Related questions with answers

The postclosing trial balance of the general fund of Serene Hospital, a not-for-profit entity, on December 31, 20X1, was as follows:

 Debit CreditCash$125,000Accounts Receivable400,000Allowance for Uncollectibles$50,000Due from Specific - Purpose Fund40,000Inventories95,000Prepaid Expenses20,000Investments900,000Property, Plant & Equipment6,100,000Accumulated Depreciation1,500,000Accounts Payable150,000Accrued Expenses55,000Deferred Revenue - Reimbursement75,000Bonds Payable3,000,000Fund Balance - Without Donor Restrictions2,850,000Total$7,680,000$7,680,000\begin{array}{lrr} & \textbf{ Debit } & \textbf{Credit} \\ \\ \text{Cash} & \$\hspace{10pt}125,000 \\ \text{Accounts Receivable} & 400,000 \\ \text{Allowance for Uncollectibles} && \$\hspace{15pt}50,000 \\ \text{Due from Specific - Purpose Fund} & 40,000 \\ \text{Inventories} & 95,000 \\ \text{Prepaid Expenses} & 20,000 \\ \text{Investments} & 900,000 \\ \text{Property, Plant \& Equipment} & 6,100,000 \\ \text{Accumulated Depreciation} & & 1,500,000 \\ \text{Accounts Payable} & & 150,000 \\ \text{Accrued Expenses} & & 55,000 \\ \text{Deferred Revenue - Reimbursement} & & 75,000 \\ \text{Bonds Payable} & & 3,000,000 \\ \text{Fund Balance - Without Donor Restrictions} && 2,850,000 \\ \hline \text{Total} & \underline{\underline{\$7,680,000}} & \underline{\underline{\$7,680,000}}\\ \end{array}

During 20X2 the following transactions occurred:

1. Provided the value of patient services, $6,160,000.

2. Approved contractual adjustments of$330,000 from patients' bills.

3. Had operating expenses totaling $5,600,000 as follows:

Nursing services$1,800,000Other professional services1,200,000Fiscal services250,000General services1,550,000Bad debts120,000Administration280,000Depreciation400,000\begin{array}{lr} \text{Nursing services} & \$1,800,000 \\ \text{Other professional services} & 1,200,000\\ \text{Fiscal services} & 250,000 \\ \text{General services} & 1,550,000\\ \text{Bad debts} & 120,000 \\ \text{Administration} & 280,000 \\ \text{Depreciation} & 400,000 \\ \end{array}

Accounts credited for operating expenses other than depreciation:

Cash$4,580,000Allowance for Uncollectibles120,000Accounts Payable170,000Accrued Expenses35,000Inventories195,000Prepaid Expenses30,000Donated Services70,000\begin{array}{lr} \text{Cash} & \$4,580,000 \\ \text{Allowance for Uncollectibles} & 120,000 \\ \text{Accounts Payable} & 170,000 \\ \text{Accrued Expenses} & 35,000 \\ \text{Inventories} & 195,000 \\ \text{Prepaid Expenses} & 30,000 \\ \text{Donated Services} & 70,000 \\ \end{array}

4. Received $75,000 cash from specific-purpose fund for partial reimbursement of$100,000 for operating expenditures made in accordance with a restricted gift. The receivable increased by the remaining $25,000 to an ending balance of$65,000.

5. Had payments for inventories and prepaid expenses of $176,000 and$24,000, respectively.

6. Received $85,000 income from endowment fund investments.

7. Sold for$17,000 an X-ray machine that had cost $30,000 and had accumulated depreciation of$20,000.

8. Collected $5,800,000 in receivables and wrote off$132,000.

9. Acquired investments amounting to $60,000.

10. Had$72,000 income from board-designated investments.

11. Paid the beginning balance in Accounts Payable and Accrued Expenses.

12. Had a $20,000 increase in Deferred Revenue-Reimbursement.

13. Received$140,000 from the plant replacement and expansion fund for acquiring fixed assets.

14. Had $63,000 in net receipts from the cafeteria and gift shop.

Required

Prepare a statement of cash flows for 20X2.

See Table down below showing financial statement data and stock price data for Mydeco Corp.

a. In what year was Mydeco's net income the lowest?

b. In what year did Mydeco need to reduce its cash reserves?

c. Why did Mydeco need to reduce its cash reserves in a year when net income was reasonably high?

2012–2016 Financial Statement Data and Stock Price Data for Mydeco Corp

Mydeco Corp. 2012–2016 \hspace{30mm} (All data as of fiscal year end; in million)million)

Income statement20122013201420152016Revenue401.9361.6429.6513.6602.6Cost of Goods Sold(192.1)(175.4)(207.1)(248.3)(295.8)Gross Profit209.8186.2222.5265.3306.8Sales and Marketing(65.0)(64.4)(84.3)(104.9)(121.1)Administration(61.8)(57.1)(59.0)(66.9)(79.8)Depreciation & Amortization(27.5)(26.3)(32.5)(38.3)(40.1)EBIT55.538.446.755.265.8Interest Income (Expense)(32.4)(31.8)(32.0)(37.0)(40.9)Pretax Income23.16.614.718.224.9Income Tax(8.1)(2.3)(5.1)(6.4)(8.7)Net Income15.04.39.611.816.2Shares outstanding (millions)56.856.856.856.856.8Earnings per share$0.26$0.08$0.17$0.21$0.29Balance Sheet20122013201420152016AssetsCash49.468.091.780.483.6Accounts Receivable87.670.669.377.484.2Inventory33.532.227.330.235.8Total Current Assets170.5170.8188.3188.0203.6Net Property, Plant & Equip.244.3243.3306.1349.6347.9Goodwill & Intangibles365.5365.5365.5365.5365.5Total Assets780.3779.6859.9903.1917.0Liabilities & Stockholders’ EquityAccounts Payable18.818.822.427.130.3Accrued Compensation7.66.37.57.79.4Total Current Liabilities26.425.129.934.839.7Long-term Debt498.9498.9572.2597.5597.5Total Liabilities525.3524602.1632.3637.2Stockholders’ Equity255.0255.6257.8270.8279.8Total Liabilities & Stockholders’ Equity780.3779.6859.9903.1917.0Statement of Cash Flows20122013201420152016Net Income15.04.39.611.816.2Depreciation & Amortization27.526.332.538.340.1Chg. in Accounts Receivable3.917.01.3(8.1)(6.8)Chg. in Inventory(2.9)1.34.9(2.9)(5.6)Chg. in Payables & Accrued Comp.1.7(1.3)4.84.94.9Cash from Operations45.247.653.144.048.8Capital Expenditures(26.6)(23.8)(97.5)(75.4)(40.0)Cash from Investing Activities(26.6)(23.8)(97.5)(75.4)(40.0)Dividends Paid(5.2)(5.2)(5.2)(5.2)(5.6)Sale (or purchase) of stockDebt Issuance (Pay Down)73.325.3Cash from Financing Activities(5.2)(5.2)68.120.1(5.6)Change in Cash13.418.623.7(11.3)3.2Mydeco Stock Price$7.02$3.55$5.86$8.33$11.57\begin{array}{lccccc} \text{Income statement} & 2012 & 2013 & 2014 & 2015 & 2016 \\ \text{Revenue} & 401.9 & 361.6 & 429.6 & 513.6 & 602.6 \\ \underline{\text{Cost of Goods Sold}} & (192.1) & (175.4) & (207.1) & (248.3) & (295.8)\\ \text{Gross Profit} & 209.8 & 186.2 & 222.5 & 265.3 & 306.8\\ \text{Sales and Marketing} & (65.0) & (64.4) & (84.3) & (104.9) & (121.1)\\ \text{Administration} & (61.8) & (57.1) & (59.0) & (66.9) & (79.8)\\ \underline{\text{Depreciation $\And$ Amortization}} & (27.5) & (26.3) & (32.5) & (38.3) & (40.1)\\ \text{EBIT} & 55.5 & 38.4 & 46.7 & 55.2 & 65.8\\ \underline{\text{Interest Income (Expense)}} & (32.4) & (31.8) & (32.0) & (37.0) & (40.9)\\ \text{Pretax Income} & 23.1 & 6.6 & 14.7 & 18.2 & 24.9\\ \underline{\text{Income Tax}} & (8.1) & (2.3) & (5.1) & (6.4) & (8.7)\\ \text{Net Income} & 15.0 & 4.3 & 9.6 & 11.8 & 16.2\\ \text{Shares outstanding (millions)} & 56.8 & 56.8 & 56.8 & 56.8 & 56.8\\ \text{Earnings per share} & \$0.26 & \$0.08 & \$0.17 & \$0.21 & \$0.29\\ \text{Balance Sheet} & 2012 & 2013 & 2014 & 2015 & 2016\\ \text{Assets}\\ \text{Cash} & 49.4 & 68.0 & 91.7 & 80.4 & 83.6\\ \text{Accounts Receivable} & 87.6 & 70.6 & 69.3 & 77.4 & 84.2\\ \text{Inventory} & 33.5 & 32.2 & 27.3 & 30.2 & 35.8\\ \text{Total Current Assets} & 170.5 & 170.8 & 188.3 & 188.0 & 203.6\\ \text{Net Property, Plant $\And$ Equip.} & 244.3 & 243.3 & 306.1 & 349.6 & 347.9\\ \text{Goodwill $\And$ Intangibles} & 365.5 & 365.5 & 365.5 & 365.5 & 365.5\\ \text{Total Assets} & 780.3 & 779.6 & 859.9 & 903.1 & 917.0\\ \text{Liabilities $\And$ Stockholders’ Equity}\\ \text{Accounts Payable} & 18.8 & 18.8 & 22.4 & 27.1 & 30.3\\ \text{Accrued Compensation} & 7.6 & 6.3 & 7.5 & 7.7 & 9.4\\ \text{Total Current Liabilities} & 26.4 & 25.1 & 29.9 & 34.8 & 39.7\\ \text{Long-term Debt} & 498.9 & 498.9 & 572.2 & 597.5 & 597.5\\ \text{Total Liabilities} & 525.3 & 524 & 602.1 & 632.3 & 637.2\\ \text{Stockholders’ Equity} & 255.0 & 255.6 & 257.8 & 270.8 & 279.8\\ \text{Total Liabilities $\And$ Stockholders’ Equity} & 780.3 & 779.6 & 859.9 & 903.1 & 917.0\\ \text{Statement of Cash Flows} & 2012 & 2013 & 2014 & 2015 & 2016\\ \text{Net Income} & 15.0 & 4.3 & 9.6 & 11.8 & 16.2\\ \text{Depreciation $\And$ Amortization} & 27.5 & 26.3 & 32.5 & 38.3 & 40.1\\ \text{Chg. in Accounts Receivable} & 3.9 & 17.0 & 1.3 & (8.1) & (6.8)\\ \text{Chg. in Inventory} & (2.9) & 1.3 & 4.9 & (2.9) & (5.6)\\ \underline{\text{Chg. in Payables $\And$ Accrued Comp.}} & 1.7 & (1.3) & 4.8 & 4.9 & 4.9\\ \text{Cash from Operations} & 45.2 & 47.6 & 53.1 & 44.0 & 48.8\\ \underline{\text{Capital Expenditures}} & (26.6) & (23.8) & (97.5) & (75.4) & (40.0)\\ \text{Cash from Investing Activities} & (26.6) & (23.8) & (97.5) & (75.4) & (40.0)\\ \text{Dividends Paid} & (5.2) & (5.2) & (5.2) & (5.2) & (5.6)\\ \text{Sale (or purchase) of stock} & — & — & — & — & —\\ \underline{\text{Debt Issuance (Pay Down)}} & — & — & 73.3 & 25.3 & —\\ \text{Cash from Financing Activities} & (5.2) & (5.2) & 68.1 & 20.1 & (5.6)\\ \text{Change in Cash} & 13.4 & 18.6 & 23.7 & (11.3) & 3.2\\ \text{Mydeco Stock Price} & \$7.02 & \$3.55 & \$5.86 & \$8.33 & \$11.57\\ \end{array}

$

See Table down below showing financial statement data and stock price data for Mydeco Corp.

a. Compute Mydeco's PE ratio each year from 20122012 to 20162016. In which year was it the highest?

b. What was Mydeco's Enterprise Value to EBITDA ratio each year? In which year was it the highest?

c. What might explain the differing time pattern of the two valuation ratios?

2012–2016 Financial Statement Data and Stock Price Data for Mydeco Corp

Mydeco Corp. 2012–2016 \hspace{30mm} (All data as of fiscal year end; in million)million)

Income statement20122013201420152016Revenue401.9361.6429.6513.6602.6Cost of Goods Sold(192.1)(175.4)(207.1)(248.3)(295.8)Gross Profit209.8186.2222.5265.3306.8Sales and Marketing(65.0)(64.4)(84.3)(104.9)(121.1)Administration(61.8)(57.1)(59.0)(66.9)(79.8)Depreciation & Amortization(27.5)(26.3)(32.5)(38.3)(40.1)EBIT55.538.446.755.265.8Interest Income (Expense)(32.4)(31.8)(32.0)(37.0)(40.9)Pretax Income23.16.614.718.224.9Income Tax(8.1)(2.3)(5.1)(6.4)(8.7)Net Income15.04.39.611.816.2Shares outstanding (millions)56.856.856.856.856.8Earnings per share$0.26$0.08$0.17$0.21$0.29Balance Sheet20122013201420152016AssetsCash49.468.091.780.483.6Accounts Receivable87.670.669.377.484.2Inventory33.532.227.330.235.8Total Current Assets170.5170.8188.3188.0203.6Net Property, Plant & Equip.244.3243.3306.1349.6347.9Goodwill & Intangibles365.5365.5365.5365.5365.5Total Assets780.3779.6859.9903.1917.0Liabilities & Stockholders’ EquityAccounts Payable18.818.822.427.130.3Accrued Compensation7.66.37.57.79.4Total Current Liabilities26.425.129.934.839.7Long-term Debt498.9498.9572.2597.5597.5Total Liabilities525.3524602.1632.3637.2Stockholders’ Equity255.0255.6257.8270.8279.8Total Liabilities & Stockholders’ Equity780.3779.6859.9903.1917.0Statement of Cash Flows20122013201420152016Net Income15.04.39.611.816.2Depreciation & Amortization27.526.332.538.340.1Chg. in Accounts Receivable3.917.01.3(8.1)(6.8)Chg. in Inventory(2.9)1.34.9(2.9)(5.6)Chg. in Payables & Accrued Comp.1.7(1.3)4.84.94.9Cash from Operations45.247.653.144.048.8Capital Expenditures(26.6)(23.8)(97.5)(75.4)(40.0)Cash from Investing Activities(26.6)(23.8)(97.5)(75.4)(40.0)Dividends Paid(5.2)(5.2)(5.2)(5.2)(5.6)Sale (or purchase) of stockDebt Issuance (Pay Down)73.325.3Cash from Financing Activities(5.2)(5.2)68.120.1(5.6)Change in Cash13.418.623.7(11.3)3.2Mydeco Stock Price$7.02$3.55$5.86$8.33$11.57\begin{array}{lccccc} \text{Income statement} & 2012 & 2013 & 2014 & 2015 & 2016 \\ \text{Revenue} & 401.9 & 361.6 & 429.6 & 513.6 & 602.6 \\ \underline{\text{Cost of Goods Sold}} & (192.1) & (175.4) & (207.1) & (248.3) & (295.8)\\ \text{Gross Profit} & 209.8 & 186.2 & 222.5 & 265.3 & 306.8\\ \text{Sales and Marketing} & (65.0) & (64.4) & (84.3) & (104.9) & (121.1)\\ \text{Administration} & (61.8) & (57.1) & (59.0) & (66.9) & (79.8)\\ \underline{\text{Depreciation $\And$ Amortization}} & (27.5) & (26.3) & (32.5) & (38.3) & (40.1)\\ \text{EBIT} & 55.5 & 38.4 & 46.7 & 55.2 & 65.8\\ \underline{\text{Interest Income (Expense)}} & (32.4) & (31.8) & (32.0) & (37.0) & (40.9)\\ \text{Pretax Income} & 23.1 & 6.6 & 14.7 & 18.2 & 24.9\\ \underline{\text{Income Tax}} & (8.1) & (2.3) & (5.1) & (6.4) & (8.7)\\ \text{Net Income} & 15.0 & 4.3 & 9.6 & 11.8 & 16.2\\ \text{Shares outstanding (millions)} & 56.8 & 56.8 & 56.8 & 56.8 & 56.8\\ \text{Earnings per share} & \$0.26 & \$0.08 & \$0.17 & \$0.21 & \$0.29\\ \text{Balance Sheet} & 2012 & 2013 & 2014 & 2015 & 2016\\ \text{Assets}\\ \text{Cash} & 49.4 & 68.0 & 91.7 & 80.4 & 83.6\\ \text{Accounts Receivable} & 87.6 & 70.6 & 69.3 & 77.4 & 84.2\\ \text{Inventory} & 33.5 & 32.2 & 27.3 & 30.2 & 35.8\\ \text{Total Current Assets} & 170.5 & 170.8 & 188.3 & 188.0 & 203.6\\ \text{Net Property, Plant $\And$ Equip.} & 244.3 & 243.3 & 306.1 & 349.6 & 347.9\\ \text{Goodwill $\And$ Intangibles} & 365.5 & 365.5 & 365.5 & 365.5 & 365.5\\ \text{Total Assets} & 780.3 & 779.6 & 859.9 & 903.1 & 917.0\\ \text{Liabilities $\And$ Stockholders’ Equity}\\ \text{Accounts Payable} & 18.8 & 18.8 & 22.4 & 27.1 & 30.3\\ \text{Accrued Compensation} & 7.6 & 6.3 & 7.5 & 7.7 & 9.4\\ \text{Total Current Liabilities} & 26.4 & 25.1 & 29.9 & 34.8 & 39.7\\ \text{Long-term Debt} & 498.9 & 498.9 & 572.2 & 597.5 & 597.5\\ \text{Total Liabilities} & 525.3 & 524 & 602.1 & 632.3 & 637.2\\ \text{Stockholders’ Equity} & 255.0 & 255.6 & 257.8 & 270.8 & 279.8\\ \text{Total Liabilities $\And$ Stockholders’ Equity} & 780.3 & 779.6 & 859.9 & 903.1 & 917.0\\ \text{Statement of Cash Flows} & 2012 & 2013 & 2014 & 2015 & 2016\\ \text{Net Income} & 15.0 & 4.3 & 9.6 & 11.8 & 16.2\\ \text{Depreciation $\And$ Amortization} & 27.5 & 26.3 & 32.5 & 38.3 & 40.1\\ \text{Chg. in Accounts Receivable} & 3.9 & 17.0 & 1.3 & (8.1) & (6.8)\\ \text{Chg. in Inventory} & (2.9) & 1.3 & 4.9 & (2.9) & (5.6)\\ \underline{\text{Chg. in Payables $\And$ Accrued Comp.}} & 1.7 & (1.3) & 4.8 & 4.9 & 4.9\\ \text{Cash from Operations} & 45.2 & 47.6 & 53.1 & 44.0 & 48.8\\ \underline{\text{Capital Expenditures}} & (26.6) & (23.8) & (97.5) & (75.4) & (40.0)\\ \text{Cash from Investing Activities} & (26.6) & (23.8) & (97.5) & (75.4) & (40.0)\\ \text{Dividends Paid} & (5.2) & (5.2) & (5.2) & (5.2) & (5.6)\\ \text{Sale (or purchase) of stock} & — & — & — & — & —\\ \underline{\text{Debt Issuance (Pay Down)}} & — & — & 73.3 & 25.3 & —\\ \text{Cash from Financing Activities} & (5.2) & (5.2) & 68.1 & 20.1 & (5.6)\\ \text{Change in Cash} & 13.4 & 18.6 & 23.7 & (11.3) & 3.2\\ \text{Mydeco Stock Price} & \$7.02 & \$3.55 & \$5.86 & \$8.33 & \$11.57\\ \end{array}

$

Question

See Table down below showing financial statement data and stock price data for Mydeco Corp.

a. How did Mydeco's book debt-equity ratio change from 20122012 to 20162016?

b. How did Mydeco's market debt-equity ratio change from 20122012 to 20162016.

c. Compute Mydeco's debt-to-enterprise value ratio to assess how the fraction of its business that is debt financed has changed over the period.

2012–2016 Financial Statement Data and Stock Price Data for Mydeco Corp

Mydeco Corp. 2012–2016 \hspace{30mm} (All data as of fiscal year end; in million)million)

Income statement20122013201420152016Revenue401.9361.6429.6513.6602.6Cost of Goods Sold(192.1)(175.4)(207.1)(248.3)(295.8)Gross Profit209.8186.2222.5265.3306.8Sales and Marketing(65.0)(64.4)(84.3)(104.9)(121.1)Administration(61.8)(57.1)(59.0)(66.9)(79.8)Depreciation & Amortization(27.5)(26.3)(32.5)(38.3)(40.1)EBIT55.538.446.755.265.8Interest Income (Expense)(32.4)(31.8)(32.0)(37.0)(40.9)Pretax Income23.16.614.718.224.9Income Tax(8.1)(2.3)(5.1)(6.4)(8.7)Net Income15.04.39.611.816.2Shares outstanding (millions)56.856.856.856.856.8Earnings per share$0.26$0.08$0.17$0.21$0.29Balance Sheet20122013201420152016AssetsCash49.468.091.780.483.6Accounts Receivable87.670.669.377.484.2Inventory33.532.227.330.235.8Total Current Assets170.5170.8188.3188.0203.6Net Property, Plant & Equip.244.3243.3306.1349.6347.9Goodwill & Intangibles365.5365.5365.5365.5365.5Total Assets780.3779.6859.9903.1917.0Liabilities & Stockholders’ EquityAccounts Payable18.818.822.427.130.3Accrued Compensation7.66.37.57.79.4Total Current Liabilities26.425.129.934.839.7Long-term Debt498.9498.9572.2597.5597.5Total Liabilities525.3524602.1632.3637.2Stockholders’ Equity255.0255.6257.8270.8279.8Total Liabilities & Stockholders’ Equity780.3779.6859.9903.1917.0Statement of Cash Flows20122013201420152016Net Income15.04.39.611.816.2Depreciation & Amortization27.526.332.538.340.1Chg. in Accounts Receivable3.917.01.3(8.1)(6.8)Chg. in Inventory(2.9)1.34.9(2.9)(5.6)Chg. in Payables & Accrued Comp.1.7(1.3)4.84.94.9Cash from Operations45.247.653.144.048.8Capital Expenditures(26.6)(23.8)(97.5)(75.4)(40.0)Cash from Investing Activities(26.6)(23.8)(97.5)(75.4)(40.0)Dividends Paid(5.2)(5.2)(5.2)(5.2)(5.6)Sale (or purchase) of stockDebt Issuance (Pay Down)73.325.3Cash from Financing Activities(5.2)(5.2)68.120.1(5.6)Change in Cash13.418.623.7(11.3)3.2Mydeco Stock Price$7.02$3.55$5.86$8.33$11.57\begin{array}{lccccc} \text{Income statement} & 2012 & 2013 & 2014 & 2015 & 2016 \\ \text{Revenue} & 401.9 & 361.6 & 429.6 & 513.6 & 602.6 \\ \underline{\text{Cost of Goods Sold}} & (192.1) & (175.4) & (207.1) & (248.3) & (295.8)\\ \text{Gross Profit} & 209.8 & 186.2 & 222.5 & 265.3 & 306.8\\ \text{Sales and Marketing} & (65.0) & (64.4) & (84.3) & (104.9) & (121.1)\\ \text{Administration} & (61.8) & (57.1) & (59.0) & (66.9) & (79.8)\\ \underline{\text{Depreciation $\And$ Amortization}} & (27.5) & (26.3) & (32.5) & (38.3) & (40.1)\\ \text{EBIT} & 55.5 & 38.4 & 46.7 & 55.2 & 65.8\\ \underline{\text{Interest Income (Expense)}} & (32.4) & (31.8) & (32.0) & (37.0) & (40.9)\\ \text{Pretax Income} & 23.1 & 6.6 & 14.7 & 18.2 & 24.9\\ \underline{\text{Income Tax}} & (8.1) & (2.3) & (5.1) & (6.4) & (8.7)\\ \text{Net Income} & 15.0 & 4.3 & 9.6 & 11.8 & 16.2\\ \text{Shares outstanding (millions)} & 56.8 & 56.8 & 56.8 & 56.8 & 56.8\\ \text{Earnings per share} & \$0.26 & \$0.08 & \$0.17 & \$0.21 & \$0.29\\ \text{Balance Sheet} & 2012 & 2013 & 2014 & 2015 & 2016\\ \text{Assets}\\ \text{Cash} & 49.4 & 68.0 & 91.7 & 80.4 & 83.6\\ \text{Accounts Receivable} & 87.6 & 70.6 & 69.3 & 77.4 & 84.2\\ \text{Inventory} & 33.5 & 32.2 & 27.3 & 30.2 & 35.8\\ \text{Total Current Assets} & 170.5 & 170.8 & 188.3 & 188.0 & 203.6\\ \text{Net Property, Plant $\And$ Equip.} & 244.3 & 243.3 & 306.1 & 349.6 & 347.9\\ \text{Goodwill $\And$ Intangibles} & 365.5 & 365.5 & 365.5 & 365.5 & 365.5\\ \text{Total Assets} & 780.3 & 779.6 & 859.9 & 903.1 & 917.0\\ \text{Liabilities $\And$ Stockholders’ Equity}\\ \text{Accounts Payable} & 18.8 & 18.8 & 22.4 & 27.1 & 30.3\\ \text{Accrued Compensation} & 7.6 & 6.3 & 7.5 & 7.7 & 9.4\\ \text{Total Current Liabilities} & 26.4 & 25.1 & 29.9 & 34.8 & 39.7\\ \text{Long-term Debt} & 498.9 & 498.9 & 572.2 & 597.5 & 597.5\\ \text{Total Liabilities} & 525.3 & 524 & 602.1 & 632.3 & 637.2\\ \text{Stockholders’ Equity} & 255.0 & 255.6 & 257.8 & 270.8 & 279.8\\ \text{Total Liabilities $\And$ Stockholders’ Equity} & 780.3 & 779.6 & 859.9 & 903.1 & 917.0\\ \text{Statement of Cash Flows} & 2012 & 2013 & 2014 & 2015 & 2016\\ \text{Net Income} & 15.0 & 4.3 & 9.6 & 11.8 & 16.2\\ \text{Depreciation $\And$ Amortization} & 27.5 & 26.3 & 32.5 & 38.3 & 40.1\\ \text{Chg. in Accounts Receivable} & 3.9 & 17.0 & 1.3 & (8.1) & (6.8)\\ \text{Chg. in Inventory} & (2.9) & 1.3 & 4.9 & (2.9) & (5.6)\\ \underline{\text{Chg. in Payables $\And$ Accrued Comp.}} & 1.7 & (1.3) & 4.8 & 4.9 & 4.9\\ \text{Cash from Operations} & 45.2 & 47.6 & 53.1 & 44.0 & 48.8\\ \underline{\text{Capital Expenditures}} & (26.6) & (23.8) & (97.5) & (75.4) & (40.0)\\ \text{Cash from Investing Activities} & (26.6) & (23.8) & (97.5) & (75.4) & (40.0)\\ \text{Dividends Paid} & (5.2) & (5.2) & (5.2) & (5.2) & (5.6)\\ \text{Sale (or purchase) of stock} & — & — & — & — & —\\ \underline{\text{Debt Issuance (Pay Down)}} & — & — & 73.3 & 25.3 & —\\ \text{Cash from Financing Activities} & (5.2) & (5.2) & 68.1 & 20.1 & (5.6)\\ \text{Change in Cash} & 13.4 & 18.6 & 23.7 & (11.3) & 3.2\\ \text{Mydeco Stock Price} & \$7.02 & \$3.55 & \$5.86 & \$8.33 & \$11.57\\ \end{array}

$

Solution

Verified
Answered 1 year ago
Answered 1 year ago
Step 1
1 of 12

In this exercise, we are asked to determine how the ratio of Mydeco Corporation changed from 2012 to 2016.

Create an account to view solutions

By signing up, you accept Quizlet's Terms of Service and Privacy Policy
Continue with GoogleContinue with Facebook

Create an account to view solutions

By signing up, you accept Quizlet's Terms of Service and Privacy Policy
Continue with GoogleContinue with Facebook

More related questions

1/4