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