Question
The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions of dollars). Balance Sheet Current assets $168 Current liabilities $42
The Verbrugge Publishing Company's 2016 balance sheet and income statement are as follows (in millions of dollars).
Balance Sheet | ||||
Current assets | $168 | Current liabilities | $42 | |
Net fixed assets | 153 | Advance payments | 78 | |
Goodwill | 15 | Reserves | 6 | |
$6 preferred stock, $112.50 par value (1,200,000 shares) | 135 | |||
$10.50 preferred stock, no par, callable at $150 (60,000 shares) | 9 | |||
Common stock, $1.50 par value (6,000,000 shares) | 9 | |||
Retained earnings | 57 | |||
Total assets | $336 | Total claims | $336 |
Income | |
Net sales | $540.0 |
Operating expense | 516.0 |
Net operating income | $ 24.0 |
Other income | 3.0 |
EBT | $ 27.0 |
Taxes (50%) | 13.5 |
Net income | $ 13.5 |
Dividends on $6 preferred | 7.2 |
Dividends on $10.50 preferred | 0.6 |
Income available to common stockholders | $ 5.7 |
Verbrugge and its creditors have agreed upon a voluntary reorganization plan. In this plan, each share of the $6 preferred will be exchanged for one share of $2.10 preferred with a par value of $37.00 plus one 10% subordinated income debenture with a par value of $75.5. The $10.50 preferred issue will be retired with cash.
Construct the projected balance sheet while assuming that reorganization takes place. Show the new preferred stock at its par value. Enter your answers in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answers to two decimal places. The projected balance sheet (in millions of dollars) follows:
Current assets | $ | Current liabilities | $ | |
Net fixed assets | $ | Advance payments | $ | |
Goodwill | $ | Reserves | $ | |
Subordinated debentures | $ | |||
$2.1 preferred stock, $37 par value (1,200,000 shares) | $ | |||
Common stock, $1.50 par value (6,000,000 shares) | $ | |||
Retained earnings | $ | |||
Total assets | $ | Total claims | $ |
Construct the projected income statement. What is the income available to common shareholders in the proposed recapitalization? Enter your answers in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. 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 expense | $ |
EBT | $ |
Taxes (50%) | $ |
Net income | $ |
Dividends on $2.10 preferred | $ |
Income available to common stockholders | $ |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started