Wells Incorporated reported the following common size data for the year ended December 31, 20X7:
Income Statement |
% |
Sales |
100.0 |
Cost of goods sold |
58.2 |
Operating expenses |
30.2 |
Interest expense |
0.7 |
Income tax |
5.7 |
Net income |
5.2 |
Balance sheet |
% |
|
|
% |
Cash |
4.8 |
|
Accounts payable |
15.0 |
Accounts receivable |
14.9 |
|
Accrued liabilities |
13.8 |
Inventory |
49.4 |
|
Long-term debt |
23.2 |
Net fixed assets |
30.9 |
|
Common equity |
48.0 |
Total assets |
100.00 |
|
Total liabilities & equity |
100.0 |
For 20X6, Wells reported sales of $183,100,000 and for 20X7, sales of $215,600,000. At the end of 20X6, Wells’ total assets were $75,900,000 and common equity was $37,800,000. At the end of 20X7, total assets were $95,300,000. Calculate Wells’ current ratio and return on equity ratio for 20X7.
|
Current ratio |
Return on equity |
The current ratio is equal to 2.4 [(4.8% cash + 14.9% accounts receivable + 49.4% inventory) / (15.0% accounts payable + 13.8% accrued liabilities)]. This ratio can be calculated from the common size balance sheet because the percentages are all on the same base amount (total).
Return on equity is equal to net income divided by average total equity. Since this ratio mixes an income statement item and a balance sheet item, it is necessary to convert the common-size inputs to dollars. Net income is $11,211,200 ($215,600,000 × 5.2%) and average equity is $41,772,000 [($95,300,000 × 48.0%) + $37,800,000] / 2. Thus, 2007 ROE is 26.8% ($11,211,200 net income / $41,772,000 average equity). |