Case: Blaine Kitchenware, Inc
Case: Blaine Kitchenware, Inc
Case: Blaine Kitchenware, Inc
Your job
Youre Mr. Victor Dubinsky, CEO at Blaine, Inc.
Its April 2007 and you have to consider whether to sell the
firm? Do a LBO? Do nothing?
To make the analysis consistent, consider a specific proposal:
1. Borrow $50 million at the cost of 6.75%
2. Add the loan to $209 million cash & mkt secs in Blaines B-S
3. Then repurchase 14 million shares at $18.50/share
Your job
Describe mechanics of recap plan using 2006 book figures
(US $000)
Original
230,866
32,231
174,321
50,945
488,363
Debt
Equity
Total
0
488,363
$488,363
Post-Repo
Your job
Describe impact of recap plan on income statements
(US $000)
Original
EBIT
+ Interest income
Interest expense
EBT
Taxes (30.8%)
Net income
63,946
13,506
0
77,451
23,821
53,630
Shares
EPS
ROE
Taxes paid
59M
0.91
11%
23,821
Post-Repo