Reconcile two capital-employed conventions
Synthetic closing balance sheet, in millions: assets 1,000; current liabilities 300, including interest-bearing short-term debt 100; noncurrent debt 200; other noncurrent liabilities 50; equity 450. Liabilities and equity sum to assets. Assume annual EBIT of 105 solely for the following closing-balance illustrations.
| Definition | Calculation | Result |
|---|---|---|
| Assets minus all current liabilities | 1,000 − 300 | 700 |
| Equivalent equity plus all noncurrent liabilities | 450 + 200 + 50 | 700 |
| Equity plus long-term debt only | 450 + 200 | 650: not equivalent |
| All interest-bearing debt plus equity | 100 + 200 + 450 | 750: another convention |
| ROCE using 700 | 105 / 700 | 15.00% |
| Return using 750 | 105 / 750 | 14.00% |