Beruflich Dokumente
Kultur Dokumente
Debt
A contractual obligation on repayment of principal and compensation for the use
of the capital, which are not contingent on the financial performance of the
borrower
Senior to equity claims whether on the distribution of income, or the distribution
of assets in the event of the dissolution of the business
Generally fixed and predetermined return to lenders capital; interest payments
provide a tax shield for the borrower
Repayment of principal generally follows a predetermined schedule within a
specified period (the loan period)
Preferred Equity
A type of financing that lies between debt and common equity
Technically a form of equity, but typically do not have voting rights
Senior to common equity but subordinate to debt
Often has no definite maturity, but issuer sets either a redemption option,
conversion to common equity, or buyback in the secondary market
Investor cash income is in the form of dividends which are less binding than
interest payments but are senior to common dividends. Since preferred is a form
of equity, dividend payments dont have a tax shield.
Invested capital is total assets less non-interest bearing, spontaneous liabilities, e.g., accounts
payable. The peso return on invested capital is net operating profits after taxes (NOPAT);
percentage return is rate of return on invested capital (ROIC). For simplicity, we assume
throughout that there are no non-operating income and assets and hence, pre-tax operating profits
= EBIT. These measures are consistent with the WACC and valuation framework.
R.C. Ybaez UP Cesar E.A. Virata School of Business
Debt at 8%
60:40
70:30
EBIT
Less: Tax (30%)
Net operating profit after tax
Less: Interest expense
Earnings available to common
shareholders
250,000
75,000
175,000
0
250,000
75,000
175,000
48,000
250,000
75,000
175,000
56,000
175,000
127,000
119,000
17.5 %
31.75 %
39.7 %
175,000
175,000
175,000
_______________________________________________________________________________
60:40
70:30
300,000
90,000
210,000
0
300,000
90,000
210,000
48,000
300,000
90,000
210,000
56,000
162,000
154,000
21.0 %
40.5 %
51.3 %
210,000
210,000
210,000
EBIT
Less: Tax (30%)
NOPAT
Less: Interest expense (8%)
ROE
Payments to all suppliers
of capital
_____________________________________________
1
2. Tax Benefits
Financing options that produce net tax benefits enhance value
Interest payments are deductible from taxable income; on the other
hand, payments to shareholders (cash dividends) do not provide a tax
shield
REMEMBER: principal payment is not an expense!
Debt at 8%
60:40
70:30
EBIT
Less: Interest Expense
EBT
Less: Tax (30%)
Earnings available to common
shareholders
250,000
0
250,000
75,000
250,000
48,000
202,000
60,600
250,000
56,000
194,000
58,200
175,000
141,400
135,800
17.5 %
35.4 %
45.3 %
175,000
189,400
191,800
ROE = r +
D
[ r kd (1 tc)]
E
where r = ROIC
High EBIT
High EBIT
Moderate Debt Large Debt
60:40
70:30
300,000
0
300,000
90,000
300,000
48,000
252,000
75,600
300,000
56,000
244,000
73,200
176,400
170,800
21.0 %
44.1 %
56.9 %
210,000
224,400
226,800
EBIT
Less: Interest expense
EBT
Less: Tax (30%)
ROE
Payments to all suppliers
of capital
ROE at pre-tax
% Decrease
ROIC = 15 %
Unlevered (0:100)
17.5 %
10.5 %
40.0 %
35.4 %
17.9 %
49.4%
45.3 %
21.9 %
51.6 %
% Decrease in ROE
20 %
24.8 %
40 %
49.5 %
60 %
74.3 %
80 %
99.0 %
% Decrease in ROE
20 %
25.8 %
40 %
51.5 %
60 %
77.3 %
80 %
103.1 %
financing
EPS
0.57
0.5
0.4
0.3 0.28
0.2
0.1 0.09
0
48
80
100
150
200
250 EBIT
EBIT(1 t c )
625,000
(EBIT 48,000)(1 t c )
250,000
P 175,000
0
175,000
P175,000
48,000
127,000
15.75%
1,111,111
0
1,111,111
20.0%
635,000
600,000
1,235,000
15.75%
0
14.17%
150%
P 1,750
(480)
P1,270
Investor is obviously better off selling the levered stock and substituting personal
leverage and investing in the unlevered stock. This arbitrage operation will drive B
prices down and/or A prices up. The process must stop at a point where the market
value (and cost of capital) of both firms will be equal.
Corporate Tax
None
tc
1 tc
Personal Tax
td
te(1 tc)
(1 td)
(1 te)(1 tc)
Corporations benefit from the corporate tax shield, but the interest income may be taxed at
the personal level. Investors presumably decide on the basis of after-tax returns. A higher
tax on interest income means investors will avoid lending unless interest rates increase to
compensate for the higher tax. Thus, taxes on interest income reduce the advantage of
corporate debt. Taxes on equity income on the other hand increase the advantage of
corporate debt.
Debt will have a net tax advantage if :
(1 t c )(1 t e )
>0
(1 t d )
It can be shown that the value contribution of debt is TVd. Note that if personal taxes are
disregarded, the value contribution of debt is tcVd.
Other qualifications to the tax benefit from debt: taxes on secondary trading of
securities, alternative tax shelters of the enterprise, etc.
Moderate
Debt
Low EBIT1
No
Debt
Moderate
Debt
175,000
141,400
105,000
71,400
50,000
50,000
50,000
50,000
( 50,000)
( 50,000)
( 30,000)
( 30,000)
175,000
141,400
125,000
91,400
Depreciation
Payment of Principal2
Cash Surplus (Deficit)
(120,000)
175,000
21,400
(120,000)
125,000
( 28,600)
____________________
1
10
Weak regulatory structure and poor enforcement of bankruptcy laws impact on these costs. In
February 2010, 10 years after the bill was first filed, the Financial Rehabilitation and Insolvency
Act was finally passed.
11
12
13
Capital
Book value
1,000,000
175,000
Debt (8%, 5
years)
600,000
Equity
400,000
(168,000)
65,000
65,000
65,000
(158,400) (148,800)
(139,200) (129,600)
175,000
65,000
+
= 507,731
1.1575 0.1575(1.1575)
So,
1. Firm is not yet in default on its debt, but it will default by year 2 if there is no significant
improvement in operating cash flows.
2. In fact, the value of the firm is less than its liabilities in essence, the firm is bankrupt!
The value of the equity in theory is zero; in PV terms, only creditors capital has any
significant value. (Option theory however says that the market value will not be zero for
as long as shareholders remain the legal owners. Equity value in this case is purely option
value)
Now, it is often the case that a financially distressed company may still have profitable
investment opportunities (i.e., NPV > 0), or maybe even a plan to restructure operations.
But this will now require external financing.
Suppose one such investment opportunity has the following cash flow:
Period
Cash flow
0
(85,000)
35,000
35,000
35,000
35,000
35,000
From Existing
Assets
P 50 million
P 50 million
P 20 million
Year 2
60 million in
favorable state
0 million
40 million
40 million
10 million in
unfavorable state
To simplify the illustration, assume that the risk-free rate is zero, both cash flows are certain, and
the long-term project has a higher PV than the short-term project.
The cash flow from existing assets on the other hand is certain for year 1, but uncertain for year 2.
The probability of favorable vs. unfavorable state in year 2 is 50:50.
If Textronics chooses the long-term project:
What project will Textronics pursue? If year 2 results in an unfavorable state, Textronics will
default regardless of the project it pursues and the value of equity will be zero. If year 2 results in
a favorable state, the value of the firms equity is:
P 10 m if the long-term project is taken: (P60 m + P40 m) (P40 + P50)
P 20 m if the short-term project is taken: P60 m P40 m
Textronics will therefore choose the short-term project. Shareholders gain at the expense of
existing creditors who are better off if the long-term project is chosen.
15
Debt Obligations
Debt Holders
Venture Capitalist
Immediate
Next Year
P 150,000
P 1,000,000
200,000
Mayer will be forced into bankruptcy if it cannot meet its P150,000 current obligation. If this
happens, all of its debt obligations become due immediately and the debt holders will take control
of the firm. The payoffs shows clearly that debt holders will want to liquidate because they can
still be paid in full. Note that the junior debt held by the venture capitalist will only get back
P50,000 of the P200,000 debt owed them by Mayer (P1.2 million liquidation value less senior
debt of P1.15 million). Shareholders get nothing.
Debt Holders
Venture Capitalist
Stockholders
16
P 1,150,000
50,000
0
The table below suggests that both shareholders and the venture capitalist have an incentive to
avoid liquidation - even though the firms value is maximized if the firm is liquidated. For
example, the venture capitalist might be persuaded to infuse an additional P150,000 cash to pay
off the immediate claim of debt holders. Shareholders would be willing to pay very high interest say P100,000, or an effective rate of 67%.
The venture capitalist would effectively invest P200,000 (cash infusion of P150,000 plus
foregone liquidation proceeds of P50,000) for a 50% chance to earn P450,000. He would receive
zero otherwise, for an expected value of P225,000.
Shareholders have a 50% chance of receiving P50,000 which is better than a zero value if the firm
is liquidated immediately.
Note that debt holders are worse off since they effectively forego P1 million today (P1.15 million
from liquidation, minus P150,000 immediate payment they would have received anyway) in
exchange for a payoff with an expected value of P750,000.
Payoffs in the Event of a Cash Infusion
Favorable
Unfavorable
Debt Holders
P 150,000
P 1,000,000
P 500,000
Venture Capitalist
150,000
450,000
50,000
Stockholders
Can the shareholders of Mayer be persuaded to infuse additional equity of P150,000? Not likely,
there is no incremental gain for them - the payoff from an infusion is P300,000 in a favorable
state, and zero in an unfavorable state, or an expected value of P150,000.
17
18
20
5. Corporate Control
Capital structure choices impact on corporate control
Corporate control is the power to direct and manage the business. Its
value derives mainly from the value of management.
For example, hostile takeovers often lead to changes in management and
to asset restructuring, disposal of poorly performing assets changes
whose aim is to increase cash flow and/or reduce risk
Via a pyramid structure, control rights are partially delinked from cash
flow rights. This can be a financing advantage: minority equity, like debt
capital, can be tapped without unduly diluting controlling shareholders
control rights (see chart)
The dark side of corporate control: pyramiding provides opportunities
for controlling shareholders to expropriate value from minority
shareholders (an agency conflict similar to that faced by creditors)
9 diversion of resources to companies owned by the controlling shareholders
9 transfer of resources at terms/price disadvantageous to the target company
9 acquisition of additional cash-flow rights, e.g., warrants at below fair value
issued directly to the controlling shareholders or indirectly through
companies owned by controlling shareholders
9 access to firms technology, management systems, business intelligence, etc.
that are beneficial to the controlling shareholders business interests.
9 above-normal compensation and perks for controlling shareholders who
serve as officers/directors
21
Pyramid Structure
Assume P100 equity
Holding company
Minority
Founders
25%
75%
P20
P60
Minority
Founders
Minority
Holding co.
40%
60%
20%
80%
P40
P60
P20
P80
Alternatively,
Holding company
Minority
Minority
22
Founders
30%
70%
P15
P35
25%
50%
25%
P25
P50
P25
Pyramid Structure
Holding company
Minority
Founders
25%
75%
P20
P60
1.67
Addl.
Minority Founders
Minority
50%
P20
P40
5.00
P10
5.00
Minority
5.00
Holding co.
50%
33%
67%
P60
P40
P80
3.33
6.67
P10
1. The new equity reduces founders ownership to a fragile 50% in the base
case; in the pyramid structure, they retain effective control
2. Founders get exactly the same dividends in both structures (note: typically,
dividends to corporate shareholders are exempt from taxes)
23
24
25
26
27