Question:

The Verbrugge Publishing Company's 2019 balance sheet and income statement are as follows (in millions of dollars).

Balance Sheet

Current assets $300 Current Liabilities $40

Net fixed assets $200 Advance payments by customers $80

Noncallable Preferred Stock, $6 coupon, $110 par value (1,000,000 shares) 110

Callable preferred stick, $10 coupon, no par, $100 call price (2,000,000 shares) 200

Common stock, $2 par value (5,000,000 shares) $10

Retained earnings $60

Total Assets $500 Total liabilities and equity $500

Income Statement

Net sales $540

Operating expense $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 noncallable preferred will be exchanged for 1 share of $2.50 preferred with a par value of $35 plus one 9% subordinated income debenture with a par value of $75. The callable preferred issue will be retired with cash generated by reducing current assets.

a. 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 preferred stock? Enter your answers in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answers to the nearest whole number. The projected balance sheet (in millions of dollars) follows:

Current assets ? Current Liabilities ?

Net fixed assets ? Advance payments by customers ?

Noncallable Preferred Stock, $6 coupon, $110 par value (1,000,000 shares) ?

Callable preferred stick, $10 coupon, no par, $100 call price (2,000,000 shares) ?

Common stock, $2 par value (5,000,000 shares) ?

Retained earnings ?

Total Assets ? Total liabilities and equity ?

What is the value for debt (i.e., liabilities)? Do not treat preferred stock as debt. Enter your answer in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answer to the nearest whole number.

$ million

b. Construct the projected income statement. What is the income available to common shareholders in the proposed recapitalization? Do not round intermediate calculations. Enter your answers in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answers to two decimal places. The projected income statement (in millions of dollars) follows:

Net sales $

Operating expense $

Net operating income $

Other income $

EBIT $

Interest $

EBT $

Taxes (25%) $

Net income $

Dividends on $2.50 preferred $

Income available to common stockholders $