Genie Inc. is a manufacturer of kitchen appliances. After having been in business for 56 years, the firm is currently experiencing stable growth of 2 to 3% per year. It is considered by many industry experts as a mature company. Genie's current price is $20, with 2,500,000 shares outstanding and WACC is 15%. The company's most recent financial statements are shown below:

Most Recent Income Statement (in $000)

Sales

$10,000

Cost of Goods Sold

7,000

Operating Expenses

1,000

EBDIT

2,000

Depreciation

200

EBIT

1,800

Interest Expense

1,342

Taxable Income

458

Taxes (40%)

183

Net Income

$275

Most Recent Balance Sheet (in $000)

Cash

$8000

Accounts Payable

$1,000

Inventory

583

Notes Payable

3,417

Accounts Receivable

833

Current Assets

9,417

Current Liabilities

4,417

Long-term Debt

10,000

Net Fixed Assets

20,000

Equity

15,000

Total Assets

$29,417

Total Liabilities & Equity

$29,417

Genie has accumulated cash reserves of $8 million, and its CEO, Mr. Lionel Rich, believes that it is now a good time to think about boosting Genie's sales growth by acquiring another company that is younger with better growth opportunities. Mr. Rich has narrowed down the choice to one potential target: Aladdin Corporation.

Aladdin is a relatively young company; it has only been in business for 5 years. Its main products are a line of extremely popular espresso making machines. Its shares are selling at $7.50 per share. It has 1,000,000 shares outstanding and it has a weighted cost of capital of 18%. Aladdin's financial statements are shown below:

Most Recent Income Statement (in $000)

Sales

$2,000

Cost of Goods Sold

1,300

Operating Expenses

160

EBDIT

540

Depreciation

40

EBIT

500

Interest Expense

297

Taxable Income

203

Taxes

81

Net Income

$122

Most Recent Balance Sheet ($000)

Cash

$200

Accounts Payable

$500

Inventory

108

Notes Payable

475

Accounts Receivable

167

Current Assets

475

Current Liabilities

975

Long-term Debt

2000

Net Fixed Assets

7,500

Equity

5,000

Total Assets

$7,975

Total Liabilities + Equity

$7,975

Mr. Rich estimates that the synergistic benefits from this acquisition will be $300,000 per year for the foreseeable future. His analysis also indicates that Genie can acquire Aladdin by paying $7.75 million in cash, or by swapping 1 Genie share for 3 Aladdin shares. Before Mr. Rich can take his recommendation to Genie's Board of Directors, he needs answers to the following questions:

1.If Genie went ahead with the acquisition of Aladdin, what is the total value of the acquisition?

2.What is the maximum price per share that Genie should be willing to pay for this acquisition?

3.If Genie decided to go ahead with the cash acquisition, what will be its price per share after the acquisition?

4.What are the factors that determine whether the company should use cash acquisition or stock acquisition?

5.Discuss five different defensive tactics that the target company can use to thwart this takeover attempt.

6.What are the possible cash flow benefits from this acquisition?

7.Should the company consider diversification as a benefit of this acquisition?

8.Should Genie go ahead with the acquisition using cash or stock acquisition?