Income Statement 2009 2010 2011 2012 2013 Revenue 393.3 366.3 428.6 513.7 599.2 Cost of Goods Sold (186.6) (175.8) (205.3) (248.6) (292.6) Gross Profit 206.7 190.5 223.3 265.1 306.6 Sales and Marketing (67.2) (65.8) (82.5) (102.9) (122.5) Administration (59.3) (59.1) (60.2) (67.6) (77.8) Depreciation & Amortization (27.5) (26.7) (36.2) (39.6) (39.2) ЕBIT 52.7 38.9 44.4 55 67.1 Interest Income (Expense) (34.7) (31.1) (32.9) (38.5) (37.6) Pretax Income 18 7.8 11.5 16.5 29.5 Income Tax (6.3) (2.7) (4.0) (5.8) (10.3) Net Income 11.7 5.1 7.5 10.7 19.2 Shares Outstanding (Millions) 55.5 55.5 55.5 55.5 55.5 Earnings per Share $0.21 $0.09 $0.14 $0.19 $0.35 Balance Sheet 2009 2010 2011 2012 2013 Assets Cash 47.4 66.7 92.8 79.1 89.3 Accounts Receivable 87.1 69.6 67.9 76.9 85.2 Inventory 34.7 32.5 28.1 32.8 33.5 Total Current Assets 169.2 168.8 188.8 188.8 208 Net Property, Plant & Equip. 248.8 238.7 312.4 341.9 351.2 Goodwill & Intangibles 358.3 358.3 358.3 358.3 358.3 Total Assets 776.3 765.8 859.5 889 917.5 Liabilities & Stockholders' Equity Accounts Payable 20.2 19.7 21.8 25.6 32.8 Accrued Compensation 7.2 6.3 6.8 8.8 9.9 Total Current Liabilities 27.4 26 28.6 34.4 42.7 Long-term Debt 503.6 503.6 578 602.7 602.7 Total Liabilities 531 529.6 606.6 637.1 645.4 Stockholders' Equity 245.3 236.2 252.9 251.9 272.1 Total Liabilities & Stockholders' Equity 776.3 765.8 859.5 889 917.5 Statement of Cash Flows 2009 2010 2011 2012 2013 Net Income 11.7 5.1 7.5 10.7 19.2 Depreciation & Amortization 27.5 26.7 36.2 39.6 39.2 Chg. in Accounts Receivable 3.9 17.5 1.7 (9.0) (8.3) Chg. in Inventory (2.9) 2.2 4.4 (4.7) (0.7) Chg. in Pay. & Accrued Comp. 1.6 (1.4) 2.6 5.8 8.3 Cash from Operations 41.8 50.1 52.4 42.4 57.7 Capital Expenditures (27.0) (25.9) (95.8) (75.9) (41.5) Cash from Investing Activ. (27.0) (25.9) (95.8) (75.9) (41.5) Dividends Paid (4.9) (4.9) (4.9) (4.9) (6.0) Sale (or purchase) of stock Debt Issuance (Pay Down) 74.4 24.7 Cash from Financing Activ. (4.9) (4.9) 69.5 19.8 (6.0) Change in Cash 9.9 19.3 26.1 (13.7) 10.2 Mydeco Stock Price $8.18 $3.65 $5.55 $7.85 $10.93 What is Mydeco's market capitalization at the end of each year? The market capitalization at the end of year 2015 is million b. What is Mydeco's market-to-book ratio at the end of each year? c. What is Mydeco's enterprise value at the end of each year?
Income Statement 2009 2010 2011 2012 2013 Revenue 393.3 366.3 428.6 513.7 599.2 Cost of Goods Sold (186.6) (175.8) (205.3) (248.6) (292.6) Gross Profit 206.7 190.5 223.3 265.1 306.6 Sales and Marketing (67.2) (65.8) (82.5) (102.9) (122.5) Administration (59.3) (59.1) (60.2) (67.6) (77.8) Depreciation & Amortization (27.5) (26.7) (36.2) (39.6) (39.2) ЕBIT 52.7 38.9 44.4 55 67.1 Interest Income (Expense) (34.7) (31.1) (32.9) (38.5) (37.6) Pretax Income 18 7.8 11.5 16.5 29.5 Income Tax (6.3) (2.7) (4.0) (5.8) (10.3) Net Income 11.7 5.1 7.5 10.7 19.2 Shares Outstanding (Millions) 55.5 55.5 55.5 55.5 55.5 Earnings per Share $0.21 $0.09 $0.14 $0.19 $0.35 Balance Sheet 2009 2010 2011 2012 2013 Assets Cash 47.4 66.7 92.8 79.1 89.3 Accounts Receivable 87.1 69.6 67.9 76.9 85.2 Inventory 34.7 32.5 28.1 32.8 33.5 Total Current Assets 169.2 168.8 188.8 188.8 208 Net Property, Plant & Equip. 248.8 238.7 312.4 341.9 351.2 Goodwill & Intangibles 358.3 358.3 358.3 358.3 358.3 Total Assets 776.3 765.8 859.5 889 917.5 Liabilities & Stockholders' Equity Accounts Payable 20.2 19.7 21.8 25.6 32.8 Accrued Compensation 7.2 6.3 6.8 8.8 9.9 Total Current Liabilities 27.4 26 28.6 34.4 42.7 Long-term Debt 503.6 503.6 578 602.7 602.7 Total Liabilities 531 529.6 606.6 637.1 645.4 Stockholders' Equity 245.3 236.2 252.9 251.9 272.1 Total Liabilities & Stockholders' Equity 776.3 765.8 859.5 889 917.5 Statement of Cash Flows 2009 2010 2011 2012 2013 Net Income 11.7 5.1 7.5 10.7 19.2 Depreciation & Amortization 27.5 26.7 36.2 39.6 39.2 Chg. in Accounts Receivable 3.9 17.5 1.7 (9.0) (8.3) Chg. in Inventory (2.9) 2.2 4.4 (4.7) (0.7) Chg. in Pay. & Accrued Comp. 1.6 (1.4) 2.6 5.8 8.3 Cash from Operations 41.8 50.1 52.4 42.4 57.7 Capital Expenditures (27.0) (25.9) (95.8) (75.9) (41.5) Cash from Investing Activ. (27.0) (25.9) (95.8) (75.9) (41.5) Dividends Paid (4.9) (4.9) (4.9) (4.9) (6.0) Sale (or purchase) of stock Debt Issuance (Pay Down) 74.4 24.7 Cash from Financing Activ. (4.9) (4.9) 69.5 19.8 (6.0) Change in Cash 9.9 19.3 26.1 (13.7) 10.2 Mydeco Stock Price $8.18 $3.65 $5.55 $7.85 $10.93 What is Mydeco's market capitalization at the end of each year? The market capitalization at the end of year 2015 is million b. What is Mydeco's market-to-book ratio at the end of each year? c. What is Mydeco's enterprise value at the end of each year?
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Transcribed Image Text:Income Statement
2009
2010
2011
2012
2013
Revenue
393.3
366.3
428.6
513.7
599.2
Cost of Goods Sold
(186.6)
(175.8)
(205.3)
(248.6)
(292.6)
Gross Profit
206.7
190.5
223.3
265.1
306.6
Sales and Marketing
(67.2)
(65.8)
(82.5)
(102.9)
(122.5)
Administration
(59.3)
(59.1)
(60.2)
(67.6)
(77.8)
Depreciation & Amortization
(27.5)
(26.7)
(36.2)
(39.6)
(39.2)
EBIT
52.7
38.9
44.4
55
67.1
Interest Income (Expense)
(34.7)
(31.1)
(32.9)
(38.5)
(37.6)
Pretax Income
18
7.8
11.5
16.5
29.5
Income Tax
(6.3)
(2.7)
(4.0)
(5.8)
(10.3)
Net Income
11.7
5.1
7.5
10.7
19.2
Shares Outstanding (Millions)
55.5
55.5
55.5
55.5
55.5
Earnings per Share
$0.21
$0.09
$0.14
$0.19
$0.35
Balance Sheet
2009
2010
2011
2012
2013
Assets
Cash
47.4
66.7
92.8
79.1
89.3
Accounts Receivable
87.1
69.6
67.9
76.9
85.2
Inventory
34.7
32.5
28.1
32.8
33.5
Total Current Assets
169.2
168.8
188.8
188.8
208
Net Property, Plant & Equip.
248.8
238.7
312.4
341.9
351.2
Goodwill & Intangibles
358.3
358.3
358.3
358.3
358.3
Total Assets
776.3
765.8
859.5
889
917.5
Liabilities & Stockholders' Equity
Accounts Payable
20.2
19.7
21.8
25.6
32.8
Accrued Compensation
7.2
6.3
6.8
8.8
9.9
Total Current Liabilities
27.4
26
28.6
34.4
42.7
Long-term Debt
503.6
503.6
578
602.7
602.7
Total Liabilities
531
529.6
606.6
637.1
645.4
Stockholders' Equity
245.3
236.2
252.9
251.9
272.1
Total Liabilities & Stockholders' Equity
776.3
765.8
859.5
889
917.5
Statement of Cash Flows
2009
2010
2011
2012
2013
Net Income
11.7
5.1
7.5
10.7
19.2
Depreciation & Amortization
27.5
26.7
36.2
39.6
39.2
Chg. in Accounts Receivable
3.9
17.5
1.7
(9.0)
(8.3)
Chg. in Inventory
(2.9)
2.2
4.4
(4.7)
(0.7)
Chg. in Pay. & Accrued Comp.
1.6
(1.4)
2.6
5.8
8.3
Cash from Operations
41.8
50.1
52.4
42.4
57.7
Capital Expenditures
(27.0)
(25.9)
(95.8)
(75.9)
(41.5)
Cash from Investing Activ.
(27.0)
(25.9)
(95.8)
(75.9)
(41.5)
Dividends Paid
(4.9)
(4.9)
(4.9)
(4.9)
(6.0)
Sale (or purchase) of stock
Debt Issuance (Pay Down)
74.4
24.7
Cash from Financing Activ.
(4.9)
(4.9)
69.5
19.8
(6.0)
Change in Cash
9.9
19.3
26.1
(13.7)
10.2
Mydeco Stock Price
$8.18
$3.65
$5.55
$7.85
$10.93
What is Mydeco's market capitalization at the end of each year? The market capitalization at the end of year 2015 is
$1
million
b. What is Mydeco's market-to-book ratio at the end of each year?
c. What is Mydeco's enterprise value at the end of each year?
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 3 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education