Problem 14-13 Financing alternatives

The Severn Company plans to raise a net amount of $270 million to finance new equipment in early 2012. Two alternatives are being considered: Common stock may be sold to net $60 per share, or bonds yielding 12% may be issued. The balance sheet and income statement of the Severn Company prior to financing are as follows:

The Severn Company: Balance Sheet as of December 31, 2012 (Millions of Dollars)
Current assets	$ 900.00		Notes payable	$ 255.00
Net fixed assets	450.00		Long-term debt (10%)	700.00
			Common stock, $3 par	60.00
			Retained earnings	335.00
Total assets	$1,350.00		Total liabilities and equity	$1,350.00

The Severn Company: Income Statement for Year Ended December 31, 2012 (Millions of Dollars)

Sales	$2,475.00
Operating costs	2,227.50
Earnings before interest and taxes (10%)	$247.50
Interest on short-term debt	15.00
Interest on long-term debt	70.00
Earnings before taxes	$162.50
Federal-plus-state taxes (40%)	65.00
Net income	$97.50

The probability distribution for annual sales is as follows:

Probability		Annual Sales (Millions of Dollars)
0.30		$2,250
0.40		2,700
0.30		3,150

Assuming that EBIT equals 10% of sales, calculate earnings per share (EPS) under the debt financing and the stock financing alternatives at each possible level of sales. Round your answers to two decimal places. Write out your answer completely. For example, 0.00013 million should be entered as 130.

ANNUAL SALES (MILLIONS OF DOLLARS)		EPS under the debt financing		EPS under the stock financing
$2,250		$		$
2,700		$		$
3,150		$		$

Calculate expected EPS under both debt and stock financing alternatives. Round your answers to two decimal places. Write out your answer completely. For example, 0.00013 million should be entered as 130. Under the debt financing expected EPS is $ Under the stock financing expected EPS is $

Calculate ?_EPS under both debt and stock financing alternatives. Round your answers to two decimal places. Write out your answer completely. For example, 0.00013 million should be entered as 130. Under the dept financing ?_EPS is $ Under the stock financing ?_EPS is $

Calculate the debt-to-capital ratio and the times-interest-earned (TIE) ratio at the expected sales level under each alternative. The old debt will remain outstanding. [Hint: Notes payable should be included in both the numerator and the denominator of the debt-to-capital ratio.] Round your answers to two decimal places.

Under the debt financing.

The debt ratio is	%
Times-interest-earned ratio is

Under the stock financing.

The debt ratio is	%
Times-interest-earned ratio is