5 Sources of Financing
-
Upload
sarvesh-singh -
Category
Documents
-
view
212 -
download
0
Transcript of 5 Sources of Financing
Sources of Financing
Case: National Railroad Passenger Corporation (Amtrak):
Acela Financing
1
?
BNCYF’s Leveraged‐Lease
proposal
Borrow
Government Funding
2
Benefits to Lessee
Leasing 100% financing
Offers cash flow benefits
Off balance sheet financing
Avoidance of loan covenants
Tax planning Creation of working capital
Hedge against risk of inflation and obsolescence
Fast and flexible financing
To over come monopoly act
Used in non‐priority sector and service sector
Possibility of evading capital‐expenditures
To avoid capital‐approval
procedures
3
Creating More Value for Lease
Tax rate differences between lessor and
lessee
Realizing depreciation deduction by lessor and
lessee
Asset acquisition and maintenance cost –
specialization or scale of economies
Realizing salvage values – superiority of
property knowledge
Leverage abilities between lessor and lessee – difference in interest deductibility
Little options holding significant value
Lessor can purchase equipment more cost
effectively; tax deductions for Interest
and Depreciation
Tailored to meet lessor’s needs – heavier payments in Dec than in
June
4
Benefits to LessorAdditional financial product
Reduces risk Increases profitability
Accelerates sales
Higher leverage [Max.
of 10:1]
No gestation period
Low cost of operations
5
11
1994 1995 1996 1997 1998RevenuesPassenger-related and other 82 79 78 80 61Commuter 13 14 15 14 11Reimbursable 5 7 7 5 4Federal payments 24Total revenues 100 100 100 100 100ExpensesSalaries, wage and benefits 94 83 79 78 63Train operations 25 21 21 22 16Facility and office related 11 11 12 11 8Maintenance-of-way goods and services 3 5 4 3 2Advertising and sales 6 6 7 6 4Interest 13 10 10 10 8Depreciation and amortization 17 15 15 14 13Other 6 2 2 2 1One-time charges/(gains) -17Total expenses 159 154 149 146 115Operating income/(loss) -59 -54 -49 -46 -15Exclude federal payments and related interest 25Operating loss restated -59 -54 -49 -46 -41Federal grantsFederal operating grant 25 26 18 13 9Excess railroad retirement taxes 11 10 8 8 6Federal capital - interest 3Federal capital - progressive overhaul and other 2 2 4Total federal grants 36 36 28 27 19Net loss -23 -18 -21 -19 -22
Income Statement (Values in Millions of USD)Fiscal Year Ending Sept. 30
13
Fy Ending Sept 30, 1998
Fy Ending Sept 30, 1998
Current AssetsCash and equivalents 274.7 4Temporary cash investments 409.7 6Account receivable, net 88.7 1Mtaerials and supplies 91.6 1Other current assets 3.4 0Total current assets 868.1 12Property, plant and equipment 9456.4 129Less: Accumulated depreciation -3106.9 -43Net property, plant and equipment 6349.5 87Other assets and deffered charges 87.6 1Total assets 7305.2 100
Balance Sheet (Values in Million of USD)
Equipment Funding
19
No. Cost Aggregate CostHigh-speed locomotives 15 7,161,300 107,419,500Train sets 20 32,129,050 642,581,000
750,000,500Total
Terms of Borrowing
Major bank offered to
underwrite a bond Term: 20‐year
Coupon: 6.75 percent per annum
Semiannual payments:
$12.303 million
22
Terms of Borrowing
Payment beginning: Dec 1999
Collateral for the loan: locomotives and
trains sets
Drawback• Had recently issued debt• Public market might already be saturated with Amtrak paper
23
Proposed by: BNCYF (Wholly owned subsidiary of the Bank of New York)
Lessor: BNCYF (BNCYF: 20% of required funds; would receive lease payments only after debtor had been paid)
Sole lender and debt provider: Export
Development Corporation (EDC) of Canada (EDC: 80% of required funds)
24
Lessee
Equipment Lease Payments
Equity investors put up $53.6 million (20% of equipment value) in exchange for lease payments after debt service
Owner TrusteeWilmington Trust
Lenders advance $214.3 million (80% of equipment value) in exchange for first claim on lease payments on locomotives and trains ets
Equity InvestorBNY Capital Funding, LLC
LenderExport Development Corporation (EDC) of
Canada
BNY Capital Funding LLC's Proposed Leveraged-Lease StrcutureLeveraged Lease
Leveraged Lease
•An independent third party to the transaction• Acted as owner‐trustee• Rental payments would flows through• Would distribute the payments to either EDC or BNCYF
Equity and debt funds on closing
would flow through Wilmington Trust..,
• At the end of lease term, could buy equipment from BNCYF at higher terminal fair market value
• Had an early‐buyout option, could acquire the equipment from BNCYF in 2017 for $126.6 million
Amtrak..,
25
Federal SourcesCould use federal monies to fund equipment purchases
Congress mandated not to use federal
subsidies for operating expenses
Congress agreed to fund for capital appropriations
Federal grants considered as premium and
precious commodity
26
Rely on Federal Sources
Preferred to use grant money to fund capital projects that could not be easily and cost‐effectively financed such as..,•Safety•Right‐of‐way•Infrastructure‐related projects•Major overhauls
Train sets and other rolling stock, could be very efficiently financed
through capital markets
27
28
Amount1999 June ….
Dec $200,1022000 June $3,761,228
Dec $7,965,6522001 June $10,022,594
Dec $10,316,9482002 June $8,617,634
Dec $10,360,6452003 June $9,828,570
Dec $10,367,9852004 June $8,607,823
Dec $10,418,5732005 June $9,683,063
Dec $10,435,1862006 June $8,580,151
Dec $11,599,9932007 June $7,338,339
Dec $11,468,2112008 June $9,475,208
Dec $15,792,7092009 June $7,765,741
Dec $20,224,3222010 June $5,067,035
Dec $15,872,5562011 June $4,121,823
Dec $22,807,1292012 June $3,336,587
Dec $23,645,1332013 June $2,662,913
Dec $24,055,3672014 June $1,957,919
Dec $20,017,6082015 June $6,067,613
Dec $6,287,6522016 June $12,292,315
Dec $21,394,7882017 June $6,551,924
Dec $18,107,1672018 June $8,612,133
Dec $13,469,2952019 June $8,864,543
Dec $6,654,2382020 June $2,035,748
Dec $1
BNY Capital Funding LLC's Proposed Lease-Payment Schedule (in Dollars)
Date Due
Financial Lease
Total lease rental > asset
price
Lease period = life of asset
Irrevocable by both parties
Purpose: financing an
asset
Also called ‘capital lease’
Lessee bears: maintenance, insurance, taxes
31
Min lease rental = rate ~ equal to lessee marginal
cost of debt
Payout will include; asset cost, cost of financing, lessor
overhead, rate of return
Similar to mortgage loans
32
Financial Lease
Test for Capitalizing Lease
Ownership test: ownership transferred to lessee at the end of
lease
Alternative ownership test: lessee has right to buy asset at a price
substantially below fair market price
Economic life test: lease term >= 75% of
estimated economic life of the asset
Value test: PV of minimum lease
payment >= 90% of fair market value of asset at
the time of lease
33
Operating Lease
No fixed future commitment
Cancelable by lessee on notice
Purpose: using an asset
Lessor bears: maintenance, insurance, taxes
34
Types of Financial Leases
Direct leases ‐ Lessor purchased equipment or asset and rented it
out to lessee
Sale‐and‐leaseback Leveraged leases
Cross border (international) lease
Foreign to foreign lease
35
Assets Suitable for Leveraged Lease
Airplane Satellites Ships
Rails Off‐shore drinking
Nuclear machines
Power generation plants
Large chemical plants
Gas pipe lines
36Loan is secured by first lien in the equipment by an assignment of leased equipment
and leased rental payments
Basic documents used in Leveraged Lease
Participation agreement – signed by all parties Trust agreement
Indenture trust
Lease agreement – for tax shield associated with asset ownership and residual value of
asset
37
Direct Lease
Hybrid of operating and financial lease
Payout will not include; Repairs, Maintenance, and
Taxes
Duration: 3 or more years
Lessor holds the title
At expiration: lessee may renew
or purchaseFull payout
38
Types of Leases
Master lease: blanket leasing
Percentage lease: flat rental + additional rental over and above a revenue
Wet and dry lease –used in airline
industry
Triple net lease – net of insurance,
maintenance, taxes….
39
Types of Leases
Closed end and open end lease – ownership possibilities opened to
lessee
Swap lease –exchange assets in
need of major repairs
Full pay‐out lease
True lease – fully goes with the local rules and regulations of a
country
40
Types of Leases
Wash lease – tax benefit transferred
to investor
Upgrade lease –used in
obsolescence
Capital lease – to transfer ownership to lessee at the end
of lease term
Employee lease –transferring
employees to Lessor and leasing it back
41
Lease vs. BuyingIncreases company’s debt
capacityPublic market is saturated
with Amtrak debtAlso includes interest
component
Investors will not recognize a financial lease liability as a form of debt? Liabilities: PV of financial lease payments and Assets: PV of financial
lease payments
Possibility of increasing book income buy avoiding
depreciation and interest? ‐Lease payments includes depreciation and interest
In world of no taxes; leasing = borrow‐and‐buy
Lease amount higher or lower indifference pointwould result in value
destruction for both parties
42
NPV Analysis of Lease
Cash flows• Outflow: lease payments• No tax shields on lease payments – Amtrak has no tax benefits
• Not entitled for residual value of $40.2 million
Discount rate• WACC: 11.8%• Interest rate: 6.75% ‐ appropriate rate to be used
43
44
Discount rate 6.75%Tax rate 0.00%After-tax interest rate 6.75%
0 1 2 3 4 5 6 7 8 9 10Lease payments (0.20) (3.76) (7.97) (10.02) (10.32) (8.62) (10.36) (9.83) (10.37) (8.61)Tax shield on lease payments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00After-tax lease payments (0.20) (3.76) (7.97) (10.02) (10.32) (8.62) (10.36) (9.83) (10.37) (8.61)Residual valueTotal cash flows (0.20) (3.76) (7.97) (10.02) (10.32) (8.62) (10.36) (9.83) (10.37) (8.61)Discounted flows @ KD (0.19) (3.52) (7.21) (8.78) (8.74) (7.06) (8.21) (7.54) (7.69) (6.18)
11 12 13 14 15 16 17 18 19 20Lease payments (10.42) (9.68) (10.44) (8.58) (11.60) (7.34) (11.47) (9.48) (15.79) (7.77)Tax shield on lease payments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00After-tax lease payments (10.42) (9.68) (10.44) (8.58) (11.60) (7.34) (11.47) (9.48) (15.79) (7.77)Residual valueTotal cash flows (10.42) (9.68) (10.44) (8.58) (11.60) (7.34) (11.47) (9.48) (15.79) (7.77)Discounted flows @ KD (7.23) (6.50) (6.78) (5.39) (7.05) (4.31) (6.52) (5.21) (8.41) (4.00)
21 22 23 24 25 26 27 28 29 30Lease payments (20.22) (5.07) (15.87) (4.12) (22.81) (3.34) (23.65) (2.66) (24.06) (1.96)Tax shield on lease payments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00After-tax lease payments (20.22) (5.07) (15.87) (4.12) (22.81) (3.34) (23.65) (2.66) (24.06) (1.96)Residual valueTotal cash flows (20.22) (5.07) (15.87) (4.12) (22.81) (3.34) (23.65) (2.66) (24.06) (1.96)Discounted flows @ KD (10.07) (2.44) (7.40) (1.86) (9.95) (1.41) (9.65) (1.05) (9.19) (0.72)Time Period 31 32 33 34 35 36 37 38 39 40Lease payments (20.02) (6.07) (6.29) (12.29) (21.39) (6.55) (18.11) (8.61) (13.47) (8.86)Tax shield on lease payments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00After-tax lease payments (20.02) (6.07) (6.29) (12.29) (21.39) (6.55) (18.11) (8.61) (13.47) (8.86)Residual valueTotal cash flows (20.02) (6.07) (6.29) (12.29) (21.39) (6.55) (18.11) (8.61) (13.47) (8.86)Discounted flows @ KD (7.15) (2.10) (2.10) (3.98) (6.70) (1.98) (5.30) (2.44) (3.69) (2.35)Time Period 41 42 43 44 45 46 47 48 49 50Lease payments (6.65) (2.04) (0.00)Tax shield on lease payments 0.00 0.00 0.00After-tax lease payments (6.65) (2.04) (0.00)Residual valueTotal cash flows (6.65) (2.04) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00Discounted flows @ KD (1.71) (0.50) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NPV of Lease Alternative (220.26)
Cash Flow Analysis of Lease Alternative (in Million Dollars)
46
Discount rate 6.75%Tax rate 0.00%After-tax interest rate 6.75%Useful life of equipment 25
0 1 2 3 4 5 6 7 8 9 10 SumsDebt 267.90Purchase of equipment (267.90)Principal repayment (3.26) (3.37) (3.49) (3.60) (3.72) (3.85) (3.98) (4.11) (4.25) (4.40)Interest expense (9.04) (8.93) (8.82) (8.70) (8.58) (8.45) (8.32) (8.19) (8.05) (7.91)Interest tax shields 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00Depreciation tax shield 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00Residual valueTotal cash flows (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30)Discounted flows @ KD (11.90) (11.51) (11.14) (10.77) (10.42) (10.08) (9.75) (9.43) (9.13) (8.83) (102.97)
11 12 13 14 15 16 17 18 19 20Principal repayment (4.55) (4.70) (4.86) (5.02) (5.19) (5.37) (5.55) (5.73) (5.93) (6.13)Interest expense (7.76) (7.60) (7.45) (7.28) (7.11) (6.94) (6.76) (6.57) (6.38) (6.18)Interest tax shields 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00Depreciation tax shield 0.00 0.00 0.00 0.00Residual valueTotal cash flows (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30)Discounted flows @ KD (8.54) (8.26) (7.99) (7.73) (7.48) (7.23) (7.00) (6.77) (6.55) (6.33) (73.88)
21 22 23 24 25 26 27 28 29 30Principal repayment (6.33) (6.55) (6.77) (7.00) (7.23) (7.48) (7.73) (7.99) (8.26) (8.54)Interest expense (5.97) (5.75) (5.53) (5.31) (5.07) (4.83) (4.57) (4.31) (4.04) (3.76)Interest tax shields 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00Depreciation tax shieldResidual valueTotal cash flows (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30)Discounted flows @ KD (6.13) (5.93) (5.73) (5.55) (5.37) (5.19) (5.02) (4.86) (4.70) (4.55) (53.01)
31 32 33 34 35 36 37 38 39 40Principal repayment (8.83) (9.13) (9.43) (9.75) (10.08) (10.42) (10.77) (11.14) (11.51) (11.90)Interest expense (3.48) (3.18) (2.87) (2.55) (2.22) (1.88) (1.53) (1.17) (0.79) (0.40)Interest tax shields 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00Depreciation tax shieldResidual valueTotal cash flows (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30) (12.30)Discounted flows @ KD (4.40) (4.25) (4.11) (3.98) (3.85) (3.72) (3.60) (3.49) (3.37) (3.26) (38.04)
41 42 43 44 45 46 47 48 49 50Principal repaymentInterest expenseInterest tax shieldsDepreciation tax shieldResidual value 40.19Total cash flows 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 40.19Discounted flows @ KD 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.64 7.64
(260.26)
Cash Flow Analysis of Borrow-and-Buy Alternative (In Million Dollars)
NPV of Borrow-and-Buy
NPV Analysis of Lease vs. Borrow‐and‐Buy
NPV of interest and principal repayment cash flows discounted by cost of debt will result in cost of debt
Difference in NPV
Residual value claim of Amtrak at the end of 25
years
Leasing is superior –cheaper by $40 million
47
NPV Analysis of Lease vs. Borrow‐and‐Buy
49
No Tax Tax Rate of 38%
Lease -$220.26 million -$173.90 million
Borrow-and-buy -$260.26 million -$171.51 million
50
Discount rate 6.75%Tax rate 38.00%After-tax interest rate 4.19%
0 1 2 3 4 5 6 7 8 9 10Lease payments (0.20) (3.76) (7.97) (10.02) (10.32) (8.62) (10.36) (9.83) (10.37) (8.61)Tax shield on lease payments 0.08 1.43 3.03 3.81 3.92 3.27 3.94 3.73 3.94 3.27After-tax lease payments (0.12) (2.33) (4.94) (6.21) (6.40) (5.34) (6.42) (6.09) (6.43) (5.34)Residual valueTotal cash flows (0.12) (2.33) (4.94) (6.21) (6.40) (5.34) (6.42) (6.09) (6.43) (5.34)Discounted flows @ KD (0.12) (2.24) (4.64) (5.72) (5.77) (4.72) (5.56) (5.16) (5.34) (4.34)
11 12 13 14 15 16 17 18 19 20Lease payments (10.42) (9.68) (10.44) (8.58) (11.60) (7.34) (11.47) (9.48) (15.79) (7.77)Tax shield on lease payments 3.96 3.68 3.97 3.26 4.41 2.79 4.36 3.60 6.00 2.95After-tax lease payments (6.46) (6.00) (6.47) (5.32) (7.19) (4.55) (7.11) (5.87) (9.79) (4.81)Residual valueTotal cash flows (6.46) (6.00) (6.47) (5.32) (7.19) (4.55) (7.11) (5.87) (9.79) (4.81)Discounted flows @ KD (5.14) (4.68) (4.94) (3.98) (5.27) (3.27) (5.00) (4.05) (6.61) (3.18)
21 22 23 24 25 26 27 28 29 30Lease payments (20.22) (5.07) (15.87) (4.12) (22.81) (3.34) (23.65) (2.66) (24.06) (1.96)Tax shield on lease payments 7.69 1.93 6.03 1.57 8.67 1.27 8.99 1.01 9.14 0.74After-tax lease payments (12.54) (3.14) (9.84) (2.56) (14.14) (2.07) (14.66) (1.65) (14.91) (1.21)Residual valueTotal cash flows (12.54) (3.14) (9.84) (2.56) (14.14) (2.07) (14.66) (1.65) (14.91) (1.21)Discounted flows @ KD (8.12) (1.99) (6.11) (1.55) (8.43) (1.21) (8.38) (0.92) (8.18) (0.65)Time Period 31 32 33 34 35 36 37 38 39 40Lease payments (20.02) (6.07) (6.29) (12.29) (21.39) (6.55) (18.11) (8.61) (13.47) (8.86)Tax shield on lease payments 7.61 2.31 2.39 4.67 8.13 2.49 6.88 3.27 5.12 3.37After-tax lease payments (12.41) (3.76) (3.90) (7.62) (13.26) (4.06) (11.23) (5.34) (8.35) (5.50)Residual valueTotal cash flows (12.41) (3.76) (3.90) (7.62) (13.26) (4.06) (11.23) (5.34) (8.35) (5.50)Discounted flows @ KD (6.53) (1.94) (1.97) (3.77) (6.43) (1.93) (5.22) (2.43) (3.72) (2.40)Time Period 41 42 43 44 45 46 47 48 49 50Lease payments (6.65) (2.04) (0.00)Tax shield on lease payments 2.53 0.77 0.00After-tax lease payments (4.13) (1.26) (0.00)Residual valueTotal cash flows (4.13) (1.26) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00Discounted flows @ KD (1.76) (0.53) (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NPV of Lease Alternative (173.90)
Cash Flow Analysis of Lease Alternative (in Million Dollars)
51
Discount rate 6.75%Tax rate 38.00%After-tax interest rate 4.19%Useful life of equipment 25
0 1 2 3 4 5 6 7 8 9 10 SumsDebt 267.90Purchase of equipment (267.90)Principal repayment (3.26) (3.37) (3.49) (3.60) (3.72) (3.85) (3.98) (4.11) (4.25) (4.40)Interest expense (9.04) (8.93) (8.82) (8.70) (8.58) (8.45) (8.32) (8.19) (8.05) (7.91)Interest tax shields 3.44 3.39 3.35 3.31 3.26 3.21 3.16 3.11 3.06 3.00Depreciation tax shield 7.27 7.27 12.47 12.47 8.90 8.90 6.36 6.36 4.55 4.55Residual valueTotal cash flows (1.59) (1.64) 3.51 3.47 (0.14) (0.19) (2.78) (2.83) (4.70) (4.75)Discounted flows @ KD (1.56) (1.57) 3.30 3.19 (0.13) (0.17) (2.41) (2.40) (3.90) (3.86) (9.50)
11 12 13 14 15 16 17 18 19 20Principal repayment (4.55) (4.70) (4.86) (5.02) (5.19) (5.37) (5.55) (5.73) (5.93) (6.13)Interest expense (7.76) (7.60) (7.45) (7.28) (7.11) (6.94) (6.76) (6.57) (6.38) (6.18)Interest tax shields 2.95 2.89 2.83 2.77 2.70 2.64 2.57 2.50 2.42 2.35Depreciation tax shield 4.55 4.55 2.27 2.27Residual valueTotal cash flows (4.81) (4.87) (7.21) (7.27) (9.60) (9.67) (9.74) (9.81) (9.88) (9.96)Discounted flows @ KD (3.83) (3.80) (5.51) (5.44) (7.04) (6.94) (6.85) (6.76) (6.67) (6.58) (59.40)
21 22 23 24 25 26 27 28 29 30Principal repayment (6.33) (6.55) (6.77) (7.00) (7.23) (7.48) (7.73) (7.99) (8.26) (8.54)Interest expense (5.97) (5.75) (5.53) (5.31) (5.07) (4.83) (4.57) (4.31) (4.04) (3.76)Interest tax shields 2.27 2.19 2.10 2.02 1.93 1.83 1.74 1.64 1.54 1.43Depreciation tax shieldResidual valueTotal cash flows (10.03) (10.12) (10.20) (10.29) (10.38) (10.47) (10.57) (10.66) (10.77) (10.87)Discounted flows @ KD (6.50) (6.41) (6.33) (6.26) (6.18) (6.11) (6.04) (5.97) (5.91) (5.84) (61.56)
31 32 33 34 35 36 37 38 39 40Principal repayment (8.83) (9.13) (9.43) (9.75) (10.08) (10.42) (10.77) (11.14) (11.51) (11.90)Interest expense (3.48) (3.18) (2.87) (2.55) (2.22) (1.88) (1.53) (1.17) (0.79) (0.40)Interest tax shields 1.32 1.21 1.09 0.97 0.84 0.71 0.58 0.44 0.30 0.15Depreciation tax shieldResidual valueTotal cash flows (10.98) (11.10) (11.21) (11.33) (11.46) (11.59) (11.72) (11.86) (12.00) (12.15)Discounted flows @ KD (5.78) (5.72) (5.66) (5.61) (5.55) (5.50) (5.45) (5.40) (5.35) (5.31) (55.32)
41 42 43 44 45 46 47 48 49 50Principal repaymentInterest expenseInterest tax shieldsDepreciation tax shieldResidual value 40.19Total cash flows 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 40.19Discounted flows @ KD 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.27 14.27
(171.51)
Cash Flow Analysis of Borrow-and-Buy Alternative (In Million Dollars)
NPV of Borrow-and-Buy
Value of Early‐Buyout Option
Amtrak would acquire equipment from BNYCF in 2017 for $126.6 million
Type: simple European call option
Valuation model: BSM
Option value is highly sensitive to WACC
Avg yield on 30‐year bond: 5.5%
Assumed market equity weight:
100%
Assumed beta: 1 Market risk premium: 6%
Cost of equity: 11.5% [referred in case is 11.8%]
52
53
Underlying asset value $17 Million (Present value of strike price of 126.6 million 18 y ears from now discounted at WACC 11 .8%)
Strike price $126.6 Million Purchase price os asset
Maturity 18.5 years (June 1999 to Dec 2017 )
Risk-free rate 6% 5% to 6%
Volatility 25% Footnote 10; v olatility estimate of locomotiv e and train cars
Option Vlaue (BSM) $2.97 Million
Adjusted NPV
54
No Tax Tax Rate of 38%
Lease -$217.29 million
-$170.93 million
Borrow-and-buy
-$260.26 million
-$171.51 million
Benefits of Debt
Beneficial based on EPS, DPS, ROE, Earnings available to security
holders
Reduced taxes
Financial advertising –signaling more
aggressive financial policies
Capital structure change is easily reversible [can pay down (if required) the debt quickly with
internal funds]
Benefits of Debt
No need for access to debt
markets
No concern about credit rationing at high debt ratios
Possesses plenty of collateral
Disadvantages of Debt
Increase in D/A ratio raises the cost of both debt and equity
More debt = increases risk of financial distress + higher interest
rates
Beta increases and financial leverage increases
Equilibrium recapitalization price is the price that is expected to
prevail after the repurchase, and it is the price that company
should pay for the shares if it is to be fair to all shareholders
Debt Financing Disciplines Managers
Control on investing in risk projects
Higher debt requirements forces manager to earn more to service debt
High debt payments in LBO force managers to conserve cash by eliminating unnecessary expenditures
More careful with shareholders money
Market Effect of New Debt
• Stock holders opinion on expectation of insiders
Signaling effect
• Bind management to deliver predictable operating results in order to service the debt
Incentive effects
• Investors may bail out of stock; allowing others to buy in
Clientele effects
Leasing vs. Buying
60
Incremental Cash Flows
61
Leveraged Lease
62
Decision Tree for an Exploration Projects
63