2017 | 2018 | |
Sales | 9000 | 9000 |
(Operating cost) | 6000 | 6000 |
EBITDA | 3000 | 3000 |
(Depreciation) | 1500 | 2339 |
EBIT | 1500 | 661 |
(Interest expense) | 280 | 280 |
PBT | 1220 | 381 |
Tax (@35%) | 427 | 133.35 |
PAT | 793 | 247.65 |
Change in Net Income | -545.35 |
While EBIT decreases by as much as $839 due to increase in Depreciation expense, the Net Income falls only by $545.35 because of the effect of Tax Shield on Depreciation expense.
Value of Tax Shield = Tax rate*(Increase in Depreciation) = 35%*$839 = $293.65
Hence, net income falls by (Increase in depreciation expense - value of tax shield) = $839 - $293.65 = $545.35
Get Answers For Free
Most questions answered within 1 hours.