Question: Use the following data to answer this question. It is January 1, 2017 and Pegasus is contemplating the acquisition of competitor Chimera. The following details
Use the following data to answer this question.
It is January 1, 2017 and Pegasus is contemplating the acquisition of competitor Chimera. The following details are available ($ in millions except per share data):
| January 1, 2017 ($ in millions) | Pegasus | Chimera |
| GAAP revenue | $150.40 | $112.00 |
| GAAP net income | $14.04 | $9.92 |
| Tax rate | 40% | 35% |
Assume all activities below occur on January 1, 2017:
You also obtained the following transaction-related data:
| Offer value | $132.0 million in cash |
| Sources of funds | 50% of the offer value funded using Pegasus's cash reserve, currently generating a 1% annual return. Remainder of the funds needed to complete the deal raised via a new 5-year debt issuance at 5% annual interest rate. |
| Refinanced debt | Chimera has $5 million in debt outstanding at 4% annual interest which will be refinanced as part of the acquisition |
| Transaction fees | $2 million pretax |
| Financing fees | $1 million pretax |
| Cost synergies | $2 million pretax. Apply the acquirer's tax rate on the cost synergies. |
| Revenue synergies | $1 million in additional revenue due to cross selling opportunities. Assume revenue synergies are subject to the acquirer's standalone tax rate and profit margin. |
| Goodwill | $20 million |
| Asset write ups | None |
What is the sum of all Pro forma Pre-tax Income acquisition adjustments pertaining to Synergies, Goodwill and write-ups?
- 1.00
- 2.00
- 2.16
- 3.00
- 6.16
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
