Operating-Financial Leverage Example

Operating-Financial Leverage Example - $2.310 $2.706 17...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Operating and Financial Leverage Examples of Impact Base (100,000 units) +10% (110,000 units) -10% (90,000 units) Company with Operating and Financial Leverage: Sales 1,400,000 1,540,000+10% 1,260,000-10% Variable Costs (800,000) (880,000) (720,000) Contribution Margin 600,000 660,000 540,000 Fixed Costs (250,000) (250,000) (250,000) Operating Income (EBIT) 350,000 410,000 +17% 290,000 -17% Interest (125,000) (125,000) (125,000) EBT 225,000 285,000 165,000 ` Tax (34%) (76,500) (96,900) (56,100) Net Income 148,500 188,100 108,900 EPS (100,000 Shares) $1.485 $1.881 +27% $1.089 -27% Company with Operating Leverage: Sales 1,400,000 1,540,000+10% 1,260,000-10% Variable Costs (800,000) (880,000) (720,000) Contribution Margin 600,000 660,000 540,000 Fixed Costs (250,000) (250,000) (250,000) Operating Income (EBIT) 350,000 410,000 +17% 290,000 -17% Interest - - - EBT 350,000 410,000 290,000 Tax (34%) (119,000) (139,400) (98,600) Net Income 231,000 270,600 191,400 EPS (100,000 Shares)
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: $2.310 $2.706 +17% $1.914 -17% Company with Financial Leverage: Sales 1,400,000 1,540,000+10% 1,260,000-10% Variable Costs (1,050,000) (1,155,000) (945,000) Contribution Margin 350,000 385,000 315,000 Fixed Costs- - - Operating Income (EBIT) 350,000 385,000 +10% 315,000 -10% Interest (125,000) (125,000) (125,000) EBT 225,000 260,000 190,000 Tax (34%) (76,500) (88,400) (64,600) Net Income 148,500 171,600 125,400 EPS (100,000 Shares) $1.485 $1.716 +16% $1.254 -16% Company with No Leverage: Sales 1,400,000 1,540,000+10% 1,260,000-10% Variable Costs (1,050,000) (1,155,000) (945,000) Contribution Margin 350,000 385,000 315,000 Fixed Costs- - - Operating Income (EBIT) 350,000 385,000 +10% 315,000 -10% Interest- - - EBT 350,000 385,000 315,000 Tax (34%) (119,000) (130,900) (107,100) Net Income 231,000 254,100 207,900 EPS (100,000 Shares) $2.310 $2.541 +10% $2.079 -10%...
View Full Document

This note was uploaded on 10/15/2008 for the course FINANCE 320 taught by Professor Capper during the Fall '08 term at CSU Fullerton.

Ask a homework question - tutors are online