Answered step by step
Verified Expert Solution
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
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 RRRStep 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