20-1
CHAPTER 20
Hybrid Financing:
Preferred Stock, Leasing, Warrants, and
Convertibles
Preferred stock
Leasing
Warrants
Convertibles
20-2
Leasing
Often referred to as “off balance sheet”
financing if a lease is not “capitalized.”
Leasing is a substitute for debt financing and,
thus, uses up a firm’s debt capacity.
Capital leases are different from operating
leases:
Capital leases do not provide for maintenance
service.
Capital leases are not cancelable.
Capital leases are fully amortized.
20-3
Analysis: Lease vs. Borrow-
and-buy
Data:
New computer costs $1,200,000.
3-year MACRS class life; 4-year economic life.
Tax rate = 40%.
k
d
= 10%.
Maintenance of $25,000/year, payable at
beginning of each year.
Residual value in Year 4 of $125,000.
4-year lease includes maintenance.
Lease payment is $340,000/year, payable at
beginning of each year.
20-4
Depreciation schedule
Depreciable basis = $1,200,000
MACRS Depreciation End-of-Year
Year
Rate Expense Book Value
1 0.33 $ 396,000 $804,000
2 0.45 540,000 264,000
3 0.15 180,000 84,000
40.07
84,000 0
1.00
$1,200,000
20-5
In a lease analysis, at what discount
rate should cash flows be discounted?
Since cash flows in a lease analysis are
evaluated on an after-tax basis, we should
use the after-tax cost of borrowing.
Previously, we were told the cost of debt, k
d
,
was 10%. Therefore, we should discount
cash flows at 6%.
A-T kd = 10%(1 – T) = 10%(1 – 0.4) = 6%.
20-6
0 1 2 3 4
Cost of Owning Analysis
Cost of asset (1,200.0)
Dep. tax savings
1
158.4 216.0 72.0 33.6
Maint. (AT)
2
(15.0) (15.0) (15.0) (15.0)
Res. value (AT)
3
______ _____ _____ _____ 75.0
Net cash flow (1,215.0) 143.4 201.0 57.0 108.6
PV cost of owning (@ 6%) = -$766.948.
Analysis in thousands:
20-7
Notes on Cost of Owning Analysis
1. Depreciation is a tax deductible
expense, so it produces a tax savings of
T(Depreciation). Year 1 = 0.4($396) =
$158.4.
2. Each maintenance payment of $25 is
deductible so the after-tax cost of the
lease is (1 – T)($25) = $15.
3. The ending book value is $0 so the full
$125 salvage (residual) value is taxed,
(1 - T)($125) = $75.0.
20-8
Cost of Leasing Analysis
Each lease payment of $340 is deductible,
so the after-tax cost of the lease is
(1-T)($340) = -$204.
PV cost of leasing (@6%) = -$749.294.
0 1 2 3 4
A-T Lease pmt -204 -204 -204 -204
Analysis in thousands:
20-9
Net advantage of leasing
NAL = PV cost of owning – PV cost of leasing
NAL = $766.948 - $749.294
= $17.654
Since the cost of owning outweighs the cost
of leasing, the firm should lease.
(Dollars in thousands)
20-10
Suppose there is a great deal of
uncertainty regarding the computer’s
residual value
Residual value could range from $0 to
$250,000 and has an expected value of
$125,000.
To account for the risk introduced by an
uncertain residual value, a higher discount
rate should be used to discount the residual
value.
Therefore, the cost of owning would be
higher and leasing becomes even more
attractive.
20-11
What if a cancellation clause were
included in the lease? How would this
affect the riskiness of the lease?
A cancellation clause lowers the risk
of the lease to the lessee.
However, it increases the risk to the
lessor.
20-12
How does preferred stock differ
from common equity and debt?
Preferred dividends are fixed, but
they may be omitted without placing
the firm in default.
Preferred dividends are cumulative up
to a limit.
Most preferred stocks prohibit the
firm from paying common dividends
when the preferred is in arrears.
20-13
What is floating rate preferred?
Dividends are indexed to the rate on treasury
securities instead of being fixed.
Excellent S-T corporate investment:
Only 30% of dividends are taxable to
corporations.
The floating rate generally keeps issue trading
near par.
However, if the issuer is risky, the floating
rate preferred stock may have too much price
instability for the liquid asset portfolios of
many corporate investors.
20-14
How can a knowledge of call options
help one understand warrants and
convertibles?
A warrant is a long-term call option.
A convertible bond consists of a
fixed rate bond plus a call option.
20-15
A firm wants to issue a bond with
warrants package at a face value of
$1,000. Here are the details of the issue.
Current stock price (P
0
) = $10.
k
d
of equivalent 20-year annual
payment bonds without warrants =
12%.
50 warrants attached to each bond with
an exercise price of $12.50.
Each warrant’s value will be $1.50.
20-16
What coupon rate should be set for
this bond plus warrants package?
Step 1 – Calculate the value of the
bonds in the package
V
Package
= V
Bond
+ V
Warrants
= $1,000.
V
Warrants
= 50($1.50) = $75.
V
Bond
+ $75 = $1,000
V
Bond
= $925.
20-17
Calculating required annual coupon
rate for bond with warrants package
Step 2 – Find coupon payment and rate.
Solving for PMT, we have a solution of $110,
which corresponds to an annual coupon rate
of $110 / $1,000 = 11%.
INPUTS
OUTPUT
N I/YR PMTPV FV
20 12
110
1000-925
20-18
If after the issue, the warrants sell for
$2.50 each, what would this imply about
the value of the package?
The package would have been worth $925
+ 50(2.50) = $1,050. This is $50 more
than the actual selling price.
The firm could have set lower interest
payments whose PV would be smaller by
$50 per bond, or it could have offered
fewer warrants with a higher exercise price.
Current stockholders are giving up value to
the warrant holders.
20-19
Assume the warrants expire 10 years
after issue. When would you expect
them to be exercised?
Generally, a warrant will sell in the
open market at a premium above its
theoretical value (it can’t sell for less).
Therefore, warrants tend not to be
exercised until just before they expire.
20-20
Optimal times to exercise
warrants
In a stepped-up exercise price, the exercise
price increases in steps over the warrant’s
life. Because the value of the warrant falls
when the exercise price is increased, step-up
provisions encourage in-the-money warrant
holders to exercise just prior to the step-up.
Since no dividends are earned on the
warrant, holders will tend to exercise
voluntarily if a stock’s dividend rises enough.
20-21
Will the warrants bring in additional
capital when exercised?
When exercised, each warrant will bring in
the exercise price, $12.50, per share
exercised.
This is equity capital and holders will receive
one share of common stock per warrant.
The exercise price is typically set at 10% to
30% above the current stock price on the
issue date.
20-22
Because warrants lower the cost of
the accompanying debt issue, should
all debt be issued with warrants?
No, the warrants have a cost that
must be added to the coupon
interest cost.
20-23
What is the expected rate of return to
holders of bonds with warrants, if
exercised in 5 years at P
5
= $17.50?
The company will exchange stock worth
$17.50 for one warrant plus $12.50.
The opportunity cost to the company is
$17.50 - $12.50 = $5.00, for each
warrant exercised.
Each bond has 50 warrants, so on a par
bond basis, opportunity cost =
50($5.00) = $250.
20-24
Finding the opportunity cost of capital
for the bond with warrants package
Here is the cash flow time line:
Input the cash flows into a financial
calculator (or spreadsheet) and find IRR
= 12.93%. This is the pre-tax cost.
0 1 4 5 6 19 20
+1,000 -110 -110 -110 -110 -110 -110
-250 -1,000
-360 -1,110
20-25
Interpreting the opportunity cost of
capital for the bond with warrants
package
The cost of the bond with warrants
package is higher than the 12% cost of
straight debt because part of the expected
return is from capital gains, which are
riskier than interest income.
The cost is lower than the cost of equity
because part of the return is fixed by
contract.