The Verbrugge Publishing Company’s 2019 balance sheet and income statement are as follows (in millions of dollars): Balance Sheet Current Assets $300 Currnet Liabilities $40 Net Fixed Assets 200 Advance Payment by customers 80 Noncallable preferred stock, $6 coupon, $110 par value (1,000,000 shares) 110 Callable preferred stock, $10 coupon, no par, $100 call price (200,000 shares) 200 Common stock, $2 par value (5,000,000 shares) 10 Retained earnings 60 Total Assets $500 Total liabilities & equity $500 Income Statement Net Sales $540 Operating expenses (516) Net Operating Income $24 Other Income 4 EBT $28 Taxes(25%) (7) Net Income $21 Dividends on $6 preferred (6) Dividends on $10 preferred (2) Income available to common stockholders $13 Verbrugge and its creditors have agreed upon a voluntary reorganization plan. In this plan, each share of the non-callable 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. 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? Construct the projected income statement. What is the income available to common shareholders in the proposed recapitalization? What were the total cash flows received by the non-callable preferred stockholders prior to the reorganization? What were the total cash flows to the original noncallable preferred stockholders after the reorganization?
The Verbrugge Publishing Company’s 2019
follows (in millions of dollars):
Balance Sheet
Current Assets | $300 | Currnet Liabilities | $40 |
Net Fixed Assets | 200 | Advance Payment by customers | 80 |
Noncallable $110 par value (1,000,000 shares) |
110 | ||
Callable preferred stock, $10 coupon, no par, $100 call price (200,000 shares) |
200 | ||
Common stock, $2 par value (5,000,000 shares) |
10 | ||
|
60 | ||
Total Assets | $500 |
Total liabilities & equity |
$500 |
Income Statement
Net Sales | $540 |
Operating expenses | (516) |
Net Operating Income | $24 |
Other Income | 4 |
EBT | $28 |
Taxes(25%) | (7) |
Net Income | $21 |
Dividends on $6 preferred |
(6) |
Dividends on $10 preferred |
(2) |
Income available to common stockholders |
$13 |
Verbrugge and its creditors have agreed upon a voluntary reorganization plan. In this plan,
each share of the non-callable 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.
- 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?
- Construct the
projected income statement . What is the income available to common
shareholders in the proposed recapitalization?
- What were the total
cash flows received by the non-callable preferred stockholders
prior to the reorganization? What were the total cash flows to the original noncallable
preferred stockholders after the reorganization? What was the net inco
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 3 images