Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Birdie Golf, Inc., has been in merger talks with Hybrid Golf Company for the past six months. After several rounds of negotiations, the offer under

Birdie Golf, Inc., has been in merger talks with Hybrid Golf Company for the past six months. After several rounds of negotiations, the offer under discussion is a cash offer of $352 million for Hybrid Golf. Both companies have niche markets in the golf club industry, and the companies believe a merger will result in significant synergies due to economies of scale in manufacturing and marketing, as well as significant savings in general and administrative expenses. Bryce Bichon, the financial officer for Birdie, has been instrumental in the merger negotiations. Bryce has prepared the following pro forma financial statements for Hybrid Golf assuming the merger takes place. The financial statements include all synergistic benefits from the merger:

image text in transcribedimage text in transcribed
2019 2020 2021 2022 2023 Sales $409,600,000 $460,800,000 $512,000,000 $576,000,000 $640,000,000 Production costs 287,400,000 332,500,000 358,400,000 404,500,000 451,200,000 Depreciation 38,400,000 40,900,000 42,300,000 42,500,000 43,900,000 Other expenses 40,900,000 46,100,000 51,200,000 57,900,000 63,100,000 EBIT $ 42,900,000 $ 51,300,000 $ 60,100,000 $ 71,100,000 $ 81,800,000 Interest 9,730,000 11,260,000 12,300,000 12,800,000 13,800,000 Taxable income $ 33,170,000 $ 40,040,000 $ 47,800,000 $ 58,300,000 $ 68,000,000 Taxes (25%) 8,292,500 10,010,000 11,950,000 14,575,000 17,000,000 Net income $ 24,877,500 $ 30,030,000 $ 35,850,000 $ 43,725,000 $ 51,000,0002019 2020 2021 2022 2023 Investments: Net working capital $10,200,000 $12,800,000 $12,800,000 $15,400,000 $15,400,000 Fixed assets 7,700,000 13,800,000 9,300,000 31,400,000 3,900,000 Total $ 17,900,000 $26,600,000 $22,100,000 $46,800,000 $19,300,000 Sources of financing: New debt $17,900,000 $ 9,200,000 $ 8,200,000 $15,000,000 $ 6,100,000 Profit retention 0 17,400,000 13,900,000 31,800,000 13,200,000 Total $ 17,900,000 $26,600,000 $22,100,000 $46,800,000 $19,300,000

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Psychology Applied To Teaching

Authors: Jack Snowman, Rick McCown

14th Edition

1285734556, 9781285734552

More Books

Students also viewed these Accounting questions