first pacic
TRANSCRIPT
-
5/21/2018 First Pacic
1/21
1
A Strategic Management Paper for the First Philippine Holdings Corporation (FPH)
Karlo Jennuel R. Antonio
IBE 18 | BLM | 4thYear
March 6, 2014
-
5/21/2018 First Pacic
2/21
2
Brief Introduction of the Company
First Philippine Holdings Corporation(FPH) is a management and investment companywhose major business is clean power generation and distribution, with strategic initiatives in
manufacturing and property development. In its 50 years, it has pioneered and managed some ofthe country's best companies, who are market leaders in their key industries. FPH is a member oftheLopez Group of Companies.
Its power generation subsidiary, First Gen Corporation (First Gen), is a renewable energyproducer, with power plants that use geothermal, hydro, and natural gas for fuel. Today, it has atotal installed capacity of 2,832.6 MW, or 18.2% of the countrys to tal installed capacity. FirstGen manages the world's second largest geothermal power producer, Energy DevelopmentCorporation, which searchws for indigenous, low-carbon energy alternatives.
FPH's manufacturing subsidiary, First Philippine Electric Corporation (First Philec), operates the
country's first large-scale silicon wafer-slicing facility called First Philec Solar Corporation(FPSC), which supplies some of the world's leading photovoltaic companies. FPSC is a jointventure of First Philec and SunPower Corporation, an established global technology leader in thesolar industry.
In property development, FPH expands its reach through Rockwell Land Corporation (RockwellLand) and First Philippine Industrial Park (FPIP). Rockwell Land has raised the bar forresidential and commercial development in the country, by developing brands unparalleled inluxury and innovation. FPIP is the countrys market leader in industrial parks, hosting prominent
multinational companies in the consumer, electronics, and technology industries.
FPH maintains its corporate headquarters at the 4th floor of the Benpres Building in OrtigasCenter atPasig City,Philippines. The firm is currently headed by the following key executives:
Chairman Federico R. Lopez
Co-chairman Oscar M. Lopez
Vice Chairman Augusto Almeda Lopez
Chief Executive Officer Federico R. Lopez
Managing Director Arthur A. Guia
http://en.wikipedia.org/wiki/Lopez_Group_of_Companieshttp://en.wikipedia.org/wiki/Ortigas_Centerhttp://en.wikipedia.org/wiki/Ortigas_Centerhttp://en.wikipedia.org/wiki/Pasig_Cityhttp://en.wikipedia.org/wiki/Pasig_Cityhttp://en.wikipedia.org/wiki/Ortigas_Centerhttp://en.wikipedia.org/wiki/Ortigas_Centerhttp://en.wikipedia.org/wiki/Lopez_Group_of_Companies -
5/21/2018 First Pacic
3/21
3
Mission Statement Analysis
1. Mission Statement of FPHWe will leverage our competencies and experience from energy, infrastructure, realestate, and industry to drive business strategies and solutions for the benefit of ourcustomers and other stakeholders.
2. AnalysisComponent Remark/Comment
Customers It is understandable that FPH refers theircustomers in a generic sense. This is toprovide flexibility for the firm to diversifyand cater to other sectors
Product/Services Since FPH is a holding/managing firm,leverage our competencies already speak
of their offering to the marketthat is tomuster everything and anything they havein their machineries to generate profit.
Markets Again, FPH intentionally made it in ageneric since, so that they may diversify inthe future.
Technology There was no mention as to the level ofacquired technologies, or whether or norare these at par.
Concern for Survival, Growth, &Profitability
No mention as to their financial goals.
Philosophy FPHs values were not mentioned.
Self-concept FPH has the most technologically advancedfacilities in the utilities sectors, and yetsuch advantaged was not mentioned.
Concern for Public Image FPH corporate social responsibility was notmentioned.
Concern for Employees No mention as well with regards to FPHsemployees welfare.
-
5/21/2018 First Pacic
4/21
4
Proposed Adequate-Appropriate Mission Statement
Guided with the values of unity, integrity, and excellence, we aim to leverage our
competencies and experience from the energy, industrial, infrastructure, and real estateindustries, equipped with the most advanced and up-to-date technologies, to drivebusiness strategies and solutions for the continued and sustained increase of ourshareholders value; for the benefit of our customers, community stakeholders, as well asfor the wellness and welfare of our employees.
-
5/21/2018 First Pacic
5/21
5
PEST Analysis
Political Economic
Political Stability of the Government
Taxing Policies and Incentives onengaged sectors
Governments view on renewableenergy
Government Regulations Public Pressure on the Government to
address environmental issues Implementation of Feed-in Tariffs on
Renewable Energy
Countrys Gross Domestic Product
(GDP) growth Global Economy Reduced Interest Rates Inflation and Exchange Rates of
Foreign Currencies Strength and Performance of the Stock
Market Urbanization = Increased Demand for
Energy Expanding Middle Class
Social Technology
Societys Growing Trend to a
Greener Future Lifestyle Changes (leaning to a
Consumerist Lifestyle) Increased consumption of electricity-
dependent items
Level of Research & Development
Speed of Technology Transfers
Caption:The political climate that FPH operates in is in its favor, as well as the economic andsocial factors are also in complement to the firms operations.
-
5/21/2018 First Pacic
6/21
6
Porters 5 Forces Analysis
Caption: As the leader in the renewable energy sector and as an owner of huge chunks of the
market in other industries, FPH faces little to no competition and pressure, both from other firms
and consumers. Threat of entry is relatively low. However, there is a high pressure coming from
the suppliers, since the government has the sole discretion to allow a firm to harness and
distribute energy. Materials for photovoltaic are rare and produced by few firms. Land,
especially in the urban areas, is becoming scarcer.
Threat of Substitute
Products: Low Pressure
-Few firms offer the same
services/products of FPH.Moreover, switching costcan be really taxing in termsof amount and corporatetime.
Bargaining Powers of
Suppliers: High Pressure
-The government is thesole supplier of therenewable source of energyharnessed by FPH, throughauthorizations to conductbusiness.
-Also, materials needed tomanufacture photovoltaicare only supplied by fewfirms in the world.-Land acquisition effortsare also affected by priceand scarcity of availableland spaces for business,whether in real estate orenergy.
Rivalry Among Existing
Firms: Low to Median
Pressure-Currently, FPH is facingonly a handful ofcompetitors. This is due tothe fact that it requiresmassive economies of scale
to be able to engage in theutilities and real estatesectors. However, thesecompetitors are inferior interms of financial,technological, and corporatemachinery compared to FPH.(FPH has been absorbingfinancially-downcompetitors).
Bargaining Power of
Buyers: Low Pressure
-Individual buyers haveno pressure on FPH.- Switching cost is highand only few firms overthe sameproducts/services.
-Society, in fact,applauds and supportefforts to increase theproductions of renewableenergy
Threat of New
Entrants/Potential
Competitors: Low Pressure
-Entry barriers are relativelyhigh. A firm will have toundergo an intricate processof acquiring a license toharness renewable energyand to distribute it.-The energy, industrial,infrastructure, and real estateindustries require massiveamount of capital andeconomies of scale.
-
5/21/2018 First Pacic
7/21
7
Industry Analysis: EFE Matrix
External Factor Evaluation (EFE) Matrix
Opportunities Weight Rating Weighted Score
1. Societys growing trend to agreener future
0.1 3 0.3
2. Upward energy demand 0.25 3 0.75
3. Unexploited sources ofrenewable energy
0.09 4 0.36
4.Increasing purchasing power ofconsumers and an expandingmiddle class
0.15 3 0.45
5. Increasing global demand forphotovoltaic technology
0.08 4 0.32
Threats Weight Rating Weighted Score1. Gas and oil are still relatively
more affordable thanrenewable energy
0.141 2 0.282
2. Fluctuations in foreigncurrency trade
0.025 3 0.075
3. Increasing competition 0.039 4 0.156
4. Increasing acquisition price of
materials for operations
0.025 3 0.075
TOTALS 1 2.768
Caption:FPH has been efficient in capitalizing on opportunities that have appeared in its years
of operation, as well as in averting, and in some instances, mitigating the effects of various
threats that it faces.
-
5/21/2018 First Pacic
8/21
8
Competitive Profile Matrix (CPM)
Aboitiz
Power
Corporation
Alsons
Consolidated
Resources, Inc.
SPC Power
Corporation
Ayala Land,
Inc.
Critical Success
Factor
Weight Rating Score Rating Score Rating Score Rating Score
Market Share 0.2 2 0.4 2 0.4 2 0.4 3 0.6
FinancialPosition
0.15 3 0.45 2 0.3 2 0.3 4 0.6
Product/ServiceQuality
0.15 3 0.45 2 0.3 2 0.3 4 0.6
ProductionCapacity
0.05 3 0.15 3 0.15 3 0.15 3 0.15
PriceCompetitiveness
0.09 3 0.27 3 0.27 3 0.27 4 0.36
ConsumerLoyalty
0.05 2 0.1 1 0.05 1 0.05 3 0.15
CustomerService
0.09 3 0.27 2 0.18 2 0.18 3 0.27
OrganizationStructure
0.09 3 0.27 3 0.27 3 0.27 4 0.36
ManagementExperience
0.07 3 0.21 2 0.14 2 0.14 4 0.28
GlobalExpansion
0.06 1 0.06 1 0.06 1 0.06 1 0.06
TOTALS 1 2.63 2.12 2.12 3.43
Caption:FPH has been marginally outperforming its competitors, except for Ayala Landtheindustry leader in real estate. But still, the firm is still able to own a relatively large market share
and generates more than enough profit from real estate.
-
5/21/2018 First Pacic
9/21
9
McKinsey 7S Analysis
Caption: FPH has been able to institutionalize its corporate values in the various areas and
operations of the business. Hence, consistency is maintained across the firm.
Structure: A holding firm ofother firms engaged invarious industries, FPH has avertical chain of command,from the Board of Directorsdown to specific Board ofDirectors of the respectivesubsidiary firms. Eachsubsidiary is independentfrom each other, in terms ofoperations.
Strategy: With a strongfinancial position, FPH has
been acquiring distressedcompetitors, so as to closein on the market.Moreover, FPH has beenengaged in explorationprojects in Latin Americaand Indonesia. This is partof their global expansionstrategies.
Shared Values: Basically,FPH was created out of thegoal of securing asustainable future. With thevalues of unity, integrity, andexcellence, Through itscompetencies and experiencein the various industries it isengaged in, FPH seeks toincrease their shareholdersvalue, delivery qualityservice to their customers,and create benefits for thecommunity stakeholders aswell as their employees.
Systems: There is
nothing unique with
FPHs day-to-dayoperations. The same is
comparable to any other
firm. However, the
difference lies on the
execution of even the
simplest task. FPH
committed to excellence.
Skills: FPH hires only themost experienced andacademically excellent
employees. Even afterhiring, FPH still requirestheir employees to undergoa continuous series oftrainings.
Style: The management
of FPH has adopted a
clairvoyant style in
leadership. They make
sure that they see first the
trends and other
movements in the market
before their competitors
do.
Staff: FPH employees andstaffs have been carefullychosen to deliver the value ofexcellent, which the firm hasadopted as its core values.
-
5/21/2018 First Pacic
10/21
10
Summary of Financial Ratios
1. Liquidity Ratio
a.
Current = 2.4b. Quick = 1.7
2. Leverage Ratio
a. Debt to Total Assets = 59.5
b. Debt to Equity = 115.7
3. Activity Ratio
a. Inventory Turnover = 3.7
b. Fixed Assets Turnover = 1.2
c. Total Assets Turnover = 0.3
d. Accounts Receivable Turnover = 4.5
e. Average Collection Period = 62.3 days4. Profitability
a. Gross Profit Margin = -37.26%
b. Operating Profit Margin = -82.69%
c. Net Profit Margin = -25.53%
d. Return on Total Assets (ROA) = 3.20%
e. Return on Stockholder Equity (ROE) = 2.01%
5. Year over year, First Philippine Holdings Corporation has been able to grow revenues
from Php 69.8B to Php 72.6B. Most impressively, the company has been able to reduce
the percentage of sales devoted to cost of goods sold from 82.16% to 80.63%. This was a
driver that led to a bottom line growth from Php 2.1B to Php 9.6B.
Although debt as a percent of total capital increased at First Philippine Holdings
Corporation over the last fiscal year to 39.13%, it is still in-line with the Electric Utilities
industry's norm. Additionally, there are enough liquid assets to satisfy current
obligations. Cash Collection is a strong suit as the company is more effective than most
in the industry. As of the end of 2012, its uncollected receivables totaled $14.2B PHP,
which, at the current sales rate provides a Days Receivables Outstanding of 62.52. Last,
First Philippine Holdings Corporation is among the most efficient in its industry atmanaging inventories, with only 48.44 days of its Cost of Goods Sold tied up in
inventory.
-
5/21/2018 First Pacic
11/21
11
SWOT Analysis
Strengths:
Diversified Business Operation
Quality Standards
Power Generation Capability
Financial Resources
Economies of Scale
Newly Acquired Technologies
First Mover Advantage: Experienceand Knowledge of the Industry
Strong Brand
Reputation
Weaknesses:
Increasing Non-Cash Component
Dependent on Large Sale Volume
Dependent on Constant CostReduction
Long Project Lead Time
Geographically Constrained
Opportunities: Societys Growing Trend to a
Greener Future
Upward Energy Demand
Unexploited Sources of RenewableEnergy
Increasing Purchasing Power of theConsumers
Expanding Middle Class
Increasing Global Demand forPhotovoltaic Technology
Threats: Gas and Oil are still relatively more
affordable than renewable energy
Fluctuation in Foreign CurrencyTrade
Increasing Competition
Increasing Acquisition Price ofMaterials for Operations
Caption: The weaknesses and the potential threats to FPH are only incidental to trends
that the economy is experiencing in status quo. More so, such were not direct causes of
the firms incompetence or unstrategicbusiness moves. However, the current strengths
and opportunities outweigh the weaknesses and threats, and the formers can neutralize
the latters with proper strategy and execution.
-
5/21/2018 First Pacic
12/21
12
Internal Factor Analysis (IFE)
Internal Strengths Weight Rating Score
1. Diversified Business Operations 10% 4 0.42. Quality Standards 10% 4 0.4
3. Power Generation Capability 12% 4 0.48
4. Economies of Scale 10% 4 0.4
5. Newly Acquired Technologies 10% 3 0.3
6. First Mover Advantage: Experience andKnowledge of the Industry
13% 4 0.52
7. Strong Brand 10% 3 0.3
8. Reputation 10% 3 0.3
Internal Weaknesses Weight Rating Score
1. Increasing Non-Cash Component 5% 2 0.12. Dependent on Large Sale Volume 2% 2 0.04
3. Dependent on Constant Cost Reduction 2% 2 0.04
4. Long Project Time Lead 3% 1 0.03
5. Geographically Constrained 3% 1 0.03
TOTALS 100% 3.34
Caption: As already enunciated in the earlier observations, the weaknesses of FPH are
but mere incidents of the industries, i.e. factors that can be mitigated but cannot averted.
However, the existing strengths of FPH can marginally outweigh and neutralize its
weaknesses.
-
5/21/2018 First Pacic
13/21
13
TOWS Analysis
External Opportunities (O)
1. Societys Growing Trendto a Greener Future
2. Upward Energy Demand3. Unexploited Sources of
Renewable Energy4. Increasing Purchasing
Power of the Consumers5. Expanding Middle Class6. Increasing Global
Demand for PhotovoltaicTechnology
External Threats (T)
1. Gas and Oil are stillrelatively moreaffordable thanrenewable energy
2. Fluctuation in ForeignCurrency Trade
3. Increasing Competition4. Increasing Acquisition
Price of Materials forOperations
Internal Strengths (S)
1. Diversified Business
Operation2. Quality Standards3. Power Generation
Capability4. Financial Resources5. Economies of Scale6. Newly Acquired
Technologies7. First Mover Advantage:
Experience andKnowledge of the Industry
8. Strong Brand9. Reputation
SO
Maxi-Maxi Strategy
1.
Increased Research &Development efforts2. Increased marketing
efforts3. Engage in more activities
in promotingenvironmentalism
4. Start distribution effortsin soon-to-be urbanizedareas
5. Invest on explorationprojects in newlyindustrializing countries.
ST
Maxi-Mini Strategy
1.
Cut-down on unnecessaryexpenditures so as todecrease price passed onconsumers.
2. Acquire locally producedmaterials instead ofimporting
3. Acquire distressedcompetitors
4. Implement innovativeservices/products
Internal Weaknesses (W)1. Increasing Non-CashComponent
2. Dependent on Large SaleVolume
3. Dependent on ConstantCost Reduction
4. Long Project Lead Time5. Geographically
Constrained
WOMini-Max Strategy
1. Offer sale discounts onlarge volume purchases
2. Find alternative sourcesof renewable energy inother geographicallocations
WTMini-Mini Strategy
1. Create a strategicmanagement paper
every year, so as to assesevery move of the firm.
2. Avoid engaging in over-diversification, so as notto be exposed to toomany risks.
Caption: The current strengths and opportunities, if harnessed properly, can directly
neutralized or, at least, mitigate the harms of the lingering threats and weaknesses.
-
5/21/2018 First Pacic
14/21
14
SPACE Matrix
Conservative Aggressive
Defensive Competitive
Caption: (+3, +6) FPH is a financially strong firm that has achieved major competitive
advantages in the growing and somehow stable industries of energy, industrial, infrastructure,
and real estate. Moreover, FPHs financial position has been a dominating factor in the industry.
7
6
5
4
3
2
1
6 5 4 3 2 1 1 2 3 4 5 6
1
2
3
4
5
6
7
-
5/21/2018 First Pacic
15/21
15
Boston Consulting Group (BCG Growth Share) Matrix
Question Marks1. Expanding Middle Class
2. Increasing Purchasing Power of the Consumers
Stars1. Unexploited Sources of Renewable Energy
2. Increasing Global Demand for PhotovoltaicTechnology
Dogs Cash Cows1. Societys Growing Trend to a Greener Future2. Upward Energy Demand
Caption: None of the opportunities FPH are classified as dogs. This is due to the fact that FPH
is an industry leader with a huge market share, massive financial machinery, and well-equipped
with the latest technologies
-
5/21/2018 First Pacic
16/21
16
Internal-External (IE) Matrix
IFE TOTAL WEIGHTED SCORES
EFE TOTAL
WEIGHTED
SCORES
STRONG
3.0 TO 4.0
AVERAGE
2.0 TO 2.99
WEAK
1.0 TO 1.99
HIGH
3.0 TO 4.0
1 2 3
MEDIUM
2.00 TO 2.99
4 5 6
LOW
1.0 TO 1.99
7 8 9
Caption: EFE falls under average/medium, while IFE shows strong/high impact on the firm.
-
5/21/2018 First Pacic
17/21
17
Grand Strategy Matrix
Rapid Market Growth
Quadrant 2 Quadrant 1
(3,6)
Weak Competitive Position Strong Competitive Position
Quadrant 3 Quadrant 4
Slow Market Growth
Caption: For FPH, continued concentration on current markets and product is but wise for a
strategy. It can be taxing on the firm if it will suddenly shift from its current competitive
advantages.
-
5/21/2018 First Pacic
18/21
18
Quantitative Strategic Planning Matrix
Caption: The option of expanding the firm domestically is seen to be more lucrative given its
0.74 margin against international expansion.
Key Factors Alternative 1
Expand Domesticall y
Alternative 2
Expand InternationallyStrengths Weight Attractiveness Score Weight Attractiveness Score
Diversified Business Operations 0.10 4 0.4 0.10 1 0.1
Quality Standards 0.10 4 0.4 0.10 4 0.4
Power Generation Capability 0.12 4 0.48 0.12 2 0.24
Economies of Scale 0.10 4 0.4 0.10 3 0.3
Newly Acquired Technologies 0.10 3 0.3 0.10 3 0.3
First Mover Advantage: Experience andKnowledge of the Industry
0.13 4 0.52 0.13 4 0.52
Strong Brand 0.10 3 0.3 0.10 2 0.2
Reputation 0.10 3 0.3 0.10 3 0.3
Weaknesses Weight Attractiveness Score Weight Attractiveness Score
Increasing Non-Cash Component 0.05 2 0.1 0.05 2 0.1
Dependent on Large Sale Volume 0.02 2 0.04 0.02 2 0.04
Dependent on Constant Cost Reduction 0.02 2 0.04 0.02 2 0.04Long Project Time Lead 0.03 1 0.03 0.03 1 0.03
Geographically Constrained 0.03 1 0.03 0.03 1 0.03
Sum Weights 1.00 1.00
Opportunities Weight Attractiveness Score Weight Attractiveness Score
Societys growing trend to a greenerfuture
0.1 3 0.3 0.1 3 0.3
Upward energy demand 0.25 3 0.75 0.25 3 0.75
Unexploited sources of renewable energy 0.09 4 0.36 0.09 4 0.36
Increasing purchasing power ofconsumers and an expanding middle class
0.15 3 0.45 0.15 3 0.45
Increasing global demand forphotovoltaic technology
0.08 4 0.32 0.08 4 0.32
Threats Weight Attractiveness Score Weight Attractiveness Score
Gas and oil are still relatively moreaffordable than renewable energy
0.141 2 0.282 0.141 2 0.282
Fluctuations in foreign currency trade 0.025 3 0.075 0.025 3 0.075
Increasing competition 0.039 4 0.156 0.039 4 0.156
Increasing acquisition price of materialsfor operations
0.025 3 0.075 0.025 3 0.075
Sum Weights 1.00 1.00
Sum Total Attractiveness Score 6.108 > 5.368
-
5/21/2018 First Pacic
19/21
19
Balanced Scorecard
Objectives Measures Targets
(1 Yr.)
Initiatives
Financial Maximize returnsProfitable growthLeverage asset base
Manage operating costs
Return of Capital EmployedRevenue growthAsset utilization rate
Operating costs
14%6%80%P150
Reduction of unnecessary
Customer Industry leading customerloyalty
Customer Satisfaction Rating 80% Customer loyaltyprogram
Internal
Processes
Business Growth
Capitalize on deregulationopportunitiesOptimize trading opportunitiesDevelop innovative servicesUse alliances and jointventures
Leverage cross-group R&D
% revenue from deregulatedproducts/services% trading revenueRevenue frombrand new services% customers serviced throughalliances/joint venturesNPV product/service pipeline
% R&D projects meeting protocol gates
5%10%P500M10%P500M90%
Telecom infrastructuredevelopmentTrading risk assessmentResearch alliance
program
Continued Public Support
Proactively managerelationshipsEnsure reliable servicesCommunicate/educatecustomersEffective customer service
Customer/partner satisfactionReliability index% communication/education coverage% communication/education plansexecuted
4.090/100100%80%
Telecom infrastructuredevelopmentTrading risk assessmentResearch alliance
program
Customer Service Excellence
Seamless cross-group deliveryUnderstand customer driversEffective customer services
Promise delivery %
New product uptake rateOn-time market projectsCustomer satisfaction rating C.S.D.Problem resolution cycle time C.S.D.
90%20%90%85%6hr
Cross-selling marketingprogramService dispatchautomationCIS upgradeCall center software
integration
Optimize Core Business
Optimize asset utilizationMax return on resourceallocationContinued cost managementEnterprise-wide riskmanagement
% rate capacity attainedEmployee productivity improvement% cost reductionCost of disruption vs. planTime to recovery
80%2%4%+/-15%8hr
Fossil maintenancebenchmarkShared service
benchmark/outsourcinginitiativeERP Implementation
Learning &
Growth
Ensure market-driven skillLeading employee satisfactionWorld Class Leadership
Strategic skill coverage ratioHours in strategic skills trainingEmployee satisfaction ratingLeadership effectiveness ratio
65%103.04.0
Competency profilingPerformancecompensation linkLeadership training
program
Caption: The following have been carefully chosen to compliment the earlier SWOT, PEST,
TOWS, IFE and EFE analyses.
-
5/21/2018 First Pacic
20/21
20
Strategy Map
Caption: An outline of the overall approach of the firm on how to achieve its goals.
Customer
InternalProcesses
Learning &Growth
Financial
Improve Cost
StructureIncrease Asset
UtilisationEnhance
Customer ValueExpand
Revenue
Price Quality Availability Selection Function Service Partnershi
Brand
Productivity Strategy Revenue Growth Strategy
Production Service Attributes Relationship Image
Optimize Core Businesses
Processes that produce anddeliver products and
services
Customer Service
Excellence
Processes that enhance
customer value
Business Growth
Processes that create new
products and services
Continued Public Support
Processes that improvecommunities and the
environment
Human Capital
SkillsTraining
Knowled e
Information Capital
SystemsDatabasesNetworks
Organisational Capital
Skills / TrainingKnowledgeTeamwork
Sustained Shareholder Value
+ +
Customer ValueProposition
Vision: Uplifting lives by creating value in key industries and infrastructure that advance national development.
-
5/21/2018 First Pacic
21/21
21
Projected Income Statement
Current Year 1 Year 2 Year 3
Sales 59,997.0 61,508.0 69.753.0
Cost of Goods Sold 42.907.0 48.632.0 57,311.0
Operating Expenses -6,161.0 -4,389.0 -2,933.0
Net Income 8,731.0 24,850.0 2,117.0
Caption: Given the proposed strategies for FPH, the firm will be expecting a steady increase of
income for the next 3 years.