ujita, Incorporated, has no debt outstanding and a total market value of $422,400. Earnings before interest and taxes, EBIT, are projected to be $55,000 if economic conditions are normal. If there is strong expansion in the economy, then EBIT will be 14 percent higher. If there is a recession, then EBIT will be 20 percent lower. The company is considering a $205,000 debt issue with an interest rate of 6 percent. The proceeds will be used to repurchase shares of stock. There are currently 8,800 shares outstanding. Ignore taxes for questions (a) and (b). Assume the company has a market-to-book ratio of 1.0 and the stock price remains constant.    a-1. Calculate return on equity (ROE) under each of the three economic scenarios before any debt is issued. (Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.) a-2. Calculate the percentage changes in ROE when the economy expands or enters a recession. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.) b-1. Assume the firm goes through with the proposed recapitalization. Calculate the return on equity (ROE) under each of the three economic scenarios. (Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.) b-2. Assume the firm goes through with the proposed recapitalization. Calculate the percentage changes in ROE when the economy expands or enters a recession. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.)       Answer is complete and correct.       a-1. Recession ROE 10.40selected answer correct % a-1. Normal ROE 13.00selected answer correct % a-1. Expansion ROE 14.85 % a-2. Recession percentage change in ROE -20.02 % a-2. Expansion percentage change in ROE 14.14 % b-1. Recession ROE 14.58 % b-1. Normal ROE 19.64 % b-1. Expansion ROE 23.18 % b-2. Recession percentage change in ROE -25.97 % b-2. Expansion percentage change in ROE 18.03 %   Assume the firm has a tax rate of 23 percent.   c-1. Calculate return on equity (ROE) under each of the three economic scenarios before any debt is issued. (Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.) c-2. Calculate the percentage changes in ROE when the economy expands or enters a recession. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.) c-3. Calculate the return on equity (ROE) under each of the three economic scenarios assuming the firm goes through with the recapitalization. (Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.) c-4. Given the recapitalization, calculate the percentage changes in ROE when the economy expands or enters a recession. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.)               Answer is complete but not entirely correct.       c-1. Recession ROE 10.42 selected answer incorrect % c-1. Normal ROE 13.02 selected answer incorrect % c-1. Expansion ROE 14.84 selected answer incorrect % c-2. Recession percentage change in ROE -20.00 selected answer correct % c-2. Expansion percentage change in ROE 14.00 selected answer correct % c-3. Recession ROE 14.58selected answer incorrect % c-3. Normal ROE 19.64selected answer incorrect % c-3. Expansion ROE 23.18 selected answer incorrect % c-4. Recession percentage change in ROE -25.76selected answer correct % c-4. Expansion percentage change in ROE 18.03selected answer correct %

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Question
100%

 

Hi, I completed A section, but I am getting C-1 / C-3 Wrong over and over. Please help. Attached is the answers I need help with on the image attached, and excel is what I did ..PLEASEE I NEED HELP :(

Problem 16-3 ROE and Leverage [LO1, 2]

Fujita, Incorporated, has no debt outstanding and a total market value of $422,400. Earnings before interest and taxes, EBIT, are projected to be $55,000 if economic conditions are normal. If there is strong expansion in the economy, then EBIT will be 14 percent higher. If there is a recession, then EBIT will be 20 percent lower. The company is considering a $205,000 debt issue with an interest rate of 6 percent. The proceeds will be used to repurchase shares of stock. There are currently 8,800 shares outstanding. Ignore taxes for questions (a) and (b). Assume the company has a market-to-book ratio of 1.0 and the stock price remains constant.

  

a-1.

Calculate return on equity (ROE) under each of the three economic scenarios before any debt is issued. (Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.)

a-2. Calculate the percentage changes in ROE when the economy expands or enters a recession. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.)
b-1. Assume the firm goes through with the proposed recapitalization. Calculate the return on equity (ROE) under each of the three economic scenarios. (Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.)
b-2. Assume the firm goes through with the proposed recapitalization. Calculate the percentage changes in ROE when the economy expands or enters a recession. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.)


     

Answer is complete and correct.

 
 
 
a-1. Recession ROE 10.40selected answer correct %
a-1. Normal ROE 13.00selected answer correct %
a-1. Expansion ROE 14.85 %
a-2. Recession percentage change in ROE -20.02 %
a-2. Expansion percentage change in ROE 14.14 %
b-1. Recession ROE 14.58 %
b-1. Normal ROE 19.64 %
b-1. Expansion ROE 23.18 %
b-2. Recession percentage change in ROE -25.97 %
b-2. Expansion percentage change in ROE 18.03 %
 
Assume the firm has a tax rate of 23 percent.

 

c-1. Calculate return on equity (ROE) under each of the three economic scenarios before any debt is issued. (Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.)
c-2. Calculate the percentage changes in ROE when the economy expands or enters a recession. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.)
c-3. Calculate the return on equity (ROE) under each of the three economic scenarios assuming the firm goes through with the recapitalization. (Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.)
c-4. Given the recapitalization, calculate the percentage changes in ROE when the economy expands or enters a recession. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.)

     
       

Answer is complete but not entirely correct.

 
 
 
c-1. Recession ROE 10.42 selected answer incorrect %
c-1. Normal ROE 13.02 selected answer incorrect %
c-1. Expansion ROE 14.84 selected answer incorrect %
c-2. Recession percentage change in ROE -20.00 selected answer correct %
c-2. Expansion percentage change in ROE 14.00 selected answer correct %
c-3. Recession ROE 14.58selected answer incorrect %
c-3. Normal ROE 19.64selected answer incorrect %
c-3. Expansion ROE 23.18 selected answer incorrect %
c-4. Recession percentage change in ROE -25.76selected answer correct %
c-4. Expansion percentage change in ROE 18.03selected answer correct %
 
a-1. Recession ROE
a-1. Normal ROE
Answer is complete and correct.
a-1. Expansion ROE
a-2. Recession percentage change in ROE
a-2. Expansion percentage change in ROE
b-1. Recession ROE
b-1. Normal ROE
b-1. Expansion ROE
b-2. Recession percentage change in ROE
b-2. Expansion percentage change in ROE
10.40✔ %
13.00 %
14.85 %
-20.02✓ %
14.14 %
14.58✔ %
19.64 %
23.18%
-25.97✔ %
18.03 %
> Answer is complete but not entirely correct.
10.42 X %
13.02%
c-1. Recession ROE
c-1. Normal ROE
Ec-1. Expansion ROE
c-2. Recession percentage change in ROE
c-2. Expansion percentage change in ROE
c-3. Recession ROE
c-3. Normal ROE
c-3. Expansion ROE
c-4. Recession percentage change in ROE
c-4. Expansion percentage change in ROE
14.84
%
-20.00
%
14.00
%
14.58 X %
19.64 X %
23.18%
-25.76 %
18.03✔ %
Paste
C43
File
Clipboard
18
19
20
21
22
32
23
24
ar
25
25
25
26
20
27
21
דר
28
20
20
29
20
30
21
31
32
33
24
34
2
35
2
36
37
38
39
40
41
42
43
Rea
8
X
A
Home
:>
5
Insert
Calibri
BIU
R
X
Market Value
EBIT
Expansion EBIT
Recession EBIT
С
Debit Issue
Interest Rate
Shares Outstanding
EBIT
NI
EPS
Change EPS%
EBIT
Interest
NI
EDS
Page Layout
Font
$
✓11
With debt
Share price
Shares repurchased
fx
Recess
D
Rec
422,400
55,000
14%
20%
205,000
6%
8,800
44000
44000
5.00
-20%
48
a
Ć € 900
Formulas
A^ A
A
E
=D22*(1-D24)
Normal
55,000
55,000
6.25
4271
F
=
ab Wi
===== M
Normal Expansion
44000 55,000 62700
12300
12300
12300
50400
31700 42,700
Ć 9.42
12
Expansion
62700
62700
7.125
14.00%
Data
G
$ 11 12
Review
Alignment
H
I
File Home
Paste
Clipboard G
G20
✓
1
2
3
4
5
6 A
7
8
9
10 B
11
12
13
14 C
15
16
17
18
19
20
X
A
A
Insert
Calibri
BIU H
ROE
B
X
No debt
With Debt
ROE
Change %
No Debt
Change ROE
Page Layout
Font
Recc
Recession
Rec
With Debt
ROE
Change ROES
Rec
11 A^ A
~A~
◊
fx
Sheet1 Sheet2
с
Formulas
422,400
217,400
-25.761124121779900%
14.58%
5
25.761124121779900%
= =
Normal
10.42% 13.02%
-20.0%
+
=
D
Data
Normal
10.42% 13.02%
-20.000%
Review View
Expansion
Normal Expansion
19.64%
Normal Ex
14.58% 19.64%
Alignment
Expansion
a Wrap Text
E
Merge & Center
14.84%
14.00%
18.032786885245900%
23.18%
14.84%
14.000%
23.18%
Help
18.032786885245900%
F
G
Analytic Solver
General
$ % 95.000
G
Number
Data Mining
H
I
—
HE
Conditional Fo
Formatting
J
Sty
Transcribed Image Text:a-1. Recession ROE a-1. Normal ROE Answer is complete and correct. a-1. Expansion ROE a-2. Recession percentage change in ROE a-2. Expansion percentage change in ROE b-1. Recession ROE b-1. Normal ROE b-1. Expansion ROE b-2. Recession percentage change in ROE b-2. Expansion percentage change in ROE 10.40✔ % 13.00 % 14.85 % -20.02✓ % 14.14 % 14.58✔ % 19.64 % 23.18% -25.97✔ % 18.03 % > Answer is complete but not entirely correct. 10.42 X % 13.02% c-1. Recession ROE c-1. Normal ROE Ec-1. Expansion ROE c-2. Recession percentage change in ROE c-2. Expansion percentage change in ROE c-3. Recession ROE c-3. Normal ROE c-3. Expansion ROE c-4. Recession percentage change in ROE c-4. Expansion percentage change in ROE 14.84 % -20.00 % 14.00 % 14.58 X % 19.64 X % 23.18% -25.76 % 18.03✔ % Paste C43 File Clipboard 18 19 20 21 22 32 23 24 ar 25 25 25 26 20 27 21 דר 28 20 20 29 20 30 21 31 32 33 24 34 2 35 2 36 37 38 39 40 41 42 43 Rea 8 X A Home :> 5 Insert Calibri BIU R X Market Value EBIT Expansion EBIT Recession EBIT С Debit Issue Interest Rate Shares Outstanding EBIT NI EPS Change EPS% EBIT Interest NI EDS Page Layout Font $ ✓11 With debt Share price Shares repurchased fx Recess D Rec 422,400 55,000 14% 20% 205,000 6% 8,800 44000 44000 5.00 -20% 48 a Ć € 900 Formulas A^ A A E =D22*(1-D24) Normal 55,000 55,000 6.25 4271 F = ab Wi ===== M Normal Expansion 44000 55,000 62700 12300 12300 12300 50400 31700 42,700 Ć 9.42 12 Expansion 62700 62700 7.125 14.00% Data G $ 11 12 Review Alignment H I File Home Paste Clipboard G G20 ✓ 1 2 3 4 5 6 A 7 8 9 10 B 11 12 13 14 C 15 16 17 18 19 20 X A A Insert Calibri BIU H ROE B X No debt With Debt ROE Change % No Debt Change ROE Page Layout Font Recc Recession Rec With Debt ROE Change ROES Rec 11 A^ A ~A~ ◊ fx Sheet1 Sheet2 с Formulas 422,400 217,400 -25.761124121779900% 14.58% 5 25.761124121779900% = = Normal 10.42% 13.02% -20.0% + = D Data Normal 10.42% 13.02% -20.000% Review View Expansion Normal Expansion 19.64% Normal Ex 14.58% 19.64% Alignment Expansion a Wrap Text E Merge & Center 14.84% 14.00% 18.032786885245900% 23.18% 14.84% 14.000% 23.18% Help 18.032786885245900% F G Analytic Solver General $ % 95.000 G Number Data Mining H I — HE Conditional Fo Formatting J Sty
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 3 images

Blurred answer
Knowledge Booster
Cost of Capital
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education