## Table 174

Capital Structure Scenarios for the Trans Am Corporation firm's EBIT. Under the expected scenario, the EBIT is $1 million. In the recession scenario, EBIT falls to $500,000. In the expansion scenario, it rises to $1.5 million.

To illustrate some of the calculations behind the figures in Table 17.4, consider the expansion case. EBIT is $1.5 million. With no debt (the current capital structure) and no taxes, net income is also $1.5 million. In this case, there are 400,000 shares worth $8 million total. EPS is therefore $1.5 million/400,000 = $3.75. Also, because accounting return on equity, ROE, is net income divided by total equity, ROE is $1.5 million/ 8 million = 18.75%.2

With $4 million in debt (the proposed capital structure), things are somewhat different. Because the interest rate is 10 percent, the interest bill is $400,000. With EBIT of $1.5 million, interest of $400,000, and no taxes, net income is $1.1 million. Now there are only 200,000 shares worth $4 million total. EPS is therefore $1.1 million/200,000 = $5.50, versus the $3.75 that we calculated in the previous scenario. Furthermore, ROE is $1.1 million/4 million = 27.5%. This is well above the 18.75 percent we calculated for the current capital structure.

EPS versus EBIT The impact of leverage is evident when the effect of the restructuring on EPS and ROE is examined. In particular, the variability in both EPS and ROE is much larger under the proposed capital structure. This illustrates how financial leverage acts to magnify gains and losses to shareholders.

In Figure 17.1, we take a closer look at the effect of the proposed restructuring. This figure plots earnings per share, EPS, against earnings before interest and taxes, EBIT, for the current and proposed capital structures. The first line, labeled "No debt," represents the case of no leverage. This line begins at the origin, indicating that EPS would be zero if EBIT were zero. From there, every $400,000 increase in EBIT increases EPS by $1 (because there are 400,000 shares outstanding).

The second line represents the proposed capital structure. Here, EPS is negative if EBIT is zero. This follows because $400,000 of interest must be paid regardless of the

2ROE is discussed in some detail in Chapter 3.

Ross et al.: Fundamentals of Corporate Finance, Sixth Edition, Alternate Edition

VI. Cost of Capital and Long-Term Financial Policy

17. Financial Leverage and Capital Structure Policy

© The McGraw-Hill Companies, 2002

PART SIX Cost of Capital and Long-Term Financial Policy

## Post a comment