Merger Chapter-24
Merger Chapter-24
Verizon Communications made Verizon Wireless into a wholly owned subsidiary in 2014
with a $130 billion deal to acquire all the Verizon Wireless stock that it did not already
own. What does this have to do with Vodafone Group, a UK telecommunications
company? The story began in 1999 when Vodafone entered a joint venture with Bell
Atlantic, resulting in a mobile technology subsidiary called Verizon Wireless. At about
the same time, Bell Atlantic merged with GTE, the largest of the original Bell system
companies. The merged companies became Verizon Communications and owned 55%
of the Verizon Wireless subsidiary; Vodafone retained a 45% share in Verizon Wireless.
Vodafone soon made news in 2000 with its hostile takeover of Mannesmann AG, a
German technology giant, in a deal valued at $161 billion, the largest merger in history.
Through acquisitions and growth of its existing operations, Vodafone became one of
the two largest wireless phone companies in the world, second only to China Mobile.
Fast-forward to 2014. To obtain Vodafone’s 45% interest in Verizon Wireless, Verizon
Communications gave Vodafone over 1.2 million shares of Verizon Communications
stock (worth about $60.2 billion) and paid around $70 billion in cash (and other financial
assets). Vodafone then gave each of its own shareholders a proportional amount of the
Verizon Communications stock and paid its shareholders about $24 billion in a cash
distribution.
Think about these transactions as you read the chapter.
859
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
860 Part 9 Strategic Finance in a Dynamic Environment
re source Most corporate growth occurs by internal expansion, which takes place when a firm’s
The textbook’s Web site existing divisions grow through normal capital budgeting activities. However, the most
contains an Excel file that dramatic examples of growth result from mergers, the first topic covered in this chapter.
will guide you through the
chapter’s calculations. Other actions that alter corporate control are divestitures—conditions change over time,
The file for this chapter is causing firms to sell off, or divest, major divisions to other firms that can better utilize
Ch22 Tool Kit.xlsx, and we the divested assets. A holding company is another form of corporate control in which one
encourage you to open the
file and follow along as corporation controls other companies by owning some, or all, of their stocks.
you read the chapter.
22-1 Rationale for Mergers
Many reasons have been proposed by financial managers and theorists to account for the
high level of U.S. merger activity. The primary motives behind corporate mergers are pre-
sented in this section.1
1
As we use the term, merger means any combination that forms one economic unit from two or more previous
ones. For legal purposes, there are distinctions among the various ways these combinations can occur, but our
focus is on the fundamental economic and financial aspects of mergers.
2
The Sherman Act (1890), the Clayton Act (1914), and the Celler Act (1950) make it illegal for firms to combine if
the combination tends to lessen competition. For interesting insights into antitrust regulations and mergers, see
B. Espen Eckbo, “Mergers and the Value of Antitrust Deterrence,” Journal of Finance, July 1992, pp. 1005–1029.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 861
pay Cigna the $1.85 billion termination fee specified in their pre-merger agreement. Cigna
sued Anthem for refusing to pay the termination fee and asked the courts for another $13
billion in “damages.” Cigna needs this to offset its planned merger with Express Scripts
in which Cigna will increase its debt obligations by about $15 billion. As we write this in
October 2018, the Justice Department and most state regulators had approved the deal.
When mergers are completed, the expected synergies often fail to occur. For example,
Triarc Companies (which owned the Arby’s fast-food chain) acquired Wendy’s Interna-
tional in 2008, forming Wendy’s Arby’s Group. The former Arby’s shareholders retained
about $490 million worth of shares in the new company, a little more than they owned
prior to the merger. The former Wendy’s shareholders received new shares worth about
$2 billion. The merger didn’t create the hoped-for synergies—Arby’s performance prior
to the merger had a negative trend that continued after the merger. In 2011, the Wendy’s
Arby’s Group sold Arby’s for about $339 million, a significant decrease from its pre-
merger value.3
3
The Wendy’s Arby’s Group reincorporated as the Wendy’s Company. Arby’s purchaser paid Wendy’s $130 mil-
lion in cash, transferred $19 million worth of stock in the new Arby’s to Wendy’s, and took on $190 million in
Arby’s debt, for a total of $339 million. In addition, Wendy’s gained about $80 billion in tax breaks resulting
from its loss on Arby’s.
4
Congress has made it increasingly difficult for firms to pass along tax savings after mergers by limiting the use
of loss carryforwards in a merger.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
862 Part 9 Strategic Finance in a Dynamic Environment
We believe that the TCJA will reduce the number of highly leveraged mergers, but
we are unsure about the Act’s overall effect on merger activity. Time will tell whether the
positive impact of a target’s carried-over interest expenses outweighs the negative impact
of reductions in highly levered acquisitions.
5
See, for example, Philip Berger and Eli Ofek, “Diversification’s Effect on Firm Value,” Journal of Financial
Economics, 1995, pp. 37–65; and Larry Lang and René Stulz, “Tobin’s Q, Corporate Diversification, and Firm
Performance,” Journal of Political Economy, December 1994, pp. 1248–1280.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 863
S E L F -T E S T
Define synergy. Is synergy a valid rationale for mergers? Describe several situations that might
produce synergistic gains.
Suppose your firm could purchase another firm for only half of its replacement value. Would that
be a sufficient justification for the acquisition? Why or why not?
Discuss the pros and cons of diversification as a rationale for mergers.
What is breakup value?
6
See Randall Morck, Andrei Shleifer, and Robert W. Vishny, “Do Managerial Objectives Drive Bad Acquisi-
tions?” Journal of Finance, March 1990, pp. 31–48.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
864 Part 9 Strategic Finance in a Dynamic Environment
companies in the same industry and “rolls them up” to create a consolidated brand. This has
happened in many businesses, including garbage collection (e.g., Waste Connections), used
car sales (e.g., AutoNation), and even funeral homes (e.g. Services Corporation International).
In a vertical merger, one company’s products are used by the other company. The 2017
merger of Tecogen (a manufacturer of clean energy power generation systems for business
facilities) and American DG Energy (which owns and manages on-site power generation
systems) was a vertical merger.
Congeneric means “allied in nature or action”; hence, a congeneric merger involves
related enterprises but not producers of the same product (horizontal) and not firms in a
producer–supplier relationship (vertical). Verizon’s acquisition of Yahoo! is an example.
A conglomerate merger occurs when unrelated enterprises combine. Berkshire Hath-
away Inc. has completed numerous conglomerate mergers and acquisitions, resulting in
a variety of subsidiaries with different operations, including wholesale food, railroads,
specialty chemicals, and insurance.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 865
S E L F -T E S T
10
0
1985
1987
1989
1991
1993
1995
1997
1999
2001
2003
2005
2007
2009
2011
2013
2015
2017
Year
Note:
1. The shaded areas designate business recessions as defined by the National Bureau of Economic Research; see www.nber.org/cycles.
2. Data for merger activity are from the Institute for Mergers, Acquisitions and Alliances (IMAA): https://imaa-institute.org/mergers-and
-acquisitions-statistics/.
3. Data for worldwide stock market capitalization (in 2016 dollars) are from https://data.worldbank.org/indicator/CM.MKT.LCAP
.CD?view=chart.
4. The Consumer Price Index (CPI) is used to convert merger activity to 2016 dollars. See the U.S. Bureau of Economic Analysis and U.S.
Bureau of the Census, Trade Balance: Goods and Services, Balance of Payments Basis [BOPGSTB], retrieved from FRED, Federal
Reserve Bank of St. Louis, https://fred.stlouisfed.org/series/BOPGSTB.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
866 Part 9 Strategic Finance in a Dynamic Environment
market capitalization. Not surprisingly, increased merger activity tends to occur in peri-
ods of high economic growth and technological innovation, while decreases are driven by
the same forces that lead to recessions.
Some mergers have been huge, such as the $161 billion merger of Vodafone AirTouch
and Mannesmann in 2000, still the biggest merger ever as we write this in 2018. Other
recent large mergers include Bayer’s $63 billion acquisition of Monsanto in 2018, Abbott’s
$25 billion acquisition of St. Jude Medical, Inc., in 2017, and Microsoft’s $26 billion acqui-
sition of LinkedIn in 2016.
S E L F -T E S T
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 867
For example, only one-third of the seats are filled each year, and directors serve three-year
terms. As described in Chapter 13, staggered terms make it harder for a hostile raider to
purchase a minority stake in the company and then elect one of their allies to the board.
The target might also change the bylaws so that a merger must be approved by a super
majority (such as 75% of the votes) rather than by a simple majority. Another tactic is to
raise antitrust issues in the hope that the Justice Department will block the merger. Some-
times the target’s senior executives will ask another company (with a more friendly CEO
and board than the raider) to acquire them. If it agrees to try, the company is called a white
knight; if it is successful, the result is a defensive merger. For example, Valent Pharmaceu-
ticals International Inc. pursued a hostile takeover of Allergan Inc. (which manufactures
Botox). However, Allergan fought the takeover and in 2015 was acquired by Activis PLC in
a friendly merger. Alternatively, a target might seek out a white squire who is friendly to
current management and can buy enough of the target firm’s shares to block the merger.
As described in Chapter 13, the target might award the CEO a golden parachute,
which is a very large payment made to executives who are forced out when a merger takes
place. The target might adopt a poison pill defense, which is a shareholder rights provision
allowing existing shareholders in the target to purchase additional shares of stock at a
lower-than-market value if a potential acquirer purchases a controlling stake. Or it might
resort to greenmail and buy back stock from the raider at a price that is higher than the
market price. In return, the raider agrees to cease its acquisition attempt for a specified
number of years.
Most hostile takeover attempts fail, at least initially. For example, in early 2016, West-
lake Chemical Corp. made a $20 per share offer (part cash and part Westlake stock)
for Axiall, another large chemical company. Axiall opposed the acquisition attempt
even though the offer was almost double Axiall’s current stock price. Other companies
expressed an interest in acquiring Axiall, but Westlake offered $33 per share, all in cash,
and completed the acquisition later that year.
S E L F -T E S T
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
868 Part 9 Strategic Finance in a Dynamic Environment
be allowed at least 20 days to tender their shares; that is, the offer must be “open” for at
least 20 days. (4) If the acquiring firm increases the offer price during the 20-day open
period, then all shareholders who tendered prior to the new offer must receive the higher
price. These provisions reduced the acquiring firm’s ability to surprise management and
to stampede target shareholders into accepting an inadequate offer.
7
See Matthew D. Cain, Stephen B. McKeon, and Steven Davidoff Solomon, “Do Takeover Laws Matter?
Evidence from Five Decades of Hostile Takeovers,” Journal of Financial Economics, 2017, pp. 464–485.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 869
S E L F -T E S T
S E L F -T E S T
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
870 Part 9 Strategic Finance in a Dynamic Environment
outstanding shares, giving it a market cap of $154 million: 10($15.4) 5 $154. With $38 mil-
lion of outstanding debt, Tutwiler’s total market value is $192 million: $154 1 $38 5 $192.
Based on its debt and equity values, Tutwiler’s current capital structure consists of
almost 20% debt: $38/$192 5 19.79%. Caldwell intends to finance the acquisition with this
same proportion of debt and plans to maintain a target capital structure of 20% debt and
80% equity throughout the projection period and thereafter.10
Tutwiler is a publicly traded company, and its market-determined beta is 1.4. Given a
risk-free rate of 6% and a 5% market risk premium, the Capital Asset Pricing Model pro-
duces a required rate of return on equity, rsL , of:
Tutwiler’s pre-tax cost of debt is 8%, and its federal-plus-state tax rate is 25%. Its
WACC is:
How much would Tutwiler be worth to Caldwell after the merger? The following sec-
tions answer this question.
10
Some mergers change the capital structure of the target. If Caldwell had chosen to do so, it would have used
the forecasting techniques for a changing capital structure, as explained in Chapter 21 and Web Extension 21A.
11
We rounded some of the projected values in the worksheet Explanation of Projections in Ch22 Tool Kit.xlsx
for the sake of clarity.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 871
FIGURE 22-2
Post-Merger Projections for the Tutwiler Subsidiary (Millions of Dollars)
Source: See the file Ch22 Tool Kit.xlsx. Numbers are reported as rounded values for clarity but are calculated using Excel’s full precision. Thus,
intermediate calculations using the figure’s rounded values will be inexact.
Notes:
a
Interest expense is based on Tutwiler’s existing debt, new debt to be issued to finance the acquisition, and additional debt required to
finance annual growth.
b
Debt is existing debt plus additional debt required to maintain a constant capital structure. Caldwell will increase Tutwiler’s debt by
$7.475 million (from $38 million to $45.475 million) at the time of the acquisition in order to keep the capital structure constant. This
increase occurs because the post-merger synergies make Tutwiler more valuable to Caldwell than it was on a stand-alone basis. Therefore,
it can support more dollars of debt and still maintain the constant debt ratio.
c
The tax rate is 25%.
re source Analysts should conduct sensitivity, scenario, and simulation analyses on the esti-
See Ch22 Tool Kit.xlsx mated cash flows, as shown in Chapter 11.12 Indeed, risk analysis is an essential step in the
on the textbook’s Web
site for all calculations.
due diligence process.
Note that rounded Following is the valuation of Tutwiler.
intermediate values
are shown in the text,
but all calculations are
performed in Excel using
22-7b Valuation Using the Compressed
nonrounded values. APV Approach
The compressed APV approach requires an estimate of Tutwiler’s unlevered cost of equity.
As shown in Chapter 21, Tutwiler’s unlevered cost of equity is:
5 0.8(13%) 1 0.2(8%)
5 12.00%
12
In actual merger valuations, the cash flow calculations would be much more complex, normally including
such items as tax loss carryforwards, tax effects of plant and equipment valuation adjustments, and cash flows
from the sale of some of the subsidiary’s assets.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
872 Part 9 Strategic Finance in a Dynamic Environment
In other words, if Tutwiler had no debt, its cost of equity would be 12.00%.13
Alternatively, we can estimate the unlevered beta, bU, and then calculate the unlevered
cost of equity. We begin by estimating the beta for debt, bd, as shown in Chapter 21:
5 (0.08 2 0.06)y0.05
5 0.4
As shown in Chapter 21, the unlevered beta is:
$19.6050(1.05)
5 5 $294.075 million
0.12 2 0.05
The horizon value of the tax shield is $17.823 million:
$1.18818(1.05)
5 5 $17.8227
0.12 2 0.05
13
Notice that we do not use the Hamada equation to lever or unlever beta to determine the required return on
equity because the Hamada equation assumes zero growth. Instead, we use Equation 22-1 to determine the
unlevered cost of equity, which assumes that the growing debt tax shield is discounted at the unlevered cost of
equity. See Chapter 21 for details of this process.
14
All calculations are performed in the Excel file Ch22 Tool Kit.xls, which uses the full nonrounded values.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 873
Row 8 in Figure 22-2 shows the projected free cash flows. The unlevered value of oper-
ations is calculated as the present value of the free cash flows during the forecast period
and the horizon value of the free cash flows:
The value of the equity is equal to this total value less Tutwiler’s outstanding debt:
As this analysis shows, Caldwell estimates that Tutwiler’s equity would be worth about
$189 million. How much should Caldwell offer to Tutwiler’s shareholder? The answer is
in the next section.
S E L F -T E S T
Why is the adjusted present value approach appropriate for situations with a changing capital
structure?
Describe the steps required to apply the APV approach.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
874 Part 9 Strategic Finance in a Dynamic Environment
Now consider the target company. As stated earlier, Tutwiler’s market value of equity
as an independent operating company is $154 million. If Tutwiler were acquired at a price
greater than $154 million, then its stockholders would gain value, whereas they would lose
value at any lower price.
The difference between $189.4 million and $154 million, which is about $35.4 million,
is due to synergistic benefits expected from the merger. If there were no synergistic ben-
efits, the maximum bid would be the current value of the target company. The greater the
synergistic gains, the greater the gap between the target’s current price and the maximum
the acquiring company could pay.
The issue of how to divide the synergistic benefits is critically important. Obviously,
both parties would want to get the best deal possible. In our example, if Tutwiler knew the
maximum price Caldwell could pay, Tutwiler’s management would argue for a price close
to $189.4 million. Caldwell, on the other hand, would try to get Tutwiler at a price as close
to $154 million as possible.
Where, within the range of $189.4 to $154 million, will the actual price be set? The
answer depends on a number of factors, including whether Caldwell offers to pay with
cash or securities, the negotiating skills of the two management teams, and, most impor-
tantly, the bargaining positions of the two parties as determined by fundamental eco-
nomic conditions. Let’s first consider bargaining power and then examine the mechanics
of a cash offer versus a stock offer.
15
For an interesting discussion of the after-effects of losing a bidding contest, see Mark L. Mitchell and
Kenneth Lehn, “Do Bad Bidders Become Good Targets?” Journal of Applied Corporate Finance, Summer 1990,
pp. 60–69.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 875
CASH OFFERS
Tutwiler’s pre-merger equity is worth $154 million. With 10 million shares outstanding,
Tutwiler’s stock price is $154/10 5 $15.40. If the synergies are realized, then Tutwiler’s
equity will be worth $189.4 million to Caldwell, so $189.4/10 5 $18.94 is the maximum
price per share that Caldwell should be willing to pay to Tutwiler’s stockholders. For
example, Caldwell might offer something between $15.40 and $18.94, such as $16.40 cash
for each share of Tutwiler stock.
STOCK OFFERS
In a stock offer, Tutwiler’s stockholders exchange their Tutwiler shares for new shares in the
post-merger company, which will retain the name Caldwell. Targets typically prefer cash
offers to stock offers, all else equal, but taxation of the offer prevents all else from being equal.
We discuss taxation in more detail in Section 22-10, but for now you should know that stock
offerings are taxed more favorably than cash offerings. In this case, perhaps Caldwell should
offer stock in the post-merger company that would be worth $16.80 per share. With 10 million
outstanding Tutwiler shares, the Tutwiler shareholders must end up owning $16.80 3
10 million 5 $168 million worth of stock in the post-merger company. How many shares in
the post-merger Caldwell-Tutwiler company must the Tutwiler shareholders be offered?
Suppose Caldwell has 40 million shares of stock outstanding (nOld) prior to the merger
and the stock price is $40.53 per share. Then the total pre-merger value of Caldwell’s
equity is $40.53 3 20 million 5 $810.6 million. As calculated previously, the post-merger
value of Tutwiler to Caldwell is $189.4 million. Therefore, the total post-merger value of
Caldwell-Tutwiler’s equity will be $189.4 million 1 $810.6 5 $1,000 million.
After the merger, Tutwiler’s former stockholders should own $168/$1,000 5 0.168 5
16.8% of the post-merger company. With 20 million Caldwell shares outstanding, Caldwell
must issue enough new shares, nNew, to the Tutwiler stockholders (in exchange for the
Tutwiler shares) so that Tutwiler’s former stockholders will own 16.8% of the post-merger
stock:
S E L F -T E S T
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
876 Part 9 Strategic Finance in a Dynamic Environment
16
See Chapter 6 for descriptions of the CAPM and the Fama-French three-factor model.
17
See Cain, McKeon, and Solomon, op. cit., footnote 7.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 877
Recall that under the Control Share Cash-Out statute, shareholders can require an inves-
tor with a large minority interest to purchase their shares at a fair price. This serves to dis-
courage large minority ownership and instead stimulates hostile mergers. This may be due
to the presence of dissatisfied target shareholders who sell additional shares to the minority
owner because they want the change in leadership that often follows a hostile takeover.
Somewhat surprisingly, although restrictions on golden parachutes, poison pills, or
greenmail make hostile takeovers less costly, none have a significant effect on takeovers.
Neither do the other regulations and defenses described in Sections 22-4 and 22-5.
Cain, McKeon, and Solomon use results like those just described to create a Takeover
Index measuring a company’s susceptibility to a hostile takeover bid. They show that the
value of a firm’s stock is lower if the firm is less susceptible to a takeover, all else held
equal. In other words, if executives are not worried about a hostile takeover, then their
shareholders suffer. The researchers also show that if a firm is not very susceptible to a
merger, then its executives have a strong bargaining position when a merger offer comes.
As a result, a bid from an acquirer is at higher price than a bid for firms with higher sus-
ceptibility. Obviously, this discourages takeovers and adds insult to injury: Not only is a
shareholder’s stock less valuable, but also it will remain so until a generous bidder makes
a high offer. This means that an acquirer must make a high offer to displace the target’s
entrenched executives.
S E L F -T E S T
Explain how researchers can study the effects of mergers on shareholder wealth.
Do mergers create value? If so, who profits from this value?
Do the research results discussed in this section seem logical? Explain.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
878 Part 9 Strategic Finance in a Dynamic Environment
board. Therefore, the acquirer and target each usually hire an investment bank to estimate
the target’s fair value.
Because an investment bank’s managers receive more compensation for a completed
deal than for a failed takeover attempt, they have an incentive to estimate a “fair value”
that is high enough to ensure that the target accepts the offer. However, research shows
that overpricing hurts the investment bank in two ways. First, if an investment bank rep-
resented past acquirers that consistently had poor abnormal announcement returns (an
indication of overpricing the offer), then that investment bank is much less likely to be
retained as an advisor in subsequent deals or to be hired as an advisor by other acquirers
in future deals. Second, if the investment bank is itself a publicly traded company and its
client (i.e., an acquirer) has a positive abnormal announcement return, then the invest-
ment bank’s own stock tends to have a positive return. The opposite is true if the client has
a negative abnormal announcement return. Therefore, investment banks have an incen-
tive to recommend an offer price that reflects the target’s fair value.18
S E L F -T E S T
What are some defensive tactics that firms can use to resist hostile takeovers?
What is the difference between pure arbitrage and risk arbitrage?
18
See John J. McConnell and Valeriy Sibilkov, “Do Investment Banks Have Incentives to Help Clients Make
Value-Creating Deals?” Journal of Applied Corporate Finance, 2016, No. 2, pp. 103–117.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 879
Both of the pre-merger CEOs served as co-CEOs until later in the year when a new CEO
was hired from outside both companies. This was a bit unusual because the CEO from one
company often becomes the CEO of the merged company while the other CEO becomes
the president.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
880 Part 9 Strategic Finance in a Dynamic Environment
S E L F -T E S T
22-12 Divestitures
There are four types of divestiture.The first is a sale of assets to another firm. This gen-
erally involves the sale of an entire division or unit, usually for cash but sometimes for
stock in the acquiring firm. The second type is a liquidation, where the assets of a division
are sold off piecemeal to many purchasers rather than as a single operating entity to one
purchaser.
In a spin-off, a firm’s existing stockholders are given new stock representing separate
ownership rights in the division that was divested. The division establishes its own board
of directors and officers, and it becomes a separate company. The stockholders end up
owning shares of two firms instead of one, but no cash has been transferred. For example,
Biogen had a relatively stable business line focused on hemophilia and a more risky one
directed toward neurological diseases. In 2017, Biogen spun off its hemophilia business
into a newly created company, Bioverativ. Shareholders of Biogen kept their shares but
also received two shares of Bioverativ. This spin-off increased investor transparency and
managerial focus by separating the two different lines of business.
In an equity carve-out, a minority interest in a corporate subsidiary is sold to new
shareholders, so the parent gains new equity financing yet retains control. For exam-
ple, in 2016, Ashland Global Holdings, Inc. carved out its lubricant and oil change busi-
ness (Valvoline, Inc.) with an initial public offering. Valvoline raised $759 million in the
19
See Su Han Chan, John W. Kensinger, Arthur J. Keown, and John D. Martin, “When Do Strategic Alliances
Create Shareholder Value?” Journal of Applied Corporate Finance, Winter 1999, pp. 82–87.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 881
IPO and also raised $750 million in a separate debt offering. As part of the transaction,
Valvoline transferred about $1.4 billion to Ashland, which retained an 83% ownership of
Valvoline stock. Like most equity carve-outs, the parent (Ashland) received cash and still
maintained a significant ownership in the newly separated company. The story doesn’t
end there: In 2017, Ashland distributed its Valvoline shares to Ashland shareholders, com-
pletely severing Ashland’s ties to Valvoline.
In general, the empirical evidence shows that the market reacts favorably to divesti-
tures, with the divesting company typically having a small increase in stock price on the
day of the announcement. The announcement-day returns are largest for companies that
“undo” previous conglomerate mergers by divesting businesses in unrelated areas.20 Stud-
ies also show that divestitures generally lead to superior operating performance for both
the parent and the divested company.21
S E L F -T E S T
20
For details, see Jeffrey W. Allen, Scott L. Lummer, John J. McConnell, and Debra K. Reed, “Can Takeover
Losses Explain Spin-off Gains?” Journal of Financial and Quantitative Analysis, December 1995, pp. 465–485.
21
See Shane A. Johnson, Daniel P. Klein, and Verne L. Thibodeaux, “The Effects of Spin-offs on Corporate Invest-
ment and Performance,” Journal of Financial Research, Summer 1996, pp. 293–307. Also see Steven Kaplan and
Michael S. Weisbach, “The Success of Acquisitions: Evidence from Divestitures,” Journal of Finance, March
1992, pp. 107–138.
22
For more details, see J. Fred Weston, Mark L. Mitchell, and Harold Mulherin, Takeovers, Restructuring,
and Corporate Governance, 4th ed. (Upper Saddle River, NJ: Prentice-Hall, 2004), especially Chapter 4. Also
see Kenneth E. Anderson, Thomas R. Pope, and John L. Kramer, eds., Prentice Hall’s Federal Taxation 2017:
Corporations, Partnerships, Estates, and Trusts, 30th ed. (Upper Saddle River, NJ: Prentice-Hall, 2017),
especially Chapter 7.
23
This is a capital gain if it has been at least 1 year since they purchased their original stock in the target.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
882 Part 9 Strategic Finance in a Dynamic Environment
FIGURE 22-3
Merger Tax Effects
Target:
Shareholders receive shares of
stock in the acquiring firm.
Mostly Acquiring firm:
Payment in 1. Adds acquired assets to its
stock Non-taxable books at book value.
cash or
exchange 2. Continues depreciating
stock?
acquired assets at old rate
even if appraised value differs
from book value.
3. Goodwill is not created
for tax purposes.
Mostly
cash Target:
1. Target incurs immediate
tax liability for amount of
gain (purchase price over
book value).
Taxable 2. Target distributes the amount
Purchase remaining after taxes to its
purchase of shareholders as a liquidating
of assets
assets or stock? dividend.
3. Target shareholders pay
personal taxes on dividends
received..
Acquiring firm:
Purchase 1. Adds acquired assets to
of stock its books at appraised value.
2. Creates goodwill that
can be depreciated for tax
purposes.
Target:
Target: Target stockholders tender
1. Target stockholders their shares, receive cash,
tender their shares, receive and pay personal taxes on
cash, and pay personal taxes any gains.
on any gains.
2. Target incurs immediate Acquiring firm:
tax liability for amount of 1. Adds acquired assets to its
gain (appraised value over books at book value.
book value). 2. Continues depreciating
acquired assets at old rate
Acquiring firm: even if appraised value differs
1. Adds acquired assets to from book value.
its books at appraised value. 3. Goodwill is not created
2. Creates goodwill that for tax purposes.
can be depreciated for tax
purposes.
3. Is ultimately responsible
for the tax liability incurred
by the target since it
owns the target.
Note:
These are actual cash tax effects. However, the tax effects reported to shareholders will be different because
shareholder statements must conform to GAAP conventions, not to federal Tax Code conventions.
acquiring company minus the price at which they purchased their original stock in the
target company.
All else equal, stockholders prefer nontaxable offers because they can postpone taxes
on their gains. Furthermore, if the target firm’s stockholders receive stock, they will benefit
from any synergistic gains produced by the merger. Most target shareholders are thus will-
ing to give up their stock for a lower price in a nontaxable offer than in a taxable one. As a
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 883
result, one might expect nontaxable bids to dominate. However, this is not the case: Roughly
half of all mergers have been taxable. We explain why this is so by way of an example.
To keep the example simple, we assume the target has no debt. Suppose the target firm
has assets with a book value of $100 million and an appraised value of $150 million. The
stock offer by the acquiring firm is worth $220 million to the target’s shareholders, and no
tax is due until a shareholder sells his or her shares.
The acquiring firm simply adds the $100 million book value of the target’s assets to
its own assets and continues to depreciate the acquired assets using the target’s exist-
ing depreciation schedule. Therefore, the acquirer might get a very small depreciation tax
shield, especially if the target’s assets are old. This is in contrast to larger depreciation tax
shields that can result from other acquisition methods described in the following sections.
24
Our example assumes that the target is a publicly owned firm, which means that it must be a C corporation
for tax purposes. However, if it is privately held, then it might be an S corporation, in which case only the stock-
holders would be taxed. This helps smaller firms use mergers as an exit strategy.
25
See Web Extension 2A for an explanation of the tax rate on dividends if the recipient does not have a
high-income.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
884 Part 9 Strategic Finance in a Dynamic Environment
2018–2022. This can significantly reduce taxable income and create large tax savings for
the acquiring firm. Although firms cannot deduct 100% of the purchase price after 2022,
the TCJA still provides generous first-year depreciation through 2026.26
Second, the acquirer records the difference between the purchase price and the
appraised value in an asset account called goodwill. In the following sections, we explain
the impact of goodwill on financial statements, but here we focus on taxes. The IRS allows
an acquirer to amortize goodwill over 15 years using the straight-line method and then
deduct the annual amortization expense from the taxable income it reports to the IRS.
We use the previous example to illustrate the acquirer’s tax benefits. If the acquisi-
tion is completed before 2023, the acquirer will be able to deduct the full appraised value
as bonus depreciation. Thus, it will immediately depreciate $150 million of assets. If the
federal-plus-state corporate tax rate is 25%, then the acquirer will save $37.5 million in
federal taxes by using bonus depreciation: 25%($150) 5 $37.5. In addition, the acquirer will
be able to deduct $6.7 million in amortization expenses each year: $100/15 5 $6.67. This
deduction will reduce taxes in each of the next 15 years by $1.67 million: 25%($6.67) 5 $1.4.
Recall that in a stock purchase, the acquirer can only continue to depreciate the
$100 million of book value using the target’s existing depreciation schedule. As explained
previously, the tax savings to the acquirer might be quite small.
26
After 2022, the amount of the bonus depreciation in the first year falls by 20% per year: 80% in 2023, 60% in
2024, 40% in 2025, 20% in 2026, and 0% in 2027. This means that acquisitions will create significant tax savings
for years to come.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 885
S E L F -T E S T
TABLE 22-1
Accounting for Mergers: Firm A Acquires Firm B with Stock
Post-Merger: Firm A
a
Firm A Firm B $20 Paid $30 Paida $50 Paida
(1) (2) (3) (4) (5)
27
In 2001, the Financial Accounting Standards Board (FASB) issued Statement 141, which eliminated the use
of pooling accounting.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
886 Part 9 Strategic Finance in a Dynamic Environment
increased to reflect the price actually paid, whereas if the price paid is less than the net asset
value, then assets must be written down when preparing the consolidated balance sheet.
Note that Firm B’s net asset value is $30, which is also its reported common equity
value. This $30 book value could be equal to the market value (which is determined by
investors based on the firm’s earning power), but book value could also be more or less
than the market value. Three situations are considered in Table 22-1. First, in Column 3
we assume that Firm A gives stock worth $20 for Firm B. Thus, B’s assets as reported on its
balance sheet were overvalued, and A pays less than B’s net asset value. The overvaluation
could be in either fixed or current assets; an appraisal would be made, but we assume it is
fixed assets that are overvalued. Accordingly, we reduce B’s fixed assets and also its com-
mon equity by $10 before constructing the consolidated balance sheet shown in Column
3. Next, in Column 4, we assume that A pays exactly the net asset value for B. In this case,
the financial statements are simply combined.
Finally, in Column 5 we assume that A pays more than the net asset value for B: $50 is
paid for $30 of net assets. This excess is assumed to be partly attributable to undervalued
assets (land, buildings, machinery, and inventories) and so, to reflect this undervaluation,
current and fixed assets are each increased by $5. In addition, we assume that $10 of the
$20 excess of market value over book value is due to a superior sales organization or to
some other intangible factor, and we post this excess as goodwill. Firm B’s common equity
is increased by $20, the sum of the increases in current and fixed assets plus goodwill, and
this markup is also reflected in Firm A’s post-merger equity account.28
S E L F -T E S T
28
This example assumes that additional debt was not issued to help finance the acquisition. If the acquisition
were totally debt financed, then the post-merger balance sheet would show an increase in debt rather than an
increase in the equity account. If it were financed by a mix of debt and equity, both accounts would increase. If
the acquisition were paid for with cash on hand, then current assets would decrease by the amount paid, and
the equity account would not increase.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 887
TABLE 22-2
Income Statement Effects
SUMMARY
●
A merger occurs when two firms combine to form a single company. The primary
motives for mergers are (1) synergy, (2) tax considerations, (3) purchase of assets below
their replacement costs, (4) diversification, (5) gaining control over a larger enterprise,
and (6) breakup value.
●
Mergers can provide economic benefits through economies of scale and through
putting assets in the hands of more efficient managers. However, mergers also have the
potential for reducing competition, and for this reason they are carefully regulated by
government agencies.
●
In most mergers, one company (the acquiring company) initiates action to take over
another (the target company).
●
A horizontal merger occurs when two firms in the same line of business combine.
●
A vertical merger combines a firm with one of its customers or suppliers.
●
A congeneric merger involves firms in related industries but where no customer–
supplier relationship exists.
●
A conglomerate merger occurs when firms in totally different industries combine.
●
In a friendly merger, the managements of both firms approve the merger, whereas in a
hostile merger, the target firm’s management opposes it.
●
An operating merger is one in which the operations of the two firms are combined.
A financial merger is one in which the firms continue to operate separately; hence, no
operating economies are expected.
●
In a typical merger analysis, the key issues to be resolved are (1) the price to be
paid for the target firm and (2) the employment/control situation. If the merger is a
consolidation of two relatively equal firms, at issue is the percentage of ownership that
each merger partner’s shareholders will receive.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
888 Part 9 Strategic Finance in a Dynamic Environment
●
Four methods are commonly used to determine the value of the target firm: (1) market
multiple analysis, (2) the free cash flow corporate valuation model, (3) the free cash
flow to equity (FCFE) model, and (4) the compressed adjusted present value (CAPV)
model. Of the discounted cash flow approaches, only the compressed APV model is
appropriate if the capital structure is changing during the forecast period.
●
Purchase accounting treats mergers as a purchase and is used for financial reporting.
●
A joint venture is a corporate alliance in which two or more companies combine
some of their resources to achieve a specific, limited objective.
●
A divestiture is the sale of some of a company’s operating assets. A divestiture may
involve (1) selling an operating unit to another firm, (2) spinning off a unit as a
separate company, (3) carving out a unit by selling a minority interest, or (4) the
outright liquidation of a unit’s assets.
●
The reasons for divestiture include (1) settling antitrust suits, (2) improving the
transparency of the resulting companies so that investors can more easily evaluate
them, (3) enabling management to concentrate on a particular type of activity, and
(4) raising the capital needed to strengthen the corporation’s core business.
●
A holding company is a corporation that owns sufficient stock in another firm to
control it. The holding company is also known as the parent company, and the
companies that it controls are called subsidiaries or operating companies.
●
Holding company operations are advantageous because: (1) Control can often be obtained
for a smaller cash outlay. (2) Risks may be segregated. (3) Regulated companies can
operate separate subsidiaries for their regulated and unregulated businesses.
●
The main disadvantage of a holding company is partial multiple taxation of dividends
in which the holding company’s shareholders are taxed on dividends received from
the holding company, which itself might be taxed on dividends received from the
operating companies.
QUESTIONS
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 889
( S T-1) Red Valley Breweries is considering an acquisition of Flagg Markets. Flagg currently has
Valuation of Target a cost of equity of 10%; 25% of its financing is in the form of 6% debt, and the rest is in
common equity. Its federal-plus-state tax rate is 25%. After the acquisition, Red Valley
expects Flagg to have the FCFs and interest payments for the next 3 years (in millions)
shown in the following table. After the explicit forecast period, the free cash flows are
expected to grow at a constant rate of 5%, and the capital structure will stabilize at 35%
debt with an interest rate of 7%. Use the compressed adjusted present value approach to
answer the following questions.
a. What is Flagg’s unlevered cost of equity? What are its levered cost of equity and cost
of capital for the post-horizon period?
b. What is Flagg’s value of operations to Red Valley?
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
890 Part 9 Strategic Finance in a Dynamic Environment
INTERMEDIATE PROBLEMS 4 –5
( 2 2- 4 ) Hasting Corporation is interested in acquiring Vandell Corporation. Vandell has
Intrinsic Value of 1.5 million shares outstanding and a target capital structure consisting of 30% debt;
Merger Target
its beta is 1.4 (given its target capital structure). Vandell has $10.19 million in debt that
trades at par and pays an 8% interest rate. Vandell’s current free cash flow (FCF0) is
$2 million per year and is expected to grow at a constant rate of 5% a year. Vandell
pays a 25% combined federal-plus-state tax rate, the same rate paid by Hastings. The
risk-free rate of interest is 5%, and the market risk premium is 6%. Hasting’s first step is
to estimate the current intrinsic value of Vandell.
a. What is Vandell’s cost of equity?
b. What is its weighted average cost of capital?
c. What is Vandell’s intrinsic value of operations? (Hint: Use the free cash flow corpo-
rate valuation model from Chapter 7.)
d. Based on this analysis, what is the minimum stock price that Vandell’s shareholders
should accept?
( 2 2-5 ) Hasting Corporation estimates that if it acquires Vandell Corporation, synergies
Merger Valuation will cause Vandell’s free cash flows to be $2.5 million, $2.9 million, $3.4 million, and
with Synergies
$3.57 million at Years 1 through 4, respectively, after which the free cash flows will
grow at a constant 5% rate. Hasting plans to assume Vandell’s $10.19 million in debt
(which has an 8% interest rate) and raise additional debt financing at the time of
the acquisition. Hastings estimates that interest payments will be $1.5 million each
year for Years 1, 2, and 3. After Year 3, a target capital structure of 30% debt will be
maintained. Interest at Year 4 will be $1.472 million, after which the interest and
the tax shield will grow at 5%. As described in Problem 22-4, Vandell currently has
1.5 million shares outstanding and a target capital structure consisting of 30% debt;
its current beta is 1.4 (i.e., based on its target capital structure). Vandell and Hastings
each have a 25% combined federal-plus-state tax rate. The risk-free rate is 5% and the
market risk premium is 6%.
a. What is Vandell’s pre-acquisition levered cost of equity? What is its unlevered cost
of equity? (Hint: You can use the pre-acquisition levered cost of equity you deter-
mined previously if you worked Problem 22-1.)
b. What is the intrinsic unlevered value of operations at t 5 0 (assuming the synergies
are realized)?
c. What is the value of the tax shields at t 5 0?
d. What is the total intrinsic value at t 5 0? What is the intrinsic value of Vandell’s
equity to Hasting? What is the maximum price per share that Hasting’s should offer
Vandell’s shareholders?
CHALLENGING PROBLEM 6
( 2 2- 6 ) Crane Rafting Corporation is considering an acquisition of Frost Ski Supplies. Frost has
Impact of Synergies a pre-merger 8% unlevered cost of equity, 6% pre-tax cost of debt, and 25% tax rate. Its
and Capital
pre-merger forecasted free cash flows and debt are expected to grow at a constant 5% rate
Structure Changes
after Year 4. Frost has 800 million outstanding shares.
If Crane makes the acquisition, synergies will increase Frost’s free cash flows.
Crane will also add debt at Frost’s 6% rate. Crane’s tax rate is 25%. The post-merger
forecasted free cash flows and debt are expected to grow at a constant 5% rate
after Year 4.
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 891
Data for Frost’s pre-merger and post-merger FCF and debt are shown here:
Frost: Pre-merger Year 0 Year 1 Year 2 Year 3 Year 4
FCF (millions) $1,400 $1,600 $1,800 $1,900 $2,000
Debt (millions) $7,700 $7,900 $8,100 $8,200 $8,300
a. What is Frost’s pre-merger unlevered horizon value? What is its Year-0 unlevered
value?
b. What is Frost’s pre-merger horizon value tax shield? What is its Year-0 tax shield
value? Assume debt is added on the first day of the year; that is, calculate interest
expenses for Year t based on debt at Year t.
c. What is Frost’s current value of levered operations? What is its value of equity?
What is the minimum stock price per share that Frost’s shareholders should accept?
d. What is Frost’s post-merger unlevered horizon value to Crane? What is its Year-0
unlevered value?
e. What is Frost’s post-merger horizon value tax shield to Crane? What is its Year-0
tax shield value? Assume debt is added on the first day of the year; that is, calculate
interest expenses for Year t based on debt at Year t.
f. What is Frost’s post-merger Year-0 value of levered operations to Crane? What is
its value of equity? (Hint: Remember that Crane assumes Frost’s debt and subse-
quently issues more debt.) What is the maximum stock price per share that Crane
should offer?
g. What percentage of Frost’s pre-merger capital structure at Year 4 consisted of debt?
(Hint: You already have the values you need to calculate the total value at the hori-
zon.) What percentage after the merger? How much of Frost’s post-merger increase
in value to Crane is due to improved FCF? (Hint: You already have calculated the
values you need to determine the answer to this question.) How much is due to the
change in capital structure?
SPREADSHEET PROBLEM
( 2 2-7 ) Start with the partial model in the file Ch22 P07 Build a Model.xlsx on the textbook’s
Build a Model: Web site. Wansley Portal Inc., a large Internet service provider, is evaluating the
Merger Analysis
possible acquisition of Alabama Connections Company (ACC), a regional Internet
re source service provider. Wansley’s analysts project the following post-merger data for ACC
(in thousands of dollars):
2020 2021 2022 2023 2024
Net sales $500 $600 $700 $760 $806
Selling and administrative expense 60 70 80 90 96
Interest 30 40 45 60 74
If the acquisition is made, it will occur on January 1, 2020. All cash flows shown in the
income statements are assumed to occur at the end of the year. ACC currently has a
capital structure of 30% debt, which costs 9%, but Wansley would increase that over
time to 40%, costing 10%, if the acquisition were made. ACC, if independent, would pay
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
892 Part 9 Strategic Finance in a Dynamic Environment
taxes at 25%, and its income would be taxed at 25% if it were consolidated. ACC’s current
market-determined beta is 1.4. The cost of goods sold, which includes depreciation,
is expected to be 65% of sales. Required gross investment in operating capital is
approximately equal to the depreciation charged, so there will be no investment in net
operating capital. The risk-free rate is 7%, and the market risk premium is 6.5%. Wansley
currently has $400,000 in debt outstanding. Use the compressed APV model to answer
the following questions.
a. What is the unlevered cost of equity?
b. What are the horizon value of the tax shields and the horizon value of the unlevered
operations? What are the value of ACC’s operations and the value of ACC’s equity to
Wansley’s shareholders?
MINI CASE
Hager’s Home Repair Company, a regional hardware chain, which specializes in “do-it-
yourself” materials and equipment rentals, is considering an acquisition of Lyon Light-
ing (LL). Doug Zona, Hager’s treasurer and your boss, has been asked to place a value on
the target and he has enlisted your help.
LL has 20 million shares of stock trading at $12 per share. Security analysts estimate
LL’s beta to be 1.25. The risk-free rate is 5.5% and the market risk premium is 4%. LL’s
capital structure is 20% financed with debt at an 8% interest rate; any additional debt
due to the acquisition also will have an 8% rate. LL has a 25% federal-plus-state tax rate,
which will not change due to the acquisition.
The following data incorporate expected synergies and required levels of total net
operating capital for LL should Hager’s complete the acquisition. The forecasted inter-
est expense includes the combined interest on LL’s existing debt and on new debt. After
2024, all items are expected to grow at a constant 6% rate.
2019 2020 2021 2022 2023 2024
Net sales $150 $170 $186 $200 $212
Cost of goods sold $116 $128 $135 $148 $160
Selling/administrative expense $ 22 $ 26 $ 27 $ 28 $ 32
Total net operating capital $64 $ 75 $ 85 $ 93 $100 $106
a
Debt $30 $ 50 $ 52 $ 52 $ 53 $ 54
Note:
a
Debt is added on the first day of the year, so the 2019 debt is LL’s debt prior to the acquisition.
Hager’s management is new to the merger game, so Zona has been asked to answer
some basic questions about mergers as well as to perform the merger analysis. To struc-
ture the task, Zona has developed the following questions, which you must answer and
then defend to Hager’s board:
a. Several reasons have been proposed to justify mergers. Among the more prominent
are (1) synergy, (2) tax considerations, (3) breakup value, (4) risk reduction through
diversification, (4) purchase of assets at below-replacement cost, and (5) managerial
incentives. In general, which of the reasons are economically justifiable? Which
are not?
b. Briefly describe the differences between a hostile merger and a friendly merger.
c. What are the steps in valuing a merger using the compressed APV approach?
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 22 Mergers and Corporate Control 893
d. Why can’t we estimate LL’s value to Hager’s by discounting the FCFs at the WACC?
What method is appropriate? Use the projections and other data to determine the
LL division’s free cash flows and interest tax savings for 2020 through 2024. Notice
that the LL division’s sales are expected to grow rapidly during the first years before
leveling off at a sustainable long-term growth rate.
e. Conceptually, what is the appropriate discount rate to apply to the cash flows devel-
oped in part d? What is your actual estimate of this discount rate?
f. What is the estimated unlevered horizon value? What is the current unlevered
operating value? What is the horizon value of the interest tax savings? What is the
current value of the interest tax savings? What is the current total value of the acqui-
sition to Hager’s shareholders? Suppose another firm were evaluating Lyon Lighting
as an acquisition candidate. Would they obtain the same value? Explain.
g. Should Hager’s make an offer for Lyon Lighting? If so, how much should it offer per
share?
h. Considerable research has been undertaken to determine whether mergers really
create value and, if so, how this value is shared between the parties involved. What
are the results of this research?
i. What method is used to account for mergers?
j. What merger-related activities are undertaken by investment bankers?
k. What are the major types of divestitures? What motivates firms to divest assets?
l. What are holding companies? What are their advantages and disadvantages?
The following cases from CengageCompose cover many of the concepts discussed in this
chapter and are available at http://compose.cengage.com.
Klein-Brigham Series:
Case 40, “Nina’s Fashions, Inc.”; Case 53, “Nero’s Pasta, Inc.”; and Case 70, “Computer
Concepts/CompuTech.”
Copyright 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.