Assets Current assets: Cash and marketable securities Accounts receivable Inventory Total Fixed assets: Gross plant and equipment Less: Depreciation Net plant and equipment Other long-term assets Total Total assets 2021 $75 115 200 $390 $580 110 $470 50 $520 $910 2020 $ 65 110 190 $365 $471 100 $371 49 $420 $785 Liabilities and Equity Current liabilities: Accrued wages and taxes Accounts payable Notes payable Total Long-term debt: Stockholders' equity: Preferred stock (5 million shares) Common stock and paid-in surplus (65 million shares) Retained earnings Total Total liabilities and equity LAKE OF EGYPT MARINA, INC. Income Statement for Years Ending December 31, 2021 and 2020 (in millions of dollars) 2021 2020 2021 $40 90 80 $210 $300 $5 65 330 $400 $910 2020 $43 80 70 $193 $280 $5 65 242 $312 $785

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question
Assets
Current assets:
Cash and marketable securities
Accounts receivable
Inventory
Total
Fixed assets:
Gross plant and equipment
Less: Depreciation
Net plant and equipment
Other long-term assets
Total
Total assets
Net sales (all credit)
Less: Cost of goods sold
Gross profits
Less: Other operating expenses
Earnings per share (EPS)
Dividends per share (DPS)
Book value per share (BVPS)
Market value (price) per share (MVPS)
2821
$ 75
115
200
$390
ROA
ROE
$580
110
$470
50
$520
$910
Less: Depreciation
Earnings before interest and taxes (EBIT)
Less: Interest
Earnings before taxes (EBT)
Less: Taxes
Net income
Less: Preferred stock dividends
Net income available to common stockholders
Less: Common stock dividends
Addition to retained earnings
Per (common) share data:
96
96
Earnings before interest, taxes, depreciation, and
amortization (EBITDA)
2020
$ 65
110
198
$365
DuPont Analysis
times
times
$471
100
$371
LAK OF EGYPT MARINA, INC.
Income Statement for Years Ending December 31, 2021 and 2020
(in millions of dollars)
49
$420
$785
Liabilities and Equity
Current liabilities:
Accrued wages and taxes
Accounts payable
Notes payable
Total
Long-term debt:
Stockholders' equity:
Preferred stock (5 million shares)
Common stock and paid-in surplus
(65 million shares)
Retained earnings
Total
Total liabilities and equity
$
$
$
$
2821
515
230
285
30
255
22
%6
times =
233
33
200
42
158
$
$
5
$ 153
65
88
$
$ 2.354
1.000
$
$ 6.077
$14.750
2020
$ 432
175
$
$
to
257
25
232
20
212
30
96
182
55
127
$
$
$
$
$ 1.877
$1.000
5
122
65
57
$ 4.723
$12.550
2021
$ 40
90
80
$210
$300
$5
65
330
$400
$910
Construct the DuPont ROA and ROE breakdowns for Lake of Egypt Marina, Inc. (Do not round Intermediate calculations. Round your
answers to 2 decimal places.)
2020
$43
80
70
$193
$280
$5
65
242
$312
$785
Transcribed Image Text:Assets Current assets: Cash and marketable securities Accounts receivable Inventory Total Fixed assets: Gross plant and equipment Less: Depreciation Net plant and equipment Other long-term assets Total Total assets Net sales (all credit) Less: Cost of goods sold Gross profits Less: Other operating expenses Earnings per share (EPS) Dividends per share (DPS) Book value per share (BVPS) Market value (price) per share (MVPS) 2821 $ 75 115 200 $390 ROA ROE $580 110 $470 50 $520 $910 Less: Depreciation Earnings before interest and taxes (EBIT) Less: Interest Earnings before taxes (EBT) Less: Taxes Net income Less: Preferred stock dividends Net income available to common stockholders Less: Common stock dividends Addition to retained earnings Per (common) share data: 96 96 Earnings before interest, taxes, depreciation, and amortization (EBITDA) 2020 $ 65 110 198 $365 DuPont Analysis times times $471 100 $371 LAK OF EGYPT MARINA, INC. Income Statement for Years Ending December 31, 2021 and 2020 (in millions of dollars) 49 $420 $785 Liabilities and Equity Current liabilities: Accrued wages and taxes Accounts payable Notes payable Total Long-term debt: Stockholders' equity: Preferred stock (5 million shares) Common stock and paid-in surplus (65 million shares) Retained earnings Total Total liabilities and equity $ $ $ $ 2821 515 230 285 30 255 22 %6 times = 233 33 200 42 158 $ $ 5 $ 153 65 88 $ $ 2.354 1.000 $ $ 6.077 $14.750 2020 $ 432 175 $ $ to 257 25 232 20 212 30 96 182 55 127 $ $ $ $ $ 1.877 $1.000 5 122 65 57 $ 4.723 $12.550 2021 $ 40 90 80 $210 $300 $5 65 330 $400 $910 Construct the DuPont ROA and ROE breakdowns for Lake of Egypt Marina, Inc. (Do not round Intermediate calculations. Round your answers to 2 decimal places.) 2020 $43 80 70 $193 $280 $5 65 242 $312 $785
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Balance Sheet Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education