Look at the following Balance Sheet and financial information for Flexics Inc. Flexics, Inc., is a leading producer of plasma technology display devices in the USA. One of the company's latest innovations is a patented process that permits the rapid production of customized semiconductor wafers using plasma-based etching technology instead of quartz plates. Flexics, based in Seattle, started business in 1987 and now has production facilities in Vancouver and a research affiliate in Princeton, New Jersey.

In late-1998 Alex Pereira, the founder and CEO of Flexics, was considering options for realization of the value of his shareholding in Flexics. Pereira was seeking a method that would offer greater liquidity and diversification of his and his family's investment in the company. One option was to talk to investment bankers about an initial public offering (IPO). This would allow him to sell some or all of his shares in the market. But he was unhappy about the IPO market in the industry, which was weaker than in 1997 when bankers had talked about an IPO price in the $40-45 range. In the past year, public offerings of similar technology companies had brought price/earnings ratios of about 15. A recent private placement of Flexics shares with a venture capital investor had been done at an effective price of $24 per share. Another possibility was to sell his shares to Photronics, which was rumored to be interested in buying a stake in Flexics. Among the other options he was considering was a leveraged buy-out by management. Pereira liked the idea of giving key officers a greater stake and control, but he wanted to get a good price for his shares. He was willing to receive payment partly in cash, and partly in the form of a $30 million, 15% pre-payable subordinated note.

Management had discussed the LBO possibility with Seattle Partners, a venture capital firm that was familiar with Flexics. The firm's advisors had calculated that of the minimum amount of

$216 million needed for the LBO, $20 million would have to come from management, as much as $120 million could be raised through a senior debt issuance led by Bank of America (BofA), and the remainder from a private equity group led by Seattle Partners. B of A indicated the rate would be 12% and that lenders would need a Net Operating Income/Interest Expense ratio of at lease 2x. At this time 35% of the 9 million shares outstanding were held by the founder and his family, and the remainder was held by venture capital and private equity groups. Net operating income was $30 million. Other key indicators are listed above.

Balance sheet ($ millions)

Cash $50

Other current assets $100

Long term assets, $120

net Total assets $270

Noninterest bearing short term debt $60

Short term debt (10%) 10

Senior long-term debt 0

Subordinated debt Equity 0

Total Liabilities & Equity $270

Interest Coverage

Net Operating Income $30

Interest Expense

Short term debt $1

Senior long term debt $0

- Subordinated debt $0

Total $1

NOI/Interest expense $30

Effective tax rate 30 %

Depreciation $20

Flexics shares were trading at a P/E of 10.6 on earnings of $2.26 per share. Based on past performance the company was expected to generate free cash flows of $2.57 per share next year, an increase of 3.6% from the current level of $2.48. The Treasury bond yield was 4.5%, the companys beta, based on comparable companies, was about 1.3 and the long run market return was 11.5%.

What is the total number of shares in Flexics currently? [5 points]

Based on the Balance Sheet values (shareholders equity), what is the book-value of each share? [5 points]

What was the value of the entire company Flexics based on the recent private placement? [5 points]

What is the Enterprise Value (EV) of Flexics at current market prices?[5 points]

Create a basic income statement (starting from operating income to net income). [5 points]

At the current price levels, how much cash can the CEO generate by selling all his shares? [10 points]

Consider a scenario that Flexics raises debt to the tune of $20 million as senior debt from Bank of America, at 12% interest, create a basic income statement (showing increased interest payments, changes to net income, etc.). Will the net income be positive of negative for this hypothetical scenario? [15 points]

Consider another scenario where in addition to the senior debt from BofA, Flexics also raises debt of $10 million at 15% from Seattle partners. Create a basic income statement (showing increased interest payments, changes to net income, etc.). Will the net income be positive of negative for this hypothetical scenario? [20 points]

What is the most amount of debt (given the information given above regarding conditions of generating debt), can the CEO of Flexics raise for an LBO? [20 points]