Accounting & Financial Statements
“As a credit analyst, you are tasked with comparing how IFRS 16 lease capitalization affects leverage metrics differently across three companies in different sectors — an airline, a retailer, and a telecom operator — each with very different lease profiles, and explaining why the balance sheet and leverage impact is not uniform across sectors even though all three follow the same accounting standard.”
As a credit analyst, you are tasked with comparing how IFRS 16 lease capitalization affects leverage metrics differently across three companies in different sectors — an airline, a retailer, and a telecom operator — each with very different lease profiles, and explaining why the balance sheet and leverage impact is not uniform across sectors even though all three follow the same accounting standard.
Task: compute the pre- and post-IFRS 16 Net Debt/EBITDA for an airline, a retailer, and a telecom operator, and explain why the leverage impact of lease capitalization differs so much by sector.
Each company has one dominant lease category (aircraft, stores, network towers) with its own payment size, term, and discount rate. All figures are pre-IFRS 16 (i.e., before the lease is capitalized onto the balance sheet).
| Company | Annual Lease Payment | Lease Term | Discount Rate | Pre-IFRS 16 EBITDA | Pre-IFRS 16 Net Debt |
|---|---|---|---|---|---|
| Airline (aircraft leases) | $50.0m | 12 years | 6.0% (0.06) | $400.0m | $1,000.0m |
| Retailer (store leases) | $20.0m | 8 years | 5.0% (0.05) | $150.0m | $300.0m |
| Telecom (tower leases) | $30.0m | 15 years | 5.5% (0.055) | $600.0m | $2,500.0m |
Under IFRS 16, a lessee recognizes a lease liability equal to the present value of future lease payments, discounted at the incremental borrowing rate. Because the payment stream is a level annuity, this is a standard annuity present-value calculation.
Lease Liability = Annual Payment × [1 − (1 + r)^−n] / r
Using this formula, compute the capitalized lease liability for each company, using its own discount rate (r) and lease term (n).
Before IFRS 16, lease payments were a straight operating expense that reduced EBITDA. Under IFRS 16, the lease expense is removed from operating costs and replaced below the EBITDA line by depreciation of the right-of-use asset and interest on the lease liability — so EBITDA mechanically rises by the full amount of the annual lease payment that used to sit in operating costs.
Post-IFRS 16 EBITDA = Pre-IFRS 16 EBITDA + Annual Lease Payment
Using this formula, compute the post-IFRS 16 EBITDA for each company.
Post-IFRS 16 Net Debt = Pre-IFRS 16 Net Debt + Capitalized Lease Liability
Net Debt/EBITDA = Net Debt / EBITDA
Assume:
Using these inputs, compute the pre- and post-IFRS 16 Net Debt/EBITDA for each company and compare the size of the leverage increase across the three sectors.
Try answering out loud first — then reveal the model answer and compare.
No comments yet — be the first to ask a question.