Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

See Table showing financial statement data and stock price data for Mydeco Corp. Income Statement 2012 2013 2014 2015 2016 Revenue 394.1 363.7 422.9 508.6

See Table showing financial statement data and stock price data for Mydeco Corp.

Income Statement

2012

2013

2014

2015

2016

Revenue

394.1

363.7

422.9

508.6

605.8

Cost of Goods Sold

(187.5)

(175.1)

(204.5)

(243.4)

(297.7)

Gross Profit

206.6

188.6

218.4

265.2

308.1

Sales and Marketing

(67.6)

(66.4)

(81.4)

(101.9)

(125.0)

Administration

(58.9)

(57.2)

(57.5)

(65.6)

(78.7)

Depreciation & Amortization

(29.1)

(28.0)

(32.4)

(40.2)

(40.6)

EBIT

51

37

47.1

57.5

63.8

Interest Income (Expense)

(33.5)

(31.8)

(31.3)

(36.2)

(37.5)

Pretax Income

17.5

5.2

15.8

21.3

26.3

Income Tax

(6.1)

(1.8)

(5.5)

(7.5)

(9.2)

Net Income

11.4

3.4

10.3

13.8

17.1

Shares outstanding (millions)

56.3

56.3

56.3

56.3

56.3

Earnings per share

$0.20

$0.06

$0.18

$0.25

$0.30

Balance Sheet

2012

2013

2014

2015

2016

Assets

Cash

48.7

71.5

91.9

87.7

95.8

Accounts Receivable

89.1

69.4

70.6

78.2

84.6

Inventory

34.9

30.1

29.4

30.6

35.6

Total Current Assets

172.7

171

191.9

196.5

216

Net Property, Plant & Equip.

243.5

240.3

313.3

344.2

346.1

Goodwill & Intangibles

362.4

362.4

362.4

362.4

362.4

Total Assets

778.6

773.7

867.6

903.1

924.5

Liabilities & Stockholders' Equity

Accounts Payable

18.8

17.2

23.8

27.4

31.1

Accrued Compensation

6.7

6.3

7.1

7.6

10.5

Total Current Liabilities

25.5

23.5

30.9

35

41.6

Long-term Debt

497.4

497.4

573.1

599.8

599.8

Total Liabilities

522.9

520.9

604

634.8

641.4

Stockholders' Equity

255.7

252.8

263.6

268.3

283.1

Total Liabilities & Stockholders' Equity

778.6

773.7

867.6

903.1

924.5

Statement of Cash Flows

2012

2013

2014

2015

2016

Net Income

11.4

3.4

10.3

13.8

17.1

Depreciation & Amortization

29.1

28

32.4

40.2

40.6

Chg. in Accounts Receivable

3.9

19.7

-1.2

(7.6)

(6.4)

Chg. in Inventory

(2.9)

4.8

0.7

(1.2)

(5.0)

Chg. in Pay. & Accrued Comp.

1.8

(2.0)

7.4

4.1

6.6

Cash from Operations

43.3

53.9

49.6

49.3

52.9

Capital Expenditures

(24.1)

(25.0)

(98.8)

(74.1)

(38.9)

Cash from Investing Activ.

(24.1)

(25.0)

(98.8)

(74.1)

(38.9)

Dividends Paid

(6.1)

(6.1)

(6.1)

(6.1)

(5.9)

Sale (or purchase) of stock

-

-

-

-

-

Debt Issuance (Pay Down)

-

-

75.7

26.7

-

Cash from Financing Activ.

(6.1)

(6.1)

69.6

20.6

(5.9)

Change in Cash

13.1

22.8

20.4

(4.2)

8.1

Mydeco Stock Price

$7.71

$4.16

$5.51

$9.17

$9.43

a. What were Mydeco's retained earnings each year?

b. Using the data from

2012, what was Mydeco's total stockholders' equity in

2011?

a. What were Mydeco's retained earnings each year?

Calculate the retained earnings below: (Round to one decimal place.)

Year

2012

Net Income

$

Dividends Paid

$

Retained Earnings

$

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

Introduction To Mathematical Finance Discrete Time Models

Authors: Stanley R. Pliska

1st Edition

1557869456, 9781557869456

More Books

Students also viewed these Finance questions

Question

What styles do they use?

Answered: 1 week ago

Question

create a semiotic sign system to communicate an idea.

Answered: 1 week ago

Question

apply research strategies to writing.

Answered: 1 week ago