Question: See Table 2.5 2012-2016 Financial Statement Data and Stock Price Data for Mydeco Corp. (All data as of fiscal year end; in $ millions) Income

See Table 2.5

2012-2016

Financial Statement Data and Stock Price Data for Mydeco Corp.

(All data as of fiscal year end; in $ millions)

Income Statement

2012

2013

2014

2015

2016

Revenue

404.3

363.8

424.6

510.7

604.1

Cost of Goods Sold

(188.3)

(173.8)

(206.2)

(246.8)

(293.4)

Gross Profit

216.0

190.0

218.4

263.9

310.7

Sales and Marketing

(66.7)

(66.4)

(82.8)

(102.1)

(120.8)

Administration

(60.6)

(59.1)

(59.4)

(66.4)

(78.5)

Depreciation & Amortization

(27.3)

(27.0)

(34.3)

(38.4)

(38.6)

EBIT

61.4

37.5

41.9

57.0

72.8

Interest Income (Expense)

(33.7)

(32.9)

(32.2)

(37.4)

(39.4)

Pretax Income

27.7

4.6

9.7

19.6

33.4

Income Tax

(6.9)

(1.2)

(2.4)

(4.9)

(8.4)

Net Income

20.8

3.4

7.3

14.7

25.0

Shares Outstanding (millions)

55

55

55

55

55

Earnings per Share

$0.38

$0.06

$0.13

$0.27

$0.45

Balance Sheet

2012

2013

2014

2015

2016

Assets

Cash

48.8

69.3

87.7

80.9

91.7

Accounts Receivable

88.6

69.8

69.8

76.9

86.1

Inventory

33.7

30.9

28.4

31.7

35.3

Total Current Assets

171.1

170.0

185.9

189.5

213.1

Net Property, Plant & Equipment

245.3

243.3

309.0

345.6

347.0

Goodwill & Intangibles

361.7

361.7

361.7

361.7

361.7

Total Assets

778.1

775.0

856.6

896.8

921.8

Liabilities & Stockholders' Equity

Accounts Payable

18.7

17.9

22.0

26.8

31.7

Accrued Compensation

6.7

6.4

7.0

8.1

9.7

Total Current Liabilities

25.4

24.3

29.0

34.9

41.4

Long-Term Debt

500.0

500.0

575.0

600.0

600.0

Total Liabilities

525.4

524.3

604.0

634.9

641.4

Stockholders' Equity

252.7

250.7

252.6

261.9

280.4

Total Liabilities & Stockholders' Equity

778.1

775.0

856.6

896.8

921.8

Statement of Cash Flows

2012

2013

2014

2015

2016

Net Income

20.8

3.4

7.3

14.7

25.0

Depreciation & Amortization

27.3

27.0

34.3

38.4

38.6

Change in Accounts Receivable

3.9

18.8

0.0

(7.1)

(9.2)

Change in Inventory

(2.9)

2.8

2.5

(3.3)

(3.6)

Change in Pay. & Accrued Comp.

2.2

(1.1)

4.7

5.9

6.5

Cash from Operations

51.3

50.9

48.8

48.6

57.3

Capital Expenditures

(25.0)

(25.0)

(100.0)

(75.0)

(40.0)

Cash from Investing Activ.

(25.0)

(25.0)

(100.0)

(75.0)

(40.0)

Dividends Paid

(5.4)

(5.4)

(5.4)

(5.4)

(6.5)

Sale (or Purchase) of Stock

-

-

-

-

-

Debt Issuance (Pay Down)

-

-

75.0

25.0

-

Cash from Financing Activ.

(5.4)

(5.4)

69.6

19.6

(6.5)

Change in Cash

20.9

20.5

18.4

(6.8)

10.8

Mydeco Stock Price

$7.92

$3.30

$5.25

$8.71

$10.89

showing financial statement data and stock price data for Mydeco Corp. Suppose Mydeco had purchased additional equipment for

$12

million at the end of

2013,

and this equipment was depreciated by

$4

million per year in

2014,

2015,

and

2016.

Given Mydeco's tax rate of

25%,

what impact would this additional purchase have had on Mydeco's net income in years

2013-2016?

(Assume the equipment is paid for out of cash and that Mydeco earns no interest on its cash balances.)

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!