'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

Business/Professional Ethics Directors/Executives/Acct

8th Edition

ISBN:9781337485913

Author:BROOKS

Publisher:BROOKS

Chapter8: Subprime Lending Fiasco-ethics Issues

Section: Chapter Questions

Problem 3.3EC

See similar textbooks