In: Accounting
Capital Investments has three divisions. Each division's required rate of return is 15%. Planned operating results for 2018 are as follows:
Division |
Operating income |
Investment |
A |
$15,000,000 |
$100,000,000 |
B |
$25,000,000 |
$125,000,000 |
C |
$11,000,000 |
$ 50,000,000 |
The company is planning an expansion, which will require each division to increase its investments by $25,000,000 and its income by $4,500,000.
Required:
a. Compute the current ROI for each division.
b. Compute the current residual income for each division.
c. Rank the divisions according to their current ROIs and residual incomes.
d. Determine the effects after adding the new project to each division's ROI and residual income.
e. Assuming the managers are evaluated on either ROI or residual income, which divisions are pleased with the expansion and which ones are unhappy?
Part-a: Computation of ROI- Capital Investmnet | |||
Division | A | B | C |
Incremntal operating Income (a) | $15,000,000.00 | $25,000,000.00 | $11,000,000.00 |
Investment (b) | $100,000,000.00 | $125,000,000.00 | $50,000,000.00 |
ROI (a/b) | 15.00% | 20.00% | 22.00% |
Part-b: Computaiton of Residual income - Capital Investment | |||
Division | A | B | C |
Incremntal operating Income (a) | $15,000,000.00 | $25,000,000.00 | $11,000,000.00 |
Investment (b) | $100,000,000.00 | $125,000,000.00 | $50,000,000.00 |
Minmimu Return (c= bX 15%) | $15,000,000.00 | $18,750,000.00 | $7,500,000.00 |
Residual income (a-c) | $0.00 | $6,250,000.00 | $3,500,000.00 |
Part-C: ranking as per ROI & Residual income - Capital Investment | |||
Division | A | B | C |
ROI | 15% | 20% | 22% |
Rank | III | II | I |
Residual income | 0 | 6250000 | 3500000 |
Rank | III | I | II |
Part-d | |||
Computation of ROI- Capital Investmnet | |||
Division | A | B | C |
Revised operating Income (a) | $19,500,000.00 | $29,500,000.00 | $15,500,000.00 |
Revised Investment (b) | $125,000,000.00 | $150,000,000.00 | $75,000,000.00 |
ROI (a/b) | 15.60% | 19.67% | 20.67% |
Computaiton of Residual income - Capital Investment | |||
Division | A | B | C |
Revised operating Income (a) | $19,500,000.00 | $29,500,000.00 | $15,500,000.00 |
Revised Investment (b) | $125,000,000.00 | $150,000,000.00 | $75,000,000.00 |
Minmimu Return (c= bX 15%) | $18,750,000.00 | $22,500,000.00 | $11,250,000.00 |
Residual income (a-c) | $750,000.00 | $7,000,000.00 | $4,250,000.00 |