Gitman - IM - ch11 (CFM)
Gitman - IM - ch11 (CFM)
Gitman - IM - ch11 (CFM)
Q=
FC
( P VC)
Firm F:
Q=
$45,000
= 4,000 units
($18.00 $6.75)
Firm G:
Q=
$30,000
= 4,000 units
($21.00 $13.50)
$90,000
= 5,000 units
($30.00 $12.00)
b. From least risky to most risky: F and G are of equal risk, then H. It is important to recognize
that operating leverage is only one measure of risk.
Firm H:
Q=
220
Q = FC (P VC)
Q = $473,000 ($129 $86)
Q = 11,000 units
b.
Q=
$73,500
= 21,000 CDs
( $13.98 $10.48 )
Chapter 11
221
Sales
Less: Variable costs
Less: Fixed costs
EBIT
8,000 Units
10,000 Units
12,000 Units
$72,000
40,000
20,000
$12,000
$90,000
50,000
20,000
$20,000
$108,000
60,000
20,000
$ 28,000
c.
Unit Sales
Percentage
Change in
unit sales
Percentage
Change in
EBIT
8,000
10,000
12,000
= +20%
(28,000 20,000) 20,000
= + 40%
d. EBIT is more sensitive to changing sales levels; it increases/decreases twice as much as sales.
P11-8. LG 2: DOL
Intermediate
FC
$380,000
a. Q =
=
= 8,000 units
( P VC) $63.50 $16.00
9,000 Units
10,000 Units
11,000 Units
$571,500
144,000
380,000
$ 47,500
$635,000
160,000
380,000
$ 95,000
$698,500
176,000
380,000
$142,500
b.
Sales
Less: Variable costs
Less: Fixed costs
EBIT
222
c.
Change in unit sales
% change in sales
Change in EBIT
% Change in EBIT
1,000
1,000 10,000 = 10%
$47,500
$47,500 95,000 = 50%
0
0
0
0
+1,000
1,000 10,000 = +10%
+$47,500
$47,500 95,000 = +50%
d.
% change in EBIT
% change in sales
e.
50 10 = 5
DOL =
[Q ( P VC)]
[Q ( P VC)] FC
DOL =
DOL =
$475,000
= 5.00
$95,000
P11-9. LG 2: DOLgraphic
Intermediate
FC
$72,000
=
= 24,000 units
( P VC) $9.75 $6.75
a.
Q=
b.
DOL =
[Q ( P VC)]
[Q ( P VC)] FC
DOL =
DOL =
DOL =
c.
50 10 = 5
Chapter 11
d.
DOL =
e.
EBIT
Less: Interest
Net profits before taxes
Less: Taxes
Net profit after taxes
Less: Preferred dividends
Earnings available to
common shareholders
EPS (4,000 shares)
(a)
(b)
(c)
$24,600
9,600
$15,000
6,000
$ 9,000
7,500
$ 1,500
$30,600
9,600
$21,000
8,400
$12,600
7,500
$ 5,100
$35,000
9,600
$25,400
10,160
$15,240
7,500
$ 7,740
$ 0.375
$ 1.275
$ 1.935
P11-11. LG 2: DFL
Intermediate
a.
EBIT
Less: Interest
Net profits before taxes
Less: Taxes (40%)
Net profit after taxes
EPS (2,000 shares)
b.
DFL =
DFL =
$80,000
40,000
$40,000
16,000
$24,000
$ 12.00
$120,000
40,000
$ 80,000
32,000
$ 48,000
$ 24.00
EBIT
EBIT I PD
(1 T )
$80,000
=2
[$80,000 $40,000 0]
c.
EBIT
Less: Interest
Net profits before taxes
Less: Taxes (40%)
Net profit after taxes
EPS (3,000 shares)
DFL =
$80,000
= 1.25
[$80,000 $16,000 0]
$80,000
16,000
$64,000
25,600
$38,400
$ 12.80
$120,000
16,000
$104,000
41,600
$ 62,400
$ 20.80
223
224
$3,000
$1,000
$2,000
$3,300
10.0%
$1,000
0.0%
$2,300
15.0%
15% 10% = 1.50
$3,000
$1,350
$1,650
Percentage
Change
Percentage
Change
$3,300
10.0%
$1,350
0.0%
$1,950
18.2%
18.2% 10% = 1.82
b. Based on his calculations, the amount that Max will have available after loan payments with
his current debt changes by 1.5% for every 1% change in the amount he will have available
for making the loan payment. This is less responsive and therefore less risky than the 1.82%
change in the amount available after making loan payments with the proposed $350 in monthly
debt payments. Although it appears that Max can afford the additional loan payments, he must
decide if, give the variability of Maxs income, he would feel comfortable with the increased
financial leverage and risk.
P11-13. LG 2, 5: DFL and graphic display of financing planschallenge
EBIT
a. DFL =
EBIT I PD
(1 T )
DFL =
b.
$67,500
= 1.5
[$67,500 $22,500 0]
Chapter 11
c.
DFL =
$67,500
$6,000
= 1.93
d. See graph, which is based on the following equation and data points.
Financing
EBIT
Original
financing
plan
$67,500
$17,500
$67,500
$17,500
Revised
financing
plan
e.
EPS
The lines representing the two financing plans are parallel since the number of shares of
common stock outstanding is the same in each case. The financing plan, including the
preferred stock, results in a higher financial breakeven point and a lower EPS at any
EBIT level.
DOL =
[Q ( P VC)]
[Q ( P VC)] FC
DOL =
225
226
c.
EBIT = (P Q) FC (Q VC)
EBIT = ($1.00 400,000) $28,000 (400,000 $0.84)
EBIT = $400,000 $28,000 $336,000
EBIT = $36,000
DFL =
DFL =
EBIT
EBIT I PD
(1 T )
$36,000
$2,000
$36,000 $6,000
(1 0.4)
= 1.35
Chapter 11
DTL* =
d.
DTL =
DTL =
227
[Q ( P VC)]
PD
Q ( P VC) FC I
(1 T )
$2,000
400,000 ($1.00 $0.84) $28,000 $6,000
(1 0.4)
$64,000
$64,000
=
= 2.40
[$64,000 $28,000 $9,333] $26,667
DOL R =
DFL R =
$24,000
= 1.71
[$24,000 $10,000]
DOLW =
DFLW =
$87,500
= 1.25
[$87,500 $17,500]
Firm R has less operating (business) risk but more financial risk than Firm W.
d. Two firms with differing operating and financial structures may be equally leveraged. Since
total leverage is the product of operating and financial leverage, each firm may structure itself
differently and still have the same amount of total risk.
P11-16. LG 3: Capital structures
Intermediate
a. Monthly mortgage payment Monthly gross income = $1,100 $4,500 = 24.44%
Kirstens ratio is less than the bank maximum of 28%.
b. Total monthly installment payment Monthly gross income = ($375 + $1,100) $4,500 =
32.8%
Kirstens ratio is less than the bank maximum of 37.0%. Since Kirsten debt-related expenses
as a percentage of her monthly gross income are less than bank-specified maximums, her loan
application should be accepted.
228
Debt
Equity
10%
20%
30%
40%
50%
60%
90%
$100,000
$200,000
$300,000
$400,000
$500,000
$600,000
$900,000
$900,000
$800,000
$700,000
$600,000
$500,000
$400,000
$100,000
Theoretically, the debt ratio cannot exceed 100%. Practically, few creditors would extend loans to
companies with exceedingly high debt ratios (>70%).
P11-18. LG 5: EBIT-EPS and capital structure
Intermediate
a. Using $50,000 and $60,000 EBIT:
Structure A
EBIT
Less: Interest
Net profits before taxes
Less: Taxes
Net profit after taxes
EPS (4,000 shares)
EPS (2,000 shares)
$50,000
16,000
$34,000
13,600
$20,400
$ 5.10
b.
Structure A
Structure B
$16,000
$34,000
$60,000
16,000
$44,000
17,600
$26,400
$ 6.60
Structure B
$50,000
34,000
$16,000
6,400
$ 9,600
$60,000
34,000
$26,000
10,400
$15,600
4.80
7.80
Chapter 11
229
c.
EBIT
Less: Interest
Net profits before taxes
Less: Taxes
Net profit after taxes
Less: Preferred dividends
Earnings available for
common shareholders
EPS (8,000 shares)
EPS (10,000 shares)
Structure B
$30,000
12,000
$18,000
7,200
$10,800
1,800
$50,000
12,000
$38,000
15,200
$22,800
1,800
$30,000
7,500
$22,500
9,000
$13,500
2,700
$50,000
7,500
$42,500
17,000
$25,500
2,700
$ 9,000
$ 1.125
$21,000
$ 2.625
$10,800
$22,800
1.08
2.28
b.
230
Sales
Less: Variable costs (40%)
Less: Fixed costs
EBIT
Less: Interest
Earnings before taxes
Less: Taxes
Earnings after taxes
EPS (25,000 shares)
0.20
0.60
$200,000
80,000
100,000
$ 20,000
0
$ 20,000
8,000
$ 12,000
$ 0.48
$300,000
120,000
100,000
$ 80,000
0
$ 80,000
32,000
$ 48,000
$ 1.92
0.20
$400,000
160,000
100,000
$140,000
0
$140,000
56,000
$ 84,000
$ 3.36
Probability
EBIT
Less: Interest
Earnings before taxes
Less: Taxes
Earnings after taxes
EPS (20,000 shares)
0.20
0.60
0.20
$20,000
5,000
$15,000
6,000
$ 9,000
$ 0.45
$80,000
5,000
$75,000
30,000
$45,000
$ 2.25
$140,000
5,000
$135,000
54,000
$ 81,000
$ 4.05
EBIT
Less: Interest
Earnings before taxes
Less: Taxes
Earnings after taxes
EPS (15,000 shares)
$20,000
12,000
$ 8,000
3,200
$ 4,800
$ 0.32
0.60
$80,000
12,000
$68,000
27,200
$40,800
$ 2.72
0.20
$140,000
12,000
$128,000
51,200
$ 76,800
$ 5.12
Chapter 11
231
0.60
0.20
$80,000
21,000
$59,000
23,600
$35,400
$ 3.54
$140,000
21,000
$119,000
47,600
$ 71,400
$ 7.14
EBIT
Less: Interest
Earnings before taxes
Less: Taxes
Earnings after taxes
EPS (10,000 shares)
$20,000
21,000
$ (1,000)
(400)
$ (600)
$ (0.06)
Debt
Ratio
E(EPS)
(EPS)
CV
(EPS)
Number of
Common
Shares
Dollar
Amount
of Debt
Share Price*
0%
20%
40%
60%
$1.92
$2.25
$2.72
$3.54
0.9107
1.1384
1.5179
2.2768
0.4743
0.5060
0.5581
0.6432
25,000
20,000
15,000
10,000
0
$ 50,000
$100,000
$150,000
$1.92/0.16 = $12.00
$2.25/0.17 = $13.24
$2.72/0.18 = $15.11
$3.54/0.24 = $14.75
Share price: E(EPS) required return for CV for E(EPS), from table in problem.
60% debt
40% equity
232
Amount
of Debt
Amount
of Equity
Number of
Shares of
Common Stock*
0%
15%
30%
45%
60%
$
0
150,000
300,000
450,000
600,000
$1,000,000
850,000
700,000
550,000
400,000
40,000
34,000
28,000
22,000
16,000
Dollar amount of equity $25 per share = Number of shares of common stock.
b.
c.
Debt
Ratio
Amount
of Debt
Cost
of Debt
0%
15%
30%
45%
60%
$
0
150,000
300,000
450,000
600,000
0.0%
8.0
10.0
13.0
17.0
Annual
Interest
0
12,000
30,000
58,500
102,000
0%
15%
30%
45%
60%
Calculation
EPS
{[($150,000 $
0) (1 0.40)] 40,000}
{[($250,000 $
0) (1 0.40)] 40,000}
{[($150,000 $12,000) (1 0.40)] 34,000}
{[($250,000 $12,000) (1 0.40)] 34,000}
{[($150,000 $30,000) (1 0.40)] 28,000}
{[($250,000 $30,000) (1 0.40)] 28,000}
{[($150,000 $58,500) (1 0.40)] 22,000}
{[($250,000 $58,500) (1 0.40)] 22,000}
{[($150,000 $102,000) (1 0.40)] 16,000}
{[($250,000 $102,000) (1 0.40)] 16,000}
= $2.25
= $3.75
= $2.44
= $4.20
= $2.57
= $4.71
= $2.50
= $5.22
= $1.80
= $5.55
Chapter 11
233
d.
The EBIT ranges over which each capital structure is preferred are as follows:
Debt Ratio
0%
15%
30%
45%
60%
EBIT Range
$0$80,000
$80,001$114,000
$114,001$163,000
$163,001$218,000
above $218,000
To calculate the intersection points on the graphic representation of the EBIT-EPS approach
to capital structure, the EBIT level which equates EPS for each capital structure must be
found, using the following formula.
EPS =
Set
(1 T ) (EBIT I ) PD
number of common shares outstanding
234
EPS0% =
EPS15% =
EBIT =
288,000,000
= $80,000
3,600
The major problem with this approach is that is does not consider maximization of
shareholder wealth (i.e., share price).
e.
EBIT = $150,000
f.
EBIT = $250,000
Debt
Ratio
EPS ks
Share
Price
EPS ks
Share
Price
0%
15%
30%
45%
60%
$2.25 0.100
$2.44 0.105
$2.57 0.116
$2.50 0.140
$1.80 0.200
$22.50
$23.24
$22.16
$17.86
$9.00
$3.75 0.100
$4.20 0.105
$4.71 0.116
$5.22 0.140
$5.55 0.200
$37.50
$40.00
$40.60
$37.29
$27.75
Chapter 11
235
g. At an EBIT of $150,000, to maximize EPS the 30% debt structure is preferred. To maximize
share value, the 15% debt structure is preferred. A capital structure with 15% debt is
recommended because it maximizes share value and satisfies the goal of maximization of
shareholder wealth.
At an EBIT of $250,000, to maximize EPS, the 60% debt structure is preferred. However, in
order to maximize share value, the 30% debt structure is recommended.
P11-22. Ethics problem
Information asymmetry applies to situations in which one party has more and better information
than the other interested party(ies). This appears to be exactly the situation in which managers
overleverage or lead a buyout of the company. Existing bondholders and possibly stockholders
are harmed by the financial risk of overleveraging, and existing stockholders are harmed if they
accept a buyout price less than that warranted by accurate and incomplete information.
The board of directors has a fiduciary duty toward stockholders, and hopefully bears an ethical
concern toward bondholders as well. The board can and should insist that management divulge all
information it possess on the future plans and risks the company faces (although, caution to keep
this out of the hands of competitors is warranted). The board should be cautious to select and
retain Chief executive officers (CEOs) with high integrity, and continue to emphasize an ethical
tone at the top. (Students will no doubt think of other creative mechanisms to deal with this
situation.)
Case
Debt
Coupon rate
Interest
EBIT
Interest
Times interest earned =
Current
10% Debt
Alternative A
30% Debt
Alternative B
50% Debt
$1,000,000
0.09
$ 90,000
$1,200,000
$ 90,000
13.33
$3,000,000
0.10
$ 300,000
$1,200,000
$ 300,000
4
$5,000,000
0.12
$ 600,000
$1,200,000
$ 600,000
2
As the debt ratio increases from 10% to 50%, so do both financial leverage and risk. At 10% debt
and $1,200,000 EBIT, the firm has over 13 times coverage of interest payments; at 30%, it still has
4 times coverage. At 50% debt, the highest financial leverage, coverage drops to 2 times, which may
not provide enough cushion. Both the times interest earned and debt ratios should be compared to
those of the printing equipment industry.
236
2.
EBIT
Interest
PBT
Taxes
PAT
EPS
$600,000
90,000
$510,000
204,000
$306,000
$
3.06
$1,200,000
90,000
$1,110,000
444,000
$ 666,000
$
6.66
$600,000
300,000
$300,000
120,000
$180,000
$
2.57
$1,200,000
300,000
$ 900,000
360,000
$ 540,000
$
7.71
$600,000
600,000
$
0
0
$
0
0
$1,200,000
600,000
$ 600,000
240,000
$ 360,000
$
9.00
3.
If Tampa Manufacturings EBIT is $1,200,000, EPS is highest with the 50% debt ratio. The steeper
slope of the lines representing higher debt levels demonstrates that financial leverage increases as the
debt ratio increases. Although EPS is highest at 50%, the company must also take into consideration
the financial risk of each alternative. The drawback to the EBIT-EPS approach is its emphasis on
maximizing EPS rather than owners wealth. It does not take risk into account. Also, if EBIT falls
below about $750,000 (intersection of 10% and 30% debt), EPS is higher with a capital structure
of 10%.
4.
5.
Alternative A, 30% debt, appears to be the best alternative. Although EPS is higher with Alternative
B, the financial risk is high; times interest earned is only 2 times. Alternative A has a moderate risk
level, with 4 times coverage of interest earned, and provides increased market value. Choosing this
capital structure allows the firm to benefit from financial leverage while not taking on too much
financial risk.
Chapter 11
237
Spreadsheet Exercise
The answer to Chapter 11s determination of the optimal capital structure at Starstruck Company spreadsheet
problem is located in the Instructors Resource Center at www.prenhall.com/irc.
A series of chapter-relevant assignments requiring Internet access can be found at the books Companion
Website at http://www.prenhall.com/gitman. In the course of completing the assignments students access
information about a firm, its industry, and the macro economy, and conduct analyses consistent with those
found in each respective chapter.