9.6 Implied Equivalence Relationship: IBM Example
As discussed in the introduction to this
chapter there is an implied relationship between Residual Income
and Abnormal Earnings Growth under clean surplus accounting.
Next section discusses and demonstrates this relation for
the current example.
Equivalence Relationship between AEG and the Change in RI
under Clean Surplus Accounting
The clean surplus accounting relationship
implies a direct relationship between the AEG and RIV models.
This is because we can re-express AEG for a particular
year, as the difference between Residual Income for that year
and the previous year.
Recall, we measure Residual Income in terms of the dollar
earnings over and above what investors’ require relative to the
book value of shareholders’ equity.
In the current IBM example context this applies as
follows:
AEG2010 = C. Earn2010
+ keDiv2009 – (1+ke)C. Earn2009
= C. Earn2010
– C. Earn2009 – ke (C. Earn2009
– Div2009)
From the clean surplus relationship and
comprehensive earnings
Book Value2009 = Book value2008
+ C. Earn2009 – Div2009
Substituting in:
AEG2010 = C. Earn2010
– C. Earn2009 – ke ( Book Value2009
- Book value2008)
Rearranging we express as the differences
between two residual incomes
AEG2010 = C. Earn2010
– ke( Book Value2009 ) – (C. Earn2009
– ke(Book value2008))
Verification of Equivalence
Inputs
Comprehensive Earnings per share
2009 = $10,115/1341 = $7.543
Expected Comprehensive EPS FY 2010
$7.543*1.1255 = $8.49
Expected Comprehensive EPS FY 2011
$8.49*1.094 = $9.288
Projected Dividend Per Share
(2010) = $8.49*0.283 = $2.403
Cost of Equity Capital (ke)
= 0.0837
Normal Earnings
2009 Normal earnings =
1.0837*$7.543 = $8.174
2010 Normal earnings =
1.0837*$8.49 = $9.200
Recall that Abnormal Earnings
Growth = Comprehensive Incomet + Cost of Equity
Capital * Dividendst-1 – Normal Earningst
2010 Abnormal Earnings Growth
= $9.288 +
0.0837*$2.403 - $9.200
= $9.489 - $9.200 = 0.289
So given current growth forecasts we
expect IBM to return to positive Abnormal earnings growth.