Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the following financial statements for Lake of Egypt Marina, Inc. LAKE OF EGYPT MARINA, INC. Balance Sheet as of December 31, 2021 and 2020

Use the following financial statements for Lake of Egypt Marina, Inc.

LAKE OF EGYPT MARINA, INC.
Balance Sheet as of December 31, 2021 and 2020
(in millions of dollars)
2021 2020 2021 2020
Assets Liabilities and Equity
Current assets: Current liabilities:
Cash and marketable securities $ 75 $ 65 Accrued wages and taxes $ 40 $ 43
Accounts receivable 115 110 Accounts payable 90 80
Inventory 200 190 Notes payable 80 70
Total $ 390 $ 365 Total $ 210 $ 193
Fixed assets: Long-term debt: $ 300 $ 280
Gross plant and equipment $ 580 $ 471 Stockholders equity:
Less: Depreciation 110 100 Preferred stock (5 million shares) $ 5 $ 5
Net plant and equipment $ 470 $ 371 Common stock and paid-in surplus
(65 million shares) 65 65
Other long-term assets 50 49 Retained earnings 330 242
Total $ 520 $ 420 Total $ 400 $ 312
Total assets $ 910 $ 785 Total liabilities and equity $ 910 $ 785
LAKE OF EGYPT MARINA, INC.
Income Statement for Years Ending December 31, 2021 and 2020
(in millions of dollars)
2021 2020
Net sales (all credit) $ 515 $ 432
Less: Cost of goods sold 230 175
Gross profits $ 285 $ 257
Less: Other operating expenses 30 25
Earnings before interest, taxes, depreciation, and amortization (EBITDA) $ 255 $ 232
Less: Depreciation 22 20
Earnings before interest and taxes (EBIT) $ 233 $ 212
Less: Interest 33 30
Earnings before taxes (EBT) $ 200 $ 182
Less: Taxes 42 55
Net income $ 158 $ 127
Less: Preferred stock dividends $ 5 $ 5
Net income available to common stockholders $ 153 $ 122
Less: Common stock dividends 65 65
Addition to retained earnings $ 88 $ 57
Per (common) share data:
Earnings per share (EPS) $ 2.354 $ 1.877
Dividends per share (DPS) $ 1.000 $ 1.000
Book value per share (BVPS) $ 6.077 $ 4.723
Market value (price) per share (MVPS) $ 14.750 $ 12.550

Calculate the following ratios for Lake of Egypt Marina, Inc. as of year-end 2021. (Use sales when computing the inventory turnover and use total 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

1.86

times

b.

Quick ratio

0.90

times

c.

Cash ratio

0.36

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

1.10

times

i.

Sales to working capital

2.86

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

15.16

%

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_2

Step: 3

blur-text-image_3

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

Financial Accounting Tools For Business Decision Making

Authors: Paul D. Kimmel, Jerry J. Weygandt, Donald E. Kieso

1st Edition

0471169196, 978-0471169192

More Books

Students also viewed these Accounting questions