问题如下:
The Senior VP of Acquisitions for RN fund asks Jacques to evaluate a potential investments-a family-owned Cosmetics company TMT. Jacques has obtained the recent an excerpt of the income statement and additional data needed to calculate normalized earnings as follows. Additional data for TMT including estimates of the compensation paid to family members and the smaller amount of salary expense for replacement employees if RN acquires the company. She believes the current debt is not optimal, and can be replaced with a lower interest rate. The normalized earning after tax for TMT is closest to:
选项:
A.$90,285,000
B.$67,112,000
C.$53,124,000
解释:
A is correct.
考点:Normalized earnings
解析:A正确的。根据最优资本结构计算新的利息是210万美元而不是150万美元。根据节省的薪金费用,SG&A费用减少$2,700,000(= $6,300,000-$9,000,000)至$51,300,000。此外还需要调整税收的影响。最后,税后Normalized earnings等于$90,285,000。
先撇开调整,从NI往上加回到EBIT=138125000,而从revenue出发往下调到EBIT=138300000,请问是为什么
从下往上算得EBIT后再调整就和答案出现了偏差