Answered step by step
Verified Expert Solution
Link Copied!

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Handbook Of Anti Money Laundering

Authors: Dennis Cox

1st Edition

0470065745, 978-0470065747

More Books

Students also viewed these Finance questions