Use the following financial statements for Lake of Egypt Marina to calculate and interpret the Altman's Z-score for this firm as of 2018

Transcribed Image Text:

Lake of Egypt Marina, Inc. Balance Sheet as of December 31,2018 and 2017 millions of dollars Assets 2018 2017 Liabilities and Equity 2018 2017 Current assets: Cuurent liabilities Cash andmarketable Accrued wages and S 75 65 115110 Accountspayable S 40 S 43 80 taxes Accounts receivable Inventory 90 Notes payable S 390 365 S 210 S 193 S 300 280 Total Total Fixed assets Long-term debt: Gross plant and equipment S 580 S 471 Stockholders' equity: Less: Depreciation Net plant and 110 100 Preferred stock (5 million shares) 5 S 5 s 470 S 371 paid-in surplus S 520 S 420 Retained eamings $ 910 785 Totalliabilities and equity Common stock and equipment 65 65 Other long-tem assets 50 49 (65 million shares) Total 330242 S 400 312 S910 S785 Total Totalassets Lake of Egypt Marina, Inc. Income Statement for Years Ending December 31,2018 and 2017 millions of dollars S515 S 432 S 232 S 212 $ 182 S 121 Net sales (all credit) Less: Cost of goods sold Less: De Eamings before interest andtaxes (EBIT $255 22 S233 preciation and other operating expenses efore taxes(EBT) $200 Eamings b Less: Taxes Net income Less: Preferred stock dividends Net income available to common stockholders Les $138 S 122 s: Common stock dividends Addition to retained eamings S 73 S 57 Per (common) share data Eamings per share (EPS) Dividends per share (DPS) Book value per share (BVPS) Market value (price) per share (MVPS) $2.123 $1.000 $6.077 $1.877 $1.000 $4.723 $12.550 9 $14.750