SLIDE 31 AS C 740 – Practical Issues Impacting Income Tax Provisions 31
Indefinite Lived Intangibles
“ Naked Credits” – S
cheduling Example
1 2 / 3 1 / 2 0 1 9 1 2 / 3 1 / 2 0 1 9 1 2 / 3 1 / 2 0 2 0 1 2 / 3 1 / 2 0 2 1 1 2 / 3 1 / 2 0 3 4 1 2 / 3 1 / 2 0 3 5 1 2 / 3 1 / 2 0 3 6 Total Average Consolidated Pre- tax book income ( los Ded/ ( Tax) Temp Reversing Deferreds Accrued Vacation 40,000 (40,000)
Bad Debt Reserve 5,000,000 (5,000,000)
Deferred Compensation 300,000 (15,789) (15,789) (15,789) (15,789) (15,789) (15,789) (15,789) (300,000) Deferred Gain 8,000,000 (800,000) (800,000) (800,000) (800,000)
Deferred Rent 5,000,000 (1,000,000) (1,000,000) (1,000,000) (1,000,000)
IRC Sec. 481 Adjustment (1,500,000) 750,000 750,000
Intangible Assets 90,000,000 (6,000,000) (10,000,000) (9,000,000) (8,500,000)
Other Accrued Liabilities 2,500,000 (2,500,000)
Prepaid Insurance (500,000) 500,000
Qualified Film Expense (9,000,000) 7,000,000 2,000,000
Restricted Stock Expense 800,000 (600,000) (200,000)
Fixed Assets 4,000,000 (2,000,000) (1,000,000) (500,000) (500,000)
Installment sale (50,000,000) 50,000,000 I ndefinite Deferreds
- Indefinite Intangible Assets
(700,000,000)
(9,705,789) (10,265,789) 38,684,211 (10,815,789) (15,789) (15,789) (15,789) (54,640,000)
- Estimated Taxable I ncome ( Loss)
(9,705,789) (10,265,789) 38,684,211 (10,815,789) (15,789) (15,789) (15,789) Projected 2 0 1 8 loss (7,000,000) NOL CF (600,000,000) (616,705,789) (626,971,579) (588,287,368) (599,103,158) (661,608,421) (661,624,211) (661,640,000) Valuation Allow ance/ Net DTL: Pre 2 0 1 8 NOLs (600,000,000) 2 0 2 0 Usage Per Scheduling Exercise 38,684,211 DTAs w /out NOLs 54,640,000 Pre 2018 NOLs 600,000,000 Pre 2 0 1 8 NOLs - offsets by VA (561,315,789) 2018 projected NOL 7,000,000 Indefinite lived intangibles (700,000,000) "New NOLs" 61,640,000 Valuation allow ance ( 5 6 1 ,3 1 5 ,7 8 9 ) Indefinite Lived DTL (700,000,000) Indefinite Lived DTL @ 80% (assumes Fed only) (560,000,000) Net DTL ( 5 9 9 ,6 7 5 ,7 8 9 ) Based on Scheduling Exercise, "New NOLs" can be supported by the I ndefinite Lived DTL Gross DTA ( DTL) DTA ( DTL) before Attribute 1 2 / 3 1 / 2 0 1 8 - Projected