Upload
others
View
4
Download
0
Embed Size (px)
Citation preview
1
Internal Growth, Tobin’s q and Corporate Diversification Working Paper
FRANK FAN XIA
University of California at Los Angeles
Department of Economics
8283 Bunche Hall
405 Hilgard Avenue
Los Angeles, CA 90095
Tel: (310) 390-0172
Mobile: (310) 699-8349
e-mail: [email protected]
ABSTRACT
Corporate growth can be divided into two components: external growth, due to business
combinations, and internal growth, due to the expansion of existing assets and businesses. As one
of the first papers in this direction, this paper studies the interrelationships among internal
growth, external growth, Tobin’s q and corporate diversification in the US for the time period
1993 to 2002. We create a new dataset on business combinations by merging SDC data and
Mergerstat data, and adjust accounting data for a consistent way to measure Tobin’s q and asset
growth. We find that, although internal and external growths are positively correlated, internal
growth has a strong positive effect on Tobin’s q, while external growth has no significant effect,
or even negative effect after accounting data adjustment. Evidence shows that the absolute and
relative Tobin’s q levels of firms that grow externally become lower after business combinations.
We also find that diversification is accomplished more often by external growth than by internal
growth. In this context, diversification has a negative effect on Tobin’s q.
Keywords:
Growth; Performance; Diversification
2
Internal Growth, Tobin’s q and Corporate Diversification
In this paper we decompose corporate growth into two components: internal growth and
external growth, then investigate the connections among internal growth, external growth,
Tobin’s q and diversification.
A firm can grow in two ways. One way is to expand its existing assets and businesses
(internal growth); the other way is to combine with other independent firms or other firms’
subsidiaries (external growth). The growth we directly observe is a combination of these two
processes. Meanwhile, it is worth noting that investors may respond differently to internal
growth and external growth, making the choice of means of growth an important managerial
decision. To the extent that past growth is an indicator of future profitable expansion, higher
rates of internal growth might generally be expected to lead to higher relative market valuations
– specifically, higher levels of Tobin’s q. External growth, achieved by Business Combinations
(Merger/Consolidation and Stock Acquisition), may involve higher costs than internal growth ―
it is generally more difficult to integrate a new subsidiary from outside the parent than to
accomplish expansion internally. The pattern of complementarities among the assets of the target
firm (the firm being merged or acquired) may be destroyed due to the combination. Resources,
especially intangible ones like the parent company’s culture and the managers’ experiences,
cannot easily be passed to an acquired/merged target firm as smoothly as it would be if the new
member were born from the parent company. But on the other hand, there may be synergies
created between the acquiror and the target firm due to the new complementarities among the
acquired assets and the existing assets. Thus, the signal that external growth gives to the market
is vague1. It is reasonable therefore, to expect that Tobin’s q will be influenced dissimilarly by
the signal of internal growth and the signal of external growth. Consequently, a study isolating
internal growth and external growth is demanded.
There has been a line of work studying the relationship between diversification, another
critical managerial decision, and performance2. If different levels of diversification are associated
with different ways of growth, then the relationship between performance and growth methods 1 The literatures studying the business combinations and the reaction of stock market include Mandelker (1974), Lang, Stulz and Walkling (1989), Franks, Harris and Titman (1991), Hearly, Palepu and Ruback (1992), Speiss and Affleck-Graves (1995), Loughran and Vijh (1997), Rau and Vermaelen (1998), Mitchell and Stafford (2000), Maksimovic and Phillips (2001), Andrade and Stafford (2004), etc. 2 The literatures include Rumelt (1974), Carter (1977), Feinberg (1985), Montgomery (1985), Grant and Jammine (1988), Wernerfelt and Montgomery (1988), Lichtenberg (1992), Montgomery (1994), Lang and Stulz (1994), Berger and Ofek (1995), Hatfield, Liebeskind and Opler (1996), Maksimovic and Phillips (1999), Villalonga (2004), etc.
3
will be impacted differently too. Hence, it is worthwhile to study the relationship between
diversification and different types of growth. By definition, internal growth and external growth
may or may not lead to higher diversification, and vice versa. Both internal and external growth
can be limited inside of the firm’s original industries ― purchasing another firm in the original
industries will not make the firm any more diversified. Meanwhile, to diversify, firms can choose
to start a new segment in an unfamiliar industry (internal growth) or simply acquire/merge an
existing firm/subsidiary within that industry (external growth). Nonetheless, external growth is
innately a more convenient way to diversify. Usually, self-expanding into an unfamiliar industry
is more costly than inside of the original market ― the parent company's resources may not be
able to be applied in the new industry so that a lot of costs will have to be paid to initiate a brand
new business segment. However, acquiring an existing firm with industry oriented resources in
the unfamiliar industry may solve this problem. So although business combinations may bring in
higher internal costs than internal expansions, firms probably will still choose to enter a new
industry by acquiring a new subsidiary much more often than by expanding existing assets.
Taken together, we test the following hypotheses:
Hypothesis 1: The impact of internal growth on Tobin’s q will be significantly larger than
that of the same amount of growth achieved by external processes.
Hypothesis 2: Diversification should be accomplished more often by external growth
than by internal growth.
The paper proceeds as follows: First we describe the variable definitions, data sources
and the data manipulation procedure. The second part introduces the methods and initial results
― the contributions of internal and external assets growths on Tobin’s q are studied and the
overall effect of diversification on Tobin’s q is shown. We also investigate the contribution of
diversification increase to internal growth and external growth. The third part introduces the data
adjustment according to accounting rules. Results after such adjustment are presented. The forth
part presents some evidence that helps to explain the motivation for firms to conduct business
combinations. The remainder of the paper discusses the results.
DATA AND VARIABLES
Datasets and Samples
We use Standard and Poor’s Compustat North America Industrial Annual, Industrial
Quarterly, and Segments data files as sources for the information on firms’ market value, assets
book value, diversification and overall assets growth. We also use Securities Data Co. (SDC)
4
Platinum U.S. Mergers & Acquisitions data files, together with Mergerstat U.S. data files3, to
obtain the information on acquisitions. These acquisition datasets are combined with Compustat
data to provide internal/external growth measures, and accounting adjustments, as described
below.
The period being studied is 1993 to 2002. We do not study years before 1993 because
Mergerstat data appears to be less complete before 1993. In addition, there are problems of data
comparability due to accounting rules changes as described in the accounting adjustment
appendix. We focus on firms that appear in Compustat Industrial Annual data from fiscal years
1992 to 2002, using the 1992 data only to compute 1993 growth rates. Then, following Lang and
Stulz (1994) and Villalonga (2004), we refine the sample as follows: (1) We omit enterprises in
“financial services” (SIC 6000-6999), “regulated utilities” (SIC 4900-4999), “government,
excluding finance” (SIC 9100-9199) and “non classifiable establishments”; (2) We require firms
to report no less than $20 million total assets in each of the 11 years from 1992 to 2002; (3) We
require firms to have Tobin’s q calculable in 1993 to 2002 fiscal years. This procedure leaves us
with 1,686 firms.
Among the 1,686 firms, we find segments data belonging to 1,682 of them from
Compustat Segments data files. We use segments data from fiscal year 1992 to 2002; the 1992
data is used for calculating the increase in diversification from 1992 to 1993. Segments are
selected as follows: (1) Only “Business” segments are studied, segments based on geography or
operating functions are omitted to avoid double counting; (2) We require segment SIC codes to
be available; (3) If a firm-year has multiple segments in the same four-digit SIC code, we
combine them into one “segment”; (4) We require segment assets to be available and positive.
The final segment sample contains 29,839 segment-years.
There are two types of business combinations in accounting: Merger/Consolidation and
Stock Acquisition. They are different in terms of the number of legal entities that will survive4.
In Merger/Consolidation cases, the target company (or companies) must be completely
purchased, its assets and liabilities are combined into the surviving company’s balance sheet
according to a certain accounting method and then the target company is liquidated. In this case,
the Compustat data we observe after the combination belong to the surviving company. On the 3 By studying the 10-K forms for some firms, including HP, Pepsi, Intel, and Northrop Grumman, we found that the SDC dataset is about 80% complete, Mergerstat dataset is about 70%, and if combined together, the completeness is improved to about 90%. 4 In a Merger, one company absorbs the other company or companies, and continues to exist as the only surviving legal entity. A Consolidation is very similar to a merger, except that the surviving company is a newly established one during the combination process while all the former companies, both the acquiror and the target, are dissolved.
5
other hand, a Stock Acquisition occurs when the acquiror controls the target company by
purchasing more than 50% of the target’s voting common stock. Both the acquiror and the target
company will remain as separate legal entities. However, a single set of Consolidated Financial
Statements is required from them for external reporting purpose. In this case, the Compustat data
come from the consolidated statements. Our data samples contain both types of business
combinations. For both types, a control change of the target company occurs, and the Compustat
financial figures are subject to the influences of combination behaviors, which give rise to the
separate study of internal growth and external growth.
The SDC Platinum U.S. Mergers & Acquisitions data files provide a total of 40,567 deals
with control change for public ultimate acquirors during the calendar years 1992 to 2003.
Although the studied period is 1993 to 2002, we include 1992 and 2003 data initially, because
Compustat counts a fiscal year ending before June 1st in calendar year t as the fiscal year t-1, but
counts a fiscal year ending on or after June 1st as the fiscal year t, thus technically the acquisition
deals which happened in fiscal years 1993 to 2002 may actually dwell in calendar years 1992 to
2003.
For the calculation of the internal and external growth rates as described below, the
acquisition target’s total assets value must be available. Only a relatively small portion, 5,390
deals, is thus qualified. Extra deals come from Mergerstat U.S. data. The Mergerstat deals are
matched with SDC deals by the following procedure: (1) Mergerstat deals must also involve
control changes with ultimate acquirors being public; (2) in both SDC and Mergerstat, the
matched deals must have the same Announcement Dates (or no more than one week apart) and
the same Close/Effective Dates (or no more than one week apart); (3) deals are further matched if
the acquiror and the target can be matched by the name5, and/or CUSIP numbers6, and/or ticker
symbols. 14,328 control-change business combination deals with public acquirors are matched in
all. For a matched deal, the Mergerstat target assets value is used when this information is
missing in SDC. We thereby increase the amount of qualified deals to 6,358, among which 968
deals’ target total assets values come from Mergerstat. We then pick out 1,796 deals conducted
5 The match of names contains three steps: (1) the match of the original but uppercase names; (2) the match of the remaining names after the removal of special words, phrases and symbols, which are words like “inc, llc, lp, corp, co, ltd, advg, advertising, bus, business, plc, sa, llp, lc, ag, ab, fund, group, press, services, systems, svcs, svc, system, sys, partners, associates, service, affiliates, international, US, USA” and abbreviated US states names; the illustrative ending phrases starting with a “/”, “-”, “.”, “(”, “%”, “,” or “of”; the illustrative phrases in parentheses anywhere in the names; and the special symbols like “.”, “,”, “/”, “\”, “(”, “)”, “-”, “&”, and “%”; (3) the match of the remaining names after the removal of the last and the second to last words in the names. 6 In SDC, the CUSIP is six-digit; while in Mergerstat, the CUSIP is eight-digit with the last two digits representing the stock issue number. The matching is done after the unification of CUSIP formats.
6
by the 1,686 firms above. Because of the initial inclusion of 1992 and 2003 data, we then identify
the deals’ fiscal years by using the fiscal year ending month data in Compustat Industrial Annual
data files, then keep 1,591 deals that occurred in fiscal years 1993 to 2002. These 1,591 deals
belong to 1,345 firm-years or 744 firms in the abovementioned 1,686-firm sample.
All the 16,860 firm-years of the 1,686 firms are included in the calculation of the pure-
play Tobin’s q (described below) for each firm-year. Undiversified firm-years’ q averages serve
as the corresponding industries’ (industries are defined by the first three digits of SIC codes)
Tobin’s q levels. If a firm has multiple segments in a certain fiscal year, it is kept in the sample
only if all segments’ industry q levels are available. Firm-years selected in this way are then
matched with the 1,345 firm-years who have selected acquisition deals, leaving 1,149 firm-years.
We then exclude the outliers7 of internal growth rate fraction (described below). The remaining
firm-years are stacked with the 10,214 firm-years that definitely did not have any combination
deals occur8 (not including those firm-years in which one or more deals occurred but the targets’
assets data are missing). We calculate the ratio of market value to property, plant and equipments
(an approximation of Tobin’s q for easier computation) for each firm-year, and then subtract the
ratios’ industry average from the ratio to get differences. Then we remove the outliers of these
differences. The final sample we have contains 8,755 firm-years (including 743 firm-years with
at least one business combination deal whose targets’ assets value is available), which belongs to
1,503 firms. There are 2,134 diversified firm-years. We employ this sample for the studies in
Table 1 to Table 3 below.
Variables
Growth Measures
We study the growth in firms’ total assets, where at the end of fiscal year t a firm has
assets tTA . The total growth rate ( )Ga t in fiscal year t is defined as ( )1/ 1t tTA TA − −⎡ ⎤⎣ ⎦ . If this
firm made no business combination during this period, then this growth is, by definition, all
internal and the internal growth rate ( )Gi t equals the total growth rate ( )Ga t . However, if the
firm made an business combination during this period, the ending assets, and thus ( )Ga t , reflect
three processes: (1) the internal growth of the original assets 1tTA − ; (2) the addition of the 7 Outliers in this paper are defined as observations more than one interquantile range (the value difference between 75% and 25% quantiles) above the 75% quantile or below the 25% quantile. 8 Such firm-years’ internal growth rates will just be the total growth rates, and the external growth rates will be zero.
7
acquired target’s assets, ta , which is added at instant (1 )τ− , 1τ ≤ (the whole fiscal year t is
regarded as length 1 in time); and (3) the internal growth of the acquired assets over the time
fraction τ . Our critical simplifying assumption is that the same internal growth rate applies to all
assets owned by the firm. Thus, given this business combination described, the internal growth
rate ( )Gi t solves:
1[1 ( )] [1 ( )]t tTA Gi t TA Gi t taτ−= + + +
The extension of the single acquisition case to multiple acquisition deals in a year is
straightforward.
Given the internal growth rate ( )Gi t for the year, the external growth rate ( )Gx t is
simply:
( ) ( ) ( )Gx t Ga t Gi t= −
Diversification Measures
We employ two9 measures of diversification for a certain firm-year: one is the count of
segments (defined by four-digit segment SIC codes), the other is the Herfindahl index based on
the distribution of the firm’s assets across these segments. More precisely, if kρ is the fraction of
a firm’s assets in a four-digit-SIC industry k, then the Herfindahl index for that year is defined as:
21 kkH ρ= −∑
Both the measures will increase when the diversification level increases.
For the examination of the effect that a fraction increase in diversification has on internal
growth and external growth, the Herfindahl measure, which takes continuous values, is more
desirable. However, this measure is zero for undiversified firm-years. To avoid undefined
fraction increases in diversification, we use:
( ) ( )( )
exp ( ) exp ( 1).
exp ( 1)H t H t
H t− −
−
as the measure of the fraction increase in diversification from fiscal year (t-1) to (t).
Tobin’s q and The Chop-Shop Approach
9 We also examined the entropy measure and the specialization ratio as measures of diversification. All four measures are highly correlated and it appears that the choice of measure, given the quality of the data, is immaterial.
8
Tobin’s q, as a measure of performance10, is defined as the ratio of a firm’s market value
to the sum of the individual replacement values of its assets. The market value is calculated as
the sum of the common stock market value, the preferred stock carrying value and the total debt.
The replacement value is initially approximated by the reported value (book value) of the firm’s
total assets11, and will be subjected to accounting adjustment later.
t
t
MVqTA
=
where tMV is the calculated market value of the surviving firm at the end of the fiscal year t; tTA
is defined as before.
Following Lang and Stulz (1994), we use their “chop-shop” approach to get the industry-
adjusted value of Tobin’s q for each firm-year in order to capture the industry (defined by the
first three digits of SIC codes) effects. The approach assumes that for a diversified firm, were
each segment of this firm an independent single-business firm, the Tobin’s q of such a stand-
alone segment would be the average q of all the single-business firms in this segment’s industry.
Weighted by assets, we can construct the Tobin’s q of a portfolio of independent single-business
firms that is equivalent to the original diversified firm. This constructed Tobin’s q is called the
“pure-play” q for this diversified firm in this particular year. This “pure-play” Tobin’s q captures
the overall industry effects from all the segments on a diversified firm’s q. In the case the firm is
undiversified in a year, it is regarded as one-segment. To calculate, we assign to each segment of
a firm-year the average Tobin’s q for undiversified firms in that industry in the same year. If in a
certain year, the average Tobin’s q for all undiversified firms in industry i is iq , the “pure-play”
q̂ for a firm with a fraction kρ of its assets in industry k would be:
ˆ k kk
q qρ=∑
In like manner, we also construct pure-play total growth rates using the chop-shop methodology.
Correlations Test
Table 1 shows the basic statistics and correlations among some of the measures used in
this study.
------------------------------
Insert Table 1 about here
10 Please see Lang and Stulz (1994) for a discussion on the validity of Tobin’s q as the performance measure. 11 During periods of high inflation it would be advisable to correct total assets for inflation.
9
------------------------------
From the correlations, we observe: Tobin’s q is positively correlated with Ga and Gi, but
not so significantly with Gx; Gi and Gx are positively correlated; N4, the count of segments, and
Herfindahl are generally equivalent; both N4 and Herfindahl have a small but negative
correlation with Tobin’s q; both N4 and Herfindahl are positively and more significantly
correlated with Gx than with Gi. These initial implications provide support to both of our
hypotheses. Moreover, they turn out to be consistent with the regression results we obtain below.
METHODS AND INITIAL RESULTS
Tobin’s q and Growth
The effects of internal and external asset growths on Tobin’s q are estimated by a set of
regressions across the 8,755 selected firm-years. Table 2 contains OLS regression results when
the dependent variable Tobin’s q is regressed on selected independent variables.
------------------------------
Insert Table 2 about here
------------------------------
The inclusion of the pure-play q̂ corrects for the possibility that some industries may
have systematically higher or lower Tobin’s q’s. Regression (1) shows that asset growth is a
strong positive predictor of q, while in this context, diversification, measured by the count of
four-digit industries (N4), contributes negatively and significantly to Tobin’s q. Whether
spurious or causal, the raw negative impact of diversification on value is consistent with a
number of other studies, including Wernerfelt and Montgomery (1988), and Lang and Stulz
(1994). Regression (2) repeats regression (1), substituting the Herfindahl index for N4, obtaining
similar results.
In regressions (3) and (4) we split total assets growth into the internal and external parts.
In both regressions, the coefficient of the internal growth Gi is consistently positive and
significant, both statistically and economically. By contrast, the coefficient of external growth,
Gx, is much smaller and statistically insignificant. This serves as strong evidence for Hypothesis
1.
This result suggests that the market responds vividly to the internal growth signal. The
interesting result we uncover here is that, even though internal growth and external growth are
positively correlated, the market does not respond to external growth as much as it does to
internal growth.
10
Growth and Diversification
The relationship between diversification and Tobin’s q (or other performance measures)
is widely studied. If diversification behavior is associated differently with the means of growth,
the association between means of growth and performance will be influenced accordingly. To
study the association between diversification and internal/external growth, we need to control for
variables other than diversification that are related to growth. In Berry (1971) and Jacquemin and
Berry (1979), the size of the firm, the scaled earnings, and the projected growth are found to be
associated with the total asset growth12. They found that the size of the firm is negatively related
to total growth, probably because the larger a firm, the more its growth is constrained by the size
of its markets. Also higher growth rates were found along with higher scaled earnings, and
higher projected growth rates.
Table 3 reports a set of analyses which respectively regress internal growth and external
growth on the measure of change in diversification and the three control variables (firm size,
scaled net income, and pure-play total growth rate), for the 743 firm-years who had at least one
business combination deal. In the table, variables followed by a (t) sign are valued at the end of
the fiscal year of each firm-year; variables followed by a (t-1) sign are valued at the end of the
last fiscal year.
------------------------------
Insert Table 3 about here
------------------------------
A noteworthy result is the estimated coefficient of the fraction change in the
diversification measure. The coefficients are small and statistically insignificant in regressions
(I1) to (I4), indicating a weak or nil relationship between increases of diversification and internal
growth. By contrast, increases in diversification are significantly and positively associated with
external growth. This is evidence that firms do not tend to grow into unfamiliar industries when
the growth is internal, supporting Hypothesis 2. It is worth noting that whereas Berry (1971) and
Jacquemin and Berry (1979) found a positive relationship between increases in diversification
and overall growth, our decomposition suggests that it is only external growth that is thus driven.
12 The projected growth in Berry (1971) is calculated as the output weighted sum of industry-average growths of each segment, which is very similar to the pure-play growth rate in this paper.
11
Table 3 provides some other interesting results. Firm size appears to have a negative
significant impact on both internal growth and external growth. This result is consistent with the
well-documented result that there is a slightly negative impact of corporate size on growth.
The relationship between profitability (the last-year net-income/assets ratio) and growth
is positive and significant for internal growth but insignificant and sometimes negative for
external growth. It suggests that internal growth is associated with higher profitability, while
external growth does not. This result will be mentioned again when we look at the motivation for
firms to grow externally.
Higher industry growth rates (pure-play growth rates) give rise to higher internal and
external growth rates. All the coefficients of pure-play growth rate are less than one, indicating
firms’ individual characteristics decide part of both types of growth, and actually play a major
role, especially with respect to internal growth.
ACCOUNTING DATA ADJUSTMENTS
The Issue
Tobin’s q is defined as the ratio between the market value and the sum of individual
replacement values of each asset. In our calculation, the denominator is approximated by the total
assets from accounting statements. After business combinations happen, the valid approximation
for the denominator is the sum of the acquiror’s and the target’s total assets book values. Unless
the assets become scarce, the individual asset’s book value should be close to the replacement
value.
However, discrepancies in accounting data might happen in the cases of business
combinations. In the analyses above, the combined companies’ assets book values data ( tTA )
comes from the balance sheets of the surviving companies (when the purchased company is
liquidated) or the consolidated balance sheets that combine both the parent and the subsidiary
companies. The same tTA data are used as the fiscal-year-end assets values when the growth
rates of assets are calculated. This data can be quite different from the sum of the acquiror’s and
target’s original assets book values. The accounting methods and procedures used to record the
business combination can significantly influence the data, making the data a sum of original
assets book values and some market values. For example, in a stock acquisition, when 100% of
the target company’ stocks are purchased by using the Pooling-of-Interests accounting method,
the consolidated asset value is just the sum of the asset book values of the parent and the target
12
companies, which is what we want; but if the same acquisition is recorded by using the Purchase
Method, then it is the asset market value rather than the book value of the target company13,
together with new goodwill if there is no bargain, that will be added into the consolidated assets.
In the latter case, the denominator of our calculated Tobin’s q is the sum of the acquiror and the
target’s assets book values, plus the difference between assets market values and book values,
then plus new goodwill if any. This is inconsistent with the calculated q for internally growing
firms. If on average, the market value of the whole target firm is higher than the book value, then
the Tobin’s q may be systematically undervalued for the high external growth firm-years; this
discrepancy may be a reason for the weak impact of Gx for Tobin’s q. The asset growth rates are
discrepant as well because some of the growth is contributed by the difference between the
target’s market value and book value, also by new goodwill (if any) included in the accounting
figure, but not by real asset value growth. In Lang and Stulz (1994), when diversification is
analyzed with Tobin’s q, this issue was noticed (1994: 1274), but no efforts were done to adjust
accounting data; instead, Lang and Stulz focused on firm-years that do not change the number of
segments, hoping these firm-years are free of business combinations so no accounting
discrepancy may happen. The weakness of their treatment is apparent because business
combination behaviors are not necessarily companied with change in the number of segments:
firms may combine an acquired single-business firm into one existing segment so the total
number of segments remains the same; or the purchasing of one or more new segments may
occur in the year that the same amount of old segments are sold. Thus the best way is to look into
the accounting rules and adjust for this problem accordingly.
The ideal asset value used as the denominator should only reflect the sum of the original
purchasing company’s assets book value (without any goodwill from previous business
combinations, for this item comes from the part of previous prices exceeding previous targets’
market values14), the target company’s assets book value (also without any previous goodwill),
and any asset changes due to business operations and ordinary accounting adjustments
(depreciation and amortization) in that year. If 1tTA − and 1tGW − are the acquiror’s total assets
13 The market values of the acquired assets are actually the replacement values, while the book values are only approximations to replacement values; but for assets that are not acquired, like the assets of firms that do not conduct business combinations, there is no way for us to get the exact market values. Hence, to make all calculated Tobin’s q comparable, we stick with book values of assets and try to adjust the business combination accounting data to obtain the sum of the book values of assets from the acquiror and the target. 14 The ideal treatment is to do the same accounting adjustment to 1tTA − and ta just like what is done to tTA . But the information for doing so is generally not available, so the best thing we can do is to remove the original goodwill (accumulated from previous business combination behaviors) from the acquiror and the target’s total assets.
13
book value and goodwill book value observed at the end of fiscal year t-1, respectively, then we
define
1 1 1t t tTA TA GW− − −= −
to be the acquiror’s total goodwill-free assets value. Similarly, if ta and taGW are the target’s
total assets book value and goodwill book value right at the business combination date, we define
tata ta GW= −
to be the target’s goodwill-free assets value. It follows that the ideal total assets value that should
be used as the denominator of Tobin’s q after the business combination is
1 1comb t
t t t combTA TA TA ta TA− −= + ∆ + + ∆
where 1combtTA −∆ is the assets book value change due to business operations and ordinary
accounting adjustments (like depreciation and amortization, we call them “ordinary change”)
from the end of fiscal year t-1 to the date of business combination, and tcombTA∆ is the ordinary
change from the combination date to the end of year t. The surviving/consolidated company’s
Tobin’s q should use tTA as the denominator. Similarly, in the growth measure formulas above,
1tTA − and ta should be 1tTA − and ta respectively, while tTA should be tTA , so that the
calculated growth rates of assets can represent the pure growth in assets, without the “growth”
caused by the difference between the target’s market value and book value or goodwill. The
extension of this single acquisition case to multiple acquisition deals is straightforward.
The Adjustment Formulae
The procedure to obtain tTA is complicated by the various accounting situations. The
detailed discussion is included in the Appendix. Still the formulas we developed to be used to
calculate tTA turn out to be quite simple, as presented in the table below:
14
Pool
ing-
of-I
nter
ests
M
etho
dPu
rcha
se M
etho
d
100%
Pur
chas
e, <
100%
Pur
chas
e or
Ste
p-by
-Ste
p Pu
rcha
se
No
Bar
gain
or B
arga
inSu
per B
arga
in
( )1 .0 1,0.5 1
t t t taTA TA GW GW P TgtLiabMV taα β βα β
−= − + + + −
≤ ≤ < ≤
( )1 .0 1,0.5 1
t t t taTA TA GW GW P TgtLiabMV taα β π βα β
−= − + + + + −
≤ ≤ < ≤
( )1 .t t t taTA TA GW GW−= − +
In the table, P refers to the price paid for the control-achieving transaction (the only
transaction if the control is not achieved through step-by-step purchases); α refers to the weight
of equity and/or debt securities paid in the price of the combination deal (in contrast to payments
in the form of cash or other assets), so that Pα represents the portion of price paid in the form of
equity and/or debt securities; β refers to the accumulated controlled portion of the target from
this deal and the previous deals (if any), β must be bigger than 0.5 for the control of the target to
be obtained; TgtLiabMV is the market value of the target firm’s liabilities, so that TgtLiabMVβ
represents the amount of target’s liabilities assumed by the acquiror during the business
combination; π is the gain enjoyed by the acquiror (if any), it is the part of target’s priority
accounts market value exceeding the price paid during the combination (please see Appendix for
details); the other items are defined as before.
Because the Super Bargain case is very rare (please see Appendix for details), we just
need to use
15
( )1 .0 1,0.5 1
t t t taTA TA GW GW P TgtLiabMV taα β βα β
−= − + + + −
≤ ≤ < ≤
for the Purchase Method business combinations, and use
( )1t t t taTA TA GW GW−= − +
for the Pooling-of-Interests Method combinations. If there are multiple deals conducted by an
acquiror in a certain year, simply use the sum of all the targets accounting figures in the formula.
The Data
The categorical identification for the Purchase/Pooling methods, the amount of price paid
in the form of equity and/or debt securities ( Pα ), the amount of the target’s liabilities assumed
by the acquiror during the business combination ( TgtLiabMVβ )15, and the amount of target’s
assets value purchased ( taβ ) all come from the SDC data set. Because 1tTA − , ta and tTA are
adjusted to 1tTA − , ta , and tTA respectively, a number of variables we have used in the previous
analyses are influenced, including Tobin’s q, Pure-play Tobin's q ( q ), Total Growth Rate (Ga),
Internal Growth Rate (Gi), External Growth Rate (Gx) and Pure-play Total Growth Rate. We
made the adjustments upon the dataset stacked by the 1,149 firm-year dataset and the 10,214
non-combination firm-years mentioned in an earlier section (the dataset before the removal of
any outliers), and then removed the outliers subject to adjusted variable. The total amount of
observations is 8,766, slightly different from the 8,755 firm-years before adjustment (due to the
outlier removal procedure). This dataset contains 756 firm-years with at least one business
combination.
The Results
Based on the adjusted datasets, we adjust Table 2 and Table 3.
------------------------------
Insert Table 4 about here
------------------------------
------------------------------
15 There are some deals whose Target Liabilities Assumed item is missing in SDC, it is either because the acquiror did not assume any target’s liabilities, or because the information is not available. Thus, to be complete, we also computed estimated liabilities of the target using the target’s industry average Liabilities to Total Assets ratio and the target’s Total assets, and then use the estimated liabilities for missing items. The results remain similar so the conclusions are the same, thus not presented here.
16
Insert Table 5 about here
------------------------------
Most of the results remain similar to those obtained before, and still support the
hypotheses16. The significant difference is that, in Table 4, the coefficients of Accounting
Adjusted External Growth Rate to the Accounting Adjusted Tobin’s q are now significantly
negative. This suggests that the market does not just expect no benefits from an external growth
signal, it actually expect such a growth to impair the performance of the firm.
WHY DO FIRMS GROW EXTERNALLY?
The empirical results above show that Tobin’s q is weakly or negatively associated with
external growth, while significantly and positively associated with internal growth. This raises a
question for those firms who conduct business combination: why do those firms grow externally?
Were they originally low-q firms before external growth behavior, or did their Tobin’s q become
lower through external growth?
------------------------------
Insert Table 6 about here
------------------------------
To answer this question, it is helpful to look at firms’ Tobin’s q level before and after
business combinations occur. In Table 6, we compare two groups of firm-years: those with
business combinations and those without. The first group consists of firm-years that conducted
external growth (say, firm-years with nonzero external growth rates), and the other group
consists of those firm-years that did not (say, firm-years with zero external growth rates). All
standardized statistics are presented in both mean and median. Consider a firm F that acquired
some other firms during fiscal year 1996, the “Last Year Economy-Adjusted Tobin’s q” is
computed by subtracting the average of all firms’ Tobin’s q at the end of year 1995 from firm F’s
1995 Tobin’s q. Then we take the average of this statistic for all firm-years in this group to get its
mean. To obtain the median, a similar calculation is done except that we subtract the median of
all firms’ Tobin’s q in 1995, and then take the median of this group. The “Last Year Economy-
Adjusted Tobin’s q” evaluates the relative performance of this group compared with all the firms
in the whole economy (all the firms in the dataset), in the year before combinations. The current
16 In regressions X1 to X4, the coefficients of fraction change in the Herfindahl measure, although less significant than those in Table 3, remain economically and statistically more significant than those in regressions I1 to I4.
17
year’s economy-adjusted q is calculated in the same way. Using the current year’s mean or
median minus last year’s, we get the “Economy-Adjusted Change in Tobin’s q”, which measures
how much the relative performance position of this group has changed from last year to this year.
The “Last Year Industry-Adjusted Tobin’s q” is the difference between last year’s q and last
year’s pure-play q, the pure-play q is calculated in the same way described before, except that
this time last year’s data is used. This variable captures how well this group’s firms perform
within their industries. Again the difference between this year’s mean/median and last year’s is
the “Industry-Adjusted Change in Tobin’s q”. The “Absolute Change in Tobin’s q” is simply the
difference between this year’s q and last year’s q. The same procedures are repeated for the
group of zero-external-growth-rate firm-years. Both original Tobin’s q and the Accounting
Adjusted Tobin’s q are studied, but the results do not differ significantly in this table17.
The firms with business combinations performed pretty well in the year before. Both the
mean and the median of those firms are significantly higher, both statistically and economically,
compared with the whole economy (all the firms in the dataset). This suggests that before
business combinations, those firms were out-performing the average of all the manufacturing
firms in the economy in terms of a higher Tobin’s q. The mean of last year industry-adjusted q is
small economically while the median is just zero; namely those firms were about average in their
industries before business combinations. Combined together, it suggests that the externally-
growing firms were average firms in outstanding industries. However, the statistics that measure
the changes in q are all negative for both mean and median. They are all significantly positive,
and also economically large for most of the cases. Hence, this is evidence that after business
combinations, firms’ q levels are lowered in absolute value, and their relative positions of q are
also lower, be it in the whole economy, or in their own industries. Thus supports the view that
firms’ Tobin’s q becomes lower after external growth.
On contrast, firms without external growth perform about average in the whole economy.
And they were below the average and the median in their industries. However, they did not
acquire or merge with any other firms/divisions, and all the statistics measuring the change of
Tobin’s q are all small in an economic sense and even statistically insignificant in some cases.
This suggests that these firms’ performance positions remain unchanged in absolute values, in
the economy and in their industries.
17 We also further categorize each of these two groups (externally-growing and non-externally-growing firm-years) in Table 6 into firm-years that diversified (a increase in segment count) and firm-years that focused (a decrease in segment count), but only obtain similar results.
18
Why do we observe these phenomena? One possible explanation is that, firms that chose
to grow externally were actually overvalued by the market beforehand. The fact that they were
average firms in outstanding industries suggests that their high Tobin’s q were more likely driven
by industry effects, but not by their own firm-specific effects. These firms might be actually
short of internal investment opportunities (it is consistent with the findings in Table 3 and Table
5, where internal growth is found to be strongly accompanied with high profitability while
external growth does not). External growth became their choice because of its ambiguous nature:
as discussed at the beginning, on one hand external growth may bring extra internal costs in
contrast to internal growth, but on the other hand possible synergies may be created between
existing assets and acquired assets. Thus, hoping to give the market an ambiguous signal, those
overvalued firms chose to use their overvalued stocks to acquire/merge with other firms instead
of other obvious choices like purchasing bonds. The market, on the other hand, still takes the
external growth as a signal that the firms are out of investment opportunities, and reacts by
lowering the prices of their stocks, hence bringing about a lower q afterwards.
DISCUSSION
Internal growth brings a firm a higher Tobin’s q, but external growth does not. Our
preliminary interpretation is that internal growth and Tobin’s q are both indicators of a rich set of
investment opportunities. By this view, internal growth does not so much cause a higher q as it
affirms the presence of opportunities which, in turn, are valued by the market. This interpretation
of the association is supported by the result (Table 3 and Table 5) that profitability is also
positively associated with internal growth, but not external growth.
External growth may not increase or even decrease Tobin’s q for a number of reasons.
First, from the implications of Table 6, firms that have been overvalued chose to grow externally,
and the market takes it as a signal that the firms are out of self-investment opportunity; hence the
stock prices drop. Second, external growth is more likely to be diversification (Table 3 and Table
5), which is found to have a negative effect on value in quite a few studies (Wernerfelt and
Montgomery (1988), Lang and Stulz (1994), Berger and Ofek (1995), Maksimovic and Phillips
(1999)). Third, the internal costs associated with integrating acquisitions into a firm may cancel
out any gains from such activities.
Yet, one cannot simply take this result to mean that external growth has no value or
negative value. Internal growth and external growth are positively correlated, and external
19
growth is a predictor of internal growth even when industry effects are controlled.18 Thus, it may
be that external growth enhances internal growth, which is, in turn, value enhancing.
There is a line of work studying the relationship between diversification and Tobin’s q.
The study by Wernerfelt and Montgomery (1988) found a general negative relationship, and
Lang and Stulz (1994) reported a generous diversification discount after correcting for industry
effects. More recently, Villalonga (2004) has called these results into question, arguing that the
“discount” is an artifact of a subtle form of selection bias. Our results on diversification are in
line with the main findings in this literature: we also find a significant negative impact on
Tobin’s q after controlling for industry effects. We do not find any impact of increases in
diversification on internal growth, but do find that increased diversification tends to predict
higher levels of external growth.
CONCLUSIONS
This paper reports on a method for decomposing corporate growth into internal and
external components, as one of the first efforts in this direction. Also this paper employs matched
SDC-Mergerstat dataset and Tobin’s q/growth rate accounting adjustment for the first time in the
literatures. The results with these new measures show intriguing patterns that deserve further
investigation. More importantly, internal growth is a strong predictor of increased market
valuation, whereas external growth is not or even predicts negative change in market valuation;
yet the two types of growth are correlated, so one cannot say that external growth has no value. It
may be that external growth, while having no independent effect on value, helps engender
internal growth, which does. Our evidence is supportive of the view that firms’ performance
becomes lower after external growth. A plausible explanation for this result is that overvalued
firms in high performance industries, short of internal investment opportunities, are trying to
signal the market ambiguously by external growth. Out results suggest a more detailed work on
untangling the nest of causal relationships among internal growth, external growth, and value
would be useful.
18 The partial correlation between Gi and Gx, holding pure-play growth rate constant, is positive and non-zero at the 0.0001 level of significance.
20
APPENDIX
Accounting Data Adjustments
This Appendix will examine a method to adjust assets data from balance sheets in
different business combination cases, in order to obtain the value of tTA .
An Overview of Accounting Rules for Business Combinations
As we discussed in an earlier section, there are several types of business combinations:
Merger/Consolidation and Stock Acquisition. However whether a combination is a
merger/consolidation or stock acquisition has little significance for the concern of accounting
rules, because the combined financial statements for the surviving entity in a
merger/consolidation will be the same as the consolidated financial statements in a 100% stock
acquisition, ceteris paribus. Similarly, the means of purchase is not important here because a net
asset purchase will have the same financial statements as a 100% stock purchase deal, ceteris
paribus. The things that actually influence the final amount of recorded assets are the accounting
method, the price, and the types of considerations paid. Therefore, we will first focus on a variety
of stock acquisition cases since these results can be directly applied to other situations.
Changes of Accounting Rules
The first change of accounting rules happed to stock acquisition deals. Prior to the
issuance of FASB Statement No. 9419 in 1987, GAAP only required controlled subsidiaries
whose operations were homogeneous with those of the parent to be included in the consolidated
statements. This would clearly undervalue the assets in the consolidated statements after the
combination, and require our study period to start after 1987. Our study period, fiscal year 1993
to 2002 (which may cover the calendar time period from July 1992 to May 2003), satisfies this
requirement well.
Additionally, FASB Statement No. 14220, which was issued in July 2001, changed the
way goodwill is amortized. Before that, goodwill was amortized up to 40 years; but after that,
goodwill is no longer amortized: it is only tested for, and adjusted for impairment if necessary.
Since goodwill was amortized slowly, and there is only one fiscal year after 2001 included in our
data, this change is of little consequence. 19 Statement of Financial Accounting Standards No. 94, Consolidation of All Majority-Owned Subsidiaries (Stamford, CT: Financial Accounting Standards Board, 1987). 20 FASB Statement No. 142, Goodwill and Other Intangible Assets (Norwalk, CT: Financial Accounting Standards Board, June 2001).
21
Accounting Methods in a Business Combination
Prior to the issuance of FASB Statement No. 14121 in July 2001, both
Merger/Consolidation and Stock Acquisition deals can use either the Pooling-of-Interests
Method or the Purchase Method.
The Pooling-of-Interests Method uses the book values of the target company’s assets for
combination transactions because this method regards the combination not as a sale, but as an
agreement between the shareholders to combine the companies together. Before July 2001, APB
Opinion 1622 required twelve separate criteria to all be met for a combination to be accounted for
by the pooling method. The requirements include that the combination must be completed in a
single transaction, only common stock of the acquiror can be paid as considerations, and at least
90% of the target’s voting common stock or all the assets must be acquired. As we will see from
the examples below, these restrictions allow a relatively simple way to adjust the accounting data
of pooling deals.
The other widely used method is the Purchase Method. This method basically records the
target’s assets and liabilities at their market value, and the excess of the price paid (if any) will
become new goodwill in the combined/consolidated balance sheets. The situation is more
complicated when the price is less than the market value of target’s net assets, or when the
acquired part is less than 100% of the target. Besides that, different types of considerations paid
(like cash, stock, and debt securities) will result in a significant difference in the final combined
asset value. Step-by-step purchases, like two purchases which acquire 30% of the target the first
time and 40% of the target the second time, will also bring in variables.
In the sections below, we will carefully study the different ways to adjust data in each of
the situations described.
Accountings Subsequent to a Business Combination
Usually, there is a time period from the date at which the combinations happened to the
ending date of that fiscal year. Thus the year-end assets value of the surviving company reflects
not only the accounting procedures on the combination date, but also the accountings
21 FASB Statement No. 141, Business Combinations (Norwalk, CT: Financial Accounting Standards Board, June 2001). 22 Accounting Principles Board Opinion No. 16, Business Combinations (New York: American Institute of Certified Public Accountants, 1970).
22
subsequently. The question is: do we also need to adjust the asset values for the subsequent
accountings?
For a Merger/Consolidation, since the combined company is liquidated, once the
combination is recorded on the effective date, subsequent accountings are the same as those for a
single company. Therefore, any accounting records influencing the combined asset values after
that date can only come from business operations and ordinary accounting adjustments and
should be included in the calculation of Tobin’s q and growth rates. We have:
.tt comb combTA TA TA= + ∆
where tTA is the total assets value on the combined/consolidated balance sheet at the end of
fiscal year t, it is the asset value we observe from the data sample for year t. combTA is the value
on the combined/consolidated balance sheet right on the business combination date, and tcombTA∆
represents the ordinary change from combination date to the year end, as defined before. Because tcombTA∆ is also a component of tTA , and tTA is observed, it would be possible to calculate tTA
as long as we can figure out the components of combTA .
The situation seems to be more complicated for Stock Acquisitions. There are three
methods available for the parent to maintain its investment in a subsidiary company: the Equity
Method, the Sophisticated Equity Method, and the Cost Method. But no matter which method is
used, the investment in the subsidiary will be eliminated when consolidating anyway. Other
accounts that are influenced by this choice of maintaining methods, like the “Subsidiary
Income/Loss” account on the parent’s balance sheet, have no effect on the consolidated asset
values. Another concern for stock acquisitions is that the subsidiary may or may not close its
books as of the purchase date. But again this choice will only influence accounts irrelevant to the
consolidated asset values (like the sales account and the subsidiary’s retained earnings account).
Thus, same as Merger/Consolidation, any changes after the Stock Acquisitions date must come
from ordinary changes and need not be adjusted, we still have tt comb combTA TA TA= + ∆ .
In the next section, we will illustrate the components of combTA and the formulae to
calculate tTA in difference circumstances.
Examples and Adjustment Formulae
Depending on the accounting method used, the way of purchase (either purchasing the
target’s stock or assets), the percentage of the target stock purchased (including step-by-step
23
purchase deals), the price paid, and the consideration types, the accounting procedure for the
combined/consolidated asset value may vary from case to case. The following chart shows
different types of combinations.
------------------------------
Insert Figure A1 about here
------------------------------
To illustrate, we make up a business combination example where an acquiring company
(Acquiror Company) acquired/merged with a target (Target Company) in 1996. Their balance
sheets right before the combination are shown blow:
------------------------------
Insert Table A1 about here
------------------------------
------------------------------
Insert Table A2 about here
------------------------------
The total assets value of Acquiror Company, $2,733,000, is the sum of 1tTA − and
1combtTA −∆ . The total assets value of Target Company, $87,600, is the ta defined before.
Case 1: Purchase Method, 100% Purchase
This type of combinations can be achieved by purchasing either target’s 100% common
stock or all the target’s net assets (usually, target’s liabilities are also assumed by the acquiror). If
the net assets are purchased, the combined balance sheet will be exactly the same as the 100%
stock purchase consolidated balance sheet. So in the illustrations for this case, we will only show
the preparation of the consolidated balance sheet for a 100% stock acquisition.
Case 1-1: Price Exceeds Target Goodwill-Free Net Assets Market Value – No Bargain
The price paid for an acquisition includes the considerations and the direct acquisition
costs (fees paid to attorneys and accountants). The price paid is compared with target’s net
assets’ market value (assets market value minus liabilities market value, but excluding target’s
original goodwill taGW ) to decide whether there is new goodwill or not. In the above balance
sheet, the Target Company’s goodwill-free net assets market value is $120,000. If the price is
24
higher than that value, then there is no bargain, target’s assets and liabilities accounts will be
recorded at the market values, the excess part of price will be recorded as goodwill. Let’s
suppose the price paid, including direct acquisition costs, is $140,000. With this price, the
goodwill resulted is $20,000. Because the Target already had $4,000 goodwill taGW before
combination, only their difference, $16,000, will be added to the consolidated goodwill account.
• Considerations Paid with Cash or Other Assets
Suppose the Acquiror Company paid cash. Then first the Acquiror will record the
following entry: Investment in Target Company …………...... 140,000
Cash ……………………………………………………… 140,000
Because both Cash and the investment account are asset accounts, after this entry the acquiror’s
total assets value remains unchanged.
When consolidating, the investment amount is eliminated. For a non-bargain case, the
investment amount will first offset Target’s equity which equals the net assets’ book value (the
target’s equity is eliminated because the target’s assets and liabilities now belong to the acquiror,
not to any outside owners), then the rest of investment will be allocated to assets and liabilities
accounts, making up the difference between their book and market values, then the remaining
amount will become new goodwill. The entries are: Common stock – Target ………….................... 3,000
Paid-in capital in excess of par – Target ……... 26,000
Retained Earnings – Target …………………… 49,100
Investment in Target Company ……………………….. 78,100
Inventory (adjust to market value) ……......... 2,000
Land (adjust to market value) ……............... 8,000
Buildings (net) (adjust to market value) …… 28,000
Equipments (net) (adjust to market value) … 6,400
Copyright (adjust to market value) ……........ 5,000
Premium on bonds payable (adjust
liabilities to market value) ……………………………… 3,500
Goodwill (adjust to $20,000).……………...... 16,000
25
Investment in Target Company ……………………….......... 61,900
Then the following worksheet for consolidated balance sheet is prepared accordingly. To
clearly see the change of assets value, we have removed the step to transfer the payment into the
investment in Target account, directly credited the price paid from the Cash account:
------------------------------
Insert Table A3 about here
------------------------------
The total assets value on the consolidated balance is $2,746,000 (including $344,000 of
goodwill), it is combTA as defined before. Suppose the fiscal year ends on December 31, 1996,
then this total assets value, plus any ordinary assets value change from May 31 to December 31
( tcombTA∆ ), becomes the Acquiror Company’s 1996 total assets value tTA that we observe from
the data sample.
To find out the components of combTA , we first notice that although the price paid was
removed from cash, all that amount was added back as Target’s equity (which equals the assets
book value (including previous goodwill) minus the liabilities book value of Target) and the
difference between market and book values of Target’s assets and liabilities accounts, so
basically, the price paid is cancelled out, except that the Target’s liabilities book value and the
difference between Target’s liabilities’ market value and book value are not a part of the combTA ,
but both of them have been included in the cancellation of the price paid, so we need to add them
back.
Strictly, looking at the asset accounts and adjustments from left to right in the worksheet,
we have:
( ) ( )1 1comb
comb t t combTA TA TA ta taMV ta GW P− −= + ∆ + + − + −
where P is the price paid; taMV is the Target’s total assets market value23 (not including taGW ,
for taGW is included in combGW 24); combGW is the $20,000 goodwill resulting from the
23 The equation is still valid if the market values of some assets are actually lower than their book values. In that case, those accounts will be credited for a decrease to be adjusted to their market values. 24 Even if combGW is less than taGW , say, price is only $121,000 so that combGW is only $1,000, this equation is still valid, because the goodwill account, instead of being debited, will be credited for $3,000 to decrease to the value of combGW . In fact, taGW is assigned no value in the combination, what important is the value of combGW , which decides how much should be debited or credited to the goodwill account. The same thing happens to the formula of price.
26
combination, it equals to the difference between price and the target’s net assets (excluding
taGW ). Besides, we know
( ) ( )( ) ( ) ( )
133000 13000 20000140000
comb
comb
comb
P TgtEquityBV taMV ta TgtLiabMV TgtLiabBV GW
ta TgtLiabBV taMV ta TgtLiabMV TgtLiabBV GWtaMV TgtLiabMV GW
= + − − − +
= − + − − − +
= − +
= − +=
where TgtEquityBV is the Target’s equity book value, TgtLiabBV is the Target’s book value of
liabilities right before the combination; TgtLiabMV is the liabilities market value. Thus we have
( )( )
1 1
1 1
2733000 130002746000
combcomb t t comb comb
combt t
TA TA TA ta taMV ta GW taMV TgtLiabMV GW
TA TA TgtLiabMV
− −
− −
= + ∆ + + − + − + −
= + ∆ +
= +=
A simple calculation revealed that this equation is valid.
To obtain tTA , we notice
( )
( )( )
1 1
1 1 1
1 1 1
1 .
tt comb comb
comb tt t comb
comb tt t t comb
comb tt t comb t
t t ta
TA TA TA
TA TA TgtLiabMV TA
TA GW TA TgtLiabMV TA
TA TA ta TA GW TgtLiabMV ta
TA GW GW TgtLiabMV ta
− −
− − −
− − −
−
= + ∆
= + ∆ + + ∆
= + + ∆ + + ∆
= + ∆ + + ∆ + + −
= + + + −
Therefore,
( )1 .t t t taTA TA GW GW TgtLiabMV ta−= − + + −
In this equation, we can observe 1tGW − and ta (note that 1tGW − is not the goodwill in Table 1, it
should be the goodwill of Acquiror Company at the end of fiscal year 1995), some deals also
provide data for taGW and TgtLiabMV .
• Considerations Paid with Equity or Debt Securities
If the price were paid by issuing stock or increasing debts, a significant difference is that
price is no longer cancelled in the consolidated balance. Suppose the price is still $140,000, the
Acquiror Company exchanges 20,000 shares common stock for 100% common stock of Target
Company. Suppose the par value of Acquiror’s common stock is $1 per share, and their market
value is $7 per share. No costs occurred. The Acquiror’s entry will be:
27
Investment in Target Company ………….......... 140,000
Common stock, $1 par ………………………………… 20,000
Paid-in capital in excess of par ……………………….. 120,000
The entries to eliminate the investment in Target will remain unchanged. Then the
worksheet for Consolidated Balance Sheet will be:
------------------------------
Insert Table A4 about here
------------------------------
As we can see, the amount of consolidated assets is higher because there are no cash
expenses. We have
( ) ( )( )
1 1
1 1 .
combcomb t t comb
combt t comb
TA TA TA ta taMV ta GW
TA TA taMV GW
− −
− −
= + ∆ + + − +
= + ∆ + +
And from the formula for price, we can deduce:
( )combtaMV GW P TgtLiabMV+ = +
Plugging it in, we get:
( )1 1 .combcomb t tTA TA TA P TgtLiabMV− −= + ∆ + +
To obtain tTA , we notice
( )
( )( )
1 1
1 1 1
1 1 1
1 .
tt comb comb
comb tt t comb
comb tt t t comb
comb tt t comb t
t t ta
TA TA TA
TA TA P TgtLiabMV TA
TA GW TA P TgtLiabMV TA
TA TA ta TA GW P TgtLiabMV ta
TA GW GW P TgtLiabMV ta
− −
− − −
− − −
−
= + ∆
= + ∆ + + + ∆
= + + ∆ + + + ∆
= + ∆ + + ∆ + + + −
= + + + + −
Therefore,
( )1 .t t t taTA TA GW GW P TgtLiabMV ta−= − + + + −
• Considerations Paid with both Cash/Assets and Equity/Debt Securities
The most common case is that some portion of the consideration was paid by cash or/and
other assets, the rest was paid by stock or debt securities. Suppose the equity/debt securities
weight is α ( )0 1α< < , because the part paid by cash/assets is cancelled for combTA , we will have
28
( )1 1 .combcomb t tTA TA TA P TgtLiabMVα− −= + ∆ + +
Then the same procedures lead us to
( )1 .t t t taTA TA GW GW P TgtLiabMV taα−= − + + + −
And this equation can server as the general equation for all the payment forms above, for
0 1α≤ ≤ .
Case 1-2: Price Lower than Target Goodwill-Free Net Assets Market Value, but
Higher than Net Priority Assets Market Value – Bargain
If the price is lower than target net assets market value, then there is a bargain, no
goodwill will be recorded, and after offsetting the target’s equity, remaining price paid will not
be enough to adjust every target assets and liabilities accounts to their market values. Some asset
accounts and all the liabilities accounts are required to be recorded at the market value, they are
called the Priority Accounts; the other asset accounts, except for goodwill, are Non-priority
Accounts, they are allocated with the rest of the price paid, if any. The priority accounts include
all liabilities accounts and all current asset accounts, plus investments and deferred tax assets
(except for influential investments accounted for under the equity method), etc. For the Target
Company in Table 2, its priority accounts are: Cash, Accounts Receivable, Inventory, Current
Liabilities, and Bonds Payable. The net priority assets market value is $11,000. Suppose the price
paid is $105,000. All the priority accounts will be recorded at their market values, which will
leave $94,000 of the price to be allocated into non-priority asset accounts. The amount allocated
into each non-priority asset account is decided by its market value weight among all non-priority
assets. For our example, the Target Company’s non-priority asset accounts have the following
allocation table:
Market Total Amount Allocated BookTarget nonpriority assets Value Percent to Allocate Amount Value Adjustment Land 12,000$ 11% 94,000$ 10,349$ 4,000$ 6,349$ Buildings (net) 70,000 64% 94,000 60,367 42,000 18,367 Equipment (net) 15,000 14% 94,000 12,936 8,600 4,336 Copyright 12,000 11% 94,000 10,349 7,000 3,349 Here the allocated amount in each account equals to the product of the total amount to allocate
and the market value weight of that account. If any market value is less than the book value, then
the adjustment amount would be negative.
• Considerations Paid with Cash or Other Assets
29
If the price is paid by cash or other assets, the worksheet for Consolidated Balance Sheet
right on the combination date is:
------------------------------
Insert Table A5 about here
------------------------------
Similarly, we have
( ) ( )( ) ( )
1 1
1 1
combcomb t t priority nonpriority ta ta
combt t priority nonpriority
TA TA TA ta taMV taALC ta GW P GW
TA TA taMV taALC P
− −
− −
⎡ ⎤= + ∆ + + + − − − −⎣ ⎦
= + ∆ + + −
where prioritytaMV is the market value of target’s priority asset accounts; nonprioritytaALC is the
allocated values of non-priority asset accounts. Since taGW was assigned no value and will be
eliminated, it is removed from the target’s total assets ta .
And the price formula is
( )( )( ) ( ) ( )
24000 94000 1
priority nonpriority ta
ta
priority nonpriority
priority nonpriority
P TgtEquityBV taMV taALC ta GW
TgtLiabMV TgtLiabBV GW
ta TgtLiabBV taMV taALC ta TgtLiabMV TgtLiabBV
taMV taALC TgtLiabMV
⎡ ⎤= + + − −⎣ ⎦− − −
= − + + − − −
= + −
= + − 3000105000=
Combining them together:
( ) ( )( )( )
1 1
1 1
combcomb t t priority nonpriority
priority nonpriority
combt t
TA TA TA taMV taALC
taMV taALC TgtLiabMV
TA TA TgtLiabMV
− −
− −
= + ∆ + +
− + −
= + ∆ +
This is exactly the same formula for combTA when there is no bargain. It leads us to the same
formula for tTA :
( )1 .t t t taTA TA GW GW TgtLiabMV ta−= − + + −
• Considerations Paid with Equity or Debt Securities
Suppose the $105,000 consideration is paid by 15,000 shares of Acquiror’s common
stock, each share has a par value of $1 and a market value of $7, then the worksheet for
Consolidated Balance Sheet right on the combination date is:
------------------------------
30
Insert Table A6 about here
------------------------------
The formulae are:
( ) ( )( ) ( )( )
1 1
1 1
1 1
combcomb t t priority nonpriority ta ta
combt t priority nonpriority
combt t
TA TA TA ta taMV taALC ta GW GW
TA TA taMV taALC
TA TA P TgtLiabMV
− −
− −
− −
⎡ ⎤= + ∆ + + + − − −⎣ ⎦
= + ∆ + +
= + ∆ + +
and
( )1 .t t t taTA TA GW GW P TgtLiabMV ta−= − + + + −
Again it coincides with the non-bargain case.
• Considerations Paid with both Cash/Assets and Equity/Debt Securities
As one can derive, the general formula of tTA when considerations are paid with weight
α ( )0 1α≤ ≤ to be equity/debt securities is
( )1 .t t t taTA TA GW GW P TgtLiabMV taα−= − + + + −
Case 1-3: Price Lower than Target Net Priority Assets Market Value– Super Bargain
A rare scenario happens when the price is even lower than target’s priority accounts net
assets, which is $11,000 in our example. Still the priority accounts must be recorded at their
market values, but no value will be allocated to non-priority asset accounts since there is no price
left after covering priority accounts’ market value. In fact, the extra priority accounts market
value exceeding the price paid will become a gain, which increases the retained earnings of the
acquiror.
The following table shows the preparation for the Consolidated Balance Sheet when price
paid is $7,000 in the form of common stock (1,000 shares, $1 par per share, $7 market price per
share).
------------------------------
Insert Table A7 about here
------------------------------
The formulae in this case will be:
( ) ( )( )
1 1
1 1 .
combcomb t t priority priority nonpriority ta
combt t priority
TA TA TA ta taMV taBV taBV GW
TA TA taMV
− −
− −
= + ∆ + + − − −
= + ∆ +
31
where prioritytaBV is the priority asset accounts’ book value, nonprioritytaBV is the non-priority asset
accounts’ book value, together with taGW they sum up to ta .
And the price is
24000 13000 40007000.
priorityP taMV TgtLiabMV π= − −
= − −=
where π is the $4,000 gain, the extra priority accounts market value ($11,000) exceeding the
price paid ($7,000).
Thus,
( )1 1 .combcomb t tTA TA TA P TgtLiabMV π− −= + ∆ + + +
Therefore
( )
( )( )
1 1
1 1 1
1 1 1
1 .
tt comb comb
comb tt t comb
comb tt t t comb
comb tt t comb t
t t ta
TA TA TA
TA TA P TgtLiabMV TA
TA GW TA P TgtLiabMV TA
TA TA ta TA GW P TgtLiabMV ta
TA GW GW P TgtLiabMV ta
π
π
π
π
− −
− − −
− − −
−
= + ∆
= + ∆ + + + + ∆
= + + ∆ + + + + ∆
= + ∆ + + ∆ + + + + −
= + + + + + −
( )1 .t t t taTA TA GW GW P TgtLiabMV taπ−= − + + + + −
It follows that the general formula of tTA when weight α ( )0 1α≤ ≤ of considerations
is in the form of equity/debt securities is
( )1 .t t t taTA TA GW GW P TgtLiabMV taα π−= − + + + + −
Case 2: Purchase Method, <100% Purchase
Since only a part ( )0.5 1β β< < of the target is purchased, this type of combinations
cannot be achieved by net assets acquisitions. Only stock acquisitions may qualify.
A major difference here is that the price is compared with only the purchased part of
target’s goodwill-free net assets market value to see if there is a bargain. Suppose 80% ( )0.8β =
of Target Company in our sample is purchased, the following table shows the benchmarks:
32
100% 80%Target net priority assets (market value) 11,000$ 8,800$ Target goodwill-free net assets (market value) 120,000 96,000
If the price is higher than $96,000, there is no bargain; between $8,800 and $96,000, there is a
bargain; lower than $8,800, there is a super bargain.
In all bargain or non-bargain cases, the non-purchased part (20%) of Target’s net assets
(including taGW ) becomes Noncontrolling Interest in the consolidated balance. It is equivalent to
say that 20% of Target’s equity is not controlled by Acquiror Company.
Case 2-1: No Bargain
Suppose the price is $100,000 with $65,000 cash ( )0.35α = and $35,000 common stock
(5,000 shares, $1 par per share, $7 market price per share). For the market value adjustment, the
common practice is to follow the Parent Company Approach: only to the controlled part (80%)
of Target’s non-goodwill asset accounts market values that these accounts will be adjusted.
Market Book 80%Target Value Value (MV-BV) (MV-BV)
Inventory 12,000$ 10,000$ 2,000$ 1,600$ Land 12,000 4,000 8,000 6,400 Buildings (net) 70,000 42,000 28,000 22,400 Equipment (net) 15,000 8,600 6,400 5,120 Copyright 12,000 7,000 5,000 4,000
For Target’s goodwill taGW , 20% of it will be kept, 80% of it will be adjusted to the total
goodwill resulting from the combination ( combGW ), which is the difference between price and
80% of target’s goodwill-free net assets market value.
( )combGW P taMV TgtLiabMVβ= − −
In this example combGW is $4,000, while 80% of taGW is $3,200, so we need to debit the
goodwill account by there difference $800.
The consolidating worksheet is demonstrated below:
------------------------------
Insert Table A8 about here
------------------------------
From left to right, we have
33
( ) ( ) ( ) ( )( ) ( ) ( )( ) ( ) ( ) ( )( ) ( )
1 1
1 1
1 1
1 1
1
1 1
1 1
1 .
combcomb t t ta comb ta
combt t comb
combt t
combt t
TA TA TA ta taMV ta GW GW GW P
TA TA taMV ta GW P
TA TA taMV ta P taMV TgtLiabMV P
TA TA P TgtLiabMV ta
β β α
β β α
β β β α
α β β
− −
− −
− −
− −
= + ∆ + + − − + − − −⎡ ⎤⎣ ⎦
= + ∆ + + − + − −
= + ∆ + + − + − − − −
= + ∆ + + + −
Therefore:
( ) ( )( )
( ) ( )
1 1
1 1 1
1 1 1
1
1
1
1
tt comb comb
comb tt t comb
comb tt t t comb
comb tt t comb t
t t ta
TA TA TA
TA TA P TgtLiabMV ta TA
TA GW TA P TgtLiabMV ta TA
TA TA ta TA GW P TgtLiabMV ta ta
TA GW GW P TgtLi
α β β
α β β
α β β
α β
− −
− − −
− − −
−
= + ∆
= + ∆ + + + − + ∆
= + + ∆ + + + − + ∆
= + ∆ + + ∆ + + + + − −
= + + + +( ).abMV taβ−
( )1 .t t t taTA TA GW GW P TgtLiabMV taα β β−= − + + + −
Case 2-2: Bargain
If price is lower than the purchased part of target’s goodwill-free net assets ($9,600 in our
example), then no new goodwill will be recorded, and again we need to distinguish between
priority and non-priority accounts. Similarly, the non-priority asset accounts will be allocated
with the difference between price and the net priority assets, but only 80% book value will be
adjusted.
Market Total Amount Allocated 80%Target nonpriority assets Value Percent to Allocate Amount Book Value Adjustment Land 12,000$ 11% 61,200$ 6,738$ 3,200$ 3,538$ Buildings (net) 70,000 64% 61,200 39,303 33,600 5,703 Equipment (net) 15,000 14% 61,200 8,422 6,880 1,542 Copyright 12,000 11% 61,200 6,738 5,600 1,138
Thus, if the price paid is $70,000, half in cash and half in common stock (5,000 shares,
$1 par per share, $7 market price per share), then the worksheet is:
------------------------------
Insert Table A9 about here
------------------------------
The equation for the price is:
34
( )( )( ) ( )( )
0.
priority nonpriority ta
ta
priority nonpriority
priority nonpriority
P TgtEquityBV taMV taALC ta GW
TgtLiabMV TgtLiabBV GW
ta TgtLiabBV taMV taALC ta
TgtLiabMV TgtLiabBVtaMV taALC TgtLiabMV
β β β
β β
β β β
ββ β
⎡ ⎤= + + − −⎣ ⎦− − −
= − + + −
− −
= + −
= 8 24000 61,200 0.8 1300070000
× + − ×=
which directly implies
( ) .priority nonprioritytaMV taALC P TgtLiabMVβ β+ = +
The worksheet, from left to right, shows the consolidated total asset value is:
( ) ( )( )( ) ( ) ( ) ( )( ) ( ) ( )( )
1 1
1 1
1 1
1 1
1
1 1
1 1
1
combcomb t t priority nonpriority ta
ta
combt t priority nonpriority
combt t
combt t
TA TA TA ta taMV taALC ta GW
P GW
TA TA ta taMV taALC P
TA TA ta P TgtLiabMV P
TA TA
β β
α β
β β α
β β α
− −
− −
− −
− −
⎡ ⎤= + ∆ + + + − −⎣ ⎦− − −
= + ∆ + − + + − −
= + ∆ + − + + − −
= + ∆ + ( ) .ta P TgtLiabMVβ α β− + +
This is the same as in the no bargain case. Hence we still have
( )1 .t t t taTA TA GW GW P TgtLiabMV taα β β−= − + + + −
Case 2-3: Super Bargain
In this rare case, price is lower than purchased part of the target’s net priority assets
market value. The purchased part of priority accounts must still be recorded at their market
values, the rest will remain at book values. Non-priority asset accounts will only be kept for 20%
book values. The difference between the 80% net priority assets and the price is recorded as a
gain, increasing retained earnings of Acquiror Company. If the price is $5,000 ($1,500 by Cash
and $3,500 by 500 shares common stock, $1 par, $7 market price), the worksheet is below:
------------------------------
Insert Table A10 about here
------------------------------
Price’s equation is
( ) .priorityP taMV TgtLiabMVβ π= − −
Thus,
35
( ) ( ) ( )( ) ( ) ( )( ) ( ) ( )( ) ( )
1 1
1 1
1 1
1 1
1
1 1
1 1
1
combcomb t t priority priority nonpriority ta
combt t priority
combt t
combt t
TA TA TA ta taMV taBV taBV P GW
TA TA ta P taMV
TA TA ta P P TgtLiabMV
TA TA ta P TgtL
β β α β
β α β
β α π β
β α π β
− −
− −
− −
− −
= + ∆ + + − − − − −
= + ∆ + − − − +
= + ∆ + − − − + + +
= + ∆ + − + + + .iabMV
( ) ( )( )
( ) ( )
1 1
1 1 1
1 1 1
1
1
1
1
tt comb comb
comb tt t comb
comb tt t t comb
comb tt t comb t
t t ta
TA TA TA
TA TA ta P TgtLiabMV TA
TA GW TA ta P TgtLiabMV TA
TA TA ta TA GW ta P TgtLiabMV ta
TA GW GW P
β α π β
β α π β
β α π β
α
− −
− − −
− − −
−
= + ∆
= + ∆ + − + + + + ∆
= + + ∆ + − + + + + ∆
= + ∆ + + ∆ + + − + + + −
= + + + +( ).TgtLiabMV taπ β β+ −
The final formula for tTA is:
( )1 .t t t taTA TA GW GW P TgtLiabMV taα β π β−= − + + + + −
Case 3: Pooling-of-Interests Method
When the combined is recorded by using the pooling method, according to APB Opinion
16, the consideration can only be paid in the form of common stock of the acquiror, and the price
paid is basically ignored since it is assumed that there was no purchase, but a combination of
those entities. So we only need to consider two cases: 100% purchase and <100% purchase (must
be no less than 90% though). Besides, what complicated in a pooling method is the combination
of shareholder’s equity, but that has no influence on the consolidated asset value. So we will find
pooling method a much easier case to deal with.
Case 3-1: Pooling-of-Interests Method, 100% Purchase
This case is very simple for the calculation of combTA , because the consolidated assets
book value is exactly the sum of the acquiror’s assets book value and the target’s assets book
value, say,
( )1 1 .combcomb t tTA TA TA ta− −= + ∆ +
We therefore have:
36
( )( )
( )
1 1
1 1 1
1 .
tt comb comb
comb tt t comb
comb tt t comb t
t t ta
TA TA TA
TA TA ta TA
TA TA ta TA GW ta ta
TA GW GW
− −
− − −
−
= + ∆
= + ∆ + + ∆
= + ∆ + + ∆ + + −
= + +
( )1 .t t t taTA TA GW GW−= − +
Case 3-2: Pooling-of-Interests Method, <100% Purchase
In only difference in this case, say, a 90% purchase, is that the non-controlling part of the
target’s equity will be recorded as “Noncontrolling Interest” in the Consolidated Balance Sheet,
but that will have no influence of the consolidated asset value. Thus we still have:
( )1 .t t t taTA TA GW GW−= − +
Case 4: Purchase Method, Step-by-Step Purchase (Piecemeal)
Sometimes, the control over the target is not achieved in a single deal. Instead, there may
be multiple deals and not until the last time that the target is controlled. Banned by APB Opinion
16, this type of purchase cannot be done by pooling method. The combination deal that will enter
our data sample is the one in which the acquiror accumulated more than 50% ownership of the
target.
Because the acquiror did not control the target in the previous deal(s), no consolidation
was needed. Neither the acquiror’s assets value at the end of year t-1 nor the one right before the
control-achieving deal was consolidated. The previous investments in the target were not
eliminated in the acquiror’s balance sheet. However, the elimination will be performed when the
balance sheets are consolidated after the control-achieving deal, as if the total share controlled by
the acquiror were purchased at once with a summed price. The elimination of the investment
account from assets is just like the elimination of a cash/assets payment.
From the date(s) of previous deals(s) to the date of the control-achieving deal, the
previous investments probably have been adjusted. If the acquiror had only less than 20% of the
target, the investment account has been accounted for under the Cost Method; if the controlled
share was between 20% and 50%, then according to APB Opinion No. 1825, the Sophisticated
Equity Method should have been used to adjust the investment account. Nevertheless, since we 25 Opinions of the Accounting Principles Board No. 18, The Equity Method of Accounting for Investments in Common Stock (New York: American Institute of Certified Public Accountants, 1971), par. 17.
37
are focused on the control-achieving deal only, we just need to know that the acquiror’s total
assets value does include previous investments in the target.
To demonstrate, first we assume there was an investment account with $30,000 balance
in the Acquiror Company’s balance sheet before the control-achieving deal26, paid by cash for
20% of Target Company.
------------------------------
Insert Table A11 about here
------------------------------
Suppose the control-achieving deal purchases 60%, after this transaction the total
controlled portion of Target will be 80% ( 0.8β = ). The price paid this time is $50,000, among
it, $15,000 is paid by cash, $35,000 is paid by common stock (5,000 shares, $1 par per share, $7
market price, the weight of equity/debt securities in the $50,000 is 0.7α = ). Therefore the sum
of this price and the existing investment account (previous prices paid) is $80,000. Comparing
the sum with Target’s 80% good-will free net assets $96,000, the deal is a bargain in the total.
The allocations to non-priority assets are:
Market Total Amount Allocated 80%Target nonpriority assets Value Percent to Allocate Amount Book Value Adjustment Land 12,000$ 11% 71,200$ 7,839$ 3,200$ 4,639$ Buildings (net) 70,000 64% 71,200 45,725 33,600 12,125 Equipment (net) 15,000 14% 71,200 9,798 6,880 2,918 Copyright 12,000 11% 71,200 7,839 5,600 2,239
The worksheet for the Consolidated Balance Sheet is:
------------------------------
Insert Table A12 about here
------------------------------
In this case, the price of $50,000 for the 60% control-achieving purchase is:
26 If the investments were accounted for under the equity method, the investment account should be under the acquiror’s non-priority assets; if the cost method was used, the investment should be a priority asset account. This will not make a difference here because it is the target’s net priority assets that will be used to judge whether the transaction was a super-bargain or not. So without loss of generality, here we list the investment account as a non-priority account.
38
( )( )( ) ( )( )
control priority nonpriority ta
ta invest
priority nonpriority
invest
priority
P TgtEquityBV taMV taALC ta GW
TgtLiabMV TgtLiabBV GW TA
ta TgtLiabBV taMV taALC ta
TgtLiabMV TgtLiabBV TAtaMV taALC
β β β
β β
β β β
ββ
⎡ ⎤= + + − −⎣ ⎦− − − −
= − + + −
− − −
= +
0.8 24000 71200 0.8 13000 3000050000.
nonpriority investTgtLiabMV TAβ− −
= × + − × −=
where controlP is the price for the control-achieving deal; investTA is the existing value for the
investment in Target account. We therefore have:
( ) ( )( )( ) ( ) ( ) ( )( ) ( )
1 1
1 1
1 1
1
1 1
1
combcomb t t priority nonpriority ta
control invest ta
combt t priority nonpriority control invest
combt t con
TA TA TA ta taMV taALC ta GW
P TA GW
TA TA ta taMV taALC P TA
TA TA ta P
β β
α β
β β α
β
− −
− −
− −
⎡ ⎤= + ∆ + + + − −⎣ ⎦− − − −
= + ∆ + − + + − − −
= + ∆ + − + ( )( ) ( )1 1
1
1 .
trol invest control invest
combt t control
TA TgtLiabMV P TA
TA TA ta P TgtLiabMV
β α
β α β− −
+ + − − −
= + ∆ + − + +
The final formula for tTA :
( )1 .t t t ta controlTA TA GW GW P TgtLiabMV taα β β−= − + + + −
What is noticeable is that although α is a weight within the price of the control-achieving deal
only, β is the accumulated controlled part of the target from all the previous and the current
deals. This formula is also true for the non-bargain case.
As for the super-bargain case, the formula is:
( )1 .t t t ta controlTA TA GW GW P TgtLiabMV taα β π β−= − + + + + −
Summary of Formulae
As we have illustrated above, some cases can be generalized into one formula. The
formulas for all studied cases are summarized in the following table:
39
Pool
ing-
of-I
nter
ests
M
etho
dPu
rcha
se M
etho
d
100%
Pur
chas
e, <
100%
Pur
chas
e or
Ste
p-by
-Ste
p Pu
rcha
se
No
Barg
ain
or B
arga
inSu
per B
arga
in
( )1 .0 1,0.5 1
t t t taTA TA GW GW P TgtLiabMV taα β β
α β−= − + + + −
≤ ≤ < ≤
( )1 .0 1,0.5 1
t t t taTA TA GW GW P TgtLiabMV taα β π β
α β−= − + + + + −
≤ ≤ < ≤
( )1 .t t t taTA TA GW GW−= − +
And this is the table of formulae we introduced in the paper.
40
REFERENCES
Amit, R., Livnat, J., & Zarowin, P. 1991. Accounting Implications of Corporate Diversification. Management Science, 37(5): 532–545.
Andrade, G., & Stafford, E. 2004. Investigating the economic role of mergers. Journal of
Corporate Finance, 10: 1-36. Berger, P. G., & Ofek, E. 1995. Diversification’s effect on firm value. Journal of
Financial Economics, 37: 39-65. Berry, C. H. 1971. Corporate Growth and Diversification. Journal of Law and
Economics, 14(2): 371–383. Carter, J. R. 1977. In search of synergy: a structure-performance test. The Review of
Economics and Statistics, 59: 279–289. Chandler, A. D. Jr. 1962. Strategy and structure: chapters in the history of the
industrial enterprise. Cambridge, Massachusetts: MIT Press. Chauvin, K. W., & Hirschey, M. 1997. Market structure and the value of growth.
Managerial and Decision Economics, 18: 247–254. Feinberg, R. M. 1985. “Sales-at-risk”: A test of the mutual forbearance theory of
conglomerate behavior. Journal of Business, 58: 225–241. Fischer, P. M., Taylor, W. J., & Cheng, R. H. 1999. Advanced Accounting (7th ed.).
Cincinnati, Ohio: South-Western College Pub. Fischer, P. M., Taylor, W. J., & Cheng, R. H. 2002. Advanced Accounting (8th ed.).
Mason, Ohio: South-Western/Thomson Learning. Franks, J., Harris, R. S. & Titman, S. 1991. The postmerger share-price performance of
acquiring firms. Journal of Financial Economics, 29: 81–96. Grant, R. M., & Jammine, A. R. 1988. Performance differences between the
Wrigley/Rumelt strategic categories. Strategic Management Journal, 9: 333–346. Hatfield, D. E., Liebeskind, J. P. & Opler, T. C. 1996. The effects of corporate
restructuring on aggregate industry specialization. Strategic Management Journal, 17: 55–72. Healy, P., Palepu, K. & Ruback, R. 1992. Does corporate performance improve after
mergers. Journal of Financial Economics, 31: 135–175. Jacquemin, A. P., & Berry, C. H. 1979. Entropy Measure of Diversification and
Corporate Growth. Journal of Industrial Economics, 27(4): 359–369.
41
Speiss, D. K., & Affleck-Graves, J. 1995. Underperformance in long-run stock returns following seasoned equity offerings, Journal of Financial Economics, 38: 243–267.
Lang, L. H. P., & Stulz, R. M. 1994. Tobin’s q, corporate diversification, and firm
performance. Journal of Political Economy, 102: 1248–1280.
Lang, L. H. P., Stulz, R. M. & Walkling, R. 1989. Managerial performance, Tobin’s q and the gains from successful tender offers. Journal of Financial Economics, 24: 137–154.
Lichtenberg, F. R. 1992. Industrial de-diversification and its consequences for
productivity, Journal of Economic Behavior and Organization, 18: 427–438.
Lindenberg, E. B., & Ross, S. A. 1981. Tobin’s q ratio and Industrial Organization, Journal of Business, 54(1): 1–32.
Loughran, T., & Vijh, A. M. 1997. Do long-term shareholders benefit from corporate acquisitions? Journal of Finance, 52: 1765–1790.
Maksimovic, V., & Phillips, G. 1999. Do conglomerate firms allocate resources inefficiently? Unpublished working paper, University of Maryland.
Maksimovic, V., & Phillips, G. 2001. The market for corporate sales: who engages in
mergers and asset sales and are there efficiency gains? Journal of Finance, 56: 2019–2065.
Mandelker, G. 1974. Risk and return: the case of merging firms, Journal of Financial Economics, 1: 303–335.
Matsusaka, J. G. 2001. Corporate diversification, value maximization, and organizational capabilities, Journal of Business, 74: 409–431.
Mitchell, M., Stafford, E. 2000. Managerial decisions and long-term stock price
performance, Journal of Business, 73: 287–329. Montgomery, C. A. 1985. Product-Market Diversification and Market Power. Academy
of Management Journal, 28: 789–798.
Montgomery, C. A. 1994. Corporate Diversification. The Journal of Economic Perspectives, 8(3): 163–178.
Peng, M. W., & Heath, P. S. 1996. The growth of the firm in planned economics in
transition: Institutions, organizations, and strategic choice. Academy of Management Review, 21(2): 492–528.
Penrose, E. T. 1959. A theory of the growth of the firm. New York: Wiley. Rau, P. R., & Vermaelen, T. 1998. Glamour, value, and the post-acquisition performance
of acquiring firms, Journal of Financial Economics, 49: 223–253.
42
Rumelt, R. P. 1974. Strategy, Structure and Economic Performance. Harvard Business School, Division of Research, Boston, MA.
Tilly, R. 1982. Mergers, external growth, and finance in the development of large-scale
enterprise in Germany. Journal of Economic History, 42: 629–658. Tirole, J. 1995. The theory of Industrial Organization. Cambridge, MA: MIT Press. Villalonga, B. 2004. Does diversification cause the “diversification discount”?. Financial
Management, 33(2): 5–27. Wernerfelt, B., & Montgomery, C. A. 1988. Tobin’s q and the importance of focus in
firm performance. The American Economic Review, 78(1): 246–250.
Williamson, O. E. 1985. The Economic Institutions of Capitalism. New York, New York: The Free Press.
43
Mean StandardMeasures (Median) Deviation
Tobin's q 1.34 0.96 1.00(1.07)
Total Growth Rate (Ga ) 0.12 0.41 0.14 1.00(0.05) (0.33)
Internal Growth Rate (Gi ) 0.09 0.35 0.15 0.91 1.00(0.05) (0.33) (0.97)
External Growth Rate (Gx ) 0.03 0.17 0.02 0.51 0.11 1.00(0) (0.10) (0.32) (0.18)
Number of 4-digit Industries (N4 ) 1.38 0.78 -0.06 0.004 -0.01 0.04 1.00(1.00) (-0.05) (-0.03) (-0.04) (0.11)
Herfindahl from assets (H ) 0.10 0.20 -0.06 -0.01 -0.03 0.04 0.91 1.00(0) (-0.05) (-0.03) (-0.04) (0.10) (0.99)
Correlation(Spearman Rank Correlation)
Ga
TABLE 1
Mean, Median, Standard Deviation, and Correlations of Mesures, 8,755 Firm-Years, 1993-2002
Gi Gx N4 Hq
44
Independent
Variables (1) (2) (3) (4)
Pure-play Tobin's q ( ) 0.91 0.91 0.91 0.91(<.01) (<.01) (<.01) (<.01)
Total Growth Rate (Ga ) 0.17 0.16(<.01) (<.01)
Internal Growth Rate (Gi ) 0.21 0.20(<.01) (<.01)
External Growth Rate (Gx ) 0.02 0.02(0.69) (0.69)
Number of 4-digit Industries (N4 ) -0.04 -0.04(<.01) (<.01)
Herfindahl from assets (H ) -0.20 -0.19(<.01) (<.01)
Ajusted 0.43 0.43 0.43 0.43
TABLE 2
Regression Coeffcients and p-Values, Tobin's q on Selected Independent Variables, 8,755 Firm-Years, 1993-2002
Regression Coefficients and p-Values
2R
q̂
45
Independent
Variables (I1) (I2) (I3) (I4) (X1) (X2) (X3) (X4)
Log Total Assets (t-1 ) -0.04 -0.04 -0.04 -0.04 -0.05 -0.04(<.01) (<.01) (<.01) (<.01) (<.01) (<.01)
Net Income (t-1 ) / Total Assets (t-1 ) 0.25 0.28 0.16 0.03 0.06 -0.07(0.05) (0.03) (0.22) (0.88) (0.76) (0.72)
Pure-play Total Growth Rate (t ) 0.20 0.21 0.24 0.31 0.31 0.34(<.01) (<.01) (<.01) (<.01) (<.01) (<.01)
Fraction Change 0.07 0.05 0.08 0.13 0.28 0.25 0.28 0.34Exponentiated Herfindahl from assets (t ) (0.33) (0.50) (0.31) (0.10) (0.02) (0.05) (0.02) (<.01)
Ajusted 0.12 0.08 0.12 0.06 0.08 0.05 0.09 0.06
Regression Coefficients and p-Values Regression Coefficients and p-Values
TABLE 3
Regression Coefficients and p-Values, Internal Growth Rate (Gi (t )), External Growth Rate (Gx (t )) on Selected Independent Variables, 743 Firm-Years, 1993-2002
Dependent Variable: Internal Growth Rate (Gi (t ))
Dependent Variable: External Growth Rate (Gx (t ))
2R
46
Independent
Variables (1) (2) (3) (4)
Adjusted Pure-play Tobin's q ( ) 0.79 0.79 0.79 0.79(<.01) (<.01) (<.01) (<.01)
Adjusted Total Growth Rate (Ga ) 0.10 0.10(<.01) (<.01)
Adjusted Internal Growth Rate (Gi ) 0.17 0.17(<.01) (<.01)
Adjusted External Growth Rate (Gx ) -0.12 -0.12(0.03) (0.03)
Number of 4-digit Industries (N4 ) -0.04 -0.04(<.01) (<.01)
Herfindahl from assets (H ) -0.16 -0.15(<.01) (<.01)
Ajusted 0.34 0.34 0.34 0.34
TABLE 4
Regression Coeffcients and p-Values, Ajusted Tobin's q on Selected Adjusted Independent Variables, Variables Adjusted for Accounting Rules, 8,766 Firm-Years, 1993-2002
Regression Coefficients and p-Values
2R
q̂
47
Independent
Variables (I1) (I2) (I3) (I4) (X1) (X2) (X3) (X4)
Adjusted Log Total Assets (t-1 ) ( ) -0.07 -0.08 -0.06 -0.05 -0.07 -0.05(<.01) (<.01) (<.01) (<.01) (<.01) (<.01)
Net Income (t-1 ) / Adjusted Total Assets (t-1 ) 0.42 0.49 0.28 -0.11 -0.02 -0.23(<.01) (<.01) (0.07) (0.54) (0.92) (0.23)
Adjusted Pure-Play Total Growth Rate (t ) 0.28 0.29 0.33 0.37 0.37 0.40(<.01) (<.01) (<.01) (<.01) (<.01) (<.01)
Fraction Change 0.07 0.03 0.08 0.16 0.19 0.14 0.19 0.26Exponentiated Herfindahl from assets (t ) (0.45) (0.73) (0.41) (0.12) (0.13) (0.28) (0.13) (0.05)
Ajusted 0.21 0.13 0.20 0.12 0.15 0.06 0.15 0.11
Regression Coefficients and p-Values Regression Coefficients and p-Values
TABLE 5
Regression Coefficients and p-Values, Adjusted Internal Growth Rate, Adjusted External Growth Rate on Selected Adjusted Independent Variables, Variables Adjusted for Accounting Rules, 756 Firm-Years, 1993-2002
Dependent Variable: Adjusted Internal Growth Rate at t
Dependent Variable: Adjusted External Growth Rate at t
2R
( )1tLog TA −
48
Accounting Adjustment for Tobin's q Unadjusted Adjusted Unadjusted Adjusted Unadjusted Adjusted Unadjusted AdjustedNumber of Firm-Years 713 726 713 726 7,778 7,776 7,778 7,776
VariablesLast Year Economy-Adjusted Tobin's q 0.41 0.40 0.34 0.32 -0.04 -0.04 -0.03 -0.03
(<.01) (<.01) (<.01) (<.01) (<.01) (<.01) (<.01) (<.01)
Last Year Industry-Adjusted Tobin's q 0.09 0.08 0.00 0.00 -0.16 -0.17 -0.19 -0.19(0.01) (0.03) (0.62) (0.85) (<.01) (<.01) (<.01) (<.01)
Absolute Change in Tobin's q -0.22 -0.26 -0.09 -0.16 -0.05 -0.05 -0.02 -0.01(<.01) (<.01) (<.01) (<.01) (<.01) (<.01) (<.01) (<.01)
Economy-Adjusted Change in Tobin's q -0.16 -0.20 -0.08 -0.14 0.01 0.02 0.00 0.00(<.01) (<.01) (<.01) (<.01) (0.05) (0.06) (0.88) (0.37)
Industry-Adjusted Change in Tobin's q -0.13 -0.17 -0.04 -0.10 0.02 0.02 0.00 0.00(<.01) (<.01) (<.01) (<.01) (0.02) (0.08) (<.01) (<.01)
(p-value for t Test) (p-value for Sign Test)(p-value for t Test) (p-value for Sign Test)Median
TABLE 6 Mean, Median and p-Values, Tobin's q of Firm-Years with and without Business Combinations, 1993-2002
Firm-Years without Business Combination(s)Firm-Years with Business Combination(s)Mean Median Mean
49
PurchaseMethod No Bargain
Bargain
SuperBagain
No Bargain
Bargain
SuperBagain
Pooling-of-Interests
100%Purchase
<100%Purchase
100%Purchase
<100%Purchase
Step-by-StepPurchase
May be either Stockor Assets Purchase
Paid by Cash orother assets
Paid by stock ordebts
Paid by Cash orother assets
Paid by stock ordebts
Paid by Cash orother assets
Paid by stock ordebts
Paid by Cash orother assets
Paid by stock ordebts
Paid by Cash orother assets
Paid by stock ordebts
Paid by Cash orother assets
Paid by stock ordebts
Figure A1Business Combination
Accounting Types
50
Priority assets Current liabilities 185,000$ Cash 170,000$ Bonds payable 426,000 Accounts receivable 140,000 Total liabilities 611,000$ Inventory 295,000 Total priority assets 605,000$ Nonpriority assets Shareholder's equity Land 260,000$ Common stock, $1 par value 70,000$ Buildings (net) 970,000 Paid-in capital in excess of par 420,000 Equipment (net) 464,000 Retained earnings 1,632,000 Patent 110,000 Total Shareholder's equity 2,122,000$ Goodwill 324,000 Total nonpriority assets 2,128,000$ Total Assets 2,733,000$ Total liabilities and equity 2,733,000$
Acquiror CompanyTABLE A1
Assets Liabilities and Equity
Balance SheetMay 31, 1996
51
Assets Book Value Market Value Liabilities and Equity Book Value Market Value
Priority assets Current liabilities 2,000$ 2,000$ Cash 7,000$ 7,000$ Bonds payable 7,500 11,000 Accounts receivable 5,000 5,000 Total liabilities 9,500$ 13,000$ Inventory 10,000 12,000 Total priority assets 22,000$ 24,000$ Nonpriority assets Shareholder's equity Land 4,000$ 12,000$ Common stock, $1 par value 3,000$ Buildings (net) 42,000 70,000 Paid-in capital in excess of par 26,000 Equipment (net) 8,600 15,000 Retained earnings 49,100 Copyright 7,000 12,000 Total Shareholder's equity 78,100$ Goodwill 4,000 - Total nonpriority assets 65,600$ 109,000$ Total Assets 87,600$ 133,000$ Total liabilities and equity 87,600$
TABLE A2Target Company
Balance Sheet and Market ValuesMay 31, 1996
52
ConsolidatedAcquiror Target Dr. Cr. Balance Sheet
Cash 170,000 7,000 140,000 37,000 Accounts receivable 140,000 5,000 145,000 Inventory 295,000 10,000 2,000 307,000 Land 260,000 4,000 8,000 272,000 Buildings (net) 970,000 42,000 28,000 1,040,000 Equipment (net) 464,000 8,600 6,400 479,000 Patent 110,000 110,000 Copyright 7,000 5,000 12,000 Goodwill 324,000 4,000 16,000 344,000
Current liabilities (185,000) (2,000) (187,000) Bonds payable (426,000) (7,500) (433,500) Discount (premium) 3,500 (3,500) Common stock -- Target (3,000) 3,000 Paid-in capital in excess of par -- Target (26,000) 26,000 Retained earnings -- Target (49,100) 49,100 Common stock -- Acquiror (70,000) (70,000) Paid-in capital in excess of par -- Acquior (420,000) (420,000) Retained earnings -- Acquiror (1,632,000) (1,632,000) Noncontrolling Interest
Totals 0 0 143,500 143,500 0
Prior Balance Adjustments
TABLE A3Acquiror Company and Target Company
Wooksheet for Consolidated Balance SheetMay 31, 1996
53
ConsolidatedAcquiror Target Dr. Cr. Balance Sheet
Cash 170,000 7,000 177,000 Accounts receivable 140,000 5,000 145,000 Inventory 295,000 10,000 2,000 307,000 Land 260,000 4,000 8,000 272,000 Buildings (net) 970,000 42,000 28,000 1,040,000 Equipment (net) 464,000 8,600 6,400 479,000 Patent 110,000 110,000 Copyright 7,000 5,000 12,000 Goodwill 324,000 4,000 16,000 344,000
Current liabilities (185,000) (2,000) (187,000) Bonds payable (426,000) (7,500) (433,500) Discount (premium) 3,500 (3,500) Common stock -- Target (3,000) 3,000 Paid-in capital in excess of par -- Target (26,000) 26,000 Retained earnings -- Target (49,100) 49,100 Common stock -- Acquiror (70,000) 20,000 (90,000) Paid-in capital in excess of par -- Acquior (420,000) 120,000 (540,000) Retained earnings -- Acquiror (1,632,000) (1,632,000) Noncontrolling Interest
Totals 0 0 143,500 143,500 0
Prior Balance Adjustments
TABLE A4Acquiror Company and Target Company
Wooksheet for Consolidated Balance SheetMay 31, 1996
54
ConsolidatedAcquiror Target Dr. Cr. Balance Sheet
Cash 170,000 7,000 105,000 72,000 Accounts receivable 140,000 5,000 145,000 Inventory 295,000 10,000 2,000 307,000 Land 260,000 4,000 6,349 270,349 Buildings (net) 970,000 42,000 18,367 1,030,367 Equipment (net) 464,000 8,600 4,336 476,936 Patent 110,000 110,000 Copyright 7,000 3,349 10,349 Goodwill 324,000 4,000 4,000 324,000
Current liabilities (185,000) (2,000) (187,000) Bonds payable (426,000) (7,500) (433,500) Discount (premium) 3,500 (3,500) Common stock -- Target (3,000) 3,000 Paid-in capital in excess of par -- Target (26,000) 26,000 Retained earnings -- Target (49,100) 49,100 Common stock -- Acquiror (70,000) (70,000) Paid-in capital in excess of par -- Acquior (420,000) (420,000) Retained earnings -- Acquiror (1,632,000) (1,632,000) Noncontrolling Interest
Totals 0 0 112,500 112,500 0
Prior Balance Adjustments
TABLE A5Acquiror Company and Target Company
Wooksheet for Consolidated Balance SheetMay 31, 1996
55
ConsolidatedAcquiror Target Dr. Cr. Balance Sheet
Cash 170,000 7,000 177,000 Accounts receivable 140,000 5,000 145,000 Inventory 295,000 10,000 2,000 307,000 Land 260,000 4,000 6,349 270,349 Buildings (net) 970,000 42,000 18,367 1,030,367 Equipment (net) 464,000 8,600 4,336 476,936 Patent 110,000 110,000 Copyright 7,000 3,349 10,349 Goodwill 324,000 4,000 4,000 324,000
Current liabilities (185,000) (2,000) (187,000) Bonds payable (426,000) (7,500) (433,500) Discount (premium) 3,500 (3,500) Common stock -- Target (3,000) 3,000 Paid-in capital in excess of par -- Target (26,000) 26,000 Retained earnings -- Target (49,100) 49,100 Common stock -- Acquiror (70,000) 15,000 (85,000) Paid-in capital in excess of par -- Acquior (420,000) 90,000 (510,000) Retained earnings -- Acquiror (1,632,000) (1,632,000) Noncontrolling Interest
Totals 0 0 112,500 112,500 0
Prior Balance Adjustments
TABLE A6Acquiror Company and Target Company
Wooksheet for Consolidated Balance SheetMay 31, 1996
56
ConsolidatedAcquiror Target Dr. Cr. Balance Sheet
Cash 170,000 7,000 177,000 Accounts receivable 140,000 5,000 145,000 Inventory 295,000 10,000 2,000 307,000 Land 260,000 4,000 4,000 260,000 Buildings (net) 970,000 42,000 42,000 970,000 Equipment (net) 464,000 8,600 8,600 464,000 Patent 110,000 110,000 Copyright 7,000 7,000 - Goodwill 324,000 4,000 0 4,000 324,000
Current liabilities (185,000) (2,000) (187,000) Bonds payable (426,000) (7,500) (433,500) Discount (premium) 3,500 (3,500) Common stock -- Target (3,000) 3,000 Paid-in capital in excess of par -- Target (26,000) 26,000 Retained earnings -- Target (49,100) 49,100 Common stock -- Acquiror (70,000) 1,000 (71,000) Paid-in capital in excess of par -- Acquior (420,000) 6,000 (426,000) Retained earnings -- Acquiror (1,632,000) 4,000 (1,636,000) Noncontrolling Interest
Totals 0 0 80,100 80,100 0
Prior Balance Adjustments
TABLE A7Acquiror Company and Target Company
Wooksheet for Consolidated Balance SheetMay 31, 1996
57
ConsolidatedAcquiror Target Dr. Cr. Balance Sheet
Cash 170,000 7,000 65,000 112,000 Accounts receivable 140,000 5,000 145,000 Inventory 295,000 10,000 1,600 306,600 Land 260,000 4,000 6,400 270,400 Buildings (net) 970,000 42,000 22,400 1,034,400 Equipment (net) 464,000 8,600 5,120 477,720 Patent 110,000 110,000 Copyright 7,000 4,000 11,000 Goodwill 324,000 4,000 800 328,800
Current liabilities (185,000) (2,000) (187,000) Bonds payable (426,000) (7,500) (433,500) Discount (premium) 2,800 (2,800) Common stock -- Target (3,000) 3,000 Paid-in capital in excess of par -- Target (26,000) 26,000 Retained earnings -- Target (49,100) 49,100 Common stock -- Acquiror (70,000) 5,000 (75,000) Paid-in capital in excess of par -- Acquior (420,000) 30,000 (450,000) Retained earnings -- Acquiror (1,632,000) (1,632,000) Noncontrolling Interest 15,620 (15,620)
Totals 0 0 118,420 118,420 0
Prior Balance Adjustments
TABLE A8Acquiror Company and Target Company
Wooksheet for Consolidated Balance SheetMay 31, 1996
58
ConsolidatedAcquiror Target Dr. Cr. Balance Sheet
Cash 170,000 7,000 35,000 142,000 Accounts receivable 140,000 5,000 145,000 Inventory 295,000 10,000 1,600 306,600 Land 260,000 4,000 3,538 267,538 Buildings (net) 970,000 42,000 5,703 1,017,703 Equipment (net) 464,000 8,600 1,542 474,142 Patent 110,000 110,000 Copyright 7,000 1,138 8,138 Goodwill 324,000 4,000 3,200 324,800
Current liabilities (185,000) (2,000) (187,000) Bonds payable (426,000) (7,500) (433,500) Discount (premium) 2,800 (2,800) Common stock -- Target (3,000) 3,000 Paid-in capital in excess of par -- Target (26,000) 26,000 Retained earnings -- Target (49,100) 49,100 Common stock -- Acquiror (70,000) 5,000 (75,000) Paid-in capital in excess of par -- Acquior (420,000) 30,000 (450,000) Retained earnings -- Acquiror (1,632,000) (1,632,000) Noncontrolling Interest 15,620 (15,620)
Totals 0 0 91,620 91,620 0
Prior Balance Adjustments
TABLE A9Acquiror Company and Target Company
Wooksheet for Consolidated Balance SheetMay 31, 1996
59
ConsolidatedAcquiror Target Dr. Cr. Balance Sheet
Cash 170,000 7,000 1,500 175,500 Accounts receivable 140,000 5,000 145,000 Inventory 295,000 10,000 1,600 306,600 Land 260,000 4,000 3,200 260,800 Buildings (net) 970,000 42,000 33,600 978,400 Equipment (net) 464,000 8,600 6,880 465,720 Patent 110,000 110,000 Copyright 7,000 5,600 1,400 Goodwill 324,000 4,000 0 3,200 324,800
Current liabilities (185,000) (2,000) (187,000) Bonds payable (426,000) (7,500) (433,500) Discount (premium) 2,800 (2,800) Common stock -- Target (3,000) 3,000 Paid-in capital in excess of par -- Target (26,000) 26,000 Retained earnings -- Target (49,100) 49,100 Common stock -- Acquiror (70,000) 500 (70,500) Paid-in capital in excess of par -- Acquior (420,000) 3,000 (423,000) Retained earnings -- Acquiror (1,632,000) 3,800 (1,635,800) Noncontrolling Interest 15,620 (15,620)
Totals 0 0 79,700 79,700 0
Prior Balance Adjustments
TABLE A10Acquiror Company and Target Company
Wooksheet for Consolidated Balance SheetMay 31, 1996
60
Priority assets Current liabilities 185,000$ Cash 140,000$ Bonds payable 426,000 Accounts receivable 140,000 Total liabilities 611,000$ Inventory 295,000 Total priority assets 575,000$ Nonpriority assets Shareholder's equity Investment in Target Company 30,000$ Common stock, $1 par value 70,000$ Land 260,000 Paid-in capital in excess of par 420,000 Buildings (net) 970,000 Retained earnings 1,632,000 Equipment (net) 464,000 Total Shareholder's equity 2,122,000$ Patent 110,000 Goodwill 324,000 Total nonpriority assets 2,158,000$ Total Assets 2,733,000$ Total liabilities and equity 2,733,000$
Assets Liabilities and Equity
TABLE A11Acquiror Company
Balance SheetMay 31, 1996
61
ConsolidatedAcquiror Target Dr. Cr. Balance Sheet
Cash 140,000 7,000 15,000 132,000 Accounts receivable 140,000 5,000 145,000 Inventory 295,000 10,000 1,600 306,600 Investment in Target Company 30,000 30,000 Land 260,000 4,000 4,639 268,639 Buildings (net) 970,000 42,000 12,125 1,024,125 Equipment (net) 464,000 8,600 2,918 475,518 Patent 110,000 110,000 Copyright 7,000 2,239 9,239 Goodwill 324,000 4,000 3,200 324,800
Current liabilities (185,000) (2,000) (187,000) Bonds payable (426,000) (7,500) (433,500) Discount (premium) 2,800 (2,800) Common stock -- Target (3,000) 3,000 Paid-in capital in excess of par -- Target (26,000) 26,000 Retained earnings -- Target (49,100) 49,100 Common stock -- Acquiror (70,000) 5,000 (75,000) Paid-in capital in excess of par -- Acquior (420,000) 30,000 (450,000) Retained earnings -- Acquiror (1,632,000) (1,632,000) Noncontrolling Interest 15,620 (15,620)
Totals 0 0 101,620 101,620 0
Prior Balance Adjustments
TABLE A12Acquiror Company and Target Company
Wooksheet for Consolidated Balance SheetMay 31, 1996