1. Following the instructions in the discussion for this case, enter the following data for each level of debt, including 0%, 20%, 40% and 60% leverage.

Debt-to-Capital Ratio	0%	20%	40%	60%
Earnings per share	2.88
Dividends per share	.85
Book value per share	780.1
Return on assets	10%
Return on equity	12.5%
Interest coverage	0
Stock price at P/E ratio of 14.47	41.67
Break-even P/E ratio for stock price of $41.67	14.47
Dividend yield at stock price of $41.67	2.04
Price at dividend yield of 2.04%	41.67
Present value of debt tax shield	0
Earnings available to security holders	97.60
Change from actual	0
Cash payments to security holders	28.80
Change from actual	0
Income taxes, change from actual	53.7, 0
Impact on net income from a 10% reduction in EBIT	-9.76
Impact on net income from a 20% reduction in EBIT	-19.52
Internal growth rate at 30% payout ratio	7.527%

If there is missing information could you please still post the equation to find the answer