13.1 Seattle Health Plans currently uses zero-debt financing. Its operating inco
ID: 2538652 • Letter: 1
Question
13.1 Seattle Health Plans currently uses zero-debt financing. Its operating income (earnings before interest and taxes, or EBIT) is $1 million, and it pays at a 40 percent rate. It has $5 million in assets and, because it is all-equity financed, $5 million in equity. Suppose the firm is considering replacing half of its equity financing with debt financing bearing an interest rate of 8 percent.
a. What impact would the new capital structure have on the firm's net income, total dollar return to investors, and ROE?
b. Redo the analysis, but now assume that the debt financing would cost 15 percent.
c. Return to the initial 8 percent interest rate. Now, assume that EBIT could be as low as $500,000 (with a probability of 20 percent) or as high as $1.5 million (with a probability of 20 percent). There remains a 60 percent chance that EBIT would be $1 million. Redo the analysis for each level of EBIT, and find the expected values for the firm's net income, total dollar return to investors, and ROE. What lesson about capital structure and risk does this illustration provide?
d. Repeat the analysis required for Part a, but now assume that Sealttle Health Plans is a not-for-profit corporation and pays no taxes. Compare the results with those obtained in Part a.
Explanation / Answer
Current situation in million Ratio Equity 5 100% EBIT 1 Net Income 0.6 1 x (1-0.4) ROE 12.00% (0.6/5) a New situation in million Ratio Equity 2.5 50% Debt 2.5 50% Interest Cost 0.2 (2.5 x 8%) EBIT 1 Net Income 0.48 (1-0.2)(1-0.4) ROE 19.20% 0.48/2.5 Net income is decreased by (0.60-0.48) = 0.12 and ROE is increased by 7.2% b New situation in million Ratio Equity 2.5 50% Debt 2.5 50% Interest Cost 0.375 (2.5 x 15%) EBIT 1 Net Income 0.375 (1-0.0.375)(1-0.4) ROE 15.00% 0.375/2.5 Net income is decreased by (0.60-0.375) = 0.225 and ROE is increased by 3% c EBIT Probability expected EBIT Interest* EBT Tax@40% Net Income 0.5 0.2 0.1 0.2 -0.1 -0.04 -0.06 1 0.6 0.6 0.2 0.4 0.16 0.24 1.5 0.2 0.3 0.2 0.1 0.04 0.06 Expected Net Income 0.24 ROE 9.60% 0.24/2.5 2.5 x 8% = 0.2 After using debt financing total ROE is decreased and also risk is increased because firm has taken the leverage d New situation in million Ratio Equity 2.5 50% Debt 2.5 50% Interest Cost 0.2 (2.5 x 8%) EBIT 1 Net Income 0.8 (1-0.2) ROE 32.00% 0.8/2.5 Net income is increased by (0.80-0.60) = 0.2 and ROE is increased by 20%
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.