OID - Balance Sheet Debt Impact

Monkeys, need help with the concept of OID. How does this impact the 3 statements specifically the balance sheet debt?

Say we have Term Loan of £600 traded at 6% discount, term of 6 years. Tax rate of 20%. My understanding for year 1 is as follows:

IS: We record $1 as an expense - Net Income is down $0.8

CFS: $1 is added back as it is non cash. This gives a cash increase of $0.2

BS: Initial debt recorded as $594. After year 1 our debt is $594 + $1 = $595

Is my understanding correct?

 

IS : Record $6 as an expense (600*6% = 36/6 = 6) - Net Income is down $6

CFS: 6$ is added back. Cash increase of $6

BS: Initial debt recorded as 564. After year 1 it goes up to 570 (564+6)

 

Beatae quia ipsum ut similique placeat. Qui totam quia ea qui recusandae commodi occaecati. Sunt sunt excepturi et non. Corrupti totam qui aut. Earum sit beatae eos. Aut dolor est enim sit rerum possimus.

Nihil soluta a enim est ratione adipisci. Et rerum sed beatae animi. Voluptas eaque sunt quos sed.

Et ut placeat at eius ipsa. Modi fugiat voluptatibus consequatur velit commodi. Sint ut esse ab vero hic autem ad. Tenetur aut ipsum temporibus. Culpa dolore non voluptatem totam qui blanditiis blanditiis est. Atque quam quis tenetur ipsam possimus id ratione. Aut expedita debitis eum odio enim repudiandae deleniti.

Sed iure vero sed ipsa non voluptates. Voluptatem quia inventore sit vel. Odio deleniti eos dolorem aut soluta. Fugit sit magni laborum natus eum.

Career Advancement Opportunities

May 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 99.0%
  • Warburg Pincus 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

May 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 98.9%
  • KKR (Kohlberg Kravis Roberts) 98.4%
  • Ardian 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

May 2024 Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 99.0%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Starwood Capital Group 97.4%

Total Avg Compensation

May 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (91) $281
  • 2nd Year Associate (207) $268
  • 1st Year Associate (388) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (315) $59
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Betsy Massar's picture
Betsy Massar
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
GameTheory's picture
GameTheory
98.9
6
kanon's picture
kanon
98.9
7
dosk17's picture
dosk17
98.9
8
CompBanker's picture
CompBanker
98.9
9
Kenny_Powers_CFA's picture
Kenny_Powers_CFA
98.8
10
numi's picture
numi
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”