Part II - This is an example of Pooling vrs Purchase based on a DECEMBER 1st merger:
Billy sells newspapers at "Billy's" on a corner in New York City. He nets $100,000.
Bob sells newspapers at "Bob's" on the corner opposite Billy. He nets $100,000.
They decide to work together - merge. They each figure that each corner is worth 10x earnings, or $1,000,000.
----------------------------------------
Pooling:
BEFORE
Billy's Balance Sheet -zero- (he has no inventory)
Billy's Income Statement $100,000 earnings
Bob's Balance Sheet -zero- (he has no inventory either)
Bob's Income Statement $100,000 earnings
AFTER POOLING
Billy Bob's Balance Sheet -zero (they still have no inventory)
Billy Bob's Income Statement $200,000 earnings
Billy Bob's EBITDA $200,000 earnings
---------------------------------
Now for purchase accounting: (THIS IS WHERE IT IS DIFFERENT FROM EXAMPLE #1)
BEFORE
Billy's Balance Sheet -zero- (he has no inventory)
Billy's Income Statement $100,000 earnings
Bob's Balance Sheet -zero- (he has no inventory either)
Bob's Income Statement $100,000 earnings
AFTER PURCHASE
Billy Bob's Balance Sheet "Goodwill" $1,000,000 & "Stockholder's Equity" - $1,000,000
Billy Bob's Income Statement $108,333 earnings minus $4,167 goodwill amortization = $104,166
Billy Bob's EBITDA $108,333 earnings (this will remain the same as with pooling AFTER year #1)
AFTER YEAR #1
Billy Bob's Income Statement $200,000 earnings minus $50,000 goodwill amortization = $150,000
Billy Bob's EBITDA $200,000 earnings |
