin / IT staff cost = Costs x 20% = $ 15 m x 20% = $ 3 m
Packaging cost = Costs x 20% = $ 15 m x 20% = $ 3 m
Maintenance cost = Costs x 10% = $ 15 m x 10% = $ 1.5 m
Depreciation = Costs x 10% = $ 15 m x 10% = $ 1.5 m
Termination of Publisher X would only impact the handling costs, packaging costs and the revenue:
New handling staff cost = Earlier Costs x (1- 15%) = $ 6 m x 85% = $ 5.1 m
New packaging cost = Earlier Costs x (1- 20%) = $ 3 m x 80% = $ 2.4 m
New total cost = $ 5.1 m + $ 3 m + $ 2.4 m + $ 1.5 m + $ 1.5 m = $ 13.5 m
New revenue = Earlier Revenue x (1-10%) = $ 20 m x 90% = $ 18 m
New margin = $ 18 m - $ 13.5 m = $ 4.5 m
Net impact on P& L = Earlier Margin - New Margin = $ 5 m - $ 4.5 m = $ 0.5 m
7. Now that we know the economic impact of terminating Publisher X, what would you recommend to the client - termination of Publisher X or investing in the extension of the warehouse?
There are two choices before the client : Invest $ 10 m now to increase warehouse capacity or terminate Publisher X which would impact the P&L by $ 0.5 m every year.
Assuming that all other factors remain the same and ignoring the time value of money, a break-even point/ time period can be calculated:
Break-even point = $ 10 m / $ 0.5 m = 20 years
In other words, it would be 20 years before the yearly impact on P&L from the termination adds up to the upfront cost required to increase the warehouse capacity. Additionally, we know that the capacity freed up by the termination of Publisher X is sufficient to manage the storage needs in the foreseeable future.
Based on this analysis, the client should not invest in the capacity extension of the warehouse. They should instead terminate the storage contract with Publisher X in order to increase the available capacity.