find enterprise value, find EBITDA, and EV to EBITDA ratio. For 2012, 2013, 2014, 2015, 2016

B D E F G 2012 2013 2014 2015 2016 392.4 366.1 425.6 508.9 600.7 (187.6) (172.1) (201.7) (246.1) (294.2) 204.8 194 223.9 262.8 306.5 (67.3) (66.1) (84.2) (101.0) (124.1) (60.9) (61.0) (60.6) (66.6) (79.5) (28.5) (28.0) (34.1) (39.4) (39.3) 48.1 38.9 45 55.8 63.6 (32.7) (34.6) (33.7) (37.0) (40.4) 15.4 4.3 11.3 18.8 23.2 (5.4) (1.5) (4.0) (6.6) (8.1) 10 2.8 7.3 12.2 15.1 55.4 55.4 55.4 55.4 55.4 $0.18 $0.05 $0.13 $0.22 $0.27 2012 2013 2014 2015 2016 De 49.3 88.8 32.4 2 3 Income Statement 4 Revenue 5 Cost of Goods Sold 6 Gross Profit 7 Sales and Marketing 8 Administration 9 Depreciation & Amortization 10 EBIT 11 Interest Income (Expense) 12 Pretax Income 13 Income Tax 14 Net Income 15 shares outstanding (millions) 16 Earnings per share 17 Balance Sheet 18 Assets 19 Cash 20 Accounts Receivable 21 Inventory 22 Total Current Assets 23 Net Property, Plant & Equip. 24 Goodwill & Intangibles 25 Total Assets 26 Liabilities & Stockholders' Equity 27 Accounts Payable 28 Accrued Compensation 29 Total Current Liabilities 30 Long-term Debt 31 Total Liabilities 32 Stockholders' Equity 33 Total Liabilities & Stockholders' Equity 34 Statement of Cash Flows 35 Net Income 36 Depreciation & Amortization 37 Che. in Accounts Receivable 38 Chr. in Inventory 39 Chg. In Pay & Accrued Comp 40 Cash from Operations 41 Capital Expenditures 42 Cash from Investing Activ 43 Dividends Paid 44 Sale for purchase) of stock 45 Debt Issuance (Pay Down) 46 Cash from Financing Activ PO 47 Change in Cash 48 Mydeco Stock Price 49 170.5 241.4 363.4 775.3 66.8 69.7 31.3 167.8 243.8 363.4 775 89.9 67.9 30.2 188 307.5 363.4 858.9 80.7 75.2 32.4 188.3 340.8 363.4 892.5 80.5 86.2 34.6 201.3 345.6 363.4 910.3 29.8 18.6 16.5 22.4 28.4 30.8 5.7 5.6 7.4 7.3 10.5 24.3 22.1 35.7 41.3 504.3 504.3 580.8 604.3 604.3 528.6 526.4 610.6 640 645.6 246.7 248.6 248.3 252.5 264.7 775.3 775 858.9 892.5 910.3 2012 2013 2014 2015 2016 10 2.8 7.3 12.2 15.1 28.5 28 34.1 39.4 39,3 3.9 19.1 1.8 (7.3) (11.0) (2.3) 1.1 1.1 (22) (2.2) 2.7 2.2) 5.9 5.6 42.8 48.8 52 48 46.8 (25.9) 125.0) 199.1) (74.4) 140.7 (259) 125,0) (99.1) (744) 140.7) (6.3) 16.3) 16,3) 16.3) (63) 7.7 Fall 76.5 23.5 (6.3) (6.3) 70.2 17.2 (63) 10.6 17.5 23.1 19.2) (0.2) $ 7.62 $3.16 $5.75 $9.49 $8.92