Your company produced the following reported year-to-date (YTD) income statements during 2014-2015 period. You have recently...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Your company produced the following reported year-to-date (YTD) income statements during 2014-2015 period. You have recently completed a comparable company analysis and figured out that the applicable, average Mcap/LTM Net Income multiple for your company is 25.5x Sales COGS Other Income SG&A Restructuring Charge EBIT Reported YTD Income Statement 2014:Q4 4100 2925 90 700 20 Options Tranche 1 2014:Q3 Tranche 2 Tranche 3 Tranche 4 Tranche 5 Tranche 6 3,500 2,200 50 675 0 Interest Expense Pre-tax Income 600 Income Tax (38%) 228 Net Income 372 675 75 545 102 443 168.34 275 2.50 1.00 0.50 Number of Shares (mil) 10.00 7.50 5.00 2015:Q3 3600 3000 Additional Notes: In 2015:Q2, your company recorded a $100 mil. pre-tax inventory write-off due to fire in the company's warehouse. In 2014:Q3, your company realized a $50 mil. pre-tax gain ("other income") on the sale of a non-core business. In 2014:Q4, your company additionally realized a $40 mil. pre-tax gain ("other income") on the sale of a non-core business. In 2014:Q4, your company recognized a $20 mil. pre-tax restructuring costs in connection with a downsizing strategy. Your company has 125 mil. basic outstanding shares, with current stock price of $45 per share. The company has the following information about the options/warrants: 0 120 0 480 73 407 154.66 252 Exercise Prices $ 5.00 $ 25.00 $ 30.00 $ 35.00 $ 40.00 $ 55.00 a) What is the amount of LTM Net Income (adjusted for non-recurring events) based on the reported YTD financial statements and the additional notes provided above? Show your work. b) What is the number of fully diluted shares outstanding? Show your work. c) Given that MCAP/LTM Net Income multiple is 25.5x, what is the Implied Share Price? Show your work. Your company produced the following reported year-to-date (YTD) income statements during 2014-2015 period. You have recently completed a comparable company analysis and figured out that the applicable, average Mcap/LTM Net Income multiple for your company is 25.5x Sales COGS Other Income SG&A Restructuring Charge EBIT Reported YTD Income Statement 2014:Q4 4100 2925 90 700 20 Options Tranche 1 2014:Q3 Tranche 2 Tranche 3 Tranche 4 Tranche 5 Tranche 6 3,500 2,200 50 675 0 Interest Expense Pre-tax Income 600 Income Tax (38%) 228 Net Income 372 675 75 545 102 443 168.34 275 2.50 1.00 0.50 Number of Shares (mil) 10.00 7.50 5.00 2015:Q3 3600 3000 Additional Notes: In 2015:Q2, your company recorded a $100 mil. pre-tax inventory write-off due to fire in the company's warehouse. In 2014:Q3, your company realized a $50 mil. pre-tax gain ("other income") on the sale of a non-core business. In 2014:Q4, your company additionally realized a $40 mil. pre-tax gain ("other income") on the sale of a non-core business. In 2014:Q4, your company recognized a $20 mil. pre-tax restructuring costs in connection with a downsizing strategy. Your company has 125 mil. basic outstanding shares, with current stock price of $45 per share. The company has the following information about the options/warrants: 0 120 0 480 73 407 154.66 252 Exercise Prices $ 5.00 $ 25.00 $ 30.00 $ 35.00 $ 40.00 $ 55.00 a) What is the amount of LTM Net Income (adjusted for non-recurring events) based on the reported YTD financial statements and the additional notes provided above? Show your work. b) What is the number of fully diluted shares outstanding? Show your work. c) Given that MCAP/LTM Net Income multiple is 25.5x, what is the Implied Share Price? Show your work.
Expert Answer:
Answer rating: 100% (QA)
1 The amount of LTM Net Income adjusted for nonrecurring events is 600 millio... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0071339476
Volume 1, 6th Edition
Authors: Beechy Thomas, Conrod Joan, Farrell Elizabeth, McLeod Dick I
Posted Date:
Students also viewed these accounting questions
-
Jen and Berry's sells ice-creams from its factory-shop in Petone. There is a managing director (Maynard Dibble), a marketing manager (Mary Salman) and a production manager (Peter Pritchard). Maynard...
-
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...
-
You have recently completed Chapter 2 in your introductory accounting course and have been enthusiastically explaining the accounting equation to all of your friends. One of your friends reports that...
-
Carlberg Company has two manufacturing departments, Assembly and Painting. The Assembly department started 11,000 units during November. The following production activity in both units and costs...
-
Digital dashboards began to appear in the 1990s as organizations looked for ways to consolidate and display data to make it accessible and useful for busy executives. Visit www.digitaldashboard.org...
-
In Exercises, use the position function s(t) = 16t + 500, which gives the height (in feet) of an object that has fallen for t seconds from a height of 500 feet. The velocity at time t = a seconds is...
-
For a random sample of 20 automobile models, we record the value of the model as a new car and the value after the car has been purchased and driven 10 miles. The difference between these two values...
-
Identify four potential unethical actions or inactions related to capacity planning, and the ethical principle each violates.
-
Brentwood Electronics, Inc. reported the following amounts on its 2024 income statement: (Click the icon to view the amounts.) What is Brentwood's times-interest-earned ratio for 2024? (Round to two...
-
You are performing the year-end audit of Halvorson Fine Foods, Inc. for December 31, 2024. The client has prepared the following schedule for the fixed assets and related allowance for depreciation...
-
You have $300,000 to invest and you plan to invest in stock C and stock D. The standard deviations of stock C and stock D's returns are 17% and 12%, respectively. The correlation between these two...
-
A large sack contains 1,000 flower seeds consisting of 300 carnations and 700 impatiens. Of the 300 carnation seeds, 200 will produce red flowers and 100 will produce white flowers. Of the 700...
-
The Port Authority of a large East Coast City is investigating the traffic flow in and out of a large train station in the middle of the city. There are six entry gates and six exit gates that...
-
A regional airline implements a standard sales practice of "overbooking" their flights, whereby they sell more tickets for a flight then there are seats available for passengers. Their rationale for...
-
On April 4 of this year, Mexco sold stock it held as an investment. It had a $300,000 short-term capital loss on the sale. It also sold a building, equipment, and the land under the building on July...
-
A bond that matures in 12 years has a par value of $1,000 and an annual coupon rate of 10%; the market interest rate is 8%. What is its price?
-
Which term was used by George Herbert Mead to refer to a child's awareness of the attitudes, viewpoints, and expectations of society as a whole?Explain
-
A copper wire (density = 8.96 g/cm 3 ) has a diameter of 0.25 mm. If a sample of this copper wire has a mass of 22 g, how long is the wire?
-
The thing you have to understand is how these stage plays work. You start out with just an idea, but generally no cash. Thats where promoters like me come in. We find ways of raising the money...
-
Franco Ltd. purchased $ 400,000 of Gentron Company 5% bonds. The bonds pay semi- annual interest each 30 June and 31 December. The market interest rate was 6% on the date of purchase. The bonds...
-
Alliance Appliance Ltd. (AAL) is an assembler and distributor of household appliances: primary kitchen equipment as well as washing machines and driers. AAL assembles the appliances from components...
-
The von Neumann entropy satisfies a further inequality among three systems called strong subadditivity. \({ }^{20}\) As with subadditivity, strong subadditivity is only a property of the von Neumann...
-
We had stated in this chapter that the general Rnyi entropies do not satisfy subadditivity; only the von Neumann entropy does. In Example 12.2 , we constructed an explicit counterexample for the Rnyi...
-
In our analysis of hydrogen in Chap. 9, we discussed the period of recombination, the time in the history of the universe at which protons and electrons became bound and formed neutral hydrogen. We...
Study smarter with the SolutionInn App