Fill This Form To Receive Instant Help
Homework answers / question archive / Financial data for Joel de Paris, Inc
Financial data for Joel de Paris, Inc., for last year follow:
Joel de Paris, Inc.
Balance Sheet Beginning
Balance Ending
BalanceAssetsCash$135,000 $131,000 Accounts receivable 348,000 486,000 Inventory 568,000 474,000 Plant and equipment, net 869,000 869,000 Investment in Buisson, S.A. 407,000 433,000 Land (undeveloped) 252,000 246,000 Total assets$2,579,000 $2,639,000 Liabilities and Stockholders' EquityAccounts payable$373,000 $346,000 Long-term debt 1,037,000 1,037,000 Stockholders' equity 1,169,000 1,256,000 Total liabilities and stockholders' equity$2,579,000 $2,639,000
Joel de Paris, Inc.
Income Statement Sales $4,850,000 Operating expenses 4,025,500 Net operating income 824,500 Interest and taxes: Interest expense$121,000 Tax expense 192,000 313,000 Net income $511,500
The company paid dividends of $424,500 last year. The "Investment in Buisson, S.A.," on the balance sheet represents an investment in the stock of another company. The company's minimum required rate of return of 15%.
1. Compute the company's average operating assets for last year.
2. Compute the company's margin, turnover, and return on investment (ROI) for last year.
3. What was the company's residual income last year?
1) | |||||||
Average Operating Assets = ( Ending balances + Beginning balances )/2 | |||||||
(1,964,000+1,916,000)/2 | |||||||
1940000 | |||||||
2) | Margin = Net Operating Income/Sales | ||||||
Turnover = Sales/Average Operating Assets | |||||||
ROI = Margin * Turnover | |||||||
Margin | =$824,500/$4,850,000 | 17.00% | |||||
turnover | =$4,850,000/$1,940,000 | 2.5 | |||||
ROI | 42.50% | ||||||
Total operating assets don't include investments in other companies or in undeveloped | |||||||
land. | |||||||
Ending | Beginning | ||||||
Balances | Balances | ||||||
Cash | 135,000 | 131,000 | |||||
Account Receivables | 486,000 | 348,000 | |||||
Inventory | 474,000 | 568,000 | |||||
Plant and Equipment,net | 869,000 | 869,000 | |||||
Total Assets | 1,964,000 | 1,916,000 | |||||
Average Operating Assets = ( Ending Balances + Beginning Balances )/2 | |||||||
(1,964,000+1,916,000)/2 | |||||||
1940000 | |||||||
3) | Net Operating Income | 824,500 | |||||
Minimum Required Return | 15% | ||||||
Residual Income | 533500 | ||||||
Residual Income = Net Operating Income - (Average Operating Assets *Minimum Required Return)= 824500-1940,000*15%=533500 |