Homework Help is Here – Start Your Trial Now!
Business
Finance
'roblem 3-29 Spreadsheet Problem: DuPont Analysis (LG3-6) se the following financial statements for Lake of Egypt Marina, Incorporated Assets Current assets: Cash and marketable securities Accounts receivable Inventory 2024 LAKE OF EGYPT MARINA, INCORPORATED Balance Sheet as of December 31, 2024 and 2023 (in millions of dollars) 2823 Liabilities and Equity Accrued wages and taxes Accounts payable Notes payable Current liabilities: $125 88 $ 60 66 248 156 Total Fixed assets: $ 461 $ 282 Total Long-term debt: Gross plant and equipment $ 416 $ 330 Stockholders' equity: Less: Depreciation 88 48 Preferred stock (6 million shares) Net plant and equipment Other long-term assets Total $328 40 $282 36 $ 368 $318 Total Total assets $829 Common stock and paid-in surplus (48 million shares) Retained earnings $ 600 Total liabilities and equity Net sales (all credit) Less: Cost of goods sold Gross profits LAKE OF EGYPT MARINA, INCORPORATED Income Statement for Years Ending December 31, 2024 and 2023 (in millions of dollars) Less: Other operating expenses Earnings before interest, taxes, depreciation, and amortization (EBITDA) 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: Earnings per share (EPS) Dividends per share (DPS) Book value per share (BVPS) Market value (price) per share (MVPS) 2024 2023 $48 $ 60 56 72 64 78 $168 $252 $ 210 $180 $ 6 $ 6 48 355 48 156 $489 $ 210 $ 829 $ 600 2024 $ 800 2023 $ 600 368 240 $ 432 40 $ 360 24 392 336 40 36 $ 352 $ 300 32 30 $ 320 67 $253 $ 6 $ 247 48 $199 $135 $ 270 81 $ 189 $ 6 $183 48 $ 5.146 $ 3.813 $ 1.000 $ 1.000 $ 8.396 $ 4.250 $ 15.350 $ 13.150 Construct the DuPont ROA and ROE breakdowns for Lake of Egypt Marina, Incorporated for the year ended 2024. Note: Do not round Intermediate calculations. Round your answers to 2 decimal places. DuPont Analysis ROA 29.80 % x times ROE 59.45 % x times X times= 96

'roblem 3-29 Spreadsheet Problem: DuPont Analysis (LG3-6) se the following financial statements for Lake of Egypt Marina, Incorporated Assets Current assets: Cash and marketable securities Accounts receivable Inventory 2024 LAKE OF EGYPT MARINA, INCORPORATED Balance Sheet as of December 31, 2024 and 2023 (in millions of dollars) 2823 Liabilities and Equity Accrued wages and taxes Accounts payable Notes payable Current liabilities: $125 88 $ 60 66 248 156 Total Fixed assets: $ 461 $ 282 Total Long-term debt: Gross plant and equipment $ 416 $ 330 Stockholders' equity: Less: Depreciation 88 48 Preferred stock (6 million shares) Net plant and equipment Other long-term assets Total $328 40 $282 36 $ 368 $318 Total Total assets $829 Common stock and paid-in surplus (48 million shares) Retained earnings $ 600 Total liabilities and equity Net sales (all credit) Less: Cost of goods sold Gross profits LAKE OF EGYPT MARINA, INCORPORATED Income Statement for Years Ending December 31, 2024 and 2023 (in millions of dollars) Less: Other operating expenses Earnings before interest, taxes, depreciation, and amortization (EBITDA) 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: Earnings per share (EPS) Dividends per share (DPS) Book value per share (BVPS) Market value (price) per share (MVPS) 2024 2023 $48 $ 60 56 72 64 78 $168 $252 $ 210 $180 $ 6 $ 6 48 355 48 156 $489 $ 210 $ 829 $ 600 2024 $ 800 2023 $ 600 368 240 $ 432 40 $ 360 24 392 336 40 36 $ 352 $ 300 32 30 $ 320 67 $253 $ 6 $ 247 48 $199 $135 $ 270 81 $ 189 $ 6 $183 48 $ 5.146 $ 3.813 $ 1.000 $ 1.000 $ 8.396 $ 4.250 $ 15.350 $ 13.150 Construct the DuPont ROA and ROE breakdowns for Lake of Egypt Marina, Incorporated for the year ended 2024. Note: Do not round Intermediate calculations. Round your answers to 2 decimal places. DuPont Analysis ROA 29.80 % x times ROE 59.45 % x times X times= 96

Essentials Of Investments
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
See similar textbooks
icon
Related questions
Question
'roblem 3-29 Spreadsheet Problem: DuPont Analysis (LG3-6) se the following financial statements for Lake of Egypt Marina, Incorporated LAKE OF EGYPT MARINA, INCORPORATED Balance Sheet as of December 31, 2024 and 2023 (in millions of dollars) 2024 2023 Assets Current assets: Liabilities and Equity Cash and marketable securities Accounts receivable $ 125 $ 60 Inventory 88 248 66 156 Current liabilities: Accrued wages and taxes Accounts payable Notes payable Total Fixed assets: $ 461 $ 282 Total Long-term debt: Gross plant and equipment $ 416 $ 330 Stockholders' equity: Less: Depreciation 88 48 Preferred stock (6 million shares) Net plant and equipment $ 328 $ 282 Other long-term assets Total 40 36 $ 368 $ 318 Total Total assets $ 829 Common stock and paid-in surplus (48 million shares) Retained earnings $ 600 Total liabilities and equity Net sales (all credit) Less: Cost of goods sold Gross profits LAKE OF EGYPT MARINA, INCORPORATED Income Statement for Years Ending December 31, 2024 and 2023 (in millions of dollars) Less: Other operating expenses Earnings before interest, taxes, depreciation, and amortization (EBITDA) 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: Earnings per share (EPS) Dividends per share (DPS) Book value per share (BVPS) Market value (price) per share (MVPS) 2024 2023 $ 48 $ 60 56 72 64 78 $ 168 $ 210 $ 252 $ 180 $ 6 $ 6 48 48 355 156 $ 489 $ 210 $ 829 $ 600 2024 $ 800 368 $ 432 40 2023 $ 600 240 $ 360 24 392 336 40 36 $ 352 32 $ 300 30 $ 320 $ 270 67 81 $ 253 $ 189 $ 6 $ 6 $ 247 $ 183 48 48 $ 199 $ 135 $ 5.146 $ 3.813 $ 1.000 $ 1.000 $ 8.396 $ 4.250 $ 15.350 $ 13.150 Construct the DuPont ROA and ROE breakdowns for Lake of Egypt Marina, Incorporated for the year ended 2024. Note: Do not round Intermediate calculations. Round your answers to 2 decimal places. DuPont Analysis ROA 29.80 % x times 96 ROE 59.45 % x times times = 96
Transcribed Image Text:'roblem 3-29 Spreadsheet Problem: DuPont Analysis (LG3-6) se the following financial statements for Lake of Egypt Marina, Incorporated LAKE OF EGYPT MARINA, INCORPORATED Balance Sheet as of December 31, 2024 and 2023 (in millions of dollars) 2024 2023 Assets Current assets: Liabilities and Equity Cash and marketable securities Accounts receivable $ 125 $ 60 Inventory 88 248 66 156 Current liabilities: Accrued wages and taxes Accounts payable Notes payable Total Fixed assets: $ 461 $ 282 Total Long-term debt: Gross plant and equipment $ 416 $ 330 Stockholders' equity: Less: Depreciation 88 48 Preferred stock (6 million shares) Net plant and equipment $ 328 $ 282 Other long-term assets Total 40 36 $ 368 $ 318 Total Total assets $ 829 Common stock and paid-in surplus (48 million shares) Retained earnings $ 600 Total liabilities and equity Net sales (all credit) Less: Cost of goods sold Gross profits LAKE OF EGYPT MARINA, INCORPORATED Income Statement for Years Ending December 31, 2024 and 2023 (in millions of dollars) Less: Other operating expenses Earnings before interest, taxes, depreciation, and amortization (EBITDA) 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: Earnings per share (EPS) Dividends per share (DPS) Book value per share (BVPS) Market value (price) per share (MVPS) 2024 2023 $ 48 $ 60 56 72 64 78 $ 168 $ 210 $ 252 $ 180 $ 6 $ 6 48 48 355 156 $ 489 $ 210 $ 829 $ 600 2024 $ 800 368 $ 432 40 2023 $ 600 240 $ 360 24 392 336 40 36 $ 352 32 $ 300 30 $ 320 $ 270 67 81 $ 253 $ 189 $ 6 $ 6 $ 247 $ 183 48 48 $ 199 $ 135 $ 5.146 $ 3.813 $ 1.000 $ 1.000 $ 8.396 $ 4.250 $ 15.350 $ 13.150 Construct the DuPont ROA and ROE breakdowns for Lake of Egypt Marina, Incorporated for the year ended 2024. Note: Do not round Intermediate calculations. Round your answers to 2 decimal places. DuPont Analysis ROA 29.80 % x times 96 ROE 59.45 % x times times = 96
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 4 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
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
SEE MORE TEXTBOOKS