Question

Question:

What is the ratio of exchange in a stick swap acquisition if JHC pays $20 per share for Mobile? Please help to solve.

What effect will this stick swap have on the EPS of the original shareholders of each company? Please help to solve.

Table 1: Estimated Incremental Cash Flows over 30 years for combined company Year 1 $ 19,200,000 Year 2 $ 18,900,000 Year 3 $

0 0
Add a comment Improve this question Transcribed image text
Answer #1

(I) calculation of swap

market price per share of JHC = $ 43.30

market price per share of mobile = $ 20

exchange swap on the basis of market price = $ 20 / $ 43.30

= 0.462

it means 0.462 shares for 1 held

(II) calculation of effect of EPS

number of shares issue to moblie coffee = 3400000 * 0.462 =1570800

Total number of shares after merger = 7000000 + 1570800 = 8570800

total eanings after merger = 29000000 + 8800000 = $ 37800000

EPS after merger = total earning / total number of shares = $ 37800000 /8570800 = $ 4.410

Effect on EPS  

JHC CO.
After merger EPS $ 4.410
less- before merger eps ( 29000000 /7000000) $ 4.143
increase 0.267
Mobile coffee
After merger EPS ( $ 4.410 * 0.462) $ 2.0374
less- before merger eps ( 8800000 /3400000) $ 2.588
decrease $ 0.5508

here mobile coffee's EPS decrese by $ 0.5508 andd JHC's share increase by $ 0.267 . therefore JHC go ahead.

Add a comment
Know the answer?
Add Answer to:
Question: What is the ratio of exchange in a stick swap acquisition if JHC pays $20...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Calculate the RATIO of the following: Marnus Inc Income Statement For the Financial Year ended 12/31/19...

    Calculate the RATIO of the following: Marnus Inc Income Statement For the Financial Year ended 12/31/19 $150,000,000 ($130,000,000) $20,000,000 12/31/18 $140,000,000 ($123,000,000) $17,000,000 $9,000,000 $10,000,000 Statement values in 000's Period Ending: Total Revenue (Net Revenue) Cost of Revenue (COGS) Gross Profit Operating Expenses Sales, General and Admin. Other Operating Items Total Operating Exp Operating Income (or loss) Interest Expense Earnings Before Tax Income Tax Net Income (or loss) $0 $0 | ($9,000,000) $11,000,000 ($1,000,000) $10,000,000 ($5,000,000) $5,000,000 ($10,000,000) $7,000,000 ($800,000)...

  • Marnus Inc Income Statement For the Financial Year ended Statement values in 000's Period Ending: 12/31/19...

    Marnus Inc Income Statement For the Financial Year ended Statement values in 000's Period Ending: 12/31/19 12/31/18 Total Revenue (Net Revenue) $150,000,000 $140,000,000 Cost of Revenue (CoGS) ($130,000,000) ($123,000,000) $20,000,000 $17,000,000 Gross Profit Operating Expenses Sales, General and Admin. $9,000,000 $10,000,000 $0 $0 Other Operating Items Total Operating Exp ($9,000,000) ($10,000,000) $11,000,000 $7,000,000 Operating Income (or loss) Interest Expense ($1,000,000) ($800,000) $10,000,000 $6,200,000 Earnings Before Tax ($4,000,000) ($5,000,000) Income Tax Net Income (or loss) $5,000,000 $2,200,000 12/31/19 12/31/18 Dividends declared...

  • Calculate the ratio of the following: Marnus Inc Income Statement For the Financial Year ended 12/31/19...

    Calculate the ratio of the following: Marnus Inc Income Statement For the Financial Year ended 12/31/19 $150,000,000 ($130,000,000) $20,000,000 12/31/18 $140,000,000 ($123,000,000) $17,000,000 $9,000,000 $10,000,000 Statement values in 000's Period Ending: Total Revenue (Net Revenue) Cost of Revenue (COGS) Gross Profit Operating Expenses Sales, General and Admin. Other Operating Items Total Operating Exp Operating Income (or loss) Interest Expense Earnings Before Tax Income Tax Net Income (or loss) $0 $0 | ($9,000,000) $11,000,000 ($1,000,000) $10,000,000 ($5,000,000) $5,000,000 ($10,000,000) $7,000,000 ($800,000)...

  • what is the A) Quick ratio B) Sales Outstanding (assume a 365-day year) C) Total assests...

    what is the A) Quick ratio B) Sales Outstanding (assume a 365-day year) C) Total assests turnover D) Inventory turnover rate E) TIE F) Total Debt to total capital ratio G) ROA H) ROE I) Profit margin J) Return invested capital K) Operating Margin L) EPS M) P/E ratio N) Book value per share O) Equity multiplier DO NOT ROUND INTERMEDIATE CALCULATIONS Exhibit 4.1 The balance sheet and income statement shown below are for Koski Inc. Note that the firm...

  • please answer question #5. the previous answer was incorrect. 5. What is the most significant trend...

    please answer question #5. the previous answer was incorrect. 5. What is the most significant trend based on your horizontal analysis over this three-year period? Why? 12 Months Ended Horizontal Analysis Consolidated Balance Sheets - USD ($) $ in Thousands Dec. 31, 2018 Dec. 31, 2017 S Change 2017 to 2018 % Change 2017 to 2018 $208,694.00 -88.68% 1 Current assets Cash and cash equivalents $26,642 $235,336 Receivables (net of allowance for doubtful accounts of $15,905 and $12,221, respectively) $138,018...

  • please read footnote 13 and answer Question #4 Total shareholders's deficit 4. What does the "Long-term...

    please read footnote 13 and answer Question #4 Total shareholders's deficit 4. What does the "Long-term debt" item represent? 5. What is the most significant trend based on your horizontal While the total amount of assets increased by 14.39% on a year year basis from 2017 to 2018 we can see that the company's tot current assets declined by 39.12% During the same period total c liabilities increased by 11.87% and this means that the company's current ratio declined. This...

  • please help with question 2 on the ratio analysis tab. I am attaching all tabs to...

    please help with question 2 on the ratio analysis tab. I am attaching all tabs to help. thanks A B C D E F G H I Instructions 1. Please enter the data from the previous tabs by clicking on the cell and typing and then clicking on the desired cell. For example to enter Net Income for 2018 type and go to the income statement tab and click on cell 127. 2. Complete the calculations. 3. Explain the significance...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT