Answered step by step
Verified Expert Solution
Question
1 Approved Answer
2015 2019 EBIT 60.1 599.3 (297.0) 302.3 (119.9) (76.6) (39.3) 66.5 (40.2) 26.3 (9.2) 17.1 54.1 $0.32 2019 54.1 62.8 64.3 2015-2019 Financial Statement Data
2015 2019 EBIT 60.1 599.3 (297.0) 302.3 (119.9) (76.6) (39.3) 66.5 (40.2) 26.3 (9.2) 17.1 54.1 $0.32 2019 54.1 62.8 64.3 2015-2019 Financial Statement Data and Stock Price Data for Mydeco Corp. (All data as of fiscal year end; in $ millions) Income Statement 2016 2017 2018 Revenue 400.6 366.1 427.5 506.4 Cost of Goods Sold (183.9) (177.8) (206.9) (245.2) Gross Profit 216.7 188.3 220.6 261.2 Sales and Marketing (68.7) (66.6) (84.4) (103.6) Administration (60.6) (57.7) (58.9) (67.7) Depreciation & Amortization (27.3) (26.1) (34.0) (38.4) 37.9 43.3 51.5 Interest Income (Expense) (33.7) (31.7) (34.1) (38.8) Pretax Income 26.4 6.2 9.2 12.7 Income Tax (9.2) (2.2) (3.2) (4.4) Net Income 17.2 4.0 6.0 8.3 Shares Outstanding (millions) 54.1 54.1 54.1 Earnings per Share $0.32 $0.07 $0.11 $0.15 Balance Sheet 2015 2016 2017 2018 Assets Cash 48.5 76.9 Accounts Receivable 87.2 70.3 67.9 77.7 Inventory 34.4 31.4 29.6 29.7 Total Current Assets 170.1 164.5 174.4 171.7 Net Property, Plant & Equipment 241.1 240.2 308.6 344.2 Goodwill & Intangibles 365.1 365.1 365.1 365.1 Total Assets 776.3 769.8 848.1 881.0 Liabilities & Stockholders' Equity Accounts Payable 20.2 22.7 28.1 Accrued Compensation 7.6 6.5 6.5 8.2 Total Current Liabilities 27.8 22.6 29.2 36.3 Long-Term Debt 498.9 498.9 572.0 596.3 Total Liabilities 526.7 521.5 601.2 632.6 Stockholders' Equity 249.6 248.3 246.9 248.4 Total Liabilities & Stockholders' Equity 776.3 769.8 848.1 881.0 Statement of Cash Flows 2015 2016 2017 2018 Net Income 17.2 4.0 6.0 8.3 Depreciation & Amortization 27.3 26.1 34.0 38.4 Change in Accounts Receivable 3.9 16.9 2.4 (9.8) Change in Inventory (2.9) 3.0 1.8 (0.1) Change in Pay. & Accrued Comp. 1.3 6.6 7.1 Cash from Operations 46.8 44.8 50.8 43.9 Capital Expenditures (23.3) (25.3) (104.6) (75.6) Cash from Investing Activ. (23.3) (25.3) (104.6) (75.6) Dividends Paid (5.2) (5.2) (5.2) Sale (or Purchase) of Stock Debt Issuance (Pay Down) 73.1 24.3 Cash from Financing Activ. (5.2) (5.2) 67.9 19.1 Change in Cash 18.3 14.1 (12.6) Mydeco Stock Price $7.33 $2.67 $6.03 $8.57 67.3 85.6 34.7 187.6 345.3 365.1 898.0 16.1 33.3 10.2 43.5 596.3 639.8 258.2 898.0 2019 17.1 39.3 (7.9) (5.0) 7.2 50.7 (40.6) (40.6) (7.1) (5.2) (5.2) 14.3 (7.1) 3.0 $9.86 See Table 2.5 showing financial statement data and stock price data for Mydeco Corp. Suppose Mydeco had purchased additional equipment for $11.1 million at the end of 2016, and this equipment was depreciated by $3.7 million per year in 2017, 2018, and 2019. Given Mydeco's tax rate of 35%, what impact would this additional purchase have had on Mydeco's net income in years 2016-2019? (Assume the equipment is paid for out of cash and that Mydeco earns no interest on its cash balances.) Calculate the new net income below: (Round to one decimal place.) (millions) Year 2016 Net Income $ Additional Depreciation $ Tax Savings $ TA New Net Income $ TA
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started