Answer:
Current Plan Plan D Plan E
Earnings per share (EPS) 0.44 0.34 0.04
Explanation:
I-Current Plan :
Total assets $11,820,000 million
Total debt 50% $11,820,000
= $5,910,000 million
Total equity
= $5,910,000 million
Number of shares
5910000/8= 738750 million
Current Plan:
Return on asset before interest and tax is 9.1%
= 11820000*9.1%
=$1075620 million
Less Interest paid to debt holders 9.1%
=5910000*9.1%
= ($537810) million
Less Tax 40%
=(1075620-537810)*40%
= ($215124)million
Available Net Income to equity shareholder
$322686 million
EPS=322686/738750
= 0.44
II-Plan D
Total assets= $11,820,000 million
Total debt= (50% ×11,820,000)+2955000
= $8865000 million
Total equity
5910000 - (369375*8)
=5910000-2955000
= $2955000 million
Number of shares =
=2955000/8
=369375 million
Plan D :
Return on asset before interest in which tax is given as 9.1%
= 11820000*9.1%
=$1075620 million
Less Interest paid to debt holders 9.1% =5910000*9.1%
= ($537810) million
Less Interest paid to debt holders 11.1%
=295500*11.1%
= ($328005) million
Less Tax40%
=(1075620-537810-328005)*40%
($83922)million
Net Income available to equity shareholder $125883 million
EPS=
=125883/369375= 0.34
III Plan E :
Total assets= $11,820,000 million
Total debt
= 5910000-2955000
=$2955000 million
Total equity
= 5910000 + (369375*8)
=5910000+2955000
= $8865000 million
Number of shares =8865000/8
=1108125 million
Plan E :
Return on asset before interest and tax is given as 9.1%
= 11820000*9.1%
=$1075620 million
Less Interest paid to debt holders 9.1% =2955000*9.1%= ($268905) million
Less Tax 40%
=(1075620-268905)*40% ($322686)million
Net Income available to equity shareholder $484029 million
EPS
=484029/1108125= 0.04
Current Plan Plan D Plan E
Earnings per share (EPS) 0.44 0.34 0.04
