Question: See Table LOADING... showing financial statement data and stock price data for Mydeco Corp. a. From 2012 to 2016,what was the total cash flow that
See Table LOADING... showing financial statement data and stock price data for Mydeco Corp.
a. From 2012 to 2016,what was the total cash flow that Mydeco generated from operations?
b. What fraction of the total in (a) was spent on capital expenditures?
c. What fraction of the total in (a)was spent paying dividends to shareholders?
d. What was Mydeco's total retained earnings for this period?
**only need C & D**
| 2012-2016 Financial Statement Data and Stock Price Data for Mydeco Corp. | |||||
| (All data as of fiscal year end; in $ millions, except share price, which is $/share) | |||||
| Income Statement | 2012 | 2013 | 2014 | 2015 | 2016 |
| Revenue | 405.5 | 367.5 | 423.9 | 512.7 | 604.3 |
| Cost of Goods Sold | (186.1) | (172.4) | (203.9) | (249.0) | (294.2) |
| Gross Profit | 219.4 | 195.1 | 220.0 | 263.7 | 310.1 |
| Sales and Marketing | (68.1) | (65.4) | (83.2) | (105.2) | (117.9) |
| Administration | (61.2) | (58.3) | (59.6) | (64.4) | (77.2) |
| Depreciation & Amortization | (25.5) | (28.0) | (35.9) | (40.0) | (38.6) |
| EBIT | 64.6 | 43.4 | 41.3 | 54.1 | 76.4 |
| Interest Income (Expense) | (32.3) | (34.3) | (31.3) | (36.2) | (40.1) |
| Pretax Income | 32.3 | 9.1 | 10.0 | 17.9 | 36.3 |
| Income Tax | (11.3) | (3.2) | (3.5) | (6.3) | (12.7) |
| Net Income | 21.0 | 5.9 | 6.5 | 11.6 | 23.6 |
| Shares Outstanding (millions) | 54.9 | 54.9 | 54.9 | 54.9 | 54.9 |
| Earnings per Share | $0.38 | $0.11 | $0.12 | $0.21 | $0.43 |
| Balance Sheet | 2012 | 2013 | 2014 | 2015 | 2016 |
| Assets | |||||
| Cash | 49.3 | 77.9 | 102.9 | 92.4 | 105.2 |
| Accounts Receivable | 88.3 | 71.3 | 68.2 | 75.1 | 85.4 |
| Inventory | 35.3 | 29.1 | 29.6 | 33.5 | 33.4 |
| Total Current Assets | 172.9 | 178.3 | 200.7 | 201.0 | 224.0 |
| Net Property, Plant & Equipment | 249.2 | 239.7 | 309.7 | 349.6 | 350.1 |
| Goodwill & Intangibles | 363.7 | 363.7 | 363.7 | 363.7 | 363.7 |
| Total Assets | 785.8 | 781.7 | 874.1 | 914.3 | 937.8 |
| Liabilities & Stockholders' Equity | |||||
| Accounts Payable | 17.2 | 17.9 | 23.5 | 26.7 | 30.5 |
| Accrued Compensation | 5.9 | 7.1 | 6.5 | 9.1 | 10.5 |
| Total Current Liabilities | 23.1 | 25.0 | 30.0 | 35.8 | 41.0 |
| Long-Term Debt | 498.5 | 498.5 | 575.1 | 598.5 | 598.5 |
| Total Liabilities | 521.6 | 523.5 | 605.1 | 634.3 | 639.5 |
| Stockholders' Equity | 264.2 | 258.2 | 269.0 | 280.0 | 298.3 |
| Total Liabilities & Stockholders' Equity | 785.8 | 781.7 | 874.1 | 914.3 | 937.8 |
| Statement of Cash Flows | 2012 | 2013 | 2014 | 2015 | 2016 |
| Net Income | 21.0 | 5.9 | 6.5 | 11.6 | 23.6 |
| Depreciation & Amortization | 25.5 | 28.0 | 35.9 | 40.0 | 38.6 |
| Change in Accounts Receivable | 3.9 | 17.0 | 3.1 | (6.9) | (10.3) |
| Change in Inventory | (2.9) | 6.2 | (0.5) | (3.9) | 0.1 |
| Change in Pay. & Accrued Comp. | 2.4 | 1.9 | 5.0 | 5.8 | 5.2 |
| Cash from Operations | 49.9 | 59.0 | 50.0 | 46.6 | 57.2 |
| Capital Expenditures | (25.7) | (24.2) | (95.4) | (74.3) | (38.3) |
| Cash from Investing Activ. | (25.7) | (24.2) | (95.4) | (74.3) | (38.3) |
| Dividends Paid | (6.2) | (6.2) | (6.2) | (6.2) | (6.1) |
| Sale (or Purchase) of Stock | - | - | - | - | - |
| Debt Issuance (Pay Down) | - | - | 76.6 | 23.4 | - |
| Cash from Financing Activ. | (6.2) | (6.2) | 70.4 | 17.2 | (6.1) |
| Change in Cash | 18.0 | 28.6 | 25.0 | (10.5) | 12.8 |
| Mydeco Stock Price | $8.86 | $2.59 | $6.17 | $8.99 |
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
