In: Finance
Sun Minerals, Inc., is considering issuing additional long-term debt to finance an expansion. Currently, the company has $52 million in 8 percent debt outstanding. Its after-tax net income is $12 million, and the company is in the 40 percent tax bracket. The company is required by the debt holders to maintain its times interest earned ratio at 3.8 or greater. Do not round intermediate calculations.
What is the present coverage (times interest earned) ratio? Round your answer to one decimal place. 5.8 times
How much additional 8 percent debt can the company issue now and maintain its times interest earned ratio at 3.8? (Assume for this calculation that earnings before interest and taxes remain at their present level.) Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to two decimal places. $ 13.79 million
If the interest rate on additional debt is 10 percent, how much unused “debt capacity” does the company have? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to two decimal places. $ .63 million
After-tax net income of =$12,000,000
Rate of tax =40%
Debt outstanding=$52,000,000 in 8%
Maintenance of time interest earned ratio of 3.8 or better by its debt holders:
Times interest earned ratio:
= Earnings before Interest and taxes (EBIT) / Interest charges
Interest charges:
=Outstanding Debt * Interest rate of debt
=$52,000,000 * 8% =$4,160,000
Earnings before interest and taxes:
=After tax net income / (1-Tax rate) + Interest charges
=$12,000,000 / (1-.40) + $4,160,000
=$12,000,000 / .60 + $4,160,000
=$20,000,000 + $4,160,000
Earnings before interest and taxes =$24,160,000
Time interest earned ratio:
= Earnings before Interest and taxes (EBIT) / Interest charges
=$24,160,000 / $4,160,000
=5.8 times
Issuance of additional 8 percent debt and maintenance of times interest earned ratio at 3.5:
It was assumed for this calculation that the earnings before interest and taxes remain at their present level. Maximum amount of interest can be calculated by altering the original times interest earned ratio.
3.8 times =$24,160,000 / Interest charges
Maximum amount of interest =Earnings before Interest and taxes (EBIT) / Time interest earned ratio
=$24,160,000 / 3.8 times
=$6,357,894
Interest amount= $4,160,000
=$6,357,894 - $4,160,000 = $2,197,894
Additional Debt can be issued = Additional Interest Expenses which can be incurred /Additional cost of debt
=$2,197,894 / 8%
=$27,473,675
=$27.47 million
Interest rate on additional debt is 12 percent, calculation of “debt capacity”:
=Earnings before Interest and taxes (EBIT) / Time interest earned ratio
=$24,160,000 / 3.8 times
=$6,357,894
Interest amount= $4,160,000
=$6,357,894 - $4,160,000 = $2,197,894
Additional Debt can be issued = Additional Interest Expenses which can be incurred /Additional cost of debt
=$2,197,894 / 10%
=$21,978,940
=$21.98 million