20

2018 607.4 (291.7) 315.7 (117.4) (76.6) (39.7) 2014-2018 Financial Statement Data and Stock Price Data for Mydeco Corp. (All data as of fiscal year end; in $ millions) Income Statement 2014 2015 2016 2017 Revenue 405.9 367.9 423.1 509.2 Cost of Goods Sold (185.9) (170.4) (210.4) (251.6) Gross Profit 220.0 197.5 212.7 257.6 Sales and Marketing (65.3) (67.6) (84.8) (100.3) Administration (58.9) (60.4) (59.5) (65.7) Depreciation & Amortization (28.9) (25.3) (33.9) (37.3) EBIT 66.9 44.2 34.5 54.3 Interest Income (Expense) (32.2) (32.4) (31.7) (37.8) Pretax Income 34.7 11.8 2.8 16.5 Income Tax (12.1) (4.1) (1.0) (5.8) Net Income 22.6 7.7 1.8 10.7 Shares Outstanding (millions) 54.8 54.8 54.8 54.8 Earnings per Share $0.41 $0.14 $0.03 $0.20 Balance Sheet 2014 2015 2016 2017 Assets Cash 46.8 68.3 79.4 62.6 Accounts Receivable 87.4 69.7 69.1 78.2 Inventory 34.6 28.9 26.6 30.2 82.0 (37.5) 44.5 (15.6) 28.9 54.8 $0.53 2018 84.4 85.6 33.5 pt Consider the financial statement data and stock price data for Mydeco Corp. Suppose Mydeco's costs and expenses had been the same fraction of revenues in 2015 2018 as they were in 2014. What would Mydeco's EPS have been each year in this case? Click the icon to view the financial statement and stock price data, Calculate the new EPS for 2015-2016 below. (Round dollar amounts and number of shares to one decimal place, Round percentage amount and the EPS to two 91 decimal places.) 7 9/ 2015 (1 ra % Year Revenue (millions) Net Profit Margin New Net Income (milions) Shares Outstanding millions) Now EPS ons