P&G Computations in Performing EPS/EBIT Analysis (in millions, except the EPS row) Common Stock Financing Debt Financing Pessimistic Realistic Optimistic Pessimistic Realistic Optimistic EBIT $10,000 $15,000 $18,000 $10,000 $15,000 $18,000 Interest 0 0 0 250 250 250 EBT 10,000 15,000 18,000 9,750 14,750 17,750 Taxes 2,300 3,450 4,140 2,243 3,393 4,083 EAT 7,700 11,550 13,860 7,508 11,358 13,668 #Shares 2,603 2,603 2,603 2,550 2,550 2,550 EPS $2.96 $4.44 $5.32 $2.94 $4.45 $5.36 Stock 60% Debt 40% Pessimistic Realistic Optimistic EBIT $10,000 $15,000 $18,000 Interest 100 100 100 EBT 9,900 14,900 17,900 Taxes 2.277 3,427 4,117 EAT 7,623 11,473 13,783 # Shares 2,582 2,582 2,582 EPS $2.95 $4.44 $5.34