Answered step by step
Verified Expert Solution
Question
1 Approved Answer
LAKE OF EGYPT MARINA, INC Balance Sheet as of December 31, 2015 and 2014 (in millions of dollars) 2015 2014 2015 2014 Assets Liabilities and
LAKE OF EGYPT MARINA, INC Balance Sheet as of December 31, 2015 and 2014 (in millions of dollars) | ||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Assets | Liabilities and Equity | |||||||||||
Current assets: | Current liabilities: | |||||||||||
Cash and marketable securities | $ | 80 | $ | 60 | Accrued wages and taxes | $ | 88 | $ | 40 | |||
Accounts receivable | 72 | 45 | Accounts payable | 96 | 45 | |||||||
Inventory | 278 | 165 | Notes payable | 104 | 60 | |||||||
Total | $ | 430 | $ | 270 | Total | $ | 288 | $ | 145 | |||
Fixed assets: | Long term debt: | 256 | 193 | |||||||||
Gross plant and equipment | $ | 416 | $ | 270 | Stockholders equity: | |||||||
Less: Depreciation | 86 | 70 | Preferred stock (2 million shares) | $ | 2 | $ | 2 | |||||
Common stock and paid-in surplus (30 million shares) | 30 | 30 | ||||||||||
Net plant and equipment | $ | 330 | $ | 200 | Retained earnings | 224 | 130 | |||||
Other long-term assets | 40 | 30 | ||||||||||
Total | $ | 370 | $ | 230 | Total | $ | 256 | $ | 162 | |||
Total assets | $ | 800 | $ | 500 | Total liabilities and equity | $ | 800 | $ | 500 | |||
LAKE OF EGYPT MARINA, INC. Income Statement for Years Ending December 31, 2015 and 2014 (in millions of dollars) | |||||
2015 | 2014 | ||||
Net sales (all credit) | $ | 400 | $ | 200 | |
Less: Cost of goods sold | 160 | 70 | |||
Gross profits | $ | 240 | $ | 130 | |
Less: Other operating expenses | 20 | 12 | |||
Earnings before interest, taxes, depreciation, and amortization (EBITDA) | 220 | 118 | |||
Less: Depreciation | 16 | 8 | |||
Earnings before interest and taxes (EBIT) | $ | 204 | $ | 110 | |
Less: Interest | 24 | 10 | |||
Earnings before taxes (EBT) | $ | 180 | $ | 100 | |
Less: Taxes | 54 | 30 | |||
Net income | $ | 126 | $ | 70 | |
Less: Preferred stock dividends | $ | 2 | $ | 2 | |
Net income available to common stockholders | $ | 124 | $ | 68 | |
Less: Common stock dividends | 30 | 30 | |||
Addition to retained earnings | $ | 94 | $ | 38 | |
Per (common) share data: | |||||
Earnings per share (EPS) | $ | 4.133 | $ | 2.267 | |
Dividends per share (DPS) | $ | 1.000 | $ | 1.000 | |
Book value per share (BVPS) | $ | 8.467 | $ | 5.333 | |
Market value (price) per share (MVPS) | $ | 15.750 | $ | 13.550 | |
Calculate the following ratios for Lake of Egypt Marina, Inc. as of year-end 2015. (Use sales when computing the inventory turnover and use common stockholders' equity when computing the equity multiplier. Round your answers to 2 decimal places. Use 365 days a year.) |
LAKE OF EGYPT MARINA, INC. | |||
a. | Current ratio | times | |
b. | Quick ratio | times | |
c. | Cash ratio | times | |
d. | Inventory turnover | times | |
e. | Days sales in inventory | days | |
f. | Average collection period | days | |
g. | Average payment period | days | |
h. | Fixed asset turnover | times | |
i. | Sales to working capital | times | |
j. | Total asset turnover | times | |
k. | Capital intensity | times | |
l. | Debt ratio | % | |
m. | Debt-to-equity | times | |
n. | Equity multiplier | times | |
o. | Times interest earned | times | |
p. | Cash coverage | times | |
q. | Profit margin | % | |
r. | Gross profit margin | % | |
s. | Operating profit margin | % | |
t. | Basic earnings power | % | |
u. | ROA | % | |
v. | ROE | % | |
w. | Dividend payout | % | |
x. | Market-to-book ratio | times | |
y. | PE ratio | times |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started