Answered step by step
Verified Expert Solution
Link Copied!

Question

00
1 Approved Answer

Could you please step by step and not only the answer? Thank you very much See Table 2.5 E showing financial statement data and stock

Could you please step by step and not only the answer? Thank you very much image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
See Table 2.5 E showing financial statement data and stock price data for Mydeco Corp. Suppose Mydeco's costs and expenses had been the same fraction of revenues in 2016-2019 as they were in 2015. What would Mydeco's EPS have been each year in this case? Calculate the new EPS for 2016-2019 below: (Round dollar amounts and number of shares to onej decimal place. Round percentage amount and the EPS to two decimal places.) 2017 2018 2018 2019 $ 2016 364.1 4.98 % Year Revenue (millions) Net Profit Margin New Net Income (millions) Shares Outstanding (millions) New EPS $ 14.93 53.3 $ 0.47 2015-2019 Financial Statement Data and Stock Price Data for Mydeco Corp. (All data as of fiscal year end; In $ millions) Income Statement 2015 2016 2017 2018 Revenue 407.5 364.1 424.5 509.5 Cost of Goods Sold (1873) (177.8) (2072) (246.2) Gross Profit 220.2 186.3 217.3 263.3 Sales and Marketing (67.3) (65.4) (84.1) (97.0) Administration (60.7) (58.6) (57.9) (64.4) Depreciation & Amortization (29.2) (28.9) (33.4) (36.8) EBIT 63.0 33.4 41.9 65.1 Interest Income (Expense) (31.8) (31.1) (33.3) (36.4) Pretax Income 31.2 2.3 8.6 28.7 Income Tax (10.9) (0.8) (3.0) (10.0) Net Income 20.3 1.5 5.6 18.7 Shares Outstanding (millions) 53.3 53.3 53.3 53.3 Eamings per Share $0.38 $0.03 $0.11 $0.35 Balance Sheet 2015 2016 2017 2018 Assets Cash 48.8 67.6 87.2 83.2 Accounts Receivable 88.5 70.5 69.4 77.5 Inventory 33.1 29.8 27.2 31.4 Total Current Assets 170.4 167.9 183.8 192.1 Net Property, Plant & Equipment 249.8 245.4 312.4 344.7 Goodwill & Intangibles 365.1 365.1 365.1 365.1 Total Assets 785.3 778.4 861.3 901.9 Ilohillie Sinekholdere Fault 2019 606.3 (294.6) 311.7 (116.8) (76.7) (37.0) 81.2 (37.6) 43.6 (15.3) 28.3 53.3 $0.53 2019 95.4 85.1 35.4 215.9 346.1 365.1 927,1 2015 2016 2017 2018 2019 83.2 77.5 48.8 88.5 33.1 170.4 249.8 365.1 785.3 67.6 70.5 29.8 167.9 245.4 365.1 778.4 87.2 69.4 27.2 183.8 312.4 365.1 861.3 31.4 192.1 344.7 365.1 901.9 95.4 85.1 35.4 215.9 346.1 365.1 927.1 Balance Sheet Assets Cash Accounts Receivable Inventory 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 17.9 5.9 23.8 498.6 522.4 262.9 785.3 17.2 5.7 22.9 498.6 521.5 256.9 778.4 22.3 6.2 28.5 575.0 603.5 257.8 861.3 28.7 7.2 35.9 599.6 635.5 266.4 901.9 31.3 9.4 40.7 599.6 640.3 286.8 927.1 2015 20.3 29.2 3.9 (2.9) 2.6 53.1 124 A 2016 1.5 28.9 18.0 3.3 (0.9) 50.8 12R RS 2017 5.6 33.4 1.1 2.6 5.6 48.3 1997) 2018 18.7 36.8 (8.1) (4.2) 7.4 50.6 (73 AY 2019 28.3 37.0 (7.6) (4.0) 4,8 58.5 Capital Fynonditure 130 365.1 785.3 365.1 778.4 365.1 861.3 365.1 901.9 365.1 927.1 17.9 5.9 23.8 498.6 522.4 262.9 785.3 17.2 5.7 22.9 498.6 521.5 256.9 778.4 22.3 6.2 28.5 575.0 603.5 257.8 861.3 28.7 7.2 35.9 599.6 635.5 266.4 901.9 31.3 9.4 40.7 599.6 640.3 286.8 927.1 2015 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. Dividends Paid Sale (or Purchase) of Stock Debt Issuance (Pay Down) Cash from Financing Activ. Change in Cash Mydeco Stock Price 2018 18.7 36.8 (8.1) (4.2) 2016 1.5 28.9 18.0 3.3 (0.9) 50.8 (26.6) (26.6) (5.4) 20.3 29.2 3.9 (2.9) 2.6 53.1 (24.6) (24.6) (5.4) 2017 5.6 33.4 1.1 2.6 5.6 48.3 (99.7) (99.7) (5.4) 2019 28.3 37.0 (7.6) (4.0) 7.4 4.8 50.6 (73.8) (73.8) (5.4) 58.5 (39.8) (39.8) (6.5) (5.4) 23.1 $7.48 (5.4) 18.8 $2.67 76.4 71.0 19.6 $6.14 24.6 19.2 (4.0) $8.46 (6.5) 12.2 $11.16

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered 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

Students also viewed these Finance questions