Siebel Systems (SEBL) - strong buy? Message Board

STOCKTALK

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor. We ask that you disable ad blocking while on Silicon Investor in the best interests of our community. If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.

Technology Stocks : Siebel Systems (SEBL) - strong buy?

Public Reply Prvt Reply Mark as Last Read File

Previous 10 Next 10 Previous Next

To: hueyone who wrote (5968)	6/9/2002 11:19:35 PM
From: rkral	Read Replies (1) of 6974

Huey, maybe I can help you out ... SEBL FY01 (parentheses indicate a negative number): 255M GAAP net income as reported + ( 54)M tax benefit from exercise of options = 201M net income excluding tax benefit (Calculated - C) + (722)M after-tax impact of SFAS 123 (using Black-Sholes) = (521)M net income incl. SFAS 123 & excl. tax benefit (C) So including the after-tax effect of option grant (SFAS 123), and excluding the after-tax effect of option exercise (tax benefit), the reported GAAP net income is reduced by $766 million. Wow! That is a 300% decrease. No need to mess with the effective tax rate. We are given the after-tax numbers. Employee stock exercise compensation: $53.8M tax benefit from option exercise / 37% effective tax rate = $145M employee stock exercise compensation (C) / 20.6M shares exercised = $ 7.06 intrinsic value per average share (C) + $ 5.25 exercise price per ave. weighted share = $ 12.31 market price ave. on exercise date (C) Numbers followed by (C) are calculated, others are from SEBL FY01 10-K. Numbers read from Excel spreadsheet, so there may be some rounding errors. Intrinsic value per option share = market price - exercise price Huey, your after-tax, and pre-tax (if it exists), option grant expense using SFAS 123 look OK imho. So the only place you ran into trouble is in your stock exercise expense calculations starting with the tax benefit. Ron

Report TOU Violation

Share This Post

Public Reply Prvt Reply Mark as Last Read File

Previous 10 Next 10 Previous Next