Use the following financial statements for Lake of Egypt Marina, Incorporated 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 LAKE OF EGYPT MARINA, INCORPORATED Balance Sheet as of December 31, 2024 and 2023 (in millions of dollars) 2024 $ 119 155 240 $ 514 $ 620 162 $ 458 70 $ 528 $ 1,042 2023 Liabilities and Equity Current liabilities: $ 45 150 230 $ 425 Accrued wages and taxes Accounts payable Notes payable. Total Long-term debt: $511 Stockholders' equity: 120 $ 391 69 $ 460 $ 885 Total liabilities and equity Preferred stock (5 million shares) Common stock and paid-in surplus (65 million shares) Retained earnings Total 2024 $ 60 110 100 $270 $ 320 $5 65 382 $ 452 $ 1,042

Cornerstones of Financial Accounting
4th Edition
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Jay Rich, Jeff Jones
Chapter12: Fainancial Statement Analysis
Section: Chapter Questions
Problem 90PSB
icon
Related questions
Question
Problem 3-30 Internal and Sustainable Growth Rates (LG3-6)
Use the following financial statements for Lake of Egypt Marina, Incorporated
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
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)
LAKE OF EGYPT MARINA, INCORPORATED
Balance Sheet as of December 31, 2024 and 2023
(in millions of dollars)
2024
Internal growth rate
Sustainable growth rate
$ 119
155
240
$ 514
$ 620
162
$ 458
Net income
Less: Preferred stock dividends
Net income available to common stockholders
70
$ 528
%
%
2023
$ 45
150
230
$ 425
LAKE OF EGYPT MARINA, INCORPORATED
Income Statement for Years Ending December 31, 2024 and 2023
(in millions of dollars)
$ 511
120
$ 391
69
$ 460
$ 1,042 $ 885 Total liabilities and equity
Earnings before interest, taxes, depreciation, and amortization (EBITDA)
Less: Depreciation
Earnings before interest and taxes (EBIT)
Less: Interest
Earnings before taxes (EBT)
Less: Taxes
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
Calculate the internal and sustainable growth rate for Lake of Egypt Marina, Incorporated.
Note: Do not round intermediate calculations. Round your answers to 2 decimal places.
2024
$ 715
330
$385
50
335
42
$ 293
53
$ 240
50
$ 190
$5
$ 185
65
$ 120
$ 2.846
$ 1.000
$ 6.877
$15.70
2023
$ 632
275
$ 357
45
312
40
$ 272
50
$ 222
67
$ 155
$5
$150
65
$85
$ 2.308
$ 1.000
$ 5.031
$ 13.50
2024
$ 60
110
100
$270
$ 320
$5
65
382
$ 452
$
1,042
2023
$ 63
100
90
$ 253
$300
$5
65
262
$332
$ 885
Transcribed Image Text:Problem 3-30 Internal and Sustainable Growth Rates (LG3-6) Use the following financial statements for Lake of Egypt Marina, Incorporated 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 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) LAKE OF EGYPT MARINA, INCORPORATED Balance Sheet as of December 31, 2024 and 2023 (in millions of dollars) 2024 Internal growth rate Sustainable growth rate $ 119 155 240 $ 514 $ 620 162 $ 458 Net income Less: Preferred stock dividends Net income available to common stockholders 70 $ 528 % % 2023 $ 45 150 230 $ 425 LAKE OF EGYPT MARINA, INCORPORATED Income Statement for Years Ending December 31, 2024 and 2023 (in millions of dollars) $ 511 120 $ 391 69 $ 460 $ 1,042 $ 885 Total liabilities and equity Earnings before interest, taxes, depreciation, and amortization (EBITDA) Less: Depreciation Earnings before interest and taxes (EBIT) Less: Interest Earnings before taxes (EBT) Less: Taxes 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 Calculate the internal and sustainable growth rate for Lake of Egypt Marina, Incorporated. Note: Do not round intermediate calculations. Round your answers to 2 decimal places. 2024 $ 715 330 $385 50 335 42 $ 293 53 $ 240 50 $ 190 $5 $ 185 65 $ 120 $ 2.846 $ 1.000 $ 6.877 $15.70 2023 $ 632 275 $ 357 45 312 40 $ 272 50 $ 222 67 $ 155 $5 $150 65 $85 $ 2.308 $ 1.000 $ 5.031 $ 13.50 2024 $ 60 110 100 $270 $ 320 $5 65 382 $ 452 $ 1,042 2023 $ 63 100 90 $ 253 $300 $5 65 262 $332 $ 885
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 5 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
College Accounting, Chapters 1-27
College Accounting, Chapters 1-27
Accounting
ISBN:
9781337794756
Author:
HEINTZ, James A.
Publisher:
Cengage Learning,
Intermediate Financial Management (MindTap Course…
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage