a)
To calculate: The
Introduction:
The ROE (Return on equity) is a profitability measure that computes the amount of dollar a firm creates with every dollar of shareholders equity.
a)
Explanation of Solution
Given information:
Company K has no debt outstanding and its market value is $194,775. The EBIT (Earnings before interest and taxes) are expected to be $13,800 at normal economic conditions. If the economy condition is strong, then EBIT will increase to 20% and if the economy enters into recession, then it will decrease to 35%. The company has the market to book value ratio of 1.0%.
Formula to calculate the ROE:
Compute the ROE:
Hence, the ROE during recession period is 4.61.
Hence, the ROE during normal period is 7.09%.
Hence, the ROE during expansion period is 8.50%.
Formula to calculate the percentage change in ROE:
Compute the percentage change in ROE for recession period:
Hence, the percentage change in ROE for recession period is -$35.
Compute the percentage change in ROE for expansion period:
Hence, the percentage change is ROE for expansion period is +20.
Table showing the ROE for the three possible periods of economy under the present capital structure with no taxes:
Recession | Normal | Expansion | |
ROE | 4.61% | 7.09% | 8.50% |
%ΔROE | –35% | 0 | 20% |
b)
To calculate: The return on equity for the three economic scenarios before any issue of debt and compute the percentage changes in return on equity assuming that the company goes through a proposed recapitalization.
Introduction:
The ROE (Return on equity) is a profitability measure that computes the amount of dollar a firm creates with every dollar of shareholders equity.
b)
Explanation of Solution
Given information:
The company is considering the debt issue of $39,750 with the rate of interest @6%. At present, the outstanding shares of $7,350 exist.
Formula to calculate the share price:
Compute the share price:
Hence, the price of the share is $26.5.
Formula to calculate the repurchased shares:
Compute the repurchased shares:
Hence, the repurchased shares are $1,500.
Formula to calculate the payment of interest:
Compute the payment of interest:
Hence, the payment of interest is $2,385.
Table showing the income statement for the three possible periods of economy under the planned recapitalization:
Recession | Normal | Expansion | |
EBIT | $8,970 | $13,800 | $16,560 |
Interest | 2,385 | 2,385 | 2,385 |
NI | $6,585 | $11,415 | $14,175 |
Note:
- The net income is computed by subtracting the interest from the EBIT.
Formula to calculate the equity:
Compute the equity:
Hence, the equity is $155,025.
Formula to calculate the ROE:
Compute ROE:
Hence, the ROE during recession period is 0.0425.
Hence, the ROE during normal period is 0.0736.
Hence, the ROE during expansion period is 0.0914.
Formula to calculate the percentage change in ROE:
Compute the percentage change in ROE for recession period:
Hence, the percentage change in ROE for recession period is -$42.31.
Compute the percentage change in ROE for expansion period:
Hence, the percentage change in ROE for expansion period is +24.18.
Table showing the ROE and the percentage changes in ROE for the three possible periods of economy under the present capital structure with no taxes:
Recession | Normal | Expansion | |
ROE | 4.25% | 7.36% | 9.14% |
%ΔROE | –42.31% | 0 | +24.18% |
c)
To calculate: The return on equity for the three economic scenarios before any issue of debt and compute the percentage changes in return on equity with the rate of tax @35%.
Introduction:
The ROE (Return on equity) is a profitability measure that computes the amount of dollar a firm creates with every dollar of shareholders equity.
c)
Explanation of Solution
Given information:
Company K has no debt outstanding and its market value is $194,775. The EBIT (Earnings before interest and taxes) are expected to be $13,800 at normal economic conditions. If the economy condition is strong, then EBIT will increase to 20% and if the economy enters into recession, then it will decrease to 35%. The company has the market to book value ratio of 1.0%.
If a firm maintains its present capital structure with the corporate taxes, then the ROE is as follows:
Formula to calculate the taxes:
Compute the taxes for three periods:
Hence, the tax during recession is $3,139.5.
Hence, the tax during normal period is $4,830.
Hence, the tax during expansion is $5,796.
Formula to calculate the NI (Net Income):
Compute NI for three periods:
Hence, the net income during recession is $8,872.
Hence, the net income during normal period is $8,970.
Hence, the net income during expansion period is $10,764.
Table showing the income statement for the three possible periods of economy with the EPS and percentage change in EPS:
Recession | Normal | Expansion | |
EBIT | $8,970 | $13,800 | $7,590 |
Interest | 0 | 0 | 0 |
Taxes | 3,139.5 | 4,830 | 5,796 |
NI | $5,830.5 | $8,970 | $10,764 |
Note:
- The net income is computed by subtracting the interest and taxes from the EBIT.
Formula to calculate the ROE:
Compute ROE:
Hence, the ROE during recession period is 2.99%.
Hence, the ROE during recession period is 4.61%.
Hence, the ROE during expansion period is 5.53%.
Formula to calculate the percentage change in ROE:
Compute the percentage change in ROE for recession period:
Hence, the percentage change in ROE for recession period is -$35.
Compute the percentage change in ROE for expansion period:
Hence, the percentage change is ROE for expansion period is +20.
Table showing the ROE and the percentage changes in ROE for the three possible periods of economy under the present capital structure with corporate taxes:
Recession | Normal | Expansion | |
ROE | 2.99% | 4.61% | 5.53% |
%ΔROE | –35% | 0 | 20% |
If a firm undertakes the planned recapitalization with the corporate taxes, then the ROE is as follows:
Formula to calculate the payment of interest:
Compute the payment of interest:
Hence, the payment of interest is $2,385.
Formula to calculate the taxes:
Compute the taxes for the three periods:
Hence, the tax during recession period is $2,304.75.
Hence, the tax during normal period is $3,995.25.
Hence, the tax during expansion period is $4,961.25.
Formula to calculate the NI (Net Income):
Compute NI for three periods:
Hence, the net income during recession is $4,280.25.
Hence, the net income during normal period is $7,419.75.
Hence, the net income during expansion period is $9,213.75
Table showing the income statement for the three possible periods of economy under the planned recapitalization:
Recession | Normal | Expansion | |
EBIT | $8,970 | $13,800 | $16,560 |
Interest | $2,385 | $2,385 | $2,385 |
Taxes | $2,304.75 | $3,995.25 | $4,961.25 |
NI | $4,280.25 | $7,419.75 | $9,213.75 |
Formula to calculate the ROE:
Compute the ROE:
Hence, the ROE during recession period is 2.76%.
Hence, the ROE during normal period is 4.79%.
Hence, the ROE during expansion period is 5.94%.
Formula to calculate the percentage change in ROE:
Compute the percentage change in ROE for recession period:
Hence, the percentage change in ROE for recession period is -$42.31%.
Compute the percentage change in ROE for expansion period:
Hence, the percentage change is ROE for expansion period is +24.18.
Table showing the ROE and the percentage changes in ROE for the three possible periods of economy under the present capital structure with corporate taxes:
Recession | Normal | Expansion | |
ROE | 2.76% | 4.79% | 5.94% |
%ΔROE | –42.31% | 0 | +24.18% |
Want to see more full solutions like this?
Chapter 13 Solutions
ESSENTIALS CORPORATE FINANCE + CNCT A.
- Free Cash Flow Use the financial statements shown here for Lan & Chen Technologies. The federal-plus-state tax rate is 25%. Lan & Chen Technologies: Income Statements for Year Ending December 31 (Thousands of Dollars) 2023 2022 Sales $960,000 $900,000 Expenses excluding depreciation and amortization 820,000 774,000 EBITDA $140,000 $126,000 Depreciation and amortization 33,000 31,500 EBIT $107,000 $94,500 Interest Expense 10,000 8,900 EBT $97,000 $85,600 Taxes (25%) 24,250 21,400 Net income $72,750 $64,200 Common dividends $43,000 $41,230 Addition to retained earnings $29,750 $22,970 Lan & Chen Technologies: December 31 Balance Sheets (Thousands of Dollars) Assets 2023 2022 Cash and cash equivalents $48,250 $45,000 Short-term investments 3,200 3,600 Accounts Receivable 280,500 270,000 Inventories 141,000 135,000 Total current assets $472,950 $453,600 Net fixed assets 360,750 315,000 Total assets…arrow_forwardThe Talley Corporation had taxable operating income of $365,000 (i.e., earnings from operating revenues minus all operating costs). Talley also had (1) interest charges of $50,000, (2) dividends received of $25,000, and (3) dividends paid of $35,000. Its federal tax rate was 21% (ignore any possible state corporate taxes). Recall that 50% of dividends received are tax exempt. What is the firm’s taxable income? What is the tax expense? What is the after-tax income?arrow_forwardA real estate broker insures an office building for $500,000 under a Building and Personal Property Coverage Form with a Causes of Loss-Broad Form attached. If smoke from a nearby industrial factory enters the office building and causes $10,000 in damage to the interior, the policy will pay a MAXIMUM of which of the following amounts? a. $0 b. $1,000 c. $5,000 d. $10,000arrow_forward
- National Bank currently has $500 million in transaction deposits on its balance sheet. The current reserve requirement is 10 percent, but the Federal Reserve is decreasing this requirement to 8 percent. Show the balance sheet of the Federal Reserve and National Bank if National Bank converts all excess reserves to loans, but borrowers return only 50 percent of these funds to National Bank as transaction deposits. Show the balance sheet of the Federal Reserve and National Bank if National Bank converts 75 percent of its excess reserves to loans and borrowers return 60 percent of these funds to National Bank as transaction deposits.arrow_forwardThe FOMC has instructed the FRBNY Trading Desk to purchase $500 million in U.S. Treasury securities. The Federal Reserve has currently set the reserve requirement at 5 percent of transaction deposits. Assume U.S. banks withdraw all excess reserves and give out loans. What is the full effect of this purchase on bank deposits and the money supply if borrowers return only 95 percent of these funds to their banks in the form of transaction deposits?arrow_forwardDon't used Ai solutionarrow_forward
- What is the duration of a four-year Treasury bond with a 10 percent semiannual coupon selling at par?arrow_forwardDon't used Ai solutionarrow_forwardYou bought a bond five years ago for $935 per bond. The bond is now selling for $980. It also paid $75 in interest per year, which you reinvested in the bond. Calculate the realized rate of return earned on this bond. I want to learn how to solve this on my financial calculator. Can you show me how to solve it through there.arrow_forward
- What are the Cases Not Readily Bound and what is a Dignity in a Research Study? What are the differences between Dignity in a Research Study and Cases Not Readily Bound? Please help to give examples.arrow_forwardWhat are the Case Study Research Design Components. Please help to give examplesWhat are the Case Study Design Tests and Tactics and how would they do?arrow_forwardDescribe some different types of ratios and how they are used to assess performance. Explain the components of the formula and the order of operations to calculate them. Discuss what these ratios say about the financial health of the organization. Determine why it is sometimes misleading to compare a company's financial ratios with those of other firms that operate within the same industry.arrow_forward
- Intermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT