Reference no: EM133041359
Question - Conrad Corporation plans to raise $8 million to pay off its existing short-term bank loan of $2.4 million and to increase total assets by $5,600,000. The bank loan bears an interest rate of 12 percent. The company's president owns 55% of the 4,000,000 shares of common stock and wishes to maintain control of the company. The company's tax rate is 21%. Balance sheet information is shown below.
The company is considering two alternatives to raise the $8 million: (1) sell common stock at $20 per share, or (2) Sell bonds at a 12% coupon, each $1,000 bond carrying 25 warrants to buy common stock at $30 per share.
Current Balance Sheet Current Liabilities $3,000,000
Common Stock, Par $0.50 2,000,000
Retained earnings 1,400,000
Total Assets $6,400,000
Total claims $6,400,000
Alternative 1: Common stock $20
Tax rate 35% # new shares 400,000
New financing $8,000,000
Par value per share $0.50
Existing Loan $2,400,000
Interest rate 12%
Alternative 2: Debentures 12% Interest amount - old $288,000
Exercise price per warrant $30
Interest amount - new $960,000
# bonds to raise 4M 8,000
# new shares 200,000
President owns 55.0% warrants per bond 25
Shares outstanding 4,000,000
New money raised 6,000,000
Addition to par 100,000
Additional paid-in capital 5,900,000
Required -
a. Show the new balance sheet under both alternatives. For Alternatives 2, show the balance sheet after exercise of the warrants.
b. Calculate the president's ownership position for both alternatives. He doesn't buy any of the additional shares.
c. Calculate earnings per share for both alternatives, assuming that EBIT is 15% of total assets.
d. Calculate the debt ratio under both alternatives.
e. Which alternative do you recommend and why?