Question

In: Advanced Math

The Verbrugge Publishing Company’s 2019 balance sheet and income statement are as follows (in millions of...

The Verbrugge Publishing Company’s 2019 balance sheet and income statement are as follows (in millions of dollars):

Balance Sheet

Current assets Net fixed assets

Total assets

Income Statement

Net sales Operating expense

$300 200

$500

Current liabilities
Advance payments by customers

Noncallable preferred stock, $6 coupon, $110 par value (1,000,000 shares)
Callable preferred stock, $10 coupon, no par, $100 call price (200,000 shares)

Common stock, $2 par value (5,000,000 shares)

Retained earnings Total liabilities & equity

$ 40 80 110

200

10

60 $500

$540 516 $24 4 $28 7 $21 6 2 $13

  

Net operating income Other income
EBT
Taxes (25%)

Net income
Dividends on $6 preferred
Dividends on $10 preferred
Income available to common stockholders

(24-3)

Liquidation

Verbrugge and its creditors have agreed upon a voluntary reorganization plan. In this plan, each share of the noncallable preferred will be exchanged for 1 share of $2.40 preferred with a par value of $35 plus one 8% subordinated income debenture with a par value of $75. The callable preferred issue will be retired with cash generated by reducing current assets.

  1. Assume that the reorganization takes place and construct the projected balance. Show the new preferred stock at its par value. What is the value for total assets? For debt? For preferred stock? 

  2. Construct the projected income statement. What is the income available to common shareholders in the proposed recapitalization? 

  3. What were the total cash flows received by the noncallable preferred stockholders prior to the reorganization? What were the total cash flows to the original noncall- able preferred stockholders after the reorganization? What was the net income to common stockholders before the reorganization? After the reorganization. 

  4. Required pre-tax earnings are defined as the amount that is just large enough to meet fixed charges (debenture interest and/or preferred dividends). What are the required pre-tax earnings before and after the recapitalization? 

  5. How is the debt ratio (i.e., liabilities/total assets) affected by the reorganization? Suppose you treated preferred stock as debt and calculated the resulting debt ratios. How are these ratios affected? If you were a holder of Verbrugge’s common stock, would you vote in favor of the reorganization? Why or why not? 


Solutions

Expert Solution


Related Solutions

The Verbrugge Publishing Company's 2019 balance sheet and income statement are as follows (in millions of...
The Verbrugge Publishing Company's 2019 balance sheet and income statement are as follows (in millions of dollars). Balance Sheet Current assets $300 Current Liabilities $40 Net fixed assets $200 Advance payments by customers $80 Noncallable Preferred Stock, $6 coupon, $110 par value (1,000,000 shares) 110 Callable preferred stick, $10 coupon, no par, $100 call price (2,000,000 shares) 200 Common stock, $2 par value (5,000,000 shares) $10 Retained earnings $60 Total Assets $500 Total liabilities and equity $500 Income Statement Net...
The Verbrugge Publishing Company's 2018 balance sheet and income statement are as follows (in millions of...
The Verbrugge Publishing Company's 2018 balance sheet and income statement are as follows (in millions of dollars). Balance Sheet Current assets $168 Current liabilities $42 Net fixed assets 153 Advance payments 78 Goodwill 15 Reserves 6 $6 preferred stock, $112.50 par value (1,200,000 shares) 135 $10.50 preferred stock, no par, callable at $150 (60,000 shares) 9 Common stock, $1.50 par value (6,000,000 shares) 9 Retained earnings 57 Total assets $336 Total claims $336 Income Statement Net sales $540.0 Operating expense...
Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions...
Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions of dollars). Balance Sheet Current assets $168 Current liabilities $42 Net fixed assets 153 Advance payments 78 Goodwill 15 Reserves 6 $6 preferred stock, $112.50 par value (1,200,000 shares) 135 $10.50 preferred stock, no par, callable at $150 (60,000 shares) 9 Common stock, $1.50 par value (6,000,000 shares) 9 Retained earnings 57 Total assets $336 Total claims $336 Income Net sales $540.0 Operating expense...
Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions...
Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions of dollars). Balance Sheet Current assets $168 Current liabilities $42 Net fixed assets 153 Advance payments 78 Goodwill 15 Reserves 6 $6 preferred stock, $112.50 par value (1,200,000 shares) 135 $10.50 preferred stock, no par, callable at $150 (60,000 shares) 9 Common stock, $1.50 par value (6,000,000 shares) 9 Retained earnings 57 Total assets $336 Total claims $336 Income Net sales $540.0 Operating expense...
Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions...
Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions of dollars). Balance Sheet Current assets $168 Current liabilities $42 Net fixed assets 153 Advance payments 78 Goodwill 15 Reserves 6 $6 preferred stock, $112.50 par value (1,200,000 shares) 135 $10.50 preferred stock, no par, callable at $150 (60,000 shares) 9 Common stock, $1.50 par value (6,000,000 shares) 9 Retained earnings 57 Total assets $336 Total claims $336 Income Net sales $540.0 Operating expense...
Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions...
Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions of dollars). Balance Sheet Current assets $168 Current liabilities $42 Net fixed assets 153 Advance payments 78 Goodwill 15 Reserves 6 $6 preferred stock, $112.50 par value (1,200,000 shares) 135 $10.50 preferred stock, no par, callable at $150 (60,000 shares) 9 Common stock, $1.50 par value (6,000,000 shares) 9 Retained earnings 57 Total assets $336 Total claims $336 Income Net sales $540.0 Operating expense...
Problem 24-02 Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows...
Problem 24-02 Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions of dollars). Balance Sheet Current assets $168 Current liabilities $42 Net fixed assets 153 Advance payments 78 Goodwill 15 Reserves 6 $6 preferred stock, $112.50 par value (1,200,000 shares) 135 $10.50 preferred stock, no par, callable at $150 (60,000 shares) 9 Common stock, $1.50 par value (6,000,000 shares) 9 Retained earnings 57 Total assets $336 Total claims $336 Income Net sales $540.0...
Problem 24-02 Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows...
Problem 24-02 Reorganization The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions of dollars). Balance Sheet Current assets $168 Current liabilities $42 Net fixed assets 153 Advance payments 78 Goodwill 15 Reserves 6 $6 preferred stock, $112.50 par value (1,200,000 shares) 135 $10.50 preferred stock, no par, callable at $150 (60,000 shares) 9 Common stock, $1.50 par value (6,000,000 shares) 9 Retained earnings 57 Total assets $336 Total claims $336 Income Net sales $540.0...
A company’s Balance Sheet (in millions)
A company’s Balance Sheet (in millions) Assets                                                             Liabilities & Equity Current                        $120               Net Fixed                    $180                            Bonds ($1000 Par)                  130                                                                         Preferred stocks ($100 Par)   50 Total                           $200                            Common Stock ($1 par)         20                                                                         Total                                       $200 The company's bonds have 9 years to mature, pay 10% coupon rate semi-annually and comparable bonds' YTM is 11%. The company’s applicable tax rate is 40%. The market price of common stock is $12.50 per share. The common stock dividend has grown at a steady rate from...
Below is selected balance sheet and income statement information from O'Reilly (in millions) 2019 2017 Cash...
Below is selected balance sheet and income statement information from O'Reilly (in millions) 2019 2017 Cash $   1,600.00 $ 1,500.00 Accounts receivable 1,197.16 835.30 Current assets 4,013.56 3,018.33 Current liabilities 3,485.39 6,257.95 Long-term debt 17,620.81 3,611.63 Short-term debt 1,133.96 4,668.83 Total liabilities 23,318.42 26,463.17 Interest expense 1,666.90 1,438.29 Capital expenditures 1,645.48 1,211.50 Equity 4,600.00 -7,200.00 Cash from operations 610.89 685.98 Earnings before interest and taxes 1,594.84 2,002.84 Compute the following liquidity, solvency and coverage ratios for both years. (Round each...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT