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 as they were in . What would Mydeco's EPS have been each year in this case?

Calculate the new EPS for

2016-2019

below:(Round dollar amounts and number of shares to one decimal place. Round percentage amount and the EPS to two decimal places.)

Year		2016
Revenue (millions)	$
Net Profit Margin			%
New Net Income (millions)	$
Shares Outstanding (millions)
New EPS	$

Year		2017
Revenue (millions)	$
Net Profit Margin			%
New Net Income (millions)	$
Shares Outstanding (millions)
New EPS	$

Year		2018
Revenue (millions)	$
Net Profit Margin			%
New Net Income (millions)	$
Shares Outstanding (millions)
New EPS	$

Year		2019
Revenue (millions)	$
Net Profit Margin			%
New Net Income (millions)	$
Shares Outstanding (millions)
New EPS	$

Income Statement	2015	2016	2017	2018	2019
Revenue	405.4	364.7	420.5	509.7	607.6
Cost of Goods Sold	(183.9)	(172.2)	(209.3)	(245.1)	(297.7)
Gross Profit	221.5	192.5	211.2	264.6	309.9
Sales and Marketing	(66.2)	(65.8)	(82.2)	(105.6)	(119.2)
Administration	(61.6)	(60.2)	(58.8)	(64.8)	(77.7)
Depreciation & Amortization	(27.9)	(28.8)	(34.9)	(40.1)	(36.8)
EBIT	65.8	37.7	35.3	54.1	76.2
Interest Income (Expense)	(33.5)	(31.4)	(31.1)	(38.9)	(37.9)
Pretax Income	32.3	6.3	4.2	15.2	38.3
Income Tax	(11.3)	(2.2)	(1.5)	(5.3)	(13.4)
Net Income	21	4.1	2.7	9.9	24.9
Shares Outstanding (millions)	54.4	54.4	54.4	54.4	54.4
Earnings per Share	$0.39	$0.08	$0.05	$0.18	$0.46
Balance Sheet	2015	2016	2017	2018	2019
Assets
Cash	50.1	71.2	87.2	75.8	80.5
Accounts Receivable	87.6	70.9	69.2	75.5	87.4
Inventory	31.9	30.3	26.7	29.9	36.6
Total Current Assets	169.6	172.4	183.1	181.2	204.5
Net Property, Plant & Equip.	246.2	247.9	307.2	347.2	343.9
Goodwill & Intangibles	362.9	362.9	362.9	362.9	362.9
Total Assets	778.7	783.2	853.2	891.3	911.3
Liabilities & Stockholders' Equity
Accounts Payable	18.1	15.9	22.2	25.3	31.5
Accrued Compensation	6.8	7.2	7.5	7.3	8.7
Total Current Liabilities	24.9	23.1	29.7	32.6	40.2
Long-term Debt	495.7	495.7	571.5	598.4	598.4
Total Liabilities	520.6	518.8	601.2	631	638.6
Stockholders' Equity	258.1	264.4	252	260.3	272.7
Total Liabilities & Stockholders' Equity	778.7	783.2	853.2	891.3	911.3
Statement of Cash Flows	2015	2016	2017	2018	2019
Net Income	21	4.1	2.7	9.9	24.9
Depreciation & Amortization	27.9	28.8	34.9	40.1	36.8
Chg. in Accounts Receivable	3.9	16.7	1.7	(6.3)	(11.9)
Chg. in Inventory	(2.9)	1.6	3.6	(3.2)	(6.7)
Chg. in Payables & Accrued Comp.	2.8	(1.8)	6.6	2.9	7.6
Cash from Operations	52.7	49.4	49.5	43.4	50.7
Capital Expenditures	(24.3)	(23.5)	(104.5)	(76.9)	(39.4)
Cash from Investing Activities	(24.3)	(23.5)	(104.5)	(76.9)	(39.4)
Dividends Paid	(4.8)	(4.8)	(4.8)	(4.8)	(6.6)
Sale (or purchase) of stock	-	-	-	-	-
Debt Issuance (Pay Down)	-	-	75.8	26.9	-
Cash from Financing Activities	(4.8)	(4.8)	71	22.1	(6.6)
Change in Cash	23.6	21.1	16	(11.4)	4.7
Mydeco Stock Price	$7.47	$4.03	$4.77	$7.95	$10.08