Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance...
Financial data for Joel de Paris, Inc., for last year follow:
|
Joel de Paris, Inc. Balance Sheet |
||||||
|
Beginning Balance |
Ending Balance |
|||||
| Assets | ||||||
| Cash | $ | 139,000 | $ | 131,000 | ||
| Accounts receivable | 349,000 | 475,000 | ||||
| Inventory | 576,000 | 473,000 | ||||
| Plant and equipment, net | 796,000 | 821,000 | ||||
| Investment in Buisson, S.A. | 393,000 | 430,000 | ||||
| Land (undeveloped) | 251,000 | 246,000 | ||||
| Total assets | $ | 2,504,000 | $ | 2,576,000 | ||
| Liabilities and Stockholders' Equity | ||||||
| Accounts payable | $ | 381,000 | $ | 335,000 | ||
| Long-term debt | 1,049,000 | 1,049,000 | ||||
| Stockholders' equity | 1,074,000 | 1,192,000 | ||||
| Total liabilities and stockholders' equity | $ | 2,504,000 | $ | 2,576,000 | ||
|
Joel de Paris, Inc. Income Statement |
|||||||||
| Sales | $ | 4,136,000 | |||||||
| Operating expenses | 3,515,600 | ||||||||
| Net operating income | 620,400 | ||||||||
| Interest and taxes: | |||||||||
| Interest expense | $ | 121,000 | |||||||
| Tax expense | 205,000 | 326,000 | |||||||
| Net income | $ | 294,400 | |||||||
The company paid dividends of $176,400 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%.
Required:
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. (Round "Margin", "Turnover" and "ROI" to 2 decimal places.)
3. What was the company’s residual income last year?
Homework Answers
Answer to Requirement 1:
Beginning operating assets = Cash + Accounts receivable +
Inventory + Plant and equipment, net
Beginning operating assets = $139,000 + $349,000 + $576,000 +
$796,000
Beginning operating assets = $1,860,000
Ending operating assets = Cash + Accounts receivable + Inventory
+ Plant and equipment, net
Ending operating assets = $131,000 + $475,000 + $473,000 +
$821,000
Ending operating assets = $1,900,000
Average operating assets = (Ending operating assets + Beginning
operating assets) / 2
Average operating assets = ($1,900,000 + $1,860,000) / 2
Average operating assets = $1,880,000
Answer to Requirement 2:
Margin = Net operating income / Sales
Margin = $620,400 / $4,136,000
Margin = 0.15 or 15.00%
Turnover = Sales / Average operating assets
Turnover = $4,136,000 / $1,880,000
Turnover = 2.20
Return on investment = Margin * Turnover
Return on investment = 15.00% * 2.20
Return on investment = 33.00%
Answer to Requirement 3:
Residual income = Net operating income - Required rate of return
* Average operating assets
Residual income = $620,400 - 0.15 * $1,880,000
Residual income = $620,400 - $282,000
Residual income = $338,400
Add Answer to:
Financial data for Joel de Paris, Inc., for last year
follow:
Joel de Paris, Inc.
Balance...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance Sheet Beginning Balance Ending Balance Assets Cash $ 130,000 $ 139,000 Accounts receivable 346,000 487,000 Inventory 567,000 487,000 Plant and equipment, net 817,000 787,000 Investment in Buisson, S.A. 392,000 430,000 Land (undeveloped) 255,000 246,000 Total assets $ 2,507,000 $ 2,576,000 Liabilities and Stockholders' Equity Accounts payable $ 380,000 $ 339,000 Long-term debt 977,000 977,000 Stockholders' equity 1,150,000 1,260,000 Total liabilities and stockholders' equity $...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance Sheet Beginning Balance Ending Balance Assets Cash $ 128,000 $ 136,000 Accounts receivable 339,000 478,000 Inventory 561,000 483,000 Plant and equipment, net 892,000 863,000 Investment in Buisson, S.A. 405,000 431,000 Land (undeveloped) 251,000 245,000 Total assets $ 2,576,000 $ 2,636,000 Liabilities and Stockholders' Equity Accounts payable $ 371,000 $ 334,000 Long-term debt 983,000 983,000 Stockholders' equity 1,222,000 1,319,000 Total liabilities and stockholders' equity $...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance Sheet Beginning Balance Ending Balance Assets Cash Accounts receivable Inventory Plant and equipment, net Investment in Buisson, S.A. Land (undeveloped) Total assets Liabilities and Stockholders' Equity Accounts payable Long-term debt Stockholders' equity Total liabilities and stockholders' equity 131,000 334,000 560,000 865,000 407,000 251,000 $ 2,548,000 $ 135,000 480,000 470,000 845,000 433,000 247,000 $ 2,610,000 $ 383,000 973,000 1,192,000 $ 2,548,000 $ 332,000 973,000 1,305,000...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance Sheet Beginning Balance Ending Balance Assets Cash $ 130,000 $ 139,000 Accounts receivable 344,000 486,000 Inventory 565,000 473,000 Plant and equipment, net 821,000 802,000 Investment in Buisson, S.A. 401,000 431,000 Land (undeveloped) 249,000 250,000 Total assets $ 2,510,000 $ 2,581,000 Liabilities and Stockholders' Equity Accounts payable $ 384,000 $ 346,000 Long-term debt 1,008,000 1,008,000 Stockholders' equity 1,118,000 1,227,000 Total liabilities and stockholders' equity $...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance Sheet Beginning Balance Ending Balance $ $ Assets Cash Accounts receivable Inventory Plant and equipment, net Investment in Buisson, S.A. Land (undeveloped) Total assets Liabilities and Stockholders' Equity Accounts payable Long-term debt Stockholders' equity Total liabilities and stockholders' equity 128,000 332,000 574,000 826,000 404,000 252,000 2,516,000 130,000 475,000 489,000 806,000 426,000 248,000 2,574,000 $ $ $ 376,000 956,000 1,184,000 $ 2,516,000 $ 344,000 956,000...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance...
Financial data for Joel de Paris, Inc., for last year follow:
Joel de Paris, Inc. Balance Sheet Beginning Balance Ending Balance
Assets Cash $ 137,000 $ 128,000 Accounts receivable 334,000 480,000
Inventory 578,000 480,000 Plant and equipment, net 881,000 882,000
Investment in Buisson, S.A. 398,000 430,000 Land (undeveloped)
247,000 252,000 Total assets $ 2,575,000 $ 2,652,000 Liabilities
and Stockholders' Equity Accounts payable $ 384,000 $ 340,000
Long-term debt 984,000 984,000 Stockholders' equity 1,207,000
1,328,000 Total liabilities and stockholders' equity $...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance...
Financial data for Joel de Paris, Inc., for last year
follow:
Joel de Paris, Inc.
Balance Sheet
Beginning
Balance
Ending
Balance
Assets
Cash
$
129,000
$
132,000
Accounts receivable
340,000
479,000
Inventory
577,000
476,000
Plant and equipment, net
794,000
793,000
Investment in Buisson, S.A.
401,000
427,000
Land (undeveloped)
255,000
249,000
Total assets
$
2,496,000
$
2,556,000
Liabilities and Stockholders'
Equity
Accounts payable
$
389,000
$
344,000
Long-term debt
971,000
971,000
Stockholders' equity
1,136,000
1,241,000
Total liabilities and stockholders' equity
$...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance...
Financial data for Joel de Paris, Inc., for last year
follow:
Joel de Paris, Inc.
Balance Sheet
Beginning
Balance
Ending
Balance
Assets
Cash
$
127,000
$
136,000
Accounts receivable
349,000
484,000
Inventory
569,000
490,000
Plant and equipment, net
835,000
810,000
Investment in Buisson, S.A.
394,000
433,000
Land (undeveloped)
251,000
249,000
Total assets
$
2,525,000
$
2,602,000
Liabilities and Stockholders'
Equity
Accounts payable
$
387,000
$
346,000
Long-term debt
952,000
952,000
Stockholders' equity
1,186,000
1,304,000
Total liabilities and stockholders' equity
$...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance Sheet Beginning Balance Ending Balance Assets Cash $ 135,000 $ 136,000 Accounts receivable 337,000 475,000 Inventory 573,000 487,000 Plant and equipment, net 865,000 852,000 Investment in Buisson, S.A. 401,000 426,000 Land (undeveloped) 250,000 253,000 Total assets $ 2,561,000 $ 2,629,000 Liabilities and Stockholders' Equity Accounts payable $ 376,000 $ 337,000 Long-term debt 986,000 986,000 Stockholders' equity 1,199,000 1,306,000 Total liabilities and stockholders' equity $...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance Sheet Beginning Balance Ending Balance Assets Cash $ 139,000 $ 132,000 Accounts receivable 344,000 484,000 Inventory 566,000 481,000 Plant and equipment, net 851,000 843,000 Investment in Buisson, S.A. 393,000 430,000 Land (undeveloped) 251,000 246,000 Total assets $ 2,544,000 $ 2,616,000 Liabilities and Stockholders' Equity Accounts payable $ 375,000 $ 340,000 Long-term debt 963,000 963,000 Stockholders' equity 1,206,000 1,313,000 Total liabilities and stockholders' equity $...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance Sheet Beginning Balance Ending Balance Assets Cash Accounts receivable Inventory Plant and equipment, net Investment in Buisson, S.A. Land (undeveloped) Total assets Liabilities and Stockholders' Equity Accounts payable Long-term debt Stockholders' equity Total liabilities and stockholders' equity 131,000 334,000 560,000 865,000 407,000 251,000 $ 2,548,000 $ 135,000 480,000 470,000 845,000 433,000 247,000 $ 2,610,000 $ 383,000 973,000 1,192,000 $ 2,548,000 $ 332,000 973,000 1,305,000...
Financial data for Joel de Paris, Inc., for last year follow: Joel de Paris, Inc. Balance Sheet Beginning Balance Ending Balance $ $ Assets Cash Accounts receivable Inventory Plant and equipment, net Investment in Buisson, S.A. Land (undeveloped) Total assets Liabilities and Stockholders' Equity Accounts payable Long-term debt Stockholders' equity Total liabilities and stockholders' equity 128,000 332,000 574,000 826,000 404,000 252,000 2,516,000 130,000 475,000 489,000 806,000 426,000 248,000 2,574,000 $ $ $ 376,000 956,000 1,184,000 $ 2,516,000 $ 344,000 956,000...
Financial data for Joel de Paris, Inc., for last year follow:
Joel de Paris, Inc. Balance Sheet Beginning Balance Ending Balance
Assets Cash $ 137,000 $ 128,000 Accounts receivable 334,000 480,000
Inventory 578,000 480,000 Plant and equipment, net 881,000 882,000
Investment in Buisson, S.A. 398,000 430,000 Land (undeveloped)
247,000 252,000 Total assets $ 2,575,000 $ 2,652,000 Liabilities
and Stockholders' Equity Accounts payable $ 384,000 $ 340,000
Long-term debt 984,000 984,000 Stockholders' equity 1,207,000
1,328,000 Total liabilities and stockholders' equity $...
Financial data for Joel de Paris, Inc., for last year
follow:
Joel de Paris, Inc.
Balance Sheet
Beginning
Balance
Ending
Balance
Assets
Cash
$
129,000
$
132,000
Accounts receivable
340,000
479,000
Inventory
577,000
476,000
Plant and equipment, net
794,000
793,000
Investment in Buisson, S.A.
401,000
427,000
Land (undeveloped)
255,000
249,000
Total assets
$
2,496,000
$
2,556,000
Liabilities and Stockholders'
Equity
Accounts payable
$
389,000
$
344,000
Long-term debt
971,000
971,000
Stockholders' equity
1,136,000
1,241,000
Total liabilities and stockholders' equity
$...
Financial data for Joel de Paris, Inc., for last year
follow:
Joel de Paris, Inc.
Balance Sheet
Beginning
Balance
Ending
Balance
Assets
Cash
$
127,000
$
136,000
Accounts receivable
349,000
484,000
Inventory
569,000
490,000
Plant and equipment, net
835,000
810,000
Investment in Buisson, S.A.
394,000
433,000
Land (undeveloped)
251,000
249,000
Total assets
$
2,525,000
$
2,602,000
Liabilities and Stockholders'
Equity
Accounts payable
$
387,000
$
346,000
Long-term debt
952,000
952,000
Stockholders' equity
1,186,000
1,304,000
Total liabilities and stockholders' equity
$...
Most questions answered within 3 hours.
-
a reaction is second order with respect to one of its
reactants. By what factor will...
asked 8 minutes ago -
A duopoly faces the following demand curve, Q = 30 - P (also P =
30...
asked 6 minutes ago -
anwser question 13 and 14
13. Data intergrity is a big deal in industry. why ?...
asked 34 minutes ago -
26) Suppose the L and M genes are on the same chromosome but
separated by 100...
asked 35 minutes ago -
A suggestion is made that the proportion of people who have food
allergies and/or sensitivities is...
asked 2 hours ago -
A refrigerator operates between temperatures of 294 and 253 K.
What would be its maximum coefficient...
asked 3 hours ago -
CHEM 2 (Step by step explanation please prefer if it were
handwritten)
A 100 mL aqueous...
asked 3 hours ago -
Doing a bio paper on Ann Atwater.
Born: July 1, 1935
Ann Atwater was an American...
asked 4 hours ago -
can the neoclassical and endogenous growth model help us to
explain the lack of growth in...
asked 4 hours ago -
This section aims to convince the client of the importance and
benefits, and outline some potential...
asked 5 hours ago -
Match each class operation with its most likely category type.
1. SelectCamera( ); 2. ComputeArea( );...
asked 5 hours ago -
Show all work and calculations.
Find the ΔH for the target reaction below, given the following...
asked 5 hours ago