Please use this formula worksheet to answer this question. Thanks.
Tax 40% Problem #1 You have developed the following income statement for your corporation which represents the most recent year's operations which ended yesterday. Sales $45,750,000 Variable costs -22.800,000 Gross Profit $22,950,000 Fixed Costs -9,200,000 Depreciation -4.000.000 EBIT $9,750,000 Interest -1.350.000 EBT $8,400,000 -3.360.000 Net Income $5,040,000 Shares Outstanding 2,000,000 EPS Net income /# shares $2.52 Your supervisor in the controller's office just handed you a memo asking for written responses to the following questions a Calculate the degree of operating leverage for the firm. Please round your final answer to 2 decimals. b. Calculate the degree of financial leverage for the firm. Please round your final answer to 2 decimals. c. Calculate the degree of combined leverage for the firm. Please round your final answer to 2 decimals. d. If the company is able to increase their sales by 25%, what percentage increase in EBIT would you expect to observe? e. If the company is able to increase their sales by 25%, what percentage increase in EPS would you expect to observe? f. if the sales increase by 25%, what will the new EPS be? g. If the company's sales decrease by 25%, what will the new EPS be? h. If EBIT increases by 5%, what will the new EPS be? i. If the company were to reduce its reliance on debt financing such that interest expense were cut in half, how would this affect your answer to: (0) part (d)? (ii) part (e)? j. If the company's sales decrease by 7%, what will the new EBIT be? Formulas from FINA2360 you may find helpful: FV. PV = = (1+r) C PV =- -S 1 1 - PV = FV, NC (+) C T-9 r-9 w- |--491-4 EAR R=[" APR EAR=1+ m EAR = APR-1 APR 17 EPR= 1+ m FV - MV C + t YTMapprox. FV + MV 2 -12- DA P = -& D Pros 1,011+0.5 r1 [S, dT] 1 PVTS DAL P = Prs D = [1,01 1 PV7S 1+r +r Chapter 12: Var(R)=(1/7 -D[(R-R) +...+(R, - RY] Geometric average retum-[(1 + R)*(1+R)x .*(1+R, 1 Chapter 13: E(R) - R, P, ' - [R, - R)] E(R)=W, E(R)+W.X E(R)+...+W E(R) o; -Wo+Wa+2W,w.cov. COV. - P(R-ERXR, - E(R.)) COV CORREP E(R)=R, +[E(R)-R,]* Cov. BE B.-w B-WA+W.B.+-+WB. Chapter 14: WACC =W.R.(1-7)+W.R,+W.R L2=W.JE+W/+W./. Amount needed (1-XAmount Raised) Pred on 1+(1-TXD/E) Chapter 11 & 16: Financial leverage and capital structure policy EBIT + Fixed Cost Sales - Variablecosts_%Change EBIT DOL %Change Sales EBIT EBIT -13- EBIT % Change EPS DFL = EBIT - Interest % Change EBIT % Change EPS DCL = % Change Sales DCL = DOL X DFL General formula for M&M V=E+D No tax case EBIT -= V1 = E,+D. R = R +(R-R,)X(D/E) WACC = W.RE+W.R, RS With taxes case EBIT (1-T) (EBIT-1)(1-T.) V E, R, RE V. =V, +DT. R = R +(R, -R,)X(D/E)x (1-T.) WACC =W.R+W R, (1-T.) With taxes and bankruptcy case V. =V,+DT. - PV of financial distress cost
