Math Problem Statement

North Side, Incorporated, has no debt outstanding and a total market value of $168,000. Earnings before interest and taxes, EBIT, are projected to be $18,000 if economic conditions are normal. If there is strong expansion in the economy, then EBIT will be 22 percent higher. If there is a recession, then EBIT will be 35 percent lower. The company is considering a $50,000 debt issue with an interest rate of 7.4 percent. The proceeds will be used to repurchase shares of stock. There are currently 5,000 shares outstanding and the tax rate is 21 percent. What will be the percentage change in EPS if the economy has a strong expansion?

Solution

We need to determine how much the earnings per share (EPS) will change under the proposed debt financing plan if the economy undergoes a strong expansion. Let's walk through the problem step by step.


1. Calculate EBIT under different scenarios

  • Normal EBIT: $18,000
  • Strong expansion EBIT: 18,000×(1+0.22)=21,96018,000 \times (1 + 0.22) = 21,960
  • Recession EBIT: 18,000×(10.35)=11,70018,000 \times (1 - 0.35) = 11,700

Now, let's compute the effect of the proposed debt issue.


2. Interest Payment on the New Debt

  • New debt issue: $50,000
  • Interest rate: 7.4%

So, the annual interest expense will be:
50,000×0.074=3,70050,000 \times 0.074 = 3,700

This interest expense will affect the EBIT under the new plan. Now, let's compute the Net Income (after-tax profit) under a strong expansion.


3. Net Income with and without Debt

Case 1: Strong Expansion (No Debt)

EBIT=21,960\text{EBIT} = 21,960 Since there is no debt, EBIT = EBT (Earnings Before Taxes).
So, the tax payment will be:
21,960×0.21=4,611.6021,960 \times 0.21 = 4,611.60 Net Income (without debt)=21,9604,611.60=17,348.40\text{Net Income (without debt)} = 21,960 - 4,611.60 = 17,348.40

Case 2: Strong Expansion (With Debt)

If the company issues debt, we must subtract the interest expense from EBIT: EBT=21,9603,700=18,260\text{EBT} = 21,960 - 3,700 = 18,260 Now, the tax payment will be: 18,260×0.21=3,834.6018,260 \times 0.21 = 3,834.60 Net Income (with debt)=18,2603,834.60=14,425.40\text{Net Income (with debt)} = 18,260 - 3,834.60 = 14,425.40


4. Calculate EPS with and without Debt

  • Current shares outstanding: 5,000 shares
  • New shares after debt repurchase:
    The company will use the $50,000 debt to repurchase shares.
    Repurchase price per share=168,0005,000=33.60\text{Repurchase price per share} = \frac{168,000}{5,000} = 33.60 The number of shares repurchased will be:
    50,00033.601,488.10\frac{50,000}{33.60} \approx 1,488.10 So, the new number of shares after the repurchase will be:
    5,0001,488.10=3,511.905,000 - 1,488.10 = 3,511.90

EPS (without debt)

EPS (without debt)=17,348.405,000=3.47\text{EPS (without debt)} = \frac{17,348.40}{5,000} = 3.47

EPS (with debt)

EPS (with debt)=14,425.403,511.904.11\text{EPS (with debt)} = \frac{14,425.40}{3,511.90} \approx 4.11


5. Percentage Change in EPS

The percentage change in EPS due to the debt issue under a strong expansion is: Percentage Change in EPS=4.113.473.47×10018.45%\text{Percentage Change in EPS} = \frac{4.11 - 3.47}{3.47} \times 100 \approx 18.45\%


Final Answer

The percentage change in EPS under the new debt structure during a strong expansion will be approximately:

18.45%\boxed{18.45\%}


Do you have any questions or need further details?


Related Questions

  1. What will be the EPS change if the economy experiences a recession?
  2. How does the company's leverage affect the risk to shareholders?
  3. What is the break-even EBIT where EPS is the same with and without debt?
  4. What is the impact of different tax rates on EPS?
  5. How many shares should the company repurchase to achieve a specific EPS target?

Tip

When companies introduce debt, the financial leverage amplifies both gains and losses. This means that EPS increases more in good times, but can decline sharply in bad times.

Ask a new question for Free

By Image

Drop file here or Click Here to upload

Math Problem Analysis

Mathematical Concepts

Corporate Finance
Financial Leverage
Earnings Per Share (EPS)
Interest Expense
Tax Calculations

Formulas

EBIT (Strong Expansion) = EBIT × (1 + Expansion Rate)
Interest Expense = Debt × Interest Rate
Net Income = (EBIT - Interest Expense) × (1 - Tax Rate)
EPS = Net Income / Shares Outstanding
Percentage Change in EPS = (EPS with Debt - EPS without Debt) / EPS without Debt × 100

Theorems

Leverage Amplification

Suitable Grade Level

University Level - Corporate Finance