Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

This is all the information provided for this question For Projected Year 3, calculate the additional amount of synergies (beyond the $100 million already included

image text in transcribed

This is all the information provided for this question

For Projected Year 3, calculate the additional amount of synergies (beyond the $100 million already included in the projections) needed to get to zero dilution or accretion if the number of share outstanding after the transaction was 202.2 million and the tax rate is 38.0%. Format a cushion with parentheses such as $12.34 million as (12.34). The additional shares outstanding after the transaction come from a greater number of new shares issued in the acquisition than the 67.1 called for in the original projections. Projection Period Pro forma 2 3 2012 2013 2014 2015 2016 2017 BuyerCo EBIT $1317.4 $1,409.6 $1.4942 51.568.9 $1.631.6 S1,680.6 ValueCo EBIT 5180 5569 5903 6198 6446 6639 Synergies 1000 100.0 1000 1000 100.0 Pro Forma Combined EBIT (pre-transaction) 100.0 $1.935.4 $2,066.4 $2,184.4 52.288.7 52.376.2 $2,444.5 Depreciation trom Write-Up 220 220 220 22.0 220 220 Amortization from Write-Up 147 147 14,7 147 14.7 Pro Forma Combined EBIT $1.898.7 $2,029.8 $2,1470 $2,252.0 $29.5 $2,407.8 Standalone Net Interest Expense 140.6 1370 133.0 128.9 124.5 Incremental Net interest Expense 68.9 402 107 42 Earnings Before Taxes $1.689.4 $1,849.0 $2,000.1 $2.112.4 $2,206.5 $2,281.7 Income Tax Expense 8 38.0% 642.0 2026 700.0 802.7 8385 3671 Pro Forma Combined Net Income $1.047.4 $1,146.4 $1,24000 $1.309.7 $1.300 $1.4147 BuyerCo Standalone Net Income 5728.5 $786.8 $8902 $931.7 $964.8 Standalone Fully Duted Shares Outstanding 140.0 140.0 1400 140.0 140.0 140.0 Net Now Shares Issued in Transaction 67.1 67.1 67.1 67.1 67.1 67.1 Pro Forma Fully Diluted Shares Outstanding 207.1 207,1 207.1 207.1 207.1 207.1 Pro Forma Combined Diluted EPS 5506 $5.53 $5.90 56.32 56.60 en Santana FPS 14,7 66 16 S883 5. RO BER RRR For Projected Year 3, calculate the additional amount of synergies (beyond the $100 million already included in the projections) needed to get to zero dilution or accretion if the number of share outstanding after the transaction was 202.2 million and the tax rate is 38.0%. Format a cushion with parentheses such as $12.34 million as (12.34). The additional shares outstanding after the transaction come from a greater number of new shares issued in the acquisition than the 67.1 called for in the original projections. Projection Period Pro forma 2 3 2012 2013 2014 2015 2016 2017 BuyerCo EBIT $1317.4 $1,409.6 $1.4942 51.568.9 $1.631.6 S1,680.6 ValueCo EBIT 5180 5569 5903 6198 6446 6639 Synergies 1000 100.0 1000 1000 100.0 Pro Forma Combined EBIT (pre-transaction) 100.0 $1.935.4 $2,066.4 $2,184.4 52.288.7 52.376.2 $2,444.5 Depreciation trom Write-Up 220 220 220 22.0 220 220 Amortization from Write-Up 147 147 14,7 147 14.7 Pro Forma Combined EBIT $1.898.7 $2,029.8 $2,1470 $2,252.0 $29.5 $2,407.8 Standalone Net Interest Expense 140.6 1370 133.0 128.9 124.5 Incremental Net interest Expense 68.9 402 107 42 Earnings Before Taxes $1.689.4 $1,849.0 $2,000.1 $2.112.4 $2,206.5 $2,281.7 Income Tax Expense 8 38.0% 642.0 2026 700.0 802.7 8385 3671 Pro Forma Combined Net Income $1.047.4 $1,146.4 $1,24000 $1.309.7 $1.300 $1.4147 BuyerCo Standalone Net Income 5728.5 $786.8 $8902 $931.7 $964.8 Standalone Fully Duted Shares Outstanding 140.0 140.0 1400 140.0 140.0 140.0 Net Now Shares Issued in Transaction 67.1 67.1 67.1 67.1 67.1 67.1 Pro Forma Fully Diluted Shares Outstanding 207.1 207,1 207.1 207.1 207.1 207.1 Pro Forma Combined Diluted EPS 5506 $5.53 $5.90 56.32 56.60 en Santana FPS 14,7 66 16 S883 5. RO BER RRR

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

Financial Accounting Tools For Business Decision Making

Authors: Paul D. Kimmel, Jerry J. Weygandt, Donald E. Kieso

3rd Edition

047169195X, 978-0471691952

More Books

Students also viewed these Accounting questions