Upload
kayathan
View
215
Download
0
Embed Size (px)
Citation preview
8/8/2019 Capital Structure[1]
1/119
Theory
of CapitalStructure
8/8/2019 Capital Structure[1]
2/119
INTRODUCTION TO
THE THEORY
8/8/2019 Capital Structure[1]
3/119
Assumptions
1.There are no corporate or personalincome taxes and no bankruptcy costs
2. The ratio of debt to equity for a firm ischanged.
3. The firm has a policy of paying 100% of
its earnings in dividends
8/8/2019 Capital Structure[1]
4/119
4. The expected value of the subjectiveprobability distributions of expected
future operating earnings for eachcompany are the same for all investorsin the market
5. The operating earnings of the firm arenot expected to grow
8/8/2019 Capital Structure[1]
5/119
The three rates
(1)ki= F/BF-annual interest charge
B- market value of debt
outstanding* ki - yield on the companys debt
8/8/2019 Capital Structure[1]
6/119
(2) ke= E/S
E- earnings available to commonstakeholders
S- Market value of stock outstanding
* ke - required return on equity
8/8/2019 Capital Structure[1]
7/119
(3)ko =O/V
O- Net operating earnings
V- Total Market value of the firm
* ko overallcapitalizationrate
8/8/2019 Capital Structure[1]
8/119
NET OPERATING
INCOME
APPROACH
8/8/2019 Capital Structure[1]
9/119
Net Operating Income
ApproachTo illustrate assume that a firm has $1,
000 in debt @10% interest, that the
expected value of annual operatingearnings is $1, 000 , and that the overallcapitalization rate is 15%. Given this
information we may calculate the valueof the firm as follows:
8/8/2019 Capital Structure[1]
10/119
Net Operating Income $ 1,000
Overall Capitalization Rate .15Total Value of the Firm $ 6, 667
Market Value of Debt
1,000Market Value of Stock $
5,667
8/8/2019 Capital Structure[1]
11/119
The earnings available to commonshareholders, is simply NET
OPERATING INCOME MINUSINTEREST PAYMENTS, or $ 1,000 - $100= $900. the implied required return
on equity is:
ke = $900$5,667 = 15.88%
8/8/2019 Capital Structure[1]
12/119
Net Operating Income $1,000
Overall Capitalization Rate .15Total Value of the Firm $6, 667
Market Value of Debt
3,000Market Value of Stock $3,667
8/8/2019 Capital Structure[1]
13/119
The implied required return on equity is:
ke= $700$3,667= 19.09%
thetotalvaluationofthefirmisunaffectedbyits
capitalstructure
8/8/2019 Capital Structure[1]
14/119
TRADITIONALAPPROACH
8/8/2019 Capital Structure[1]
15/119
The traditional approach to valuationand leverage assumes that there is an
optimal capital structure. The firm can increase the total value of
the firm through the judicious use of
leverage.
8/8/2019 Capital Structure[1]
16/119
The approach suggests that the firmcan initially lower its cost of capital and
raise its total value through leverage. Although investors raise the required
rate of return on equity, this does not
offset entirely the benefit of usingcheaper debt funds.
8/8/2019 Capital Structure[1]
17/119
As more leverage occurs, investorsincreasingly penalize the firms required
equity return until eventually this effectmore than offsets the use of cheaperdebt funds.
8/8/2019 Capital Structure[1]
18/119
The traditional position also impliesthat the cost of capital is notindependent of the capital structureof the firm and that there is anoptimal capital structure.
8/8/2019 Capital Structure[1]
19/119
MERTON MILLERSARGUMENT
8/8/2019 Capital Structure[1]
20/119
8/8/2019 Capital Structure[1]
21/119
AssumptionsofMM
Approach Capital markets are perfect
The average expected future operating
earnings of a firm are represented bysubjective random variables
Firms can be categorized intoequivalent return classes.
The absence of corporate income taxesis assumed.
8/8/2019 Capital Structure[1]
22/119
Homemade Leverage &
Arbitrage Process Homemade leverage
The support idea that investors(arbitragers) are able to substitutepersonal or homemade leverage forcorporate leverage, thereby
replicating any capital structure mightundertake
8/8/2019 Capital Structure[1]
23/119
Arbitrage Process
Is the operational justification forthe MM approach and isessentially a balancing operation
8/8/2019 Capital Structure[1]
24/119
Arbitrage Process
Consider two firms identical in everyrespect except that company A is not
levered, while company B has $30,000of 12% bonds outstanding. According tothe traditional position, company B mayhave a higher total value and lower
average cost of capital than company A.the valuation of the two firms isassumed to be the following:
8/8/2019 Capital Structure[1]
25/119
Company A Company B
O Net operating income $10,000 $10,000
F Interest on Debt 3600
E Earnings available to
common stockholders $10,000 $6,400
Ke Required equity return 0.15 0.16S Market value of debt $66,667 $40,000
B Market value of stock $30,000
V Total value of firm $66,667 $70,000
Ko Implied overall capitalization rate 15% 14%
B/S Debt-to-equity ratio 0 75.00%
8/8/2019 Capital Structure[1]
26/119
Arbitrage steps
If you are a rational investors who owns 1percent of the stock of company b, the
levered firm, worth $400 (marketvalue) you should:
1. Sell the stock in company B for $400.
8/8/2019 Capital Structure[1]
27/119
1. Borrow $300 at 12% interest. Thispersonal debt is equal to 1% of the
debt of company B, your previousproportional ownership of thecompany.
2. Buy 1% of the shares of company A,the unlevered firm, for $666.67.
8/8/2019 Capital Structure[1]
28/119
Irrelevance in a CAPM
framework
8/8/2019 Capital Structure[1]
29/119
Both corporate and personal taxes,capital structure decisions by the firm
were irrelevant. Changes in capital structure have no
effect on the firms total valuation.
MILLER..
8/8/2019 Capital Structure[1]
30/119
MILLER..
Millers model suggest that in market
equilibrium personal and corporate taxeffects cancel out. His model impliesthat at the margin, personal tax rate
debt income, tpd, must equal thecorporate tax rate, te.
8/8/2019 Capital Structure[1]
31/119
INVESTOR CLIENTELES
ANDMARKETEQUILIBRIUM..
Different investorsdifferent personaltax rate.
Pension fundstax exempt;
High income individualshigh taxbrackets
8/8/2019 Capital Structure[1]
32/119
=))Millers position is based on the ideathat when the market is in
disequilibrium, corporations alter theircapital structures to take advantage ofclienteles of investors in different tax
brackets.
8/8/2019 Capital Structure[1]
33/119
COMPLETING THE MARKET
In the case of capital structure, the product isa financial instrument and the niche is an
unsatisfied investor clientele.
Clientele is unsatisfied simply because thereare not enough securities available at the
type necessary to satisfy its tax motivatedinvestment desires.
8/8/2019 Capital Structure[1]
34/119
Market equilibrium occurs when thetotal debt issued causes the two
marginal tax rates to be the same For all companies there is the total
optimal capital structure that depends
on the tax brackets of differentclienteles of investors and the amountof the funds that this clienteles need toinvest.
8/8/2019 Capital Structure[1]
35/119
Implication: if the corporate tax ratewere to increase relative to the personal
tax rate, the equilibrium would call forhigher total debt-to-equity ratios forcompanies overall.
8/8/2019 Capital Structure[1]
36/119
COUNTERARGUMENTS
If the tax rate on the stock income iszero , we would expect that there to be
an equilibration of returns betweencommon stocks and tax-exempt bonds,because the tax rate on municipal debtincome is zero.
8/8/2019 Capital Structure[1]
37/119
On the supply side of the equation,different corporations have diff. effective
tax rates at the margin. This makes themarket equilibrium process two-sidedand more likely that there will be a net
tax effect associated with corporateleverage.
8/8/2019 Capital Structure[1]
38/119
8/8/2019 Capital Structure[1]
39/119
8/8/2019 Capital Structure[1]
40/119
Corporate taxes
The advantage of debt in a world ofcorporate taxes is that interest
payments are deductible as anexpense.
They elude taxation at the corporatelevel, whereas dividends or retained
earnings associated with stock are notdeductible by the corporation for taxpurposes
8/8/2019 Capital Structure[1]
41/119
Example
Suppose the earnings before interesand taxes are $2000 for companies X
and Y., they are alike in every rwspectexcept in leverage. Company Y has$5000 in debt at 12% interest, whereas
company X has no debt. If the tax rateis 40% for each company we have
8/8/2019 Capital Structure[1]
42/119
Company X YEBIT $2,000 $2,000
Interest, income to debt holders 0 0
Profit before taxes $2,000 $2,000
Taxes 800 560
Income Available to stockholders $1,200 $ 840
Income to debt holders plus income
to stockholders $1, 200 $1,440
8/8/2019 Capital Structure[1]
43/119
Corporate taxes
Present value of tax shield =
tcrB = t
cB
r
tc
is the corporate tax rate
rthe interest rate on the debt
B the market value of the debt
8/8/2019 Capital Structure[1]
44/119
Tax shield is a thing of value and thatthe overall value of the company will
increase debt is employed than if thecompany has no debt
This is increased valuation occurs
because the stream of income to allinvestors is greater.
8/8/2019 Capital Structure[1]
45/119
Value of firm =
Value if unlevered + Value of tax
shield
The greater the amount of debt, thegreater the tax shield and the greater
the value of the firm, all other things arethe same.
8/8/2019 Capital Structure[1]
46/119
The original MM proposition assubsequently adjusted for corporate
taxes suggest that an optimal is to takeon a maximum amount of leverage.
8/8/2019 Capital Structure[1]
47/119
Uncertaintyoftax
Shield
Tax savings associated with the use ofdebt are not certain.
If reported income is consistently low ornegative, the tax shield on debt isreduced or even eliminated
8/8/2019 Capital Structure[1]
48/119
If the firm should go bankrupt andliquidate, the potential future tax savings
associated with debt would stopaltogether.
The greater the responsibility of going
out of business, the greater theprobability the tax shield will not beeffectively utilized.
8/8/2019 Capital Structure[1]
49/119
If earnings in a given year aresufficiently low, these other tax shields
may entirely use up the earnings athand.
As a result, the tax liability would be
zero, and the company would be unableto utilize interest payments as a taxdeduction.
8/8/2019 Capital Structure[1]
50/119
As a company takes on more debt, itincreases the probability that earnings
in some years will not be sufficient tooffset all the tax deductions.
8/8/2019 Capital Structure[1]
51/119
The uncertain nature of the interest taxshield, together with the possibility of at
least some tax shelter, redundancy,may cause firm value to rise less withleverage than the corporate taxadvantage alone would suggest.
8/8/2019 Capital Structure[1]
52/119
Leverage increases, the uncertaintyassociated with the interest tax shields
come into play. More leverage occurs, tax shield
uncertainty causes value to increase at
an ever decreasing rate and mayeventually to turn down.
8/8/2019 Capital Structure[1]
53/119
Value of firm = Value if unlevered + Purevalue of corporate tax shield Value lost
through tax shield uncertainty
> The last 2 factors combined give the presentvalue of the corporate tax shield. The greater
the uncertainty associated with the tax shield,the less important it becomes
8/8/2019 Capital Structure[1]
54/119
Corporate Plus Personal
Taxes
The presence of taxes on personalincome may reduce or possiblyeliminate the corporate tax advantageassociated with debt
8/8/2019 Capital Structure[1]
55/119
Corporate Plus
Personal Taxes
Present value of tax shield =
(1 tc)(1-tps)1 - 1 tpd B
tcandB as before are the corporate taxand market value of the firms debt
8/8/2019 Capital Structure[1]
56/119
Corporate Plus Personal
Taxes
(1 tc)(1-tps)
1 - 1 tpdB
tps is the personal income tax applicable tocommon stock income
tpd is the personal tax rate applicable todebt income
8/8/2019 Capital Structure[1]
57/119
Corporate Plus Personal
Taxes
Present value of tax shield = tc B
After tax income for debt holders =$1(1 tpd )
After tax income for stockholders =
$1(1 tc )
8/8/2019 Capital Structure[1]
58/119
Stock income is composed of:
- dividends
- capital gains
Dividend income large tax at the samepersonal tax rate as interest income
Capital Gains often are taxed at a lowerrate.
8/8/2019 Capital Structure[1]
59/119
A company will need to decide whetherto finance with debt or with stock.
If a dollar of operating earnings is paidout as interest to debt holders, thecompany pays no corporate tax on it
because interest is deductible as anexpense.
8/8/2019 Capital Structure[1]
60/119
If the dollar of operating earnings isdirected instead to stockholders, the
company pays a tax on those earningsat the corporate tax rate.
If the company is concerned with only
after tax income to the investor, it wouldfinance either with debt or stock
8/8/2019 Capital Structure[1]
61/119
If the personal tax rate on debt income> the corporate tax rate, the company
would finance stock If tpd < tc, it would finance debt
If tpd = tc, it would be a matter ofindifference whether debt orstock
8/8/2019 Capital Structure[1]
62/119
EFFECT OF
BANKRUPTCYCOSTS
8/8/2019 Capital Structure[1]
63/119
BANKRUPTCY
the reorganization or liquidation of afirm that cannot pay its debts.
Bankruptcy costs are more legal and
administrative expenses of bankruptcy They involves inefficiencies in operating
a company when it is about to gobankrupt as well as liquidation of assetsat distress prices below their economicvalues
8/8/2019 Capital Structure[1]
64/119
The levered firm may be less attractiveto investors that the unlevered one
If the firm goes bankrupt, assets can besold at their economic values with noliquidating or legal costs involved
8/8/2019 Capital Structure[1]
65/119
RELATIONSHIP TO
LEVERA
GE
The possibility of bankruptcy usually is not thelinear function of the debt-to-equity ratio, butit increases at an increasing rate beyondsome threshold.
The expected cost of bankruptcy increases inthis manner and would be expected to have a
corresponding negative effect on the value ofthe firm and on its cost of capital.
8/8/2019 Capital Structure[1]
66/119
8/8/2019 Capital Structure[1]
67/119
TAXES AND BANKRUPTCY
COSTS
Both taxes and bankruptcy costs, therewill be an optimal capital structure.
The net tax effect will have a positiveinfluence on value, at least for moderateamounts of leverage; bankruptcy costsand tax shield uncertainty exert a
negative influence.
8/8/2019 Capital Structure[1]
68/119
Value of the firm =
Value as unlevered firm
+Present value of net tax shield on debt
Present value of bankruptcy costs
8/8/2019 Capital Structure[1]
69/119
8/8/2019 Capital Structure[1]
70/119
OTHER
IMPERFECTIONS
8/8/2019 Capital Structure[1]
71/119
Other capital market imperfection impede theequilibration of security prices according totheir expected return and risks.
-it may result in leverage having an effect onthe value of the firm apart from taxes andbankruptcy costs.
-it must not be only material but also one-directional.
8/8/2019 Capital Structure[1]
72/119
CORPORATE AND
HOMEMADE
LEVERAGE NOT BEING
PERFECT SUBSTITUTE
8/8/2019 Capital Structure[1]
73/119
The perceived risks of personalleverage and corporate leverage may
differ. Despite the implication in the MManalysis that personal and corporateleverage are perfect substitutes, thereare various reasons for suspecting thatthis may not be the case.
8/8/2019 Capital Structure[1]
74/119
Personal
L
everage involves a certainamount of inconvenience for investors,which they do not experience incorporate leverage.
8/8/2019 Capital Structure[1]
75/119
In addition, stockholders havelimited liability with a stock investment,
whereas their liability with personalloans is unlimited. Moreover, the costof borrowing may be higher for anindividual than for the corporation.
INSTITUTIONAL
8/8/2019 Capital Structure[1]
76/119
INSTITUTIONAL
RESTRICTIONS
Restriction on investmentbehavior may retard the arbitrage
process. Many institutional investors,such as pension funds and lifeinsurance companies, are not allowedto engage in the homemade leverage.
8/8/2019 Capital Structure[1]
77/119
Regulatory bodies, often restrictstock and bond investments to a list of
companies meeting certain qualitystandards, such as only a safe amountof leverage.
8/8/2019 Capital Structure[1]
78/119
INCENTIVE ISSUES
ANDAGENCY COSTS
D bt h ld
8/8/2019 Capital Structure[1]
79/119
Debt holders vs.
EquityHolders
The equity of a firm can be viewed as acall option on the firms total value, the
value being associated or an asset ofthe option.
The writers of the option are the debt
holders.
8/8/2019 Capital Structure[1]
80/119
Assume that debt is represented bydiscount bonds paid at maturity.
The stockholders as having sold thefirm with the option to but it back at aspecified price.
The option has an exercise price equal
to the face value of the debt, and itsexpiration date is the maturity date.
V l f h i h i i
8/8/2019 Capital Structure[1]
81/119
Valueoftheoptionattheexpiration
date:Vo= max (Vf D,0)
Where:
Vf= the value of the firm at theexpiration date
D = the face value of the debt
max = the maximum value ofVf- D, or zero whichever is greater
V l f th d bt t th i ti
8/8/2019 Capital Structure[1]
82/119
Valueofthedebtattheexpiration
date:
Vf= min (Vf,D)
Where: min = Vfor D, whichever isless.
8/8/2019 Capital Structure[1]
83/119
EffectsofVarianceandthe Riskinessof
Assets
8/8/2019 Capital Structure[1]
84/119
The greater the variance or volatility in
value of the underlying assets, the greaterthe value of the option, all other things the
same.
It is in the interest of the option holders toincrease the variance of the firm.
An increase in the dispersion of the
probability distribution of possible firmvalues increases the value of their option.
8/8/2019 Capital Structure[1]
85/119
Black-ScholesOptionPricingModel
Suppose the total value of BelgraziaTube Company is $4 million, and it has justissued debt with a face value of$3 millionpayable entirely at the end of5 yrs. At thepresent the standard deviation of thecontinuously compounded rate of return on
the overall value of the company is .12.Also, the short-term, risk-free rate is 6%.
8/8/2019 Capital Structure[1]
86/119
Solve for d1 and d2
d1 = ln($4/$3) + [.06+1/2(.12)2]5
.125
= .623682
.268328
= 2.32
*ln refers to the natural log
8/8/2019 Capital Structure[1]
87/119
Solve for d1 and d2
d2= ln($4/$3) + [.06-1/2(.12)2]5
.125
= .551682
.268328
= 2.06
8/8/2019 Capital Structure[1]
88/119
Vo is the value of the stock
$4mil(.9898) - $3mil (.9803)
2.71828(.06x5)
= $1, 780,526
Value of debt = $4,000,000 - $1,780,526
= $2,219,474
Changing the
8/8/2019 Capital Structure[1]
89/119
Changingthe
ProportionofDebt
Option Pricing Formula - determine the
value of the common stock and that by
deducting this value from the value of the
total firm we can determine the value of
the debt.
By comparing values for different
proportions of debt, we are able todetermine the relationship between the
proportion of debt and valuation.
8/8/2019 Capital Structure[1]
90/119
Face Value of Debt = $1million
Value ofStock = $3,266,681
Value of the Debt =
$4,000,000-$3,266,681 = $733,319
Previous Example:
with $3million in debt, these values
were $2,084,431 and $1,915,569
8/8/2019 Capital Structure[1]
91/119
The Percentage Increase for Debt are:
Percentage
Change
Face Value ofDebt
$1,000,000 $3,000,000 200%
Value of Debt 733,319 1,915,569 161
8/8/2019 Capital Structure[1]
92/119
The increase in the face value of debt isaccompanied by a smaller percentageincrease in the value of debt, holdingconstant the total value of the firm.
Issuing debt and retiring stock andthereby increasing the proportion of debt
in the capital structure will result in adecline in the price of the existing debt andan increase in share price.
8/8/2019 Capital Structure[1]
93/119
Protective Covenants
Debt holders can protect themselvesagainst expropriation by imposingconstraint on the company.
These may be used to restrict thestockholders ability to increase the assetriskiness of the company.
Reputation of borrower may affect theterms of the loan.
The underinvestmentThe underinvestment
8/8/2019 Capital Structure[1]
94/119
The underinvestmentThe underinvestment
ProblemProblem
A positive NPV project should beaccepted but this may not always
happenThe underinvestment proposition can be
put in an option pricing modelframework
Agency Cost More
8/8/2019 Capital Structure[1]
95/119
Agency CostMore
BroadlyDefined
Monitoring requires the expenditure ofresources, and the costs involved are
one form of agency cost. Agency costs are ultimately borne by
the stockholders.
Every decision of the firm would need tobe monitored.
8/8/2019 Capital Structure[1]
96/119
It is not that monitoring costs per se arebad for the owners of the company: it isthat monitoring needs to be efficient.
Dividend and financing decisions can bemonitored with only moderate cost.
Production and investment decisions of
the firm are much more costly tomonitor.
8/8/2019 Capital Structure[1]
97/119
When there is little or no debt, lendersmay engage in only limited monitoring,
whereas with a great deal of debtoutstanding they may insist onextensive monitoring.
Monitoring costs would act as a furtherfactor decreasing firm value for extremeleverage.
8/8/2019 Capital Structure[1]
98/119
Organizational
IncentivestoManageEfficiency
8/8/2019 Capital Structure[1]
99/119
Jensens free cash flow theoryalleges that if managements are left
to their own devices they will invest incapital projects and acquisitions thatdo not provide sufficient expectedreturns.
8/8/2019 Capital Structure[1]
100/119
There is a need to incentmanagement to disgorge free cash
flow to stockholders, the rightfulowners of excess liquidity. This waycan the agency problem beresolved.
8/8/2019 Capital Structure[1]
101/119
FINANCIAL
SIGNALING
8/8/2019 Capital Structure[1]
102/119
It occurs when a capital structure
changes convey information to securityholders
It assumes an asymmetry in information
between the management andstockholders.
A t i I f ti
8/8/2019 Capital Structure[1]
103/119
Asymmetric Information
An information wherein one party in a
transaction has more or superiorinformation compared to another.
Often happens in transactions where
the seller knows more than the buyer,although the reverse can happen aswell.
8/8/2019 Capital Structure[1]
104/119
The greater the asymmetry in
information between the insider(management) and the outsiders(security holders), the greater the likelystock price reaction to a financingannouncement.
8/8/2019 Capital Structure[1]
105/119
SUMMARY
C it l St t
8/8/2019 Capital Structure[1]
106/119
Capital Structure
There is a great deal of controversy
whether capital structure as determinedby its financing decision affects itsoverall value.
T dition l App o ch
8/8/2019 Capital Structure[1]
107/119
TraditionalApproach
Argue that the firm can lower its cost of
capital and increase market value pershare by the judicious use of leverage.
Modigliani and Miller
8/8/2019 Capital Structure[1]
108/119
Modigliani andMiller
Approach
Argue that in the absence of taxes and
other market imperfections, the totalvalue of the firm and its cost of capitalare independent of capital structure.
Based on the notion that there is aconservation of investment value.
Taxes and Capital
8/8/2019 Capital Structure[1]
109/119
p
Structure
There is a substantial advantage to theuse of debt which is lessened with taxshield uncertainty particularly if leverageis high.
8/8/2019 Capital Structure[1]
110/119
Tax advantage was reduced ifpersonal income taxes was allowed
and higher personal tax rate ondebt income than on stock income
Bankruptcy Cost
8/8/2019 Capital Structure[1]
111/119
Bankruptcy Cost
It work to the disadvantage of leverage,particularly high leverage.
A combination of net tax affect withbankruptcy cost will result in an optimal
capital structure.
8/8/2019 Capital Structure[1]
112/119
Other market imperfections impede the
equilibration of security prices accordingto the expected return and risk. As aresult, leverage affect the value of thefirm.
Incentive Issues and
8/8/2019 Capital Structure[1]
113/119
Agency Cost
An option pricing model frameworkgives stockholders an option to buy
back the firm at the maturity of the debt.
An increase in the variance of the
associated asset (value of the firm) willincrease the value of the option.
8/8/2019 Capital Structure[1]
114/119
It is the stockholders advantage toincrease variance by increasing the
riskiness of the assets of the firm or byincreasing the proportion of debt.
8/8/2019 Capital Structure[1]
115/119
Debt holders can protect themselvesagainst this occurrence by imposing
protective covenants which involvesmonitoring costs, which is a form ofagency cost
8/8/2019 Capital Structure[1]
116/119
Stockholders, who ultimately bear thecost of monitoring, have an incentive tosee that it is efficient.
Monitoring cost likely to increase at anincreasing rate with leverage. It may
limit the amount of debt in an optimalcapital structure.
8/8/2019 Capital Structure[1]
117/119
In the context of agency costs,other incentive issues affecting
capital structure decisions wereanalyzed.
Financial Signaling
8/8/2019 Capital Structure[1]
118/119
Financial Signaling
It occurs when a capital structurechanges convey information to securityholders.
It assumes an asymmetry in information
between the management andstockholders.
8/8/2019 Capital Structure[1]
119/119
Thanks!GodBlessUs!
TheEnd
Tapos
Ah ummm