Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

See Table 2.5 showing financial statement data and stock price data for Mydeco Corp. Suppose Mydeco had purchased additional equipment for $11 million at the

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

See Table 2.5 showing financial statement data and stock price data for Mydeco Corp. Suppose Mydeco had purchased additional equipment for $11 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 New Net Income 2015 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 407.3 362.4 424.2 508.2 Cost of Goods Sold (192.0) (176.4) (205.3) (245.2) Gross Profit 215.3 186.0 218.9 263.0 Sales and Marketing (67.6) (65.7) (83.0) (98.1) Administration (59.6) (57.3) (60.9) (68.2) Depreciation & Amortization (26.2) (26.0) (33.0) (40.3) EBIT 61.9 37.0 42.0 56.4 Interest Income (Expense) (32.9) (33.2) (33.6) (37.4) Pretax Income 29.0 3.8 8.4 Income Tax (10.2) (1.3) (6.7) Net Income 18.8 2.5 5.5 12.3 Shares Outstanding (millions) 55.9 55.9 55.9 55.9 Earnings per Share $0.34 $0.04 $0.10 $0.22 Balance Sheet 2015 2016 2017 2018 Assets Cash 49.5 64.7 74.4 68.6 Accounts Receivable 88.7 69.4 70.9 75.8 Inventory 32.7 29.7 29.8 31.8 Total Current Assets 170.9 163.8 175.1 176.2 Net Property. Plant & Equipment 248.9 248.3 312.4 347.8 2019 606.1 (291.1) 315.0 (124.1) (78.0) (38.0) 74.9 (39.8) 35.1 (12.3) 22.8 55.9 $0.41 2019 19.0 (2.9) 73.4 86.9 36.5 196.8 350.9 365.1 784.9 365.1 777.2 365.1 852.6 365.1 889.1 365.1 912.8 22.8 7.1 20.1 7.3 27.4 499.4 526.8 258.1 784.9 16.7 6.9 23.6 499.4 523.0 254.2 777.2 29.9 576.0 605.9 246.7 852.6 27.1 7.8 34.9 601.1 636.0 253.1 889.1 30.6 10.7 41.3 601.1 642.4 270.4 912.8 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) 2019 22.8 38.0 (11.1) (4.7) 2015 18.8 26.2 3.9 (2.9) 1.9 47.9 (24.3) (24.3) (5.3) 2016 2.5 26.0 19.3 3.0 (3.8) 47.0 (26.5) (26.5) (5.3) 2017 5.5 33.0 -1.5 (0.1) 6.3 43.2 (104.8) (104.8) (5.3) 2018 12.3 40.3 (4.9) (2.0) 5.0 50.7 (76.3) (76.3) (5.3) 6.4 51.4 (39.4) (39.4) (7.2) 76.6 25.1 (5.3) Cash from Financing Activ. Change in Cash Mydeco Stock Price (5.3) 18.3 $7.02 15.2 71.3 9.7 $4.46 19.8 (5.8) $8.32 (7.2) 4.8 $12.23 $3.04 See Table 2.5 showing financial statement data and stock price data for Mydeco Corp. Suppose Mydeco had purchased additional equipment for $11 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 New Net Income 2015 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 407.3 362.4 424.2 508.2 Cost of Goods Sold (192.0) (176.4) (205.3) (245.2) Gross Profit 215.3 186.0 218.9 263.0 Sales and Marketing (67.6) (65.7) (83.0) (98.1) Administration (59.6) (57.3) (60.9) (68.2) Depreciation & Amortization (26.2) (26.0) (33.0) (40.3) EBIT 61.9 37.0 42.0 56.4 Interest Income (Expense) (32.9) (33.2) (33.6) (37.4) Pretax Income 29.0 3.8 8.4 Income Tax (10.2) (1.3) (6.7) Net Income 18.8 2.5 5.5 12.3 Shares Outstanding (millions) 55.9 55.9 55.9 55.9 Earnings per Share $0.34 $0.04 $0.10 $0.22 Balance Sheet 2015 2016 2017 2018 Assets Cash 49.5 64.7 74.4 68.6 Accounts Receivable 88.7 69.4 70.9 75.8 Inventory 32.7 29.7 29.8 31.8 Total Current Assets 170.9 163.8 175.1 176.2 Net Property. Plant & Equipment 248.9 248.3 312.4 347.8 2019 606.1 (291.1) 315.0 (124.1) (78.0) (38.0) 74.9 (39.8) 35.1 (12.3) 22.8 55.9 $0.41 2019 19.0 (2.9) 73.4 86.9 36.5 196.8 350.9 365.1 784.9 365.1 777.2 365.1 852.6 365.1 889.1 365.1 912.8 22.8 7.1 20.1 7.3 27.4 499.4 526.8 258.1 784.9 16.7 6.9 23.6 499.4 523.0 254.2 777.2 29.9 576.0 605.9 246.7 852.6 27.1 7.8 34.9 601.1 636.0 253.1 889.1 30.6 10.7 41.3 601.1 642.4 270.4 912.8 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) 2019 22.8 38.0 (11.1) (4.7) 2015 18.8 26.2 3.9 (2.9) 1.9 47.9 (24.3) (24.3) (5.3) 2016 2.5 26.0 19.3 3.0 (3.8) 47.0 (26.5) (26.5) (5.3) 2017 5.5 33.0 -1.5 (0.1) 6.3 43.2 (104.8) (104.8) (5.3) 2018 12.3 40.3 (4.9) (2.0) 5.0 50.7 (76.3) (76.3) (5.3) 6.4 51.4 (39.4) (39.4) (7.2) 76.6 25.1 (5.3) Cash from Financing Activ. Change in Cash Mydeco Stock Price (5.3) 18.3 $7.02 15.2 71.3 9.7 $4.46 19.8 (5.8) $8.32 (7.2) 4.8 $12.23 $3.04

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

Crime And Punishment In The Future Internet

Authors: Sanja Milivojevic

1st Edition

036746800X, 978-0367468002

More Books

Students also viewed these Finance questions

Question

Why should policy makers think about the incentives?

Answered: 1 week ago

Question

What is networking plan use of current

Answered: 1 week ago

Question

LO28.1 List two ways that economic growth is measured.

Answered: 1 week ago