Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

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 20152018 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 20152018 below. (Round dollar amounts and number of shares to one decimal place. Round percentage amount and the EPS to two decimal places.) Year 2015 $ Revenue (millions) Net Profit Margin % $ New Net Income (millions) Shares Outstanding (millions) New EPS $ Data Table 20142018 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 404.3 363.8 424.6 510.7 Cost of Goods Sold (188.3) (173.8) (206.2) (246.8) Gross Profit 216.0 190.0 218.4 263.9 Sales and Marketing (66.7) (66.4) (82.8) (102.1) Administration (60.6) (59.1) (59.4) (66.4) Depreciation & Amortization (27.3) (27.0) (34.3) (38.4) BI 1.4 37.5 41 57.0 Interest Income (Expense) (33.7) (32.9) (32.2) (37.4) Pretax Income 27.7 4.6 9.7 19.6 Income Tax (9.7) (1.6) (3.4) (6.9) Net Income 18.0 3.0 6.3 12.7 Shares Outstanding (millions) 55 55 55 55 Earnings per Share $0.33 $0.05 $0.11 $0.23 Balance Sheet 2014 2015 2016 2017 Assets Cash 48.8 68.9 86.3 77.5 Accounts Receivable 88.6 69.8 69.8 76.9 Inventory 33.7 30.9 28.4 31.7 2018 604.1 (293.4) 310.7 (120.8) (78.5) (38.6) 72 (39.4) 33.4 (11.7) 21.7 55 $0.39 2018 85.0 86.1 35.3 - Data Table 171.1 245.3 361.7 778.1 169.6 243.3 361.7 774.6 184.5 309.0 361.7 855.2 186.1 345.6 361.7 893.4 206.4 347.0 361.7 915.1 22.0 7.0 31.7 9.7 Total Current Assets Net Property, Plant & Equipment Goodwill & Intangibles Total Assets Liabilities & Stockholders' Equity Accounts Payable Accrued Compensation Total Current Liabilities Long-Term Debt Total Liabilities Stockholders' Equity Total Liabilities & Stockholders' Equity Statement of Cash Flows Net Income Depreciation & Amortization Change in Accounts Receivable Change in Inventory Change in Pay. & Accrued Comp. Cash from Operations Capital Expenditures Cash from Investing Activ. 18.7 6.7 25.4 500.0 525.4 252.7 778.1 17.9 6.4 24.3 500.0 524.3 250.3 29.0 575.0 604.0 251.2 855.2 26.8 8.1 34.9 600.0 634.9 258.5 893.4 41.4 600.0 641.4 273.7 915.1 774.6 2015 2016 2017 3.0 2014 18.0 27.3 3.9 (2.9) 2.2 48.5 (25.0) (25.0) 6.3 34.3 0.0 2.5 27.0 18.8 2.8 (1.1) 50.5 (25.0) (25.0) 12.7 38.4 (7.1) (3.3) 5.9 46.6 (75.0) (75.0) 2018 21.7 38.6 (9.2) (3.6) 6.5 54.0 (40.0) (40.0) 4.7 47.8 (100.0) (100.0) Data Table 25.4 500.0 525.4 252.7 778.1 24.3 500.0 524.3 250.3 774.6 29.0 575.0 604.0 251.2 855.2 34.9 600.0 634.9 258.5 41.4 600.0 641.4 273.7 915.1 893.4 2016 2018 vuruuurrrruco Total Current Liabilities Long-Term Debt Total Liabilities Stockholders' Equity Total Liabilities & Stockholders' Equity Statement of Cash Flows Net Income Depreciation & Amortization Change in Accounts Receivable Change in Inventory Change in Pay. & Accrued Comp. Cash from Operations Capital Expenditures Cash from Investing Activ. Dividends Paid Sale (or Purchase) of Stock Debt Issuance (Pay Down) Cash from Financing Activ. Change in Cash Mydeco Stock Price 2014 18.0 27.3 3.9 (2.9) 2.2 48.5 (25.0) (25.0) (5.4) 2015 3.0 27.0 18.8 2.8 (1.1) 50.5 (25.0) (25.0) (5.4) 6.3 34.3 0.0 2.5 4.7 47.8 (100.0) (100.0) (5.4) 2017 12.7 38.4 (7.1) (3.3) 5.9 46.6 (75.0) (75.0) (5.4) 21.7 38.6 (9.2) (3.6) 6.5 54.0 (40.0) (40.0) (6.5) 25.0 (5.4) 18.1 $7.92 (5.4) 20.1 $3.30 75.0 69.6 17.4 $5.25 19.6 (8.8) $8.71 (6.5) 7.5 $10.89

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Strategy, Value And RiskThe Real Options Approach

Authors: J. Rogers

2nd Edition

0230577377, 9780230577374

More Books

Students also viewed these Accounting questions

Question

What is an interval estimator?

Answered: 1 week ago