In: Finance
I. Cost of Debt |
|||
Type of Debt |
Amount ($million) |
Weight |
Interest rate (%) |
Short-term debt |
US$ 13,600 |
11.27% |
|
Existing long-term debt |
US$ 5,262 |
9.75% |
|
Sub. Increasing-rate notes (Class I) |
US$ 1,250 |
13.00% |
|
Sub. Increasing-rate notes (Class II) |
US$ 3,750 |
14.00% |
|
Senior convertible debentures |
US$ 1,800 |
14.50% |
|
Partnership debt securities |
US$ 500 |
11.20% |
|
Total |
US$ 26,162 |
||
After-tax cost of debt (tax rate @35.5%) |
Total Debt value = Value of Short-term debt + Value of Existing long-term debt + Value of Sub. Increasing-rate notes (Class I) + Value of Sub. Increasing-rate notes (Class II) + Value of Senior convertible debentures + Value of Partnership debt securities |
=13600+5262+1250+3750+1800+500 |
=26162 |
Weight of Short-term debt = Value of Short-term debt/Total Debt Value |
= 13600/26162 |
=0.5198 |
Weight of Existing long-term debt = Value of Existing long-term debt/Total Debt Value |
= 5262/26162 |
=0.2011 |
Weight of Sub. Increasing-rate notes (Class I) = Value of Sub. Increasing-rate notes (Class I)/Total Debt Value |
= 1250/26162 |
=0.0478 |
Weight of Sub. Increasing-rate notes (Class II) = Value of Sub. Increasing-rate notes (Class II)/Total Debt Value |
= 3750/26162 |
=0.1433 |
Weight of Senior convertible debentures = Value of Senior convertible debentures/Total Debt Value |
= 1800/26162 |
=0.0688 |
Weight of Partnership debt securities = Value of Partnership debt securities/Total Debt Value |
= 500/26162 |
=0.0191 |
cost of Debt = Weight of Short-term debt*cost of Short-term debt+Weight of Existing long-term debt*cost of Existing long-term debt+Weight of Sub. Increasing-rate notes (Class I)*cost of Sub. Increasing-rate notes (Class I)+Weight of Sub. Increasing-rate notes (Class II)*cost of Sub. Increasing-rate notes (Class II)+Weight of Senior convertible debentures*cost of Senior convertible debentures+Weight of Partnership debt securities*cost of Partnership debt securities |
cost of Debt = 0.1127*0.5198+0.0975*0.2011+0.13*0.0478+0.14*0.1433+0.145*0.0688+0.112*0.0191 |
cost of Debt = 0.1166 = 11.66% |
After tax rate = YTM * (1-Tax rate) |
After tax rate = 11.66 * (1-0.355) |
After tax rate = 7.52 |