Related questions
Birdie Golf, Inc., has been in merger talks with Hybrid Golf Company for the past six months. After several rounds of negotiations, the offer under discussion is a cash offer of $352 million for Hybrid Golf. Both companies have niche markets in the golf club industry, and the companies believe a merger will result in significant synergies due to economies of scale in manufacturing and marketing, as well as significant savings in general and administrative expenses.
Bryce Bichon, the financial officer for Birdie, has been instrumental in the merger negotiations. Bryce has prepared the following pro forma financial statements for Hybrid Golf assuming the merger takes place. The financial statements include all synergistic benefits from the merger:
|
|
2019 |
2020 |
2021 |
2022 |
2023 |
|
Sales |
$409,600,000 |
$460,800,000 |
$512,000,000 |
$576,000,000 |
$640,000,000 |
|
Production costs |
287,400,000 |
332,500,000 |
358,400,000 |
404,500,000 |
451,200,000 |
|
|
38,400,000 |
40,900,000 |
42,300,000 |
42,500,000 |
43,900,000 |
|
Other expenses |
40,900,000 |
46,100,000 |
51,200,000 |
57,900,000 |
63,100,000 |
|
EBIT |
$ 42,900,000 |
$ 51,300,000 |
$ 60,100,000 |
$ 71,100,000 |
$ 81,800,000 |
|
Interest |
9,730,000 |
11,260,000 |
12,300,000 |
12,800,000 |
13,800,000 |
|
Taxable income |
$ 33,170,000 |
$ 40,040,000 |
$ 47,800,000 |
$ 58,300,000 |
$ 68,000,000 |
|
Taxes (25%) |
8,292,500 |
10,010,000 |
11,950,000 |
14,575,000 |
17,000,000 |
|
Net income |
$ 24,877,500 |
$ 30,030,000 |
$ 35,850,000 |
$ 43,725,000 |
$ 51,000,000 |
Bryce also is aware that the Hybrid Golf division will require investments each year for continuing operations, along with sources of financing. The following table outlines the required investments and sources of financing:
|
|
2019 |
2020 |
2021 |
2022 |
2023 |
|
Investments: |
|||||
|
Net |
$10,200,000 |
$12,800,000 |
$12,800,000 |
$15,400,000 |
$15,400,000 |
|
Fixed assets |
7,700,000 |
13,800,000 |
9,300,000 |
31,400,000 |
3,900,000 |
|
Total |
$17,900,000 |
$26,600,000 |
$22,100,000 |
$46,800,000 |
$19,300,000 |
|
Sources of financing: |
|
||||
|
New debt |
$17,900,000 |
$ 9,200,000 |
$ 8,200,000 |
$15,000,000 |
$ 6,100,000 |
|
Profit retention |
0 |
17,400,000 |
13,900,000 |
31,800,000 |
13,200,000 |
|
Total |
$17,900,000 |
$26,600,000 |
$22,100,000 |
$46,800,000 |
$19,300,000 |
The management of Birdie Golf feels that the capital structure at Hybrid Golf is not optimal. If the merger takes place, Hybrid Golf will immediately increase its leverage with a $57 million debt issue, which would be followed by a $76 million dividend payment to Birdie Golf. This will increase Hybrid’s debt-equity ratio from .50 to 1.00. Birdie Golf also will be able to use a $12.8 million tax loss carryforward in both 2019 and 2020 from Hybrid Golf’s previous operations. The total value of Hybrid Golf is expected to be $460.8 million in five years, and the company will have $153.6 million in debt at that time.
Stock in Birdie Golf currently sells for $94 per share, and the company has 11.6 million shares of stock outstanding. Hybrid Golf has 5.2 million shares of stock outstanding. Both companies can borrow at an 8 percent interest rate. The risk-free rate is 6 percent, and the expected return on the market is 13 percent. Bryce believes the current cost of capital for Birdie Golf is 11 percent. The beta for Hybrid Golf stock at its current capital structure is 1.30.
Bryce has asked you to analyze the financial aspects of the potential merger. Specifically, he has asked you to answer the following questions:
1.Suppose Hybrid shareholders will agree to a merger price of $63.25 per share. Should Birdie proceed with the merger?
Trending nowThis is a popular solution!
Step by stepSolved in 2 steps with 1 images
- Rex Electric has decided to move into low-rise (2–8 floors) commercial building electrical wiring. After great success in upscale residential and small commercial wiring, they have identified four independent and indivisible investments, any or all of which will help make the move to the next level. Rex Electric’s MARR is 10%, and $500,000 is available for investment immediately, with $175,000 available for follow-up investment the next year. The cash flows are shown below, in thousands of dollars. a. Which alternatives should be selected by Rex Electric? b. What is the present worth for the selected investment portfolio? c. What is the IRR for the optimum portfolio?arrow_forwardBarne plc is considering production and sale of a new type of coffee machine. This will allow them to expand production over the next 7 years and support the drive to sell more of their successful range of products for domestic use. There are two investment options, C4 and C5, for coffee machine and information about the initial investment and four different capital investment appraisal measures are given in the table below. The cost of capital is estimated at 8%. The board of directors of Barne plc is about to attend a meeting to consider which option to choose. The IRR measure was added after the original board papers were released. When asked to estimate the IRR before calculating it, the company's Finance Director confidently stated that it would be "well over 8% for both options." Table1: initial investment option and appraisal methods Investment option Initial investment Accounting rate of return Payback period NPV @8% IRR@10% 10.9% £1200000 13% 2.67 years…arrow_forwardWescott Company has three divisions: A, B, and C. The company has a hurdle rate of 8 percent. Selected operating data for the three divisions are as follows: Sales revenue Cost of goods sold Miscellaneous operating expenses Interest and taxes Average invested assets Wescott is considering an expansion project in the upcoming year that will cost $5.7 million and return $521,000 per year. The project would be implemented by only one of the three divisions. Complete this question by entering your answers in the tabs below. Req 1 Required: 1. Compute the ROI for each division. 2. Compute the residual income for each division. 3. Rank the divisions according to the ROI and residual income of each. 4-a. Compute the return on investment on the proposed expansion project. 4-b. Is this an acceptable project? 5. Without any additional calculations, state whether the proposed project would increase or decrease each division's ROI. 6. Compute the new ROI and residual income for each division if…arrow_forward
- In this assignment, you have been brought in to assess whether Nucor should be the first adopter of a new technology. This requires a $340 million investment in a commercially unproven technology. If successful, Nucor can expand into the flat sheet segment that was previously a segment where only the large integrated steelmakers competed. This assignment requires that you combine qualitative information (e.g., industry and firm insights) with quantitative analysis in Excel (discounted cash flow analysis). After you read the case, answer both questions: background analysis and cash flow analysis. For cash flow analysis, you need to do calculations using Excel file attached in the assignment on Blackboard. Once you finished your calculations using Excel file, you can answer your second part of the assignment. Background Analysis (20 points) Industry: Of the three groups of steelmakers, what are some of the differences between integrated steelmakers and minimill steelmakers? Nucor: What…arrow_forwardYou are an employee of University Consultants, Limited, and have been given the following assignment. You are to present an investment analysis of a small retail income-producing property for sale to a potential investor. The asking price for the property is $1,360,000; rents are estimated at $174,080 during the first year and are expected to grow at 2.5 percent per year thereafter. Vacancies and collection losses are expected to be 10 percent of rents. Operating expenses will be 35 percent of effective gross income. A fully amortizing 70 percent loan can be obtained at 6 percent interest for 30 years (total annual payments will be monthly payments × 12). The property is expected to appreciate in value at 3 percent per year and is expected to be owned for five years and then sold. Required: a. What is the first-year debt coverage ratio? b. What is the terminal capitalization rate? c. What is the investor’s expected before-tax internal rate of return on equity invested (BTIRR)? d.…arrow_forwardIn early 2024, Menz Corporation acquired NeuroLab to obtain technology that NeuroLab was in the process of developing. The total acquisition cost included $2 million for this technology. At the time of acquisition, the technology had not yet reached the point of technological feasibility. During the remainder of 2024, Menz spent an additional $1 million to improve the technology, which then reached the point of technological feasibility by the end of the year. The new technology was expected to provide benefits to Menz over the subsequent five years. What amount of research and development expense would Menz record in 2024? Multiple Choice $2 million $3 million O $1 million $0arrow_forward
- income or loss before income taxes. Selected segment data for Baird Company for the 2017 and 2016 fiscal years follow. Dollar amounts are in millions. Europe, Middle East, & Africa North America Asia Pacific Latin America 2017 Fiscal Year Net operating revenues $ 8,871 $7,532 3,946 5,735 $4,977 2,419 2,372 $4,216 Income before taxes 2,567 17,919 2,511 Identifiable operating assets 2,236 2016 Fiscal Year Net operating revenues 7,241 3,989 4,006 2,266 6,657 2,820 16,866 4,998 2,478 2,324 Income before taxes Identifiable operating assets 4,327 2,125 Required a. Compute the ROI for each of Baird's geographical segments for each fiscal year. Which segment appears to have the best performance during 2017 based on their ROls? Which segment showed the most improvement from 2016 to 2017? (Round your percentage answers to 1 decimal place and other answers to nearest dollar amount.) b. Assuming Baird's management expects a minimum return of 30 percent, calculate the residual income for each…arrow_forwardBirdie Golf, Inc., has been in merger talks with Hybrid Golf Company for the past six months. After several rounds of negotiations, the offer under discussion is a cash offer of $352 million for Hybrid Golf. Both companies have niche markets in the golf club industry, and the companies believe a merger will result in significant synergies due to economies of scale in manufacturing and marketing, as well as significant savings in general and administrative expenses. Bryce Bichon, the financial officer for Birdie, has been instrumental in the merger negotiations. Bryce has prepared the following pro forma financial statements for Hybrid Golf assuming the merger takes place. The financial statements include all synergistic benefits from the merger: 2019 2020 2021 2022 2023 Sales $409,600,000 $460,800,000 $512,000,000 $576,000,000 $640,000,000 Production costs 287,400,000 332,500,000 358,400,000 404,500,000 451,200,000 Depreciation…arrow_forward
AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,
Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSON
Intermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill Education
Financial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education