Household and electronic appliances company was formed in 2001. The time of its inception there was...
Fantastic news! We've Found the answer you've been seeking!
Question:
![](https://dsd5zvtm8ll6.cloudfront.net/questions/2024/02/65c1ffc018df4_1707212732878.jpg)
![image](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2024/01/65b89f74456cd_26065b89f7421ad2.jpg)
![image](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2024/01/65b89f7513a62_26065b89f74d7f8c.jpg)
![image](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2024/01/65b89f7594ef3_26165b89f757111c.jpg)
![image](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2024/01/65b89f76529e6_26265b89f761b368.jpg)
![image](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2024/01/65b89f7721f76_26265b89f76d6674.jpg)
Transcribed Image Text:
Household and electronic appliances company was formed in 2001. The time of its inception there was no strong competition in this industry, as a result company enjoyed significant growth over the years and was able to have excellent employees. Over the past few years, however, due to strong competition, the chances of growth have dried up. The stock price had recently dropped to RS.45 per share. Considering this situation the firm started looking suitable acquisition candidates so as to better diversification of resources. After considerable work out and analysis, the committee had decided to conduct further valuation and analysis on-Better Solution work. The board members were curious about the low P/E ratio that the firm was trading at. Better solution work was Rs.2 billion worth of company. Earnings per share had been gradually increasing each year and were currently Rs. 1.2 per share but still below the industrial average. The incremental net cash flows of the combined company were estimated to be at least Rs.45 million per year for the estimated future. Moreover, there were significant chances of diversification as Better work solution is involved in different line of business. Tables 1 to 4 have the financial statements of Household and electronic appliances and Better solution work respectively. The finance department of Household and Electronic appliances had recently estimated the firm's WACC to be 16% and the required rate of return on equity to be 20%. Revenues CGS Gross profit Selling and admin exp. Depreciation Interest EBT Taxes (40%) Net income Table 1 Household and electronic appliances Income statement (Rs, Million) Dividends paid Rs.1 per share on 100 million shares Addition to retained earnings 3000 2550 450 100 50 50 250 100 150 100 5 Cash Marketable securities Accounts receivables Inventory Total current Assets Gross Fixed Assets Accumulated depreciation Net fixed assets Total Assets Accounts payables Accruals Notes payable Total current liabilities Table 2 Household and electronic appliances Balance sheet (Rs. Million) Long term debt Common stock (par value=5 per share) Capital surplus Retained earnings Total shareholder's equity Total liabilities and equity 400 200 400 1000 2000 6000 -2000 4000 300 200 6000 500 1000 2000 500 1000 1500 3000 6000 || Revenues CGS GP Selling and admin exp. Depreciation Interest EBT Taxes (40%) Net income Table 3 Better solution works Income statement (million) Dividends Rs.0.8 per share on 50 million shares Addition to retained earnings 1500 1320 180 50 15 15 100 40 60 40 20 Cash Marketable securities Accounts receivables Inventory Total current Assets Gross Fixed Assets Accumulated depreciation Net fixed assets Total Assets Accounts payables Accruals Notes payable Total current liabilities Table 4 Better Solution works Balance Sheet (millions) 300 200 200 300 1000 1400 -400 1000 150 130 500 780 Long term debt Common stock (par value=2 per share) 100 Capital surplus Retained earnings Total shareholder's equity Total liabilities and equity 600 2000 340 180 620 2000 Questions: 1. Calculate the maximum offer price that Household would be justified in making for better solution works, while using the free cash flow method. 2. Using the formula for free cash flow, explain the various reasons why firms undertake mergers and acquisitions? Which of these reasons are most likely to apply to the acquisition that Household Electronics. 3. Assume that Household's shareholders have agreed to an exchange ratio of 1 share of Household for every 2 shares held in Better solution. Also assume that the combined net income of the two firms is the sum of their net incomes prior to the completion of the deal. 4. Let's say that Household is able to close the deal at a price of 1000 million by paying cash by exchanging 1 of its shares for 2 of Better solution shares. Should it use cash or stock as the payment mechanism? Why? What are the pros and cons of each payment mechanism for the acquiring and the target firm respectively? 5. If the book value of the net fixed assets of Better Solution are at only 80% of their current market value, and Household decides to step up the basis of the assets for depreciation after the deal is closed, what would the balance sheet of the combined firm look like under the purchase method of accounting for mergers and acquisition? Assume that the deal is completed at an exchange ratio of 0.5(i.e.1 share of Household Electronics for 2 shares of Better solutions. Household and electronic appliances company was formed in 2001. The time of its inception there was no strong competition in this industry, as a result company enjoyed significant growth over the years and was able to have excellent employees. Over the past few years, however, due to strong competition, the chances of growth have dried up. The stock price had recently dropped to RS.45 per share. Considering this situation the firm started looking suitable acquisition candidates so as to better diversification of resources. After considerable work out and analysis, the committee had decided to conduct further valuation and analysis on-Better Solution work. The board members were curious about the low P/E ratio that the firm was trading at. Better solution work was Rs.2 billion worth of company. Earnings per share had been gradually increasing each year and were currently Rs. 1.2 per share but still below the industrial average. The incremental net cash flows of the combined company were estimated to be at least Rs.45 million per year for the estimated future. Moreover, there were significant chances of diversification as Better work solution is involved in different line of business. Tables 1 to 4 have the financial statements of Household and electronic appliances and Better solution work respectively. The finance department of Household and Electronic appliances had recently estimated the firm's WACC to be 16% and the required rate of return on equity to be 20%. Revenues CGS Gross profit Selling and admin exp. Depreciation Interest EBT Taxes (40%) Net income Table 1 Household and electronic appliances Income statement (Rs, Million) Dividends paid Rs.1 per share on 100 million shares Addition to retained earnings 3000 2550 450 100 50 50 250 100 150 100 5 Cash Marketable securities Accounts receivables Inventory Total current Assets Gross Fixed Assets Accumulated depreciation Net fixed assets Total Assets Accounts payables Accruals Notes payable Total current liabilities Table 2 Household and electronic appliances Balance sheet (Rs. Million) Long term debt Common stock (par value=5 per share) Capital surplus Retained earnings Total shareholder's equity Total liabilities and equity 400 200 400 1000 2000 6000 -2000 4000 300 200 6000 500 1000 2000 500 1000 1500 3000 6000 || Revenues CGS GP Selling and admin exp. Depreciation Interest EBT Taxes (40%) Net income Table 3 Better solution works Income statement (million) Dividends Rs.0.8 per share on 50 million shares Addition to retained earnings 1500 1320 180 50 15 15 100 40 60 40 20 Cash Marketable securities Accounts receivables Inventory Total current Assets Gross Fixed Assets Accumulated depreciation Net fixed assets Total Assets Accounts payables Accruals Notes payable Total current liabilities Table 4 Better Solution works Balance Sheet (millions) 300 200 200 300 1000 1400 -400 1000 150 130 500 780 Long term debt Common stock (par value=2 per share) 100 Capital surplus Retained earnings Total shareholder's equity Total liabilities and equity 600 2000 340 180 620 2000 Questions: 1. Calculate the maximum offer price that Household would be justified in making for better solution works, while using the free cash flow method. 2. Using the formula for free cash flow, explain the various reasons why firms undertake mergers and acquisitions? Which of these reasons are most likely to apply to the acquisition that Household Electronics. 3. Assume that Household's shareholders have agreed to an exchange ratio of 1 share of Household for every 2 shares held in Better solution. Also assume that the combined net income of the two firms is the sum of their net incomes prior to the completion of the deal. 4. Let's say that Household is able to close the deal at a price of 1000 million by paying cash by exchanging 1 of its shares for 2 of Better solution shares. Should it use cash or stock as the payment mechanism? Why? What are the pros and cons of each payment mechanism for the acquiring and the target firm respectively? 5. If the book value of the net fixed assets of Better Solution are at only 80% of their current market value, and Household decides to step up the basis of the assets for depreciation after the deal is closed, what would the balance sheet of the combined firm look like under the purchase method of accounting for mergers and acquisition? Assume that the deal is completed at an exchange ratio of 0.5(i.e.1 share of Household Electronics for 2 shares of Better solutions.
Expert Answer:
Answer rating: 100% (QA)
Here are the answers to the questions with calculations 1 To calculate the maximum offer price using the free cash flow method Project the incremental free cash flows from the acquisition over the nex... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0324659139
11th edition
Authors: Loren A. Nikolai, John D. Bazley, Jefferson P. Jones
Posted Date:
Students also viewed these finance questions
-
Following the market estimation and other decisions made in Part I, provide a detailed answer and justification to each of the following questions: 1. What considerations in terms of planning and...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Decedent died owning an insurance policy that would pay $2 million to Beneficiary. Six months later, the insurance company paid Beneficiary $2 million plus $50,000 interest. What portion of the...
-
Describe some of the short-term investment vehicles that can be used to manage your cash resources. What would you focus on if you were concerned that the financial crisis would increase inflation...
-
Milt Pearson, the president of Supergrip Corporation Limited (SCL), is concerned with the results achieved by SCL for the fiscal year ended May 31, 2010, and has called a meeting of the Executive...
-
Primus, Inc., owns all outstanding stock of Sonston, Inc. For 2009, Primus reports income (exclu sive of any investment income) of $600,000. Primus has 100,000 shares of common stock out standing....
-
The transactions completed by Courtesy Courier Delivery Company during July 2010, the first month of the fiscal year, were as follows: July 1. Issued Check No. 610 for July rent, $6,200. 2. Issued...
-
Bickford Company plans to sell 135,000 units in November and 180,000 units in December. Bickford's policy is that 10% of the following month's sales must be in ending inventory. On November 1, there...
-
Complete the payroll register for this pay period and update the Employee Earnings Record form for each employee with the corresponding information. The Step-2 of Form W-4 is unchecked. The amount...
-
8 V 2 or 6 3 YO 5 4 If the same spinner is rotated twice, what is the probability the arrow will land on numbers that satisfy the following? 5. Both are even numbers 6. Both are odd numbers 7. Both...
-
n1 = 20, n2 = 25, S = 607, H1: 1 2. In Exercises 710, compute S, S, and the value of the test statistic z. Then find the P-value for the specified alternate hypothesis and values of n1, n2, and S.
-
To determine whether traffic levels differ between the morning and evening rush hours, a traffic engineer counted the number of cars passing through a certain intersection during five-minute periods...
-
Macon Timber Company established a \(\$ 150\) petty cash fund on January 1, 2012. Required a. Is the establishment of the petty cash fund an asset source, use, or exchange transaction? b. Record the...
-
Following is a bank reconciliation for Holt's Sandwich Shop for May 31, 2012: Because of limited funds, Holt's employed only one accountant who was responsible for receiving cash, recording receipts...
-
For each of the following situations, fill in the blank with FIFO, LIFO, or weighted average. a. b. c. d. e. f. would produce the highest amount of net income in an inflationary environment. would...
-
answer Which one of the following statements is correct concerning credit periods? Perishable items tend to have longer credit periods Smaller accounts tend to have longer credit periods A firm may...
-
Anna, a high school counselor, devised a program that integrates classroom learning with vocational training to help adolescents at risk for school dropouts stay in school and transition to work...
-
On January 1, 2010, the Sanders Corporation purchased equipment having a fair value of $68,301.30 by issuing a non-interest-bearing, $100,000, four-year note due December 31, 2013. Required Prepare...
-
Suppose that Kilgore, Inc., is the company that accepted the note from Dieland Company in RE14-12. Kilgore had originally purchased the equipment for $18,000, and the equipment has a book value of...
-
At the beginning of 2011, Tanham Company discovered the following errors made in the preceding two years: Reported net income was $27,000 in 2009 and $35,000 in 2010. The allowance for doubtful...
-
Which ratio or ratios from this chapter do you think should be of greatest interest to: (a) a pension fund considering investing in a corpo- ration's 20-year bonds? (b) a bank contemplating a...
-
Name ratios useful in assessing (a) li- quidity, (b) solvency, and (c) profitability. AppendixLO1
-
What do these classes of ratios measure? (a) Liquidity ratios. (b) Profitability ratios. (c) Solvency ratios. AppendixLO1
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App