Construct the DuPont ROA and ROE breakdowns for Lake of Egypt Marina,Inc. Lake of Egypt Marina, Inc

Construct the DuPont ROA and ROE breakdowns for Lake of Egypt Marina,Inc.

Transcribed Image Text:

Lake of Egypt Marina, Inc Balance Sheet as of December 31,2015 and 2014 in millions of dollars Assets 2015 2014 Liabilities & Equity 2015 2014 Current assets Cash andmarketable Curent liabilities Accrued wages and S 75 S 65 taxes $ 40 $ 43 Accounts receivable Inventory 115 110 Accountspayable 200190 Notes payable 90 S 210 193 S 300 S 280 Total S 390 S 365 Total Fixed assets Gross plant and equipment Less: Depreciation Net plant and equipment Long-term debt: S 580 S 471 Stockholders' equity: 110100 Preferred stock (5 million shares) S 5 S 5 Common stock and S 470 S 371 Other long-tenm assets 50 49 paid-in suplus (65 million shares) 65 Total S 520 420 Retained eamings 330 242 400 312 and equity $910 785 Total Total assets S10 S 85 Totalliabilities Lake of Egypt Marina, Inc Income Statement for Years Ending December 31,2015 and 2014 millions of dollars $515 Net sales (all credit) Less: Cost of goods sold Gross profits Less: Other operating expenses Eamings before interest, taxes, depreciation, and S 432 $257 25 $285 amortization (EBITDA Less: Depreciation Eamings before interest andtaxes (EBIT) Less: Interest Eamings before taxes (EBT) Less: Taxes Net income $255 $233 $200 $232 20 $212 30 $182 S 143 $ 127 Less: Preferred stock dividends Net income available to common stockholders $138 65 $ 73 $122 ess: Common stock dividends Addition to retained eamings 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 $14.750 $1.877 $1.000 $4.723 $12.550