Professional Documents
Culture Documents
215 Chap05 Leverage
215 Chap05 Leverage
What is Leverage?
Break-Even (BE) Point
Operating Leverage
Financial Leverage
Price/Unit $ 2.00
VC / Unit $ 0.80
Total Operating
Variable Fixed Total Income
Units Sold Costs Costs Total Costs Revenue (Loss)
- $ - $ 60,000 $ 60,000 $ - (60,000)
20,000 $ 16,000 $ 60,000 $ 76,000 $ 40,000 (36,000)
40,000 $ 32,000 $ 60,000 $ 92,000 $ 80,000 (12,000)
50,000 $ 40,000 $ 60,000 $ 100,000 $ 100,000 -
60,000 $ 48,000 $ 60,000 $ 108,000 $ 120,000 12,000
80,000 $ 64,000 $ 60,000 $ 124,000 $ 160,000 36,000
100,000 $ 80,000 $ 60,000 $ 140,000 $ 200,000 60,000
Price/Unit $
2.00
VC / Unit $
1.60
Total Operating
Variable Fixed Total Income
Units Sold Costs Costs Total Costs Revenue (Loss)
- $ - $ 12,000 $ 12,000 $ - (12,000)
20,000 $ 32,000 $ 12,000 $ 44,000 $ 40,000 (4,000)
30,000 $ 48,000 $ 12,000 $ 60,000 $ 60,000 -
40,000 $ 64,000 $ 12,000 $ 76,000 $ 80,000 4,000
60,000 $ 96,000 $ 12,000 $ 108,000 $ 120,000 12,000
80,000 $ 128,000 $ 12,000 $ 140,000 $ 160,000 20,000
100,000 $ 160,000 $ 12,000 $ 172,000 $ 200,000 28,000
TABLE 5-5
Impact of Financing plan on earnings/share
Plan A Plan B
(Leveraged) (Conservative)
Earnings before Interest and taxes (EBIT) $0 $0
Less Interest Payments (I) ($12,000) ($4,000)
equals Earnings Before Taxes (EBT) ($12,000) ($4,000)
Less Taxes (T) (assume 50%) $6,000 $2,000
equals Earnings Before Taxes (EBT) ($6,000) ($2,000)
divided by No. of Shares Outstanding $8,000 $24,000
equals Earnings Per Share (EPS) ($0.750) ($0.083)
TABLE 5-5
Impact of Financing plan on earnings/share
Plan A Plan B
(Leveraged) (Conservative)
Earnings before Interest and taxes (EBIT) $12,000 $12,000
Less Interest Payments (I) ($12,000) ($4,000)
equals Earnings Before Taxes (EBT) $0 $8,000
Less Taxes (T) (assume 50%) $0 ($4,000)
equals Earnings Before Taxes (EBT) $0 $4,000
divided by No. of Shares Outstanding $8,000 $24,000
equals Earnings Per Share (EPS) $0.000 $0.167
TABLE 5-5
Impact of Financing plan on earnings/share
Plan A Plan B
(Leveraged) (Conservative)
Earnings before Interest and taxes (EBIT) $16,000 $16,000
Less Interest Payments (I) ($12,000) ($4,000)
equals Earnings Before Taxes (EBT) $4,000 $12,000
Less Taxes (T) (assume 50%) ($2,000) ($6,000)
equals Earnings Before Taxes (EBT) $2,000 $6,000
divided by No. of Shares Outstanding $8,000 $24,000
equals Earnings Per Share (EPS) $0.250 $0.250
TABLE 5-5
Impact of Financing plan on earnings/share
Plan A Plan B
(Leveraged) (Conservative)
Earnings before Interest and taxes (EBIT) $36,000 $36,000
Less Interest Payments (I) ($12,000) ($4,000)
equals Earnings Before Taxes (EBT) $24,000 $32,000
Less Taxes (T) (assume 50%) ($12,000) ($16,000)
equals Earnings Before Taxes (EBT) $12,000 $16,000
divided by No. of Shares Outstanding $8,000 $24,000
equals Earnings Per Share (EPS) $1.500 $0.667
TABLE 5-5
Impact of Financing plan on earnings/share
Plan A Plan B
(Leveraged) (Conservative)
Earnings before Interest and taxes (EBIT) $60,000 $60,000
Less Interest Payments (I) ($12,000) ($4,000)
equals Earnings Before Taxes (EBT) $48,000 $56,000
Less Taxes (T) (assume 50%) ($24,000) ($28,000)
equals Earnings Before Taxes (EBT) $24,000 $28,000
divided by No. of Shares Outstanding $8,000 $24,000
equals Earnings Per Share (EPS) $3.000 $1.167
TABLE 5-5
Impact of Financing plan on earnings/share