Question: Consider a hypothetical using the 2002 numbers (in Millions) in the table below: if this company paid out their entire cash balance as a special
- Consider a hypothetical using the 2002 numbers (in Millions) in the table below: if this company paid out their entire cash balance as a special dividend at the beginning of 2002, what would be the effect on the value of the firm? On the share price? On earnings and EPS? What if they used all of the cash balance to do a share repurchase at the beginning of 2002 instead? (You can assume that Linear earns a 3.35% interest rate on their cash balance for your calculations.).
| June Fiscal Year | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 |
| Income Statement | ||||||||||||
| Sales | 119.4 | 150.9 | 200.5 | 265 | 377.8 | 379.3 | 484.8 | 506.7 | 705.9 | 972.6 | 512.3 | 440.8 |
| -Cost of Goods Sold | 49.5 | 57 | 67.6 | 83.3 | 106.8 | 109.8 | 137.8 | 139.8 | 179 | 231.1 | 144.7 | 114.6 |
| -Research and Development Expense | 12.3 | 14.8 | 18.4 | 23.9 | 31.1 | 35.4 | 46.2 | 54.7 | 78.3 | 102.5 | 79.8 | 67 |
| -Other Expenses | 19.1 | 23.3 | 28 | 29.4 | 36 | 29.6 | 29.6 | 26.5 | 31.4 | 28.4 | 9.4 | 18.9 |
| Income Before Taxes | 38.5 | 55.7 | 86.5 | 128.5 | 203.9 | 204.5 | 271.3 | 285.7 | 417.3 | 610.7 | 278.4 | 240.3 |
| -GAAP Income Taxes | 13.5 | 19.3 | 29.7 | 43.8 | 69.9 | 70.2 | 90.4 | 91.4 | 129.4 | 183.2 | 80.7 | 69.7 |
| Net Income | 25 | 36.4 | 56.8 | 84.7 | 134 | 134.4 | 180.9 | 194.3 | 287.9 | 427.5 | 197.6 | 170.6 |
| Common Shares Outstanding | 280.2 | 285.4 | 290.5 | 294.3 | 298.6 | 303.8 | 307.3 | 307.5 | 315.2 | 318.9 | 316.2 | 312.4 |
| Earnings Per Share | $0.09 | $0.13 | $0.20 | $0.29 | $0.45 | $0.44 | $0.59 | $0.63 | $0.91 | $1.34 | $0.63 | $0.55 |
| Dividends Paid Preferred | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dividends Paid - Common | 0.0 | 5.3 | 8.3 | 9.8 | 11.9 | 15.0 | 18.3 | 22.1 | 28.0 | 41.2 | 54.0 | 47.0 |
| Share Price, Fiscal Year Close | $2.36 | $3.61 | $5.50 | $8.25 | $7.50 | $12.94 | $15.08 | $33.63 | $63.94 | $44.22 | $31.43 | $30.87 |
| Cash Flow Statement | ||||||||||||
| Net Income | 25 | 36.4 | 56.8 | 84.7 | 134 | 134.4 | 180.9 | 194.3 | 287.9 | 427.5 | 197.6 | 170.6 |
| +Depreciation and Amortization | 4.5 | 5.8 | 6.3 | 8.6 | 10.3 | 12.4 | 20.1 | 22 | 25 | 35.8 | 46.3 | 33.5 |
| -Capital Expenditure | 9.8 | 7.6 | 16.2 | 22.1 | 70.4 | 21.9 | 24.4 | 39.1 | 80.3 | 127.9 | 17.9 | 9.8 |
| -Working Capital Investments | 7.2 | 2.6 | 6.8 | -4.5 | -9.1 | 21.2 | -7.4 | -9.6 | -26.6 | 19.2 | 42 | 14.9 |
| +Tax Adjustmentb | 6.4 | 2.8 | 6.1 | 6.2 | 11.3 | 25.3 | 58.6 | 54.6 | 102.9 | 115.5 | 55.2 | 0.7 |
| Operating Cash Flow | 19 | 34.8 | 46.3 | 81.8 | 94.3 | 129.1 | 242.6 | 241.3 | 362 | 431.7 | 239.3 | 180.1 |
| +Stock Issuance | 11.7 | 9.1 | 13.7 | 7.6 | 12.7 | 18.5 | 26.6 | 38.3 | 54.8 | 52.7 | 39.3 | 27.4 |
| -Stock Purchases | 0.7 | 1.2 | 1.3 | 6.1 | 22.9 | 11.6 | 56.5 | 108.7 | 0 | 69.8 | 221.6 | 165.7 |
| -Dividends Paid | 0 | 5.3 | 8.3 | 9.8 | 11.9 | 15 | 18.3 | 22.1 | 28 | 41.2 | 54 | 47 |
| -Other Itemsc | 0 | 4.7 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.4 |
| Net Cash Flow | 30 | 32.6 | 48.9 | 73.4 | 72.3 | 121 | 194.5 | 148.8 | 388.9 | 373.4 | 3 | 13.2 |
| Cash and Short-Term Investments | 95.3 | 127.9 | 176.8 | 250.2 | 322.5 | 443.4 | 637.9 | 786.7 | 1,175.60 | 1,549.00 | 1,552.00 | 1,565.20 |
Step by Step Solution
There are 3 Steps involved in it
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
