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 2010–2013 as they were in 2009. What would Mydeco’s EPS have been each year in this case?

Transcribed Image Text:

TABLE 2.5 Mydeco Corp. 2009-2013 Income Statement Revenue Cost of Goods Sold Gross Profit Sales and Marketing Administration Depreciation & Amortization EBIT Interest Income (Expense) Pretax Income Income Tax 2009-2013 Financial Statement Data and Stock Price Data for Mydeco Corp. Net Income Shares outstanding (millions) Earnings per share Balance Sheet Assets Cash Accounts Receivable Inventory Total Current Assets Net Property, Plant & Equip. 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 Chg. in Accounts Receivable Chg. in Inventory Chg. in Payables & Accrued Comp. Cash from Operations Capital Expenditures Cash from Investing Activities Dividends Paid Sale (or purchase) of stock Debt Issuance (Pay Down) Cash from Financing Activities Change in Cash Mydeco Stock Price (All data as of fiscal year end; in $ million) 2010 2009 404.3 (188.3) 216.0 (66.7) (60.6) (27.3) 61.4 (33.7) 27.7 (9.7) 18.0 55.0 $0.33 2009 48.8 88.6 33.7 171.1 245.3 361.7 778.1 18.7 6.7 25.4 500.0 525.4 252.7 778.1 2009 18.0 27.3 3.9 (2.9) 2.2 48.5 (25.0) (25.0) (5.4) (5.4) 18.1 $7.92 363.8 (173.8) 190.0 (1.6) 3.0 (66.4) (82.8) (59.1) (59.4) (27.0) (34.3) 37.5 41.9 (32.9) (32.2) 4.6 9.7 (3.4) 6.3 55.0 $0.11 2011 55.0 $0.05 2010 68.9 69.8 30.9 169.6 243.3 361.7 774.6 17.9 6.4 24.3 500.0 524.3 250.3 774.6 2010 3.0 27.0 18.8 2.8 (1.1) 2011 424.6 (206.2) 218.4 (5.4) 20.1 $3.30 86.3 69.8 28.4 184.5 309 361.7 855.2 22.0 7.0 29.0 575.0 604.0 251.2 855.2 2011 6.3 34.3 (0.0) 2.5 4.7 50.5 47.8 (25.0) (100.0) (25.0) (100.0) (5.4) (5.4) 75.0 69.6 2012 510.7 (246.8) 263.9 (102.1) (66.4) (38.4) 57.0 (37.4) 19.6 (6.9) 12.7 55.0 $0.23 2012 77.5 76.9 31.7 186.1 345.6 361.7 893.4 26.8 8.1 34.9 600.0 634.9 258.5 893.4 2012 12.7 38.4 (7.1) (3.3) 5.9 46.6 (75.0) (75.0) (5.4) 25.0 19.6 17.4 (8.8) $5.25 $8.71 2013 604.1 (293.4) 310.7 (120.8) (78.5) (38.6) 72.8 (39.4) 33.4 (11.7) 21.7 55.0 $0.39 2013 85.0 86.1 35.3 206.4 347.0 361.7 915.1 31.7 9.7 41.4 600.0 641.4 273.7 915.1 2013 21.7 38.6 (9.2) (3.6) 6.5 54.0 (40.0) (40.0) (6.5) - - (6.5) 7.5 $10.89