- Able 2 5 Showing Financial Statement Data And Stock Price Data For Mydeco Corp Suppose Mydeco S Costs And Expenses Had B 1 (17.96 KiB) Viewed 31 times
- Able 2 5 Showing Financial Statement Data And Stock Price Data For Mydeco Corp Suppose Mydeco S Costs And Expenses Had B 2 (95.39 KiB) Viewed 31 times
- Able 2 5 Showing Financial Statement Data And Stock Price Data For Mydeco Corp Suppose Mydeco S Costs And Expenses Had B 3 (19.75 KiB) Viewed 31 times
- Able 2 5 Showing Financial Statement Data And Stock Price Data For Mydeco Corp Suppose Mydeco S Costs And Expenses Had B 4 (19.75 KiB) Viewed 31 times
- Able 2 5 Showing Financial Statement Data And Stock Price Data For Mydeco Corp Suppose Mydeco S Costs And Expenses Had B 5 (95.39 KiB) Viewed 31 times
A1 ▸ .. A 2 3 Income Statement 4 Revenue 5 Cost of Goods Sold Gross Profit 6 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 Cha in Accounts Receivable 38 Cha, 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 (or purchase) of stock 45 Debt Issuance (Pay Down) 46 Cash from Financing Activ 47 Change in Cash 48 Mydeco Stock Price 49 50 51 B C F 2015 2016 2017 2018 2019 406.9 362.2 427.6 514.4 602.9 (185.2) (1719) (204.2) (249.6) (289.9) 221.7 190.3 223,4 264.8 (66.1) (64.7) (81.6) (97.5) 313 (1229) (67.6) (79.3) (59.1) (59.0) (57.9) (26.1) (26.9) (35.9) (39.3) (37.5) 70.4 39.7 48 60.4 73.3 (32.8) (34.5) (31.1) (39.1) (39.9) 37.6 5.2 16.9 213 33.4 (13.2) (1.8) (5.9) (7.5) (11.7) 24.4 3.4 11 13.8 21.7 55.6 55.6 55.6 55.6 55.6 $0.25 $0.44 $0.20 2015 2016 2017 2018 2019 47.9 72.3 91.4 819 87.6 87.4 68.8 68.1 78.6 87.5 33.4 29.4 28.6 32.6 36.6 168.7 170.5 188.1 193.1 211.7 249.9 247.2 305.6 341.7 347.5 358.1 358.1 358.1 358.1 358.1 776.7 775.8 851.8 892.9 917.3 18.3 18.3 23.4 27.9 31.7 5.9 5.9 7.1 8.4 10.2 24.2 24.2 30.5 36.3 41.9 496.1 496.1 569.7 595.8 595.8 520.3 520.3 600.2 632.1 637.7 256.4 255.5 2516 260.8 279.6 892.9 917.3 776.7 2015 2016 2018 2013 24.4 3.4 13.8 2019 26.1 26.9 39.3 37.5 3.9 18.6 4 17 0 5.6 53.2 52.9 519 (2.9) $0.06 775.8 851.8 2017 11 35.9 (25.4) (23.1) (25.4) (23.11 (5.4) (5.4) (5.4) (5.4) 22.4 $8.49 $4.29 D 24.4 Jx E HOTE 0.7(10.5) 0.8 (4.0) 6.3 54.7 (103.8) (74.6) (103.8) (74.6) (5.4) $6.17 5.8 44.4 73.6 68.2 19 19.5) $0.39 $8.66 (8.91 (4.0) (5.4) (6.1) E 26.1- 20.7 (16.11 (40.1) (40.1) 5.7 $9.22 U H
See Table 2.5 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 caso? Calculate the new EPS for 2016-2019 below (Round dollar amounts and number of shares to one decimal place. Round percentage amount and the CPS to two decimal places) Year 2016 2017 2018 2019 Revenue (minions) Net Profit Margin Now Net Income (milione) Shares Outstanding (milions) New EPS S
A1 ▸ .. B C F 2015 2016 2017 2018 2019 406.9 362.2 427.6 514.4 602.9 (185.2) (1719) (204.2) (249.6) (289.9) 221.7 190.3 223,4 264.8 (66.1) (64.7) (81.6) (97.5) 313 (1229) (67.6) (79.3) (59.1) (59.0) (57.9) (26.1) (26.9) (35.9) (39.3) (37.5) 70.4 39.7 48 60.4 73.3 (32.8) (34.5) (31.1) (39.1) (39.9) 37.6 5.2 16.9 213 33.4 (13.2) (1.8) (5.9) (7.5) (11.7) 24.4 3.4 11 13.8 21.7 55.6 55.6 55.6 55.6 55.6 $0.25 $0.44 $0.20 2015 2016 2017 2018 2019 47.9 72.3 91.4 819 87.6 87.4 68.8 68.1 78.6 87.5 33.4 29.4 28.6 32.6 36.6 168.7 170.5 188.1 193.1 211.7 249.9 247.2 305.6 341.7 347.5 358.1 358.1 358.1 358.1 358.1 776.7 775.8 851.8 892.9 917.3 18.3 18.3 23.4 27.9 31.7 5.9 5.9 7.1 8.4 10.2 24.2 24.2 30.5 36.3 41.9 496.1 496.1 569.7 595.8 595.8 520.3 520.3 600.2 632.1 637.7 256.4 255.5 2516 260.8 279.6 892.9 917.3 776.7 2015 2016 2018 2013 24.4 3.4 13.8 2019 26.1 26.9 39.3 37.5 3.9 18.6 4 17 0 5.6 53.2 52.9 519 A 2 3 Income Statement 4 Revenue 5 Cost of Goods Sold Gross Profit 6 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 Cha in Accounts Receivable 38 Cha, 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 (or purchase) of stock 45 Debt Issuance (Pay Down) 46 Cash from Financing Activ 47 Change in Cash 48 Mydeco Stock Price 49 50 51 (2.9) $0.06 775.8 851.8 2017 11 35.9 (25.4) (23.1) (25.4) (23.11 (5.4) (5.4) (5.4) (5.4) 22.4 $8.49 $4.29 D 24.4 Jx E HOTE 0.7(10.5) 0.8 (4.0) 6.3 54.7 (103.8) (74.6) (103.8) (74.6) (5.4) $6.17 5.8 44.4 73.6 68.2 19 19.5) $0.39 $8.66 (8.91 (4.0) (5.4) (6.1) E 26.1- 20.7 (16.11 (40.1) (40.1) 5.7 $9.22 U H