Create a Projected EPS/EBIT analysis

	Common Stock Financing			Debt Financing			Stock
	Recession	Normal	Boom	Recession	Normal	Boom	Recession	Normal	Boom
EBIT	$0	$0	$0	$0	$0	$0	$0	$0	$0
Interest	0	0	0	0	0	0	0	0	0
EBT	0	0	0	0	0	0	0	0	0
Taxes	0	0	0	0	0	0	0	0	0
EAT	0	0	0	0	0	0	0	0	0
# Shares	0	0	0	0	0	0	0	0	0
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00

Here are some entries you may want to consider:

EBIT Normal: $3,589 million (Assumption: from February 1, 2015 Income Statement)

EBIT Recession: $3,100 million (Assumption: earnings lower during recession)

EBIT Boom: $4,200 million (Assumption: earnings higher during boom)

Interest rate: 3.5% (Prime interest rate)

Tax rate: 38% (Assumption: Tax / EBIT both figures from February 1, 2015 Income Statement)

Percent Equity Used to Finance: 70% (Assumption: Beginning point of analysis; Any combination of equity/debt financing can be used)

Percent Debt Used to Finance: 30% (Assumption: Beginning point of analysis