Question
Hi :). Could you help me with the question below! Thanks! See Table 2.5 (the data below) showing financial statement data and stock price data
Hi :). Could you help me with the question below! Thanks!
See Table 2.5 (the data below)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
2013-2016 as they were in2012. What would? Mydeco's EPS have been each year in this? case?
Income Statement 2012 2013 2014 2015 2016 Revenue 406.7 368.7 420.8 507.7 605.6 Cost of Goods Sold (189.1) (178.0) (205.7) (250.1) (295.5) Gross Profit 217.6 190.7 215.1 257.6 310.1 Sales and Marketing (68.2) (68.1) (81.4) (105.9) (122.7) Administration (61.1) (59.4) (58.2) (68.0) (78.9) Depreciation & Amortization (28.7) (26.3) (34.7) (37.9) (37.0) EBIT 59.6 36.9 40.8 45.8 71.5 Interest Income (Expense) (34.9) (31.1) (31.1) (37.2) (39.7) Pretax Income 24.7 5.8 9.7 8.6 31.8 Income Tax (8.6) (2.0) (3.4) (3.0) (11.1) Net Income 16.1 3.8 6.3 5.6 20.7 Shares outstanding (millions) 54 54 54 54 54 Earnings per share $0.30 $0.07 $0.12 $0.10 $0.38 Balance Sheet 2012 2013 2014 2015 2016 Assets Cash 48.3 70.6 87.6 72.6 77.2 Accounts Receivable 89.5 69.2 70.3 78.1 86.1 Inventory 34.9 31.9 28.7 30.4 35.8 Total Current Assets 172.7 171.7 186.6 181.1 199.1 Net Property, Plant & Equip. 242.4 246.7 309.9 349.9 343.7 Goodwill & Intangibles 364.7 364.7 364.7 364.7 364.7 Total Assets 779.8 783.1 861.2 895.7 907.5 Liabilities & Stockholders' Equity Accounts Payable 19.5 16.3 21.6 26.2 30.7 Accrued Compensation 6.9 6.8 6.4 7.5 10.7 Total Current Liabilities 26.4 23.1 28.0 33.7 41.4 Long-term Debt 498.7 498.7 573.1 598.5 598.5 Total Liabilities 525.1 521.8 601.1 632.2 639.9 Stockholders' Equity 254.7 261.3 260.1 263.5 267.6 Total Liabilities & Stockholders' Equity 779.8 783.1 861.2 895.7 907.5 Statement of Cash Flows 2012 2013 2014 2015 2013 Net Income 16.1 3.8 6.3 5.6 2016 Depreciation & Amortization 28.7 26.3 34.7 37.9 37.0 Chg. in Accounts Receivable 3.9 20.3 -1.1 (7.8) (8.0) Chg. in Inventory (2.9) 3.0 3.2 (1.7) (5.4) Chg. in Pay. & Accrued Comp. 1.3 (3.3) 4.9 5.7 7.7 Cash from Operations 47.1 50.1 48.0 39.7 52.0 Capital Expenditures (23.4) (23.3) (100.9) (75.6) (40.5) Cash from Investing Activ. (23.4) (23.3) (100.9) (75.6) (40.5) Dividends Paid (4.5) (4.5) (4.5) (4.5) (6.9) Sale (or purchase) of stock - - - - - Debt Issuance (Pay Down) - - 74.4 25.4 - Cash from Financing Activ. (4.5) (4.5) 69.9 20.9 (6.9) Change in Cash 19.2 22.3 17.0 (15.0) 4.6 Mydeco Stock Price $8.72 $3.16 $5.39 $8.75 $11.62
showing financial statement data and stock price data for Mydeco Corp. Suppose Mydeco's costs and expenses had been See Table 2.5 he same fraction of revenues in 2013-2016 as they were in 2012. What would Mydeco's EPS have been each year in this case? Calculate the new EPS for 2013-2016 below: (Round dollar amounts and number of shares to one decimal place. Round percentage amount and the EPS to two decimal places.) 2014 2016 Year Revenue (millions) Net Profit Margin New Net Income (millions $ Shares Outstanding (millions) New EPS 2013 2015
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