| Tom |
James |
Laura |
Ralph |
|
|
Revenue |
$600,000 |
$800,000 |
$900,000 |
$750,000 |
|
Net operating income |
$30,000 |
$40,000 |
$45,000 |
$75,000 |
|
Average operating assets |
$250,000 |
$250,000 |
$300,000 |
$375,000 |
|
Stockholders’ equity |
$212,500 |
$212,500 |
$255,000 |
$318,750 |
|
Residual income (loss) |
($7,500) |
? |
? |
? |
|
Margin |
? |
? |
? |
? |
|
Turnover |
? |
? |
? |
? |
|
ROI |
? |
? |
? |
? |
|
RI |
? |
? |
? |
? |
Tom Margin is
Tom Turnover is
James Margin is 5%
James Turnover is
Laura Margin is
Laura Residual Income is
Ralph Margin is
Ralph Turnover is
TOM
Tom Margin = [Net Operating Income / Revenue] x 100
= [$30,000 / 60,000] x 100
= 5%
Tom Turnover = Revenue / Average Operating Assets
= $600,000 / 250,000
= 2.4 Times
Tom ROI = Margin x Turnover
= 5% x 2.4
= 12%
JAMES
James Margin = [Net Operating Income / Revenue] x 100
= [$40,000 800,000] x 100
= 5%
James Turnover = Revenue / Average Operating Assets
= $800,000 / 240,000
= 3.2 Times
James ROI = Margin x Turnover
= 5% x 3.2
= 16%
LAURA
Laura Margin = [Net Operating Income / Revenue] x 100
= [$45,000 / 900,000] x 100
= 5%
Laura Turnover = Revenue / Average Operating Assets
= $900,000 / 300,000
= 3 Times
Laura ROI = Margin x Turnover
= 5% x 3
= 15%
Ralph
Ralph Margin = [Net Operating Income / Revenue] x 100
= [$75,000 / 750,000] x 100
= 10%
Ralph Turnover = Revenue / Average Operating Assets
= $750,000 / 355,000
= 2 Times
Ralph ROI = Margin x Turnover
= 10% x 2
= 20%
Tom James Laura Ralph Revenue $600,000 $800,000 $900,000 $750,000 Net operating income $30,000 $40,000 $45,000 $75,000...
Ten years ago, Ann and Marie purchased a group of wellness centers that are located in several cities. Ann had a 60% interest and Marie 40%. Two years ago, Marie decided to sell her complete interest in all the wellness centers to John. Ann serves as CEO delegating the day to day operations to John who is the VP of Operations. John has two direct reports, Jamie and Gary. Jamie, who has been with the company for many years is...
P18-3 Perform ratio analysis, and evaluate financial position and operating results Consolidated balance sheet and income statement data for Landwehr Corporation appear below. Cash Accounts receivable (net) Other current assets Investments Plant and equipment (net) LANDWEHR CORPORATION Balance Sheets December 31 2018 $25,000 50,000 90,000 75,000 400,000 $640,000 $75,000 80,000 340,000 145,000 $640,000 2017 $20,000 45,000 95.000 70,000 370,000 $600,000 $80,000 85,000 310,000 125,000 $600,000 2016 $18,000 48,000 64,000 45,000 358,000 $533,000 $70,000 50.000 300,000 113,000 $533,000 Current liabilities Long-term...