Calculate EPS under different scenarios and fill in the gaps. please show details in excel. thank you.

A B C D Worst case Most likely Best case $214 $514 $814 $0 $0 $0 $214 $514 $814 232.441 232.441 232.441 Worst case Most likely Best case $214 $514 $814 $390 $390 $390 3 No leverage 4 Operating income (EBIT) 5 Interest expense 6 Taxable income 7 Taxes (@ 40%) 8 Net income 9 Shares outstanding 10 EPS 11 12 Recapitalization with Share Repurchase 13 Operating income (EBIT) 14 Interest expense 15 Taxable income 16 Taxes (@ 40%) 17 Net income 18 Shares outstanding 19 EPS 20 21 22 Recapitalization with Dividend 23 Operating income (EBIT) 24 Interest expense 25 Taxable income 26 Taxes (@ 40%) 27 Net income 28 Shares outstanding 29 EPS Sheet1 183.686 183.686 183.686 Worst case Most likely Best case $214 $514 $814 $390 $390 $390 232.441 232.441 232.441