Category | Prior Year | Current Year |
Accounts payable | ??? | ??? |
Accounts receivable | 320,715 | 397,400 |
Accruals | 40,500 | 33,750 |
Additional paid in capital | 500,000 | 541,650 |
Cash | 17,500 | 47,500 |
Common Stock | 94,000 | 105,000 |
COGS | 328,500 | 430,068.00 |
Current portion long-term debt | 33,750 | 35,000 |
Depreciation expense | 54,000 | 55,705.00 |
Interest expense | 40,500 | 42,293.00 |
Inventories | 279,000 | 288,000 |
Long-term debt | 338,413.00 | 400,233.00 |
Net fixed assets | 946,535 | 999,000 |
Notes payable | 148,500 | 162,000 |
Operating expenses (excl. depr.) | 126,000 | 162,082.00 |
Retained earnings | 306,000 | 342,000 |
Sales | 639,000 | 846,942.00 |
Taxes | 24,750 | 48,751.00 |
What is the current year's return on equity (ROE)?
Net income = Sales - COGS - Operating expenses - Depreciation
expenses - interest expenses - taxes
= 846,942 - 430,068 - 162,082 - 55,705 - 42,293 - 48,751
= 108,043
Total shareholder's equity for Current year = Common stock +
Additional paid in capital + Retained earnings
= 105,000 + 541,650 + 342,000
= 988,650
Total shareholder's equity for prior year = 94,000 + 500,000 + 306,000 = 900,000
Average shareholder's equity = (988,650 + 900,000) / 2 = 944,325
ROE = Net income / Average shareholder's equity
= 108,043 / 944,325
= 11.44%
ROE = 11.44%
Get Answers For Free
Most questions answered within 1 hours.