Paste a. A B I UB Me Office Update To keep up-to-date with security updates, fixes, and improvements, choose Check for U B3 4 fx A B 1 Problem 2.9 See the table fx below showing fini statement data and stock price data for Mydeco Corp. Complete the steps below using cell references to give data or previous calculations. In some cases, a simple cell reference is all you need. To copy/paste formula across a row or down a column, an absolute cell reference or a mixed cell reference may be preferred. If specific Excel function is to be used, the directions will specify the use of that function. De not type in numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formulas, usually the Given Data section. . By what percentage did Mydoco's revenues grow each year from 2016-2019 b. By what percentage did not income grow each year? 4. By what percentage did Mydeco's revis grow.cach you from 2016-2019? 2016 2017 2018 2019 Growth rate in revenues b. By what percentage did net income growcach you? 19 94 15 2016 2017 2018 2019 Growth me in se income 26 11 15 70 21 22 21 2018 $10.2 1246,8) (1021) 15 2015-2019 Financial Statement Data and Stock Price Data for Mydeco Corp. (All data of fiscal you end: in millions Incon Statement 2015 2016 2017 Revenue 4043 36.8 424.6 Cost of Goods Sold (1183 13.8 (2062) Gross Profit 216.0 190.0 218.4 Sales and Marketing (667) 664) 182.0) Administratie (606) 15921) (59.9) Depreciation & Amortizati 273 (270) 34.3 EBIT 614 37.5 41.9 Internet conne) 83.2) (32.91 132.2) Pretax incon 22.3 4.6 192 Income Tax 39.3 1.5) 8. Net Income 180 3.0 63 Share outstanding) 55.0 550 55.0 Farning 50.33 SOOS 30.11 21 2 2019 04.1 2920 3107 (120) (785) 15 728 09.4) 33.4 10. 21.7 33.0 $0.39 (66) 04 370 1.4) 19.5 16.) 12.2 55.0 5023 11 14 2015 2016 2017 2018 2019 Banner Sheet 4.. Cah Accounts Rovible Ivy 2-9 + 4 888 33.2 69 693 309 69 28,4 775 76 312 5.0 56.1 353 B3 X v fx G H D A B C 41 42 171.1 245.3 361.7 778.1 169.6 243.3 361.7 774.6 184.5 309.0 361.7 855,2 186.1 345.6 361.7 893.4 206.4 347.0 361.7 915.1 42 44 45 46 47 49 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 18.7 6.7 25.4 500.0 525.4 252.7 778.1 17.9 6.4 24.3 500.0 524.3 250.3 774.6 49 50 53 22.0 7.0 29.0 575.0 604.0 251.2 855.2 26.8 8.1 34.9 600.0 634.9 258.5 893.4 31.7 9.7 41.4 600.0 641.4 273.7 915.1 52 53 54 55 56 58 59 50 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 Mideco Stock Price No S9&8* 9889 2015 18.0 27.3 3.9 (2.9) 2.2 48.5 (25.0) (25.0) 5.4) 0.0 0.0 (5.4) 18.1 37.92 2016 3.0 27.0 18.8 2.8 1.D 50.5 (25.0) (25.0) (5.4) 0.0 0.0 (5.4) 20.1 $3.30 2017 6.3 34.3 0.0 215 4.7 47.8 (100.0) (1000) (5.4) 0.0 7510 69.6 17.4 55.25 2018 12.7 38.4 (7.1) (3.3) 5.9 46.6 (25.0) (75.0) (5.4) 0.0 25.0 19.6 8.8) 58.71 2019 21.7 38,6 (92) (3.6) 6.5 54.0 (40.0) (40.0) (6.5) 0.0 0.0 (6.5) 7.5 S10.89 62 13 94 Requirements 72 1. Start Excel - completed. 7 2. In cell D11, by using cell references, calculate the growth rate in revenues for 2016 (1 pt.) 3. To calculate the growth rate in revenues for 2017-2019. copy cell D11 and paste it onto cells Ent:G11 (1 pt.) 25 4. In cell D16, by using cell references, calculate the growth rate in net income for 2016 (1 p.) 5. To calculate the growth rate in net income for 2017-2019. copy cell D16 and paste it onto cells E16:G16 (1 pt.) 6. Save the workbook. Close the workbook and then exit Excel. Submit the workbook as directed 75 76 17 : 79 ho 83