Chapter 12 TRF Pricing
Chapter 12 TRF Pricing
Paper F5
Chapter 12. Transfer pricing and divisional
performance measurement
Learning Objective
Template ID CD1
Source
Qualification ACCA
Paper F5
Chapter 12
Learning Objective Explain, using simple
numerical examples, the
principles behind allowing
for intermediate markets.
A transfer price is the price at which goods or services are transferred from one division to
another within the same organisation. The transfer price represents ‘revenue per unit’ to the
profit centre ‘selling’ the good or service and ‘cost per unit’ to the profit centre ‘buying’ the
good or service.
Transfer pricing is purely an internal bookkeeping exercise, which does not affect the overall
profitability of the organisation, but allows the performance of each division to be evaluated on
the basis of profit. If set correctly, it can also motivate divisional managers to improve
performance.
• Goal congruence
The decisions made by each profit centre manager should be consistent with the objectives of
the organisation as a whole. The transfer price should not encourage sub-optimal behaviour.
• Performance measurement
The performance of each division should be capable of being assessed and a good transfer
price would enable each centre to be evaluated on the basis of profit.
• Autonomy
The system used to set transfer prices should seek to maintain the autonomy of profit centre
managers. If autonomy is maintained, managers tend to be more highly motivated but sub-
optimal decisions may be made.
Illustration
Division A of the Robin Group makes a product A22, which it sells externally and to another
division in the Robin Group, Division B. Division B uses product A22 as a component in
product B46, which it sells externally. There is a perfect external market for both A22 and
B46.
Costs and sales prices are as follows:
Division A Division B
Product A22 Product B46
Variable production cost $12 per unit
Further variable costs $15 per unit
Fixed costs $200,000 $300,000
Sales price $20 per unit $45 per unit
Division A can either sell product A22 externally for $20 or transfer the product internally to
Division B. Unless the transfer price is $20 or more, Division A will prefer to sell externally, in
order to maximise its profit.
Division B can either buy product A22 from external suppliers at $20, or buy internally from
Division A. If the transfer price exceeds $20, Division B will prefer to buy externally, in order to
minimise its costs and so maximise its profit.
Conclusions
• The only transfer price at which Division A and Division B will be willing to trade with each
other is $20, the external market price.
• At a transfer price of $20, each division would produce and sell up to its capacity. Each
division would maximise its profit by making and selling as much as possible, and the total
company profit would be maximised. Goal congruence would be achieved.
• In both Divisions A and B, the manager should be motivated to make and sell as much as
possible, and to keep costs under control, in order to maximise profit.
• This price would probably be negotiated freely between the managers of Divisions A and B,
without head office interference.
• The performance of each profit centre would be measured on a fair basis.
• If company policy is to encourage inter-divisional sales unless there is a good commercial
reason for selling or buying externally, the two divisions should trade internally up to the
output capacity of the lower-capacity division.
Another way of stating the ideal transfer price is:
$
Marginal cost in Division A 12
Opportunity cost: contribution forgone from external sale by transferring a unit to
Division B: ($20 - $12) 8
Ideal transfer price (= market price) 20
It can be seen that, in these circumstances, setting the transfer price as the market price
satisfies all of the objectives of a transfer pricing system outlined above.
A company has two profit centres, Centre A and Centre B. Centre A supplies Centre B with a
part-finished product. Centre B completes the production and sells the finished units in the
market at $35 per unit.
Budgeted data for the year:
Division A Division B
Number of units transferred/sold 10,000 10,000
$ per unit $ per unit
Materials costs 8 2
Other variable costs 2 3
$ $
Annual fixed costs 60,000 30,000
Required:
Calculate the budgeted annual profit of each profit centre and the organisation as a whole if
the transfer price for components supplied by Division A to Division B is:
(a) $20
(b) $25
(c) Explain why it is necessary to set a transfer price.
(d) If Division A can sell the part finished components to external customers at $23 per unit,
explain why this is the optimum transfer price.
Profit 40 70 110
Profit 90 20 110
Conclusions
• The choice of transfer price does not affect the profit of the organisation as a whole,
provided that there is agreement on the quantity of transfers.
• However, the choice of transfer price affects the profitability of the individual profit
centres.
c) It is necessary to set a transfer price because if the part finished product was
transferred at no cost Division A would earn no income. The purpose of setting up a
divisional structure in an organisation is to allow operating units autonomy to improve
performance. With no income division A would make no profit and would effectively
become a cost centre.
d) If Division A can sell the part finished product in the external market any transfer price
below this level would have to be imposed by head office. This would remove divisional
autonomy and affect managerial motivation. An external market price is fair for the
purposes of performance evaluation and will result in goal congruence. Division B may
argue that certain savings can be made by trading internally rather than externally, for
example, there may be savings in packaging costs and in after sales service. An adjusted
market price may therefore be agreed.
Qualification ACCA
Paper F5
Chapter 12
Learning Objective Explain, using simple numerical examples,
the basis for setting a transfer price using
variable cost.
If there is no market price then the transfer price is based on cost. It is generally argued that
any transfer price based on cost should be based on standard cost rather than actual cost. A
transfer cost based on actual cost would give the transferring division no incentive to control
costs as any cost overrun could simply passed to the buying division.
Illustration
Archer Group has two divisions, Division X and Division Y. Division X manufactures a
component X8 which is transferred to Division Y. Division Y uses component X8 to make a
finished product Y14, which it sells for $20. There is no external market for component X8.
Costs are as follows:
Division X Division Y
Component X8 Product Y14
Variable production cost $5 per unit $3 per unit*
Annual fixed costs $40,000 $80,000
* Excluding the cost of transferred units of X8.
The budgeted output and sales for Product Y14 is 20,000 units. One unit of component X8
goes into the manufacture of one unit of Y14.
The profit of the company as a whole will be maximised if Divisions X and Y produce up to
their capacity, or to the maximum volume of sales demand. For each extra unit sold, the
marginal revenue is $20 and the marginal cost is $8 ($5 + $3); therefore the additional
contribution is $12 for each extra unit of Y14 made and sold.
Since there is no external market for component X8, the transfer price will be cost-based.
‘Cost’ might be marginal cost or full cost. The transfer price might also include a mark-up on
cost to allow a profit to the selling division, Division X.
The maximum transfer price that the buying division will pay
Division Y has a marginal cost of $3 per unit, and earns marginal revenue of $20 for each unit
sold. In theory, Division Y should therefore be prepared to pay up to $17 ($20 – $3) for each
unit of X8.
It could be argued, however, that Division Y would not want to sell Product Y14 at all if it
made a loss. Division Y might therefore want to cover its fixed costs as well as its variable
costs. Fixed costs in Division Y, given a budget of 20,000 units, are $4 per unit. The total cost
in Division Y is $7 ($3 + $4). On this basis, the maximum transfer price that division Y should
be willing to pay is $13 ($20 – $7).
Transfer price = marginal cost
The short-term opportunity cost to Division X of transferring units of X8 to Division Y is the
marginal cost of production, $5.
At a transfer price of $5, division X would be expected to sell as many units of X8 to Division
Y as Division Y would like to buy.
However, although marginal cost represents the opportunity cost to Division X of transferring
units of X8, it is not an ideal transfer price.
• At a transfer price of $5, Division X would make $0 contribution from each unit transferred.
The Division would therefore make a loss of $40,000 (its fixed costs).
• This transfer price would not motivate the manager of Division X to maximise output.
• It is unlikely that the manager of Division X would be prepared to negotiate this price with
Division Y, and a decision to set the transfer price at $5 would probably have to be made by
head office.
• If Division X is set up as a profit centre, a transfer price at marginal cost would not provide a
fair way of measuring and assessing the division’s performance.
Transfer price = marginal cost plus
If the transfer price is set at marginal cost plus a mark-up for contribution, the manager of
Division X would be motivated to maximise output, because this would maximise contribution
and profit (or minimise the loss).
As indicated earlier, Division Y would want to buy as much as possible from Division X
provided that the transfer price is no higher than $17, or possibly $13.
If a transfer price is set at marginal cost plus a mark-up for contribution, the ‘ideal’ range of
prices lies anywhere between $5 and $17. The size of the mark-up would be a matter for
negotiation. Presumably, the transfer price that is eventually agreed would be either:
• imposed by head office, or
• agreed by negotiation between the divisional managers, with the more powerful or skilful
negotiator getting the better deal on the price.
Required:
Using the above information, provide advice on the determination of an appropriate transfer
price for the sale of product Y from division Able to division Baker under the following
conditions:
(i) when division Able has spare capacity and limited external demand for product X
(ii) when division Able is operating at full capacity with unsatisfied external demand for
product X.
Qualification ACCA
Paper F5
Chapter 12
Learning Objective Explain, using simple numerical examples,
the basis for setting a transfer price using
full cost.
Illustration
Archer Group has two divisions, Division X and Division Y. Division X manufactures a
component X8 which is transferred to Division Y. Division Y uses component X8 to make a
finished product Y14, which it sells for $20. There is no external market for component X8.
Costs are as follows:
Division X Division Y
Component X8 Product Y14
Variable production cost $5 per unit $3 per unit*
Annual fixed costs $40,000 $80,000
* Excluding the cost of transferred units of X8.
The budgeted output and sales for Product Y14 is 20,000 units. One unit of component X8
goes into the manufacture of one unit of Y14.
Discuss the implications of setting the transfer cost at full cost plus
Solution
There is an argument that the opportunity cost of transfer, in the absence of an intermediate
market, is full cost.
This assumes that, if the selling division decided against making any transfers at all, it would
save all costs, both marginal and fixed costs, by shutting down.
In the above example, the full cost for Division X of making component X8 is $7 ($5 variable
plus $2 fixed).
At this price, Division X would want to sell as many units as possible to Division Y, and
Division Y would buy as many units as it could, subject to the limit on capacity or sales
demand.
However, although full cost represents the long-term opportunity cost to Division X of
transferring units of X8, it is not an ideal transfer price.
• At a transfer price of $7, Division X would make $0 profit from each unit transferred. If
output and sales are less than the budget of 20,000, Division X would make a loss due to
the under-absorbed fixed overhead. If output and sales are more than the budget of 20,000,
Division X would make a profit due to the over-absorbed fixed overhead. The only ways in
which Division X could make a profit are therefore:
- to hope that sales demand exceeds the budgeted volume, and/or
- reduce its variable costs and fixed cost expenditures.
• It is unlikely that the manager of Division X would be prepared to negotiate this price with
Division Y, and a decision to set the transfer price at $7 would probably have to be made by
head office.
• If Division X is set up as a profit centre, a transfer price at full cost would not provide a fair
way of measuring and assessing the division’s performance.
Transfer price = full cost plus
If the transfer price is set at full cost plus a mark-up for profit, the manager of Division X would
be motivated to maximise output, because this would maximise the division’s profit.
As indicated earlier, Division Y would want to buy as much as possible from Division X
provided that the transfer price is no higher than $13.
If a transfer price is set at full cost plus a mark-up for profit, the ‘ideal’ range of prices lies
anywhere between $7 and $13. The size of the mark-up would be a matter for negotiation.
Presumably, the transfer price that is eventually agreed would be either:
• imposed by head office, or
• agreed by negotiation between the divisional managers, with the more powerful or skilful
negotiator getting the better deal on the price.
Qualification ACCA
Paper F5
Chapter 12
Learning Objective Explain, using simple numerical examples,
how transfer prices can distort the
performance assessment of divisions and
decisions made, including dysfunctional
decision making.
Content, illustration and yes
TYU included?
Source ACCA 3.3 study text and some original
A transfer price based on an absorbed total cost can lead to dysfunctional behaviour in the
buying division. This is because, although the total cost is made up of fixed and variable cost
elements relating to the supplying division, the one transfer price per unit is regarded by the
receiving division manager as variable.
The receiving division manager, making decisions for his own area of responsibility and
thinking primarily of optimising the profits of his own division, treats the transfer price as a
variable item in the analysis. The danger is that in situations where the receiving division has
spare production capacity, the manager may make the decision not to accept business at a
lower selling price than usual, because it would apparently not make a profit or even a
contribution for that division. However, for the company as a whole, the special price does
exceed the variable costs and in the short term it would be worthwhile to accept the business.
The solution to this problem may be
• To set transfer prices at variable cost but this is unlikely to be acceptable to the
selling division
• To adopt two-part pricing:
The transfer price is marginal cost, but in addition a fixed sum is paid per annum or per period
to the supplying division to go at least part of the way towards covering its fixed costs and
possibly even to generate a profit.
Illustration
Kwaree Ltd, producing a range of minerals, is organised into two trading groups – one group
handles wholesale business and the other deals with sales to retailers.
One of its products is a moulding clay. The wholesale group extracts the clay and sells it to
external wholesale customers as well as to the retail group. The production capacity is 2,000
tonnes per month, but at present sales are limited to 1,000 tonnes wholesale and 600 tonnes
retail.
The transfer price agreed is £180 per tonne, in line with the existing external wholesale trade
price.
The retail group produces 100 bags of refined clay from each tonne of moulding clay, which it
sells at £4 per bag. It would sell a further 40,000 bags if the retail trade price were reduced to
£3.20 per bag.
Other data relevant to the operation are:
Wholesale group Retail group
Variable cost per tonne £70 £60
Fixed cost per month £100,000 £40,000
You are required to prepare estimated profit statements for the current month for each group
and for Kwaree Ltd as a whole when producing at:
(a) 80% capacity
(b) 100% capacity, utilising the extra sales to supply the retail trade.
Solution
(a) Wholesale group at 80% capacity
Estimated profit statement for the current month
Transfer price: £180 per tonne
Wholesale group operating at 80% capacity.
Profit 76 56 132
___ __ ___
If it is assumed that the group (divisional) managers of Kwaree Ltd are being measured in
terms of the profitability of their divisions, then the effect on divisional profits of utilising the
spare capacity in the wholesale group can be summarised as follows:
Profits in Profits in Profits in
Wholesale group Retail group Kwaree Ltd
£000 £000 £000
80% capacity 76 56 132
100% capacity (120) (40) (160)
___ __ ___
Increase/(decrease) 44 (16) 28
___ __ ___
As a result of utilising spare capacity, the profits of Kwaree would increase by £28,000.
However, the wholesale group profits would increase by £44,000, whereas the manager of
the retail group would see his division's profits fall by £16,000.
This fall is caused by the reduction in the selling price per bag of the moulding clay, affecting
all the sales of the retail group and not only the additional sales. The manager of the retail
group, acting independently, is unlikely to accept a decision to increase his production and
sales if, as a result, the profit on which he is assessed is likely to decline. The action which he
sees to be most beneficial for the retail group, for which he is responsible, is not the action
which is in the best interests of the whole company. This is an example of sub-optimisation.
Ideally the transfer price should be such that the profits of wholesale and retail groups and the
company would all increase as a result of moving from the 80% to 100% capacity.
A transfer price must be adopted which will encourage the higher level of transfer to take
place – since Kwaree Ltd then makes an additional £28,000 profit. At the moment it will not
occur since the Retail Group can see its profits fall. The only way to encourage the Retail
Group to increase its purchases from the Wholesale Group is to reduce the transfer price.
As a result of increasing output:
£000
Retail Group's revenue increases by (320 − 240) 80
Retail Group's own variable costs rise by (60 − 36) (24)
__
'Net marginal revenue' (£'000) 56
__
This must be compared with the cost that the Wholesale Group charges for these extra 400
tonnes. This cost is currently (400 × £180) = £72,000, hence the fall in Retail profit by
£16,000.
The transfer cost of these 400 tonnes must fall to no more than £56,000 or (£56,000 ÷ 400)
£140 per tonne.
Note: it is not sufficient to simply determine a new transfer price at which the Retail Group’s
profit at full capacity is higher than that at 80% under the old transfer price. Once a price is
set, the manager of the Retail Group will pick the operating level that gives him maximum
profit. Thus the new transfer price must ensure that the profits operating at 100% capacity
exceed those when operating at 80% capacity both under the new transfer price.
If the Wholesale Group is considered, the transfer price must be at least £70 per tonne (its
own variable production cost per tonne). Although this range of £70 - £140 per tonne has
been calculated by reference to the incremental sales (of 400 tonnes), the transfer price will
apply to all transfers. As a consequence some care must be taken over where in the range
(£70 - £140) the final price is set, since the two Groups must make enough contribution to
cover their fixed costs. A transfer price at the top end of the range will prove more equitable,
such as £135 per tonne.
Whilst noting the fact that this new transfer price 'works', a few points are worth making:
• If this problem was observed by top management and the transfer pricing policy changed as a
result, the manager of the Wholesale Group would need to be reassured that his performance
would be compared with earlier periods under the revised transfer price and he would not be
penalised for the reduced profit that came from the change.
• The Wholesale Group can see two markets, external and internal, in which different prices
prevail. The reason why the two prices are permitted is that wholesale sales cannot be
increased at present. The manager of the Wholesale Group would wish to make initial sales
outside then transfer the balance internally. However, a problem might arise if Wholesale
faced a total demand (external and internal) in excess of its capacity. Depending on prices
and variable costs, one might then be confronted with a case where the Retail manager was
able to force transfers which were not the advantage of Wholesale and Kawaree as a whole.
But this last issue is not part of the question placed before us on this occasion.
Test your understanding 4
A company has two divisions – P and Q. Division P manufactures a product that it transfers to
Division Q at a transfer price equal to the total cost of manufacture in Division P. Division Q
incorporates each unit transferred from Division P into a product that it manufactures and
sells.
Divisions P and Q currently have spare production capacity. Cost and selling price data are
as follows:
Division P Division Q
£/unit £/unit
Variable cost 3
Fixed cost 2
__
Total cost (= Transfer price) £5 5
Variable cost __ 6
Fixed cost 3
__
Total cost 14
Profit 1
__
Selling price £15
__
An opportunity has arisen for Division Q to sell the same product for £12 per unit, without
affecting its normal existing business.
Required
a)Explain whether Division Q will accept the new business.
b)If Division Q was offered a special contract at £10 per unit, which did not affect existing sales:
(i) would Division Q accept the contract ?
(ii) Would this contract be beneficial for the company overall ?
(iii) How could the transfer price be changed to encourage goal congruence?
(iv) Would there be any problems setting the transfer price at this level?
b(i)The manager of Division Q would reject the business because no contribution is earned
for the division.
(ii) It would be in the best interests of the overall company, in terms of short-term profit, if the
additional business were accepted, even at a selling price of £10 per unit, as the following
demonstrates:
£/unit £/unit
Selling price 10
Less: Variable costs in:
Division P 3
Division Q 6
__ 9
__
Overall company contribution £1
__
(iii) To ensure goal congruence the transfer price would have to be set at variable cost.
(iv) At this level Division P would earn no contribution towards fixed cost and no profit and
so would be unlikely to accept this price without head office intervention. A possible solution
would be to introduce a two part tariff whereby Division P is given a fixed sum to cover fixed
cost and profit and output is then transferred at variable cost.
Qualification ACCA
Paper F5
Chapter 12
Learning Objective Explain the meaning of, and calculate from
supplied data, Return on Investment (ROI)
in the context of divisional performance
appraisal.
• Earnings before interest and tax is the reported profit of the investment centre, calculated by
‘normal’ accounting rules. However, the distinction between controllable profit and net profit
might be applied, and return on investment could be measured using either or both
controllable profit and net profit before interest.
• Capital employed is the capital employed for which the centre manager is responsible and
accountable.
• Non-current assets might be valued at cost, net replacement cost or net book value. The
value of assets employed could be either an average value for the period as whole or a
value as at the end of the period. An average value for the period is preferable.
Illustration
An investment centre has reported a profit of $28,000. It has the following assets and
liabilities:
$ $
Non-current assets (at net book value) 100,000
Inventory 20,000
Trade receivables 30,000
50,000
Trade payables 8,000
42,000
142,000
• ROI might be measured as: $28,000/$142,000 = 19.7%.
• However, suppose that the centre manager has no responsibility for debt collection.
In this situation, it could be argued that the centre manager is not responsible for
trade receivables, and the centre’s capital employed should be $112,000. If this
assumption is used, ROI would be $28,000/$112,000 = 25.0%.
• Suppose instead that the centre is responsible for debt collection, but is not
responsible for cash, which is controlled centrally by a treasury function. Surplus cash
is transferred to a bank account under the control of the treasury team, and when an
investment centre needs to borrow cash, it obtains it on ‘overdraft loan’ from treasury.
If the investment centre has borrowed $18,000 on overdraft from central treasury, it
could be argued that its capital employed should be $142,000 + the cash borrowed of
$18,000 = $160,000. If so, ROI would be $28,000/$160,000 = 17.5%.
Qualification ACCA
Paper F5
Chapter 12
Learning Objective Discuss the shortcomings and benefits of
using ROI for divisional performance
appraisal.
Advantages
• Widely used and accepted.
• As a relative measure it enables comparisons to be made with divisions or companies of
different sizes.
• It can be broken down into secondary ratios for more detailed analysis.
Disadvantages
• May lead to dysfunctional decision making, e.g. a division with a current ROCE of 30%
would not wish to accept a project offering an ROCE of 25%, as this would reduce its
current figure.
• Different accounting policies can confuse comparisons.
• ROCE increases with age of asset if NBVs are used, thus giving managers an incentive
to hang on to possibly inefficient, obsolescent machines.
• It may encourage the manipulation of profit and capital employed figures to improve
results.
Illustration
For the past few years, an investment centre has been making annual profits of $60,000 on
average capital employed of $400,000 (net book value as at the end of each year). This
performance is expected to continue unless a decision is taken to invest in Project X. Project
X would cost $100,000 and have a life of four years. It would make the following additions to
the annual cash profits of the division:
$
Year
1 10,000
2 30,000
3 60,000
4 60,000
The investment decision ought to be based on NPV. The investment centre manager,
however, might evaluate the investment on the basis of how it might affect the centre’s
reported performance in the short term, say over the next two years.
Depreciation of the Project X assets will be $25,000 each year
Year Profit/loss from Year-end Divisional Divisional capital ROCE
Project X capital profit employed
employed,
Project X
$ $ $ $
Current - - 60,000 400,000 15.0%
1 (15,000) 75,000 45,000 475,000 9.5%
2 5,000 50,000 65,000 450,000 14.4%
3 35,000 25,000 95,000 425,000 22.4%
4 35,000 0 95,000 400,000 23.8%
The investment centre manager would not undertake Project X because ROI over the next
two years would be reduced. The project would make a loss in Year 1 (negative ROI) and in
Year 2 the project’s ROI is only 10% (5,000/50,000), which is lower than the ROI for the rest
of the investment centre.
New ROCE
Profit 90 + 20
________ 10 + 12
________
Capital employed 300 + 100 100 + 100
New ROCE 27.5% 11%
Will manager want to accept project? No Yes
The manager of division A will not want to accept the project as it lowers her ROCE from 30%
to 27.5%. The manager of division B will like the new project as it will increase their ROCE
from 10% to 11%. Although the 11% is bad, it is better than before.
b) Looking at the whole situation from the group point of view, we are in the ridiculous position
that the group has been offered two projects, both costing £100,000. One project gives a
profit of £20,000 and the other £12,000. Left to their own devices then the managers would
end up accepting the project giving only £12,000. This is because ROCE is a defective
decision-making method and does not guarantee that the correct decision will be made.
Qualification ACCA
Paper F5
Chapter 12
Learning Objective Explain the meaning of, and calculate from
supplied data, Residual Income (RI) in the
context of divisional performance
appraisal.
Illustration
An investment centre has net assets of $800,000, and made profits before interest of $160,000.
The notional cost of capital is 12%.
If performance is measured by residual income, the residual income for the period is:
$
Profit before interest 160,000
Notional interest (12% × $800,000) 96,000
Residual income 64,000
Investment centre managers who make investment decisions on the basis of short-term
performance will want to undertake any investments that add to residual income.
$
Profit ($100,000 + $16,000) 116,000
Notional interest (10% × $(630,000 + 120,000)) 75,000
Residual income 41,000
Qualification ACCA
Paper F5
Chapter 12
Learning Objective Discuss the shortcomings and benefits of
using RI for divisional performance
appraisal..
Content, illustration and Yes
TYU included?
Source CIMA P1 study text and study notes, ACCA
3.3 study notes
Disadvantages
• Does not facilitate comparisons between divisions.
• Does not relate the size of a division’s profit to the assets employed in order to obtain
that profit.
• It is based on accounting measures of profit and capital employed which may be
subject to manipulation
Illustration
An investment centre has net assets of $800,000, and made profits before interest of
$160,000. The notional cost of capital is 12%.
An opportunity has arisen to invest in a new project costing $100,000. The project would have
a four-year life, and would make cash profits of $40,000 each year.
Required:
(a) What would be the average ROI with and without the investment? Would the investment
centre manager wish to undertake the investment if performance is judged on ROI in Year 1?
(b) What would be the average annual residual income with and without the investment? Would
the investment centre manager wish to undertake the investment if performance is judged on
residual income in Year 1?
To calculate ROI and residual income, use the value for capital employed as at the start of
Year 1.
Solution
(a) ROI
It is assumed that depreciation is charged on a straight line basis at $25,000 each year, so
that the increase in annual profit with the investment will be $15,000 ($40,000 - $25,000).
Without the With the investment
investment
Profit $160,000 $175,000
Capital employed $800,000 $900,000
ROI 20.0% 19.4%
ROI would be lower; therefore the centre manager will not want to make the investment.
(b) Residual income
Without the With the
investment investment
$ $
Profit 160,000 175,000
Notional interest ($800,000 × 12%) 96,000 ($900,000 × 12%) 108,000
Residual income 64,000 67,000
The investment centre manager will want to undertake the investment because it will increase
residual income. (This is because the accounting return on the new investment is 15% in Year
1 (= $15,000/$100,000) which is higher than the notional cost of interest.)
Qualification ACCA
Paper F5
Chapter 12
Learning Objective Compare divisional performance using
supplied data and recognise the problems
that can arise from the comparison.
Illustration
Water Supply Services (WSS) and Enterprise Activities (EA) are two wholly owned
subsidiaries of Aqua Holdings. You have recently qualified as an accountant and have joined
the finance team of Aqua Holdings at Headquarters. Your Finance Director is not satisfied
with the performance of these two subsidiaries and has asked you to prepare a report
covering the profitability of the two subsidiaries.
WSS is a regulated monopoly and EA operates in a rapidly changing, competitive market.
You have summarised Profit and Loss Accounts and Balance Sheets for the last two years for
both companies
Water Supply Services
Summary Profit and Loss Account
Year
2000 1999
£m £m
Turnover 31 30
Less: Staff costs 3 2
General expenses 2 2
Depreciation 12 9
Interest 5 5
___ ___
(22) (18)
___ ___
Profit 9 12
___ ___
Summary Balance Sheet
Year
2000 1999
£m £m
Fixed Assets 165 134
Current Assets 5 6
____ ____
Total Assets 170 140
Current liabilities (3) (6)
Debentures (47) (47)
____ ____
Net Assets 120 87
____ ____
Shareholders Equity 120 87
____ ____
Enterprise Activities
Summary Profit and Loss Account
Year
2000 1999
£m £m
Turnover 20 35
Less: Staff costs 5 6
General expenses 10 10
Materials 3 6
Depreciation 1 1
___ ___
(19) (23)
___ ___
Profit 1 12
___ ___
Summary Balance Sheet
Year
2000 1999
£m £m
Fixed Assets 22 22
Current Assets 13 12
___ ___
35 34
Current liabilities (4) (4)
___ ___
Net Assets 31 30
___ ___
Shareholders equity 31 30
___ ___
Required:
Prepare a report on the comparative financial performance of Water Supply Services and
Enterprise Activities from the above financial statements. Your report should incorporate an
assessment of the potential limitations of undertaking such a comparison.
Solution
Report on the comparative financial performance of Water Supply Services and Enterprise
Activities.
(i) Summary of financial ratios (W1)
WSS EA
2000 1999 2000 1999
Profitability (W1)
ROCE 8.4% 12.7% 3.2% 40.0%
Profit margin 45.2% 56.7% 5.0% 34.3%
Asset utilisation 18.6% 22.4% 64.5% 116.7%
Liquidity
Current ratio 1.7 1.0 3.25 3.0
Risk
Gearing (W2) 39.2 54.0 0 0
Growth
Turnover 3.3% (42.9%)
Profit (25%) (91.7%)
Capital employed 24.6% 3.3%
*Note: profit before interest used as the objective is to measure internal efficiency rather than
return to external shareholders.
2 Gearing ratios (2000 shown)
WSS EA
Debt 47
Equity 120 = 39.2 0
3 Fixed costs for (c) £
1,000 × 225 = 225
800 × 345 = 276
2,000 × 150 =300
___
801
e.g. 1
ROI = (400,000/2,000,000) X 100% = 20%
RI = 400,000 – (15% X 2,000,000) = £100,000
Chapter Summary
Qualification ACCA
Paper F5
Chapter 12
Template ID
Source