Financial Restructuring
Financial Restructuring
Structure:
15.1 Introduction
15.2 Corporate Restructuring
15.3 Financial Restructuring
15.4 Methods of Financial Restructuring
15.5 Buyback of Shares
15.6 Conversion of Debt/Preference Share into Equity
15.7 Corporate Debt Restructuring
15.8 Leveraged Buyouts
15.9 Equity Restructuring
15.10 Divestiture
15.11 Disinvestment
15.12 Changes in the total Corporate Structure
15.13 Summary
15.14 Key Words
15.15 Self Assessment Questions
15.16 Further Readings
15.1 INTRODUCTION
Creation and maximization of value (also called wealth) is said to be the
objective function of Financial Management. There are diverse ways by
which value maximization occurs in a business firm. When the demand for
goods and services is growing, firms tend to expand their business capacity
and seize the opportunity of increasing demand. This could be done by
constructing more production units or opening up of more and more
308
operational units. Alternatively, expansion of business activity also, could be Financial
Restructuring
made possible through the acquisition of other businesses. It is natural to
acquire business units of similar nature or producing the same or similar
goods and services. Sometimes, companies also expand their size of
operations by taking over of unrelated businesses; not having any relation to
the present business or businesses carried out. The former is called ‘related
diversification’ and later is known as ‘unrelated diversification’. Some of the
takeovers that happened in India in the present century are: (1) Mittal Steel
taking over of Arcelor Steel, (2) Vodafone and Idea merging into one, (3)
Wal-Mart acquiring Flipkart, (4) Tata Steel bought out Corus Steel, and (5)
Vodafone acquiring majority stake in Hutch Essar. These are all the examples
for related diversification. Companies that are prospering well and that have
accumulated cash surpluses venture to diversify into many other areas of
business activity as has been done by big business houses in India such as
Reliance Industries, Bharti Enterprises, Birla Group, ITC, Adani Group,
Videocon Industries, and many others. In all these cases, the main objective
is to maximize the value of the individual business firm or the Group. In the
broader sense, this is termed as ‘Corporate Restructuring’. Let us know about
this in much more detail.
Sometimes due to the heavy pile-up of load and the force of the creditors, a
restructuring plan needs to be implemented like the one offered by the Banks
and Financial Institutions in the name of ‘Corporate Debt Restructuring
(CDR). Whatever be the reasons for restructuring, it is resorted to either for
maximizing the value of the firm or minimizing the impending loss or
unfavorable situation. Many of the turnaround strategies come under this
concept. Therefore, Corporate Restructuring can be defined as the sum of
actions taken by a business in the process of redefining itself either to pursue
value maximization or to keep off the impending decline.
To seize the expanding business opportunities in the economy. When the 309
Emerging Issues
of Finance economy is growing, there will be many business opportunities coming
in the way of business. Those firms that have the resources or cash
surpluses or whose market standing is good may think of taking
advantage of the expanding economy.
Types of Restructuring:
ACTIVITY-15.1:
a) List out the reasons for Corporate Restructuring. Cite Examples from
Indian Experience.
…………………………………………………………………………….
…………………………………………………………………………….
…………………………………………………………………………….
…………………………………………………………………………….
…………………………………………………………………………….
Let us now discuss each of these methods in detail in the subsequent sections.
There are three sections (Sections 68-70) that specify the procedure to be
followed by the companies that intend to buy back their own shares.
As per Section 68 of the Companies Act, 2013 the conditions for Buy-back
of shares are:
• The buyback should be completed within a period of one year from the
date of passing of Special Resolution or Board Resolution, as the case
may be.
Subject to the above provisions, a company can buyback its own shares.
Otherwise, it is feared that the entire process leads to manipulation of share
prices in the stock market.
Keeping in view the provisions incorporated in the Companies Act, 2013, the
Securities and Exchange Board of India (SEBI) has come out with new
regulations in 2018, replacing those issued in 1998. The new regulations are
titled “SEBI (Buyback of Securities) Regulations, 2018. The main provisions
of these Regulations are:
The following are the categories of loans eligible for restructuring under
this scheme:
315
Emerging Issues
of Finance Category-1:
i) Accounts / Loans classified as ‘Standard’.
ii) Accounts / Loans classified as ‘Substandard’.
Category-2:
This category includes Assets / Loans classified as ‘Doubtful’. The Corporate
Debt Restructuring (CDR) Scheme is not applicable to the following:
However, in the above cases, CDR Core Group may after proper review,
recommend cases for consideration on a select basis.
As per the information available (2018), the CDR Cell has approved the
restructuring of stressed loans worth Rs.4 trillion, since its introduction
(2002). Of these, only about Rs.84, 677 crore worth of loans could be settled
through the scheme. About Rs. 1.84 trillion loans exited without solution and
the remaining Rs.1.32 trillion proved to be bad loans, not amenable for
restructuring.
Debt restructuring has turned out to be an issue of concern for the reason that
the amounts involved are leaving an impact on the very stability of the
banking industry. Ideally, the granting of CDR decision and sanctioning
reliefs to the borrower company is a bilateral decision between the banks and
borrower companies. As the prevailing finances of the borrower indicate
operational deficiencies and sickness, the banker’s decision on CDR and
related reliefs to the borrower are valid. From the Banker’s point of view, as
long as the assistance provided to such borrowers had become substandard /
NPA, granting CDR is nurturing the company to become viable and recover
with profitability. Further, if the terms and conditions of the loan, especially
in relation to repayment are not adhered to after a specified period of time,
the account is classified as NPA. If accounts are restructured, then too, the
terms and conditions are not fulfilled. But such accounts are not classified as
NPA.
In view of the above and the lack luster performance of the scheme, it is
learned that the RBI is entertaining the idea of doing away with the scheme
and winding up of the CDR Cell and directed Cell to transfer all pending
cases to the respective lead banks to complete the resolution process,
following the existing law in force. In view of this, a vast majority of cases,
that could not be settled through this window, would now tap the doors of the
National Company Law Tribunal (NCLT) as per the procedure laid down
under Insolvency and Bankruptcy (IBC) Code, 2016.
Activity – 15.2
1. List some of the companies that have bought back its shares recently.
…………………………………………………………………………
…………………………………………………………………………
…………………………………………………………………………
…………………………………………………………………………
…………………………………………………………………………
2. Highlight the merits and demerits of the buyback of shares.
…………………………………………………………………………
…………………………………………………………………………
…………………………………………………………………………
…………………………………………………………………………
3. “The CDR Scheme has come very handy to the unscrupulous,” do you
agree?
…………………………………………………………………………
…………………………………………………………………………
…………………………………………………………………………
…………………………………………………………………………
…………………………………………………………………………
317
Emerging Issues
of Finance 15.8 LEVERAGED BUYOUTS
This is a kind of acquiring a controlling interest in the management of the
company. It is a usual practice in the industry to take collateral on the assets
of the company when a loan is extended. When the borrower fails to pay the
interest or repay the loan, the lenders may show interest to acquire the firm
through their right of using collateral. Not only private lenders, but banks and
financial institutions also resort to this kind of practice. Therefore, the act of
acquiring a company, using a loan given, to buy the shares of the company
and thus become the owner of the company. Generally, all the lenders as a
group acquire the majority interest in the company and thus take over. In the
case of Banks, when they lend through a consortium, the consortium will take
care of the process.
As per the 2016 data, the LBO market in India accounted for about 9% of the
total investment in the corporate sector and only about 3% of the total
number of transactions. Besides, the Companies Act, 2013 prohibits a public
company to provide security for the acquisition of its shares by another
company. This limits the scope for LBOs in India. But RBI has permitted the
lending Banks and Financial Institutions to convert their debt into equity.
Technically speaking offering Equity as collateral will not be possible. It is
also said to be one of the reasons for lack of popularity of this method of
financial restructuring in India.
Basic Features of LBOs:
Though in the American context, LBOs are quoted as the examples for win-
win situation, there will be tremendous pressure on the borrower for better
318 performance. If the business is failing for any exogenous reasons, the
outcome would be the loss of ownership by the promoters and playing into Financial
Restructuring
the hands of the lender. Perhaps, for these reasons, LBOs are not so
successful even in the USA and other advanced countries.
Example:
The finance consultant prepares projections for the Food division on the
assumption that it will be run independently by the four executives. The
consultant works out that cash flow of the division can support debt of Rs.
200 lakhs, it finds a finance company that is willing to lend Rs. 170 lakhs for
the project. It has also located a private investor who is ready to invest Rs. 24
lakhs in the equity of this project. Thus, the Food division of MML is
acquired by an independent company run by the four key executives, which is
funded through debt to the tune of Rs. 170 lakh and equity participation of
Rs. 30 lakhs.
In the above case, two forms of funds are employed; debt (Rs.170 lakh), and
equity (Rs.30 lakh). Thus, LBO permits going private with only moderate
equity. The assets of the acquired division are used to secure a large amount
of debt. The equity holders are, of course, residual owners. If things move as
per plans and the debt is serviced according to schedule, after 5 years they
will own a healthy company with a moderate debt. In any LBO, the first few 319
Emerging Issues
of Finance years are the key. If the company can repay debt regularly, the interest burden
declines, resulting in improved operating earnings.
Two types of risk are involved in LBO. These are business risk arising out of
the unsatisfactory performance of the company and the consequent failure to
service the debt, and interest rate risk arising out of changing interest rates
which may, in case of sharp rise, involve an increased financial burden.
Thus, the equity owners are playing a high-risk game and the principle of
leverage being a double-edged weapon becomes evident. Another potential
problem with the need to service debt is the focus on short-run profitability.
This may have a telling effect on the long-term survival and success of the
organization.
• Correction of overcapitalization.
• Providing it as the liquidity option through buyback.
• For increasing the efficiency of the organization.
• To create confidence among the equity shareholders and the stock
market that everything is in order.
• To wipe out accumulated losses.
• To write off unrecognized expenditure.
• To ensure proper debt-equity ratio.
• To raise fresh resources.
Section-66 of the Companies Act, 2013, provides for the reduction of share
capital by a company if the company is authorized to do so under its Articles
of Association. The company opting to reduce the capital may do it for any of
the reasons and in the manner preferred by it. Some of these are:
15.10 DIVESTITURE
This is considered yet another form of corporate restructuring, having
financial implication. Divestiture is an act of selling or disposing off a part of
the business, a branch, factory, business location, etc. Generally, companies
resort to this practice as a measure of excess load shedding. Sometimes, they
may do it when it becomes operationally infeasible or inconvenient. There
are many examples of divestment in the Indian Corporate Sector. They
include the sale of cement plants to India Cements by Coromandel Fertilizers
and MRPL a petrochemicals Joint Venture with HPCL, so as to strengthen its
core business.
As per the study conducted by Earnest Young (EY), during June 2020, more
than two-thirds of the Indian Companies (about 67%) are planning to divest
their business operations in the next two years. The study reported that many
companies are thinking of this measure due to the difficult times created by
the Covid-19 pandemic. This has been necessitated to raise new capital,
reduce debt levels and cope up with the advancements in technology. In
addition, the following can be said to be the reasons for divesture by a
company:
• To refocus on the core business. Companies earlier might have gone for
related and unrelated diversification and now wants to stick to the core
area of operations, in which they are strong enough.
• To meet the future technological changes. When the company believes
that the future changes in technology are going to be diverse and far-
reaching, they may now redefine their own business and the same may
lead to divestment.
• To strengthen operational ability. In times of intense competition,
business firms have no other option, except to strengthen their
operational efficiency. In order to check the diffusion of their ability in
operation. Companies may dispose of units, that are considered extra.
• To raise additional resources for other projects or better investment may
also happen when the company is in financial difficulty or distress.
• To reduce or mitigate political instabilities. Companies operating in more
than one country like the MNCs, face these problems. When the
economy in which they are located is instable either economically or
politically, a decision may be taken to withdraw from such country.
Sometimes, changes in the Government and their policies also may force
companies to divest. The withdrawal of investments by Pepsico, HP,
Macy’s, etc. from Myanmar is often cited as an example of this kind.
15.11 DISINVESTMENT
Disinvestment is another form of financial restructuring followed by the
companies. This is simply withdrawing the investment already made in the
321
Emerging Issues
of Finance company by way of sale of shares, sale of plant, or assets. Divestiture can be
considered as one form of disinvestment. The term ‘disinvestment’ has come
to prominence in India, when the Government of India and some of the State
Governments started withdrawing their investments made in the Public
Sector Enterprises (PSEs). Though the Government of India was entertaining
this idea since the Nineteen Eighties, the process got momentum since 1991-
92, the year from which Economic Reforms were started. The Government
has also formulated a policy of ‘Disinvestment’ for this purpose.
The PSEs that were subjected to the policy of Disinvestment included
BALCO, Hindustan Zinc, IPCL, VSNL, ONGC, HPCL, and many others.
Every year, in order to raise resources for financing the Central Budget, the
Government is setting the targets and is trying to sell away its share in PSEs
from time to time. As per the information available, between 2014 and 2018,
the Central Government has mobilized about Rs.1,95,000 crore through this
process. The total sum collected from 1991-92 to 2019-20 stood at
Rs.3,47,439 crore. In the Budget for 2020-21, the Government of India has
put a target of Rs.2.14 lakh crore, which included Rs.90,000 crore proposed
to be mustered by way of selling the shares in LIC, IDBI Bank, and many
other Banks and Financial Institutions.
If the total valuation of the company is to be Rs.40 lakh, the following could
be the new capital structure:
Rs. in Lakh
Debentures 6
Subordinated debentures 12
Preferred stock 6
Total 46
After deciding about the ‘appropriate’ capital structure for the company, the
new securities have got to be allocated. Thus, the debenture holders exchange
their Rs.18 lakh in debentures for Rs.6 lakh in new debentures and Rs.12 lakh
in income bonds, that the subordinated debenture holders exchange their Rs.6
lakh in securities for preferred stock, and those preferred stockholders
exchange their securities for Rs.12 lakh of common stockholders would then
323
Emerging Issues
of Finance be entitled to Rs.4 lakh in stock in the reconstructed company or 25 percent
of the total common stock of the reconstructed company.
Thus, the exchange claim is settled in full before a junior claim is settled. In a
harsh reconstruction, debt instruments may be exchanged for common stock
in the newly reconstructed company and the old common stock may be
eliminated completely. Much depends on negotiation between the
management and claimholders.
15.13 SUMMARY
The financial restructuring is a part of corporate restructuring. Businesses
may plan for total restructuring or may only take up in small measure.
Expansion of business operations may happen through related and unrelated
diversification. Takeovers, Mergers and Acquisitions are the major methods
of expansion in the process of Corporate Restructuring. One of the major
aspects corporate restructuring is the Financial Restructuring.
There are many methods that can be followed to restructure the finances of a
company, which may include Buyback of Shares, Conversion of Debt into
Equity, Debt Restructuring, Leveraged Buyouts, Equity Restructuring,
Divestiture, Disinvestment and finally Changes in the Entire Capital
Structure. Whatever method is followed, it should contribute to the
maximization of the value of the firm.
Other Information:
a) Earnings Before Interest and Taxes (EBIT) on the 100 crores
Turnover of Rs. 2000 crore
b) Tax Rate-applicable to the company 30%
c) The Income of the company is not consistent over the years, and
it got badly affected due to recession prevailing in the Economy.
6 .942 .888 .837 .790 .746 .705 .666 .630 .596 .564 .535 .507 .480 .456 .432
7 .933 .871 .813 .760 .711 .665 .623 .583 .547 .513 .482 .452 .425 .400 .376
8 .923 .853 .789 .731 .677 .627 .582 .540 .502 .467 .434 .404 .376 .351 .327
9 .914 .837 .766 .703 .645 .592 .544 .500 .460 .424 .391 .361 .333 .308 .284
10 .905 .820 .744 .676 .614 .558 .508 .463 .422 .386 .352 .322 .295 .270 .247
11 .896 .804 .722 .650 .585 .527 .475 .429 .388 .350 .317 .287 .261 .237 .215
12 .887 .788 .701 .625 .557 .497 .444 .397 .356 .319 .286 .257 .231 .208 .187
13 .879 .773 .681 .601 .530 .469 .415 .368 .326 .290 .258 .229 .204 .182 .163
14 .870 .758 .661 .577 .505 .442 .388 .340 .299 .263 .232 .205 .181 .160 .141
15 .861 .743 .642 .555 .481 .417 .362 .315 .275 .239 .209 .183 .160 .140 .123
16 .853 .728 .623 .534 .458 .394 .339 .292 .252 .218 .188 .163 .141 .123 .107
17 .844 .714 .605 .513 .436 .371 .317 .270 .231 .198 .170 .146 .125 .108 .093
18 .836 .700 .587 .494 .416 .350 .296 .250 .212 .180 .153 .130 .111 .095 .081
19 .828 .686 .570 .475 .396 .331 .277 .232 .194 .164 .138 .116 .098 .083 .070
20 .820 .673 .554 .456 .377 .312 .258 .215 .178 .149 .124 .104 .087 .073 .061
6 .410 .390 .370 .352 .335 .319 .303 .289 .275 .262 .250 .238 .227 .217 .207
7 .354 .333 .314 .296 .279 .263 .249 .235 .222 .210 .198 .188 .178 .168 .159
8 .305 .285 .266 .249 .233 .218 .204 .191 .179 .168 .157 .148 .139 .130 .123
9 .263 .243 .225 .209 .194 .180 .167 .155 .144 .134 .125 .116 .108 .101 .094
10 .227 .208 .191 .176 .162 .149 .137 .126 .116 .107 .099 .092 .085 .078 .073
11 .195 .178 .162 .148 .135 .123 .112 .103 .094 .086 .079 .072 .066 .061 .056
12 .168 .152 .137 .124 .112 .102 .092 .083 .076 .069 .062 .057 .052 .047 .043
13 .145 .130 .116 .104 .093 .084 .075 .068 .061 .055 .050 .045 .040 .037 .033
14 .125 .111 .099 .088 .078 .069 .062 .055 .049 .044 .039 .035 .032 .028 .025
15 .108 .095 .084 .074 .065 .057 .051 .045 .040 .035 .031 .028 .025 .022 .020
16 .093 .081 .071 .062 .054 .047 .042 .036 .032 .028 .025 .022 .019 .017 .015
17 .080 .069 .060 .052 .045 .039 .034 .030 .026 .023 .020 .017 .015 .013 .012
18 .069 .059 .051 .044 .038 .032 .028 .024 .021 .018 .016 .014 .012 .010 .009
19 .060 .051 .043 .037 .031 .027 .023 .020 .017 .014 .012 .011 .009 .008 .007
20 .051 .043 .037 .031 .026 .022 .019 .016 .014 .012 .010 .008 .007 .006 .005
Note: For example, if the interest rate is 10% per year, the present value of Re.1 received at year 5 is Re. 0.621.
326
Table-2 Financial
�−
� Restructuring
(���)�
������� ����� �� �� ������� �� ��. � ��� ′�′ ������� =
�
Interest Rate per Year
No. of
1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15%
Years
1 .990 .980 .971 .962 .952 .943 .935 .926 .917 .909 .901 .893 .885 .877 .870
2 1.970 1.942 1.913 1.886 1.859 1.833 1.808 1.783 1.759 1.736 1.713 1.690 1.668 1.647 1.626
3 2.941 2.884 2.829 2.775 2.723 2.673 2.624 2.577 2.531 2.487 2.444 2.402 2.361 2.322 2.283
4 3.902 3.808 3.717 3.630 3.546 3.465 3.387 3.312 3.240 3.170 3.102 3.037 2.974 2.914 2.855
5 4.853 4.713 4.580 4.452 4.329 4.212 4.100 3.993 3.890 3.791 3.696 3.605 3.517 3.433 3.352
6 5.795 5.601 5.417 5.242 5.076 4.917 4.767 4.623 4.486 4.355 4.231 4.111 3.998 3.889 3.784
7 6.728 6.472 6.230 6.002 5.786 5.582 5.389 5.206 5.033 4.868 4.712 4.564 4.423 4.288 4.160
8 7.652 7.325 7.020 6.733 6.463 6.210 5.971 5.747 5.535 5.335 5.146 4.968 4.799 4.639 4.487
9 8.566 8.162 7.786 7.435 7.108 6.802 6.515 6.247 5.995 5.759 5.537 5.328 5.132 4.946 4.772
10 9.471 8.983 8.530 8.111 7.722 7.360 7.024 6.710 6.418 6.145 5.889 5.650 5.426 5.216 5.019
11 10.37 9.787 9.253 8.760 8.306 7.887 7.499 7.139 6.805 6.495 6.207 5.938 5.687 5.453 5.234
12 11.26 10.58 9.954 9.385 8.863 8.384 7.943 7.536 7.161 6.814 6.492 6.194 5.918 5.660 5.421
13 12.13 11.35 10.63 9.986 9.394 8.853 8.358 7.904 7.487 7.103 6.750 6.424 6.122 5.842 5.583
14 13.00 12.11 11.30 10.56 9.899 9.295 8.745 8.244 7.786 7.367 6.982 6.628 6.302 6.002 5.724
15 13.87 12.85 11.94 11.12 10.38 9.712 9.108 8.559 8.061 7.606 7.191 6.811 6.462 6.142 5.847
16 14.72 13.58 12.56 11.65 10.84 10.11 9.447 8.851 8.313 7.824 7.379 6.974 6.604 6.265 5.954
17 15.56 14.29 13.17 12.17 11.27 10.48 9.763 9.122 8.544 8.022 7.549 7.120 6.729 6.373 6.047
18 16.40 14.99 13.75 12.66 11.69 10.83 10.06 9.372 8.756 8.201 7.702 7.250 6.840 6.467 6.128
19 17.23 15.68 14.32 13.13 12.09 11.16 10.34 9.604 8.950 8.365 7.839 7.366 6.938 6.550 6.198
20 18.05 16.35 14.88 13.59 12.46 11.47 10.59 9.818 9.129 8.514 7.963 7.469 7.025 6.623 6.259
1 1.160 1.170 1.180 1.190 1.200 1.210 1.220 1.230 1.240 1.250 1.260 1.270 1.280 1.290 1.300
2 1.346 1.369 1.392 1.416 1.440 1.464 1.488 1.513 1.538 1.563 1.588 1.613 1.638 1.664 1.690
3 1.561 1.602 1.643 1.685 1.728 1.772 1.816 1.861 1.907 1.953 2.000 2.048 2.097 2.147 2.197
4 1.811 1.874 1.939 2.005 2.074 2.144 2.215 2.289 2.364 2.441 2.520 2.601 2.684 2.769 2.856
5 2.100 2.192 2.288 2.386 2.488 2.594 2.703 2.815 2.932 3.052 3.176 3.304 3.436 3.572 3.713
6 2.436 2.565 2.700 2.840 2.986 3.138 3.297 3.463 3.635 3.815 4.002 4.196 4.398 4.608 4.827
7 2.826 3.001 3.185 3.379 3.583 3.797 4.023 4.259 4.508 4.768 5.042 5.329 5.629 5.945 6.275
8 3.278 3.511 3.759 4.021 4.300 4.595 4.908 5.239 5.590 5.960 6.353 6.768 7.206 7.669 8.157
9 3.803 4.108 4.435 4.785 5.160 5.560 5.987 6.444 6.931 7.451 8.005 8.595 9.223 9.893 10.60
10 4.411 4.807 5.234 5.695 6.192 6.728 7.305 7.926 8.594 9.313 10.09 10.92 11.81 12.76 13.79
11 5.117 5.624 6.176 6.777 7.430 8.140 8.912 9.749 10.66 11.64 12.71 13.86 15.11 16.46 17.92
12 5.936 6.580 7.288 8.064 8.916 9.850 10.87 11.99 13.21 14.55 16.01 17.61 19.34 21.24 23.30
13 6.886 7.699 8.599 9.596 10.70 11.92 13.26 14.75 16.39 18.19 20.18 22.36 24.76 27.39 30.29
14 7.988 9.007 10.15 11.42 12.84 14.42 16.18 18.14 20.32 22.74 25.42 28.40 31.69 35.34 39.37
15 9.266 10.54 11.97 13.59 15.41 17.45 19.74 22.31 25.20 28.42 32.03 36.06 40.56 45.59 51.19
16 10.75 12.33 14.13 16.17 18.49 21.11 24.09 27.45 31.24 35.53 40.36 45.80 51.92 58.81 66.54
17 12.47 14.43 16.67 19.24 22.19 25.55 29.38 33.76 38.74 44.41 50.85 58.17 66.46 75.86 86.50
18 14.46 16.88 19.67 22.90 26.62 30.91 35.85 41.52 48.04 55.51 64.07 73.87 85.07 97.86 112.5
19 16.78 19.75 23.21 27.25 31.95 37.40 43.74 51.07 59.57 69.39 80.73 93.81 108.9 126.2 146.2
20 19.46 23.11 27.39 32.43 38.34 45.26 53.36 62.82 73.86 86.74 101.7 119.1 139.4 162.9 190.0
327
Emerging Issues
of Finance
Table-3: Compound Amount of Re. 1 at the end of ‘n’ periods = (1 + r)n.
Interest Rate per Year
No.of
1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15%
Years
1 1.010 1.020 1.030 1.040 1.050 1.060 1.070 1.080 1.090 1.100 1.110 1.120 1.130 1.140 1.150
2 1.020 1.040 1.061 1.082 1.102 1.124 1.145 1.166 1.188 1.210 1.232 1.254 1.277 1.300 1.323
3 1.030 1.061 1.093 1.125 1.158 1.191 1.225 1.260 1.295 1.331 1.368 1.405 1.443 1.482 1.521
4 1.041 1.082 1.126 1.170 1.216 1.262 1.311 1.360 1.412 1.464 1.518 1.574 1.630 1.689 1.749
5 1.051 1.104 1.159 1.217 1.276 1.338 1.403 1.469 1.539 1.611 1.685 1.762 1.842 1.925 2.011
6 1.062 1.126 1.194 1.265 1.340 1.419 1.501 1.587 1.677 1.772 1.870 1.974 2.082 2.195 2.313
7 1.072 1.149 1.230 1.316 1.407 1.504 1.606 1.714 1.828 1.949 2.076 2.211 2.353 2.502 2.660
8 1.083 1.172 1.267 1.369 1.477 1.594 1.718 1.851 1.993 2.144 2.305 2.476 2.658 2.853 3.059
9 1.094 1.195 1.305 1.423 1.551 1.689 1.838 1.999 2.172 2.358 2.558 2.773 3.004 3.252 3.518
10 1.105 1.219 1.344 1.480 1.629 1.791 1.967 2.159 2.367 2.594 2.839 3.106 3.395 3.707 4.046
11 1.116 1.243 1.384 1.539 1.710 1.898 2.105 2.332 2.580 2.853 3.152 3.479 3.836 4.226 4.652
12 1.127 1.268 1.426 1.601 1.796 2.012 2.252 2.518 2.813 3.138 3.498 3.896 4.335 4.818 5.350
13 1.138 1.294 1.469 1.665 1.886 2.133 2.410 2.720 3.066 3.452 3.883 4.363 4.898 5.492 6.153
14 1.149 1.319 1.513 1.732 1.980 2.261 2.579 2.937 3.342 3.797 4.310 4.887 5.535 6.261 7.076
15 1.161 1.346 1.558 1.801 2.079 2.397 2.759 3.172 3.642 4.177 4.785 5.474 6.254 7.138 8.137
16 1.173 1.373 1.605 1.873 2.183 2.540 2.952 3.426 3.970 4.595 5.311 6.130 7.067 8.137 9.358
17 1.184 1.400 1.653 1.948 2.292 2.693 3.159 3.700 4.328 5.054 5.895 6.866 7.986 9.276 10.76
18 1.196 1.428 1.702 2.026 2.407 2.854 3.380 3.996 4.717 5.560 6.544 7.690 9.024 10.58 12.38
19 1.208 1.457 1.754 2.107 2.527 3.026 3.617 4.316 5.142 6.116 7.263 8.613 10.20 12.06 14.23
20 1.220 1.486 1.806 2.191 2.653 3.207 3.870 4.661 5.604 6.727 8.062 9.646 11.52 13.74 16.37
1 1.160 1.170 1.180 1.190 1.200 1.210 1.220 1.230 1.240 1.250 1.260 1.270 1.280 1.290 1.300
2 1.346 1.369 1.392 1.416 1.440 1.464 1.488 1.513 1.538 1.563 1.588 1.613 1.638 1.664 1.690
3 1.561 1.602 1.643 1.685 1.728 1.772 1.816 1.861 1.907 1.953 2.000 2.048 2.097 2.147 2.197
4 1.811 1.874 1.939 2.005 2.074 2.144 2.215 2.289 2.364 2.441 2.520 2.601 2.684 2.769 2.856
5 2.100 2.192 2.288 2.386 2.488 2.594 2.703 2.815 2.932 3.052 3.176 3.304 3.436 3.572 3.713
6 2.436 2.565 2.700 2.840 2.986 3.138 3.297 3.463 3.635 3.815 4.002 4.196 4.398 4.608 4.827
7 2.826 3.001 3.185 3.379 3.583 3.797 4.023 4.259 4.508 4.768 5.042 5.329 5.629 5.945 6.275
8 3.278 3.511 3.759 4.021 4.300 4.595 4.908 5.239 5.590 5.960 6.353 6.768 7.206 7.669 8.157
9 3.803 4.108 4.435 4.785 5.160 5.560 5.987 6.444 6.931 7.451 8.005 8.595 9.223 9.893 10.60
10 4.411 4.807 5.234 5.695 6.192 6.728 7.305 7.926 8.594 9.313 10.09 10.92 11.81 12.76 13.79
11 5.117 5.624 6.176 6.777 7.430 8.140 8.912 9.749 10.66 11.64 12.71 13.86 15.11 16.46 17.92
12 5.936 6.580 7.288 8.064 8.916 9.850 10.87 11.99 13.21 14.55 16.01 17.61 19.34 21.24 23.30
13 6.886 7.699 8.599 9.596 10.70 11.92 13.26 14.75 16.39 18.19 20.18 22.36 24.76 27.39 30.29
14 7.988 9.007 10.15 11.42 12.84 14.42 16.18 18.14 20.32 22.74 25.42 28.40 31.69 35.34 39.37
15 9.266 10.54 11.97 13.59 15.41 17.45 19.74 22.31 25.20 28.42 32.03 36.06 40.56 45.59 51.19
16 10.75 12.33 14.13 16.17 18.49 21.11 24.09 27.45 31.24 35.53 40.36 45.80 51.92 58.81 66.54
17 12.47 14.43 16.67 19.24 22.19 25.55 29.38 33.76 38.74 44.41 50.85 58.17 66.46 75.86 86.50
18 14.46 16.88 19.67 22.90 26.62 30.91 35.85 41.52 48.04 55.51 64.07 73.87 85.07 97.86 112.5
19 16.78 19.75 23.21 27.25 31.95 37.40 43.74 51.07 59.57 69.39 80.73 93.81 108.9 126.2 146.2
20 19.46 23.11 27.39 32.43 38.34 45.26 53.36 62.82 73.86 86.74 101.7 119.1 139.4 162.9 190.0
Note: For example, if the interest rate is 10% per year, the investment of Re.1 today will be worth Rs.1.611 at year 5.
328
Table-4 Financial
Restructuring
Compound amount of an annuity of Re. 1 at
the end of ‘n’ periods
(1+r)n +1
FVIFA (r, n) =
n/i 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0% 8.0% 9.0% 10.0%
1 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000
2 2.0100 2.0200 2.0300 2.0400 2.0500 2.0600 2.0700 2.0800 2.0900 2.1000
3 3.0301 3.0604 3.0909 3.1216 3.1525 3.1836 3.2149 3.2464 3.2781 3.3100
4 4.0604 4.1216 4.1836 4.2465 4.3101 4.3746 4.4399 4.5061 4.5731 4.6410
5 5.1010 5.2040 5.3091 5.4163 5.5256 5.6371 5.7507 5.8666 5.9847 6.1051
6 6.1520 6.3081 6.4684 6.6330 6.8019 6.9753 7.1533 7.3359 7.5233 7.7156
7 7.2135 7.4343 7.6625 7.8983 8.1420 8.3938 8.6540 8.9228 9.2004 9.4872
8 8.2857 8.5830 8.8923 9.2142 9.5491 9.8975 10.2598 10.6366 11.0285 11.4359
9 9.3685 9.7546 10.1591 10.5828 11.0266 11.4913 11.9780 12.4876 13.0210 13.5795
10 10.4622 10.9497 11.4639 12.0061 12.5779 13.1808 13.8164 14.4866 15.1929 15.9374
11 11.5668 12.1687 12.8078 13.4864 14.2068 14.9716 15.7836 16.6455 17.5603 18.5312
12 12.6825 13.4121 14.1920 15.0258 15.9171 16.8699 17.8885 18.9771 20.1407 21.3843
13 13.8093 14.6803 15.6178 16.6268 17.7130 18.8821 20.1406 21.4953 22.9534 24.5227
14 14.9474 15.9739 17.0863 18.2919 19.5986 21.0151 22.5505 24.2149 26.0192 27.9750
15 16.0969 17.2934 18.5989 20.0236 21.5786 23.2760 25.1290 27.1521 29.3609 31.7725
16 17.2579 18.6393 20.1569 21.8245 23.6575 25.6725 27.8881 30.3243 33.0034 35.9497
17 18.4304 20.0121 21.7616 23.6975 25.8404 28.2129 30.8402 33.7502 36.9737 40.5447
18 19.6147 21.4123 23.4144 25.6454 28.1324 30.9057 33.9990 37.4502 41.3013 45.5992
19 20.8109 22.8406 25.1169 27.6712 30.5390 33.7600 37.3790 41.4463 46.0185 51.1591
20 22.0190 24.2974 26.8704 29.7781 33.0660 36.7856 40.9955 45.7620 51.1601 57.2750
21 23.2392 25.7833 28.6765 31.9692 35.7193 39.9927 44.8652 50.4229 56.7645 64.0025
22 24.4716 27.2990 30.5368 34.2480 38.5052 43.3923 49.0057 55.4568 62.8733 71.4027
23 25.7163 28.8450 32.4529 36.6179 41.4305 46.9958 53.4361 60.8933 69.5319 79.5430
24 26.9735 30.4219 34.4265 39.0826 44.5020 50.8156 58.1767 66.7648 76.7898 88.4973
25 28.2432 32.0303 36.4593 41.6459 47.7271 54.8645 63.2490 73.1059 84.7009 98.3471
26 29.5256 33.6709 38.5530 44.3117 51.1135 59.1564 68.6765 79.9544 93.3240 109.1818
27 30.8209 35.3443 40.7096 47.0842 54.6691 63.7058 74.4838 87.3508 102.7231 121.0999
28 32.1291 37.0512 42.9309 49.9676 58.4026 68.5281 80.6977 95.3388 112.9682 134.2099
29 33.4504 38.7922 45.2189 52.9663 62.3227 73.6398 87.3465 103.9659 124.1354 148.6309
30 34.7849 40.5681 47.5754 56.0849 66.4388 79.0582 94.4608 113.2832 136.3075 164.4940
329
Emerging Issues
of Finance
n/i 12.0% 14.0% 15.0% 16.0% 18.0% 20.0% 24.0% 28.0% 32.0% 36.0%
1 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000
2 2.1200 2.1400 2.1500 2.1600 2.1800 2.2000 2.2400 2.2800 2.3200 2.3600
3 3.3744 3.4396 3.4725 3.5056 3.5724 3.6400 3.7776 3.9184 4.0624 4.2096
4 4.7793 4.9211 4.9934 5.0665 5.2154 5.3680 5.6842 6.0156 6.3624 6.7251
5 6.3528 6.6101 6.7424 6.8771 7.1542 7.4416 8.0484 8.6999 9.3983 10.1461
6 8.1152 8.5355 8.7537 8.9775 9.4420 9.9299 10.9801 12.1359 13.4058 14.7987
7 10.0890 10.7305 11.0668 11.4139 12.1415 12.9159 14.6153 16.5339 18.6956 21.1262
8 12.2997 13.2328 13.7268 14.2401 15.3270 16.4991 19.1229 22.1634 25.6782 29.7316
9 14.7757 16.0853 16.7858 17.5185 19.0859 20.7989 24.7125 29.3692 34.8953 41.4350
10 17.5487 19.3373 20.3037 21.3215 23.5213 25.9587 31.6434 38.5926 47.0618 57.3516
11 20.6546 23.0445 24.3493 25.7329 28.7551 32.1504 40.2379 50.3985 63.1215 78.9982
12 24.1331 27.2707 29.0017 30.8502 34.9311 39.5805 50.8950 65.5100 84.3204 108.4375
13 28.0291 32.0887 34.3519 36.7862 42.2187 48.4966 64.1097 84.8529 112.3030 148.4750
14 32.3926 37.5811 40.5047 43.6720 50.8180 59.1959 80.4961 109.6117 149.2399 202.9260
15 37.2797 43.8424 47.5804 51.6595 60.9653 72.0351 100.8151 141.3029 197.9967 276.9793
16 42.7533 50.9804 55.7175 60.9250 72.9390 87.4421 126.0108 181.8677 262.3557 377.6919
17 48.8837 59.1176 65.0751 71.6730 87.0680 105.9306 157.2534 233.7907 347.3095 514.6610
18 55.7497 68.3941 75.8364 84.1407 103.7403 128.1167 195.9942 300.2521 459.4485 700.9389
19 63.4397 78.9692 88.2118 98.6032 123.4135 154.7400 244.0328 385.3227 607.4721 954.2769
20 72.0524 91.0249 102.4436 115.3797 146.6280 186.6880 303.6006 494.2131 802.8631 1298.8166
21 81.6987 104.7684 118.8101 134.8405 174.0210 225.0256 377.4648 633.5927 1060.7793 1767.3906
22 92.5026 120.4360 137.6316 157.4150 206.3448 271.0307 469.0563 811.9987 1401.2287 2404.6512
23 104.6029 138.2970 159.2764 183.6014 244.4868 326.2369 582.6298 1040.3583 1850.6219 3271.3256
24 118.1552 158.6586 184.1678 213.9776 289.4945 392.4842 723.4610 1332.6586 2443.8209 4450.0029
25 133.3339 181.8708 212.7930 249.2140 342.6035 471.9811 898.0916 1706.8031 3226.8436 6053.0039
26 150.3339 208.3327 245.7120 290.0883 405.2721 567.3773 1114.6336 2185.7079 4260.4336 8233.0853
27 169.3740 238.4993 283.5688 337.5023 479.2211 681.8528 1383.1457 2798.7061 5624.7723 11197.9960
28 190.6989 272.8892 327.1041 392.5028 566.4809 819.2233 1716.1007 3583.3438 7425.6994 15230.2745
29 214.5828 312.0937 377.1697 456.3032 669.4475 984.0680 2128.9648 4587.6801 9802.9233 20714.1734
30 241.3327 356.7868 434.7451 530.3117 790.9480 1181.8816 2640.9164 5873.2306 12940.8587 28172.2758
330