Excel Online Structured Activity: Free Cash Flows The data for Rhodes Corporation's has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. X Open spreadsheet a. What is the net operating profit after taxes (NOPAT) for 2018? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your answer to one decimal place. million b. What are the amounts of net operating working capital for both years? Enter your answers in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your answers to one decimal place. $ 2018 $ million 2017 $ million c. What are the amounts of total net operating capital for both years? Enter your answers in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your answers to one decimal place. 2018 $ million 2017 $ million d. What is the free cash flow for 2018? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your answer to one decimal place. $ million 1 Free Cash Flows 2 (All dollar values are provided in millions.) 3 2018 4 Sales, ST Invest, Notes Pay, LT Debt factor increase 5 Operating costs as % of sales Cash factor increase Aocts. Rec factor increase Inventory factor increase Net Plant & Equip factor increase 10 Accts Pay factor increase 11 Accruals factor increase 1.15 82.50% 1.25 1.10 1.15 1.25 1.25 125 2017 Sales Cash as % of sales Accts Rec as % of sales Inventory as % of sales Net Plant & Equip as % of sales Accts Pay as % of sales Accruals as % of Sales $4,500 1.30% 12.00% 19.00% 27.00% 7.00% 3.00% 13 Depreciation as % of Net Plant & Equip 14 Interest rate 15 Tax rate 16 Payout rate 17 18 10.00% 10.00% 40.00% 90.00% Operating cost as % of sales Depreciation as % of Not Plant & Equip Interest rate Tax rate Payout rate Short-term investments as % of sales Notes payablo as % of sales 85.00% 10.00% 10.00% 40.00% 80.00% 0 50% 2.00% 32 G H D B 40.00% 90.00% Tax rate Payout rate Short-term investments as % of sales Notes payable as % of sales Long-term debt as % of sales Retained earnings multiple factor F 40.00% 80.00% 0.50% 2.00% 20.00% 1.50 15 Tax rate 16 Payout rate 17 18 19 20 21 22 Income Statements: 23 Sales 24 Operating costs excluding depreciation 25 Depreciation and amortization 26 Earnings before interest and taxes 27 Less interest 28 Pre-tax income 29 Taxes 30 Net income available to common stockholders 31 Common dividends 32 2018 $5,175.0 4269.4 151.9 $753.8 1113 $642.5 257.0 $385.5 $346.9 2017 $4,500.0 3,825.0 121.5 $5535 96 8 $456.8 182.7 $274.1 $2192 257.0 $385.5 $346.9 182.7 $274.1 $219.2 2018 2017 29 Taxes 30 Net income available to common stockholders 31 Common dividends 32 33 Balance Sheets: 34 Assets 35 Cash 36 Short-term investments 37 Accounts receivable 38 Inventories 39 Total current assets 40 Net plant and equipment 41 Total assets 42 43 Liabilities and Equity 44 Accounts payable 45 Accruals 46 Notes payable Sheet1 + $73.1 25.9 594.0 983.3 $1,676.3 1,518.8 $3,195.0 $58.5 22.5 540.0 855.0 $1,476.0 1,215.0 $2,691.0 $393.8 168.8 103.5 $315.0 135.0 90.0 Calculation Mode: Automatic Workbook Statistics 355 B D F E G 42 43 Liabilities and Equity 44 Accounts payable 45 Accruals 46 Notes payable 47 Total current liabilities 48 Long-term debt 49 Total liabilities 50 Common stock 51 Retained earnings 52 Total common equity 53 Total liabilities and equity 54 55 56 NOPAT 2018 57 58 NOWC2018 59 NOWC 2017 B Sheet1 + $393.8 168.8 103.5 $666.0 1,035.0 $1,7010 1,3732 120.8 $1,494.0 $3,195.0 $315.0 135.0 90.0 $540.0 900.0 $1,440.0 1,168.8 82.2 $1,251.0 $2,691.0 FORMULAS #N/A #N/A #N/A FORMULAS #N/A #N/A #N/A #N/A #N/A 55 56 NOPAT 2018 57 58 NOWC2018 59 NOWC 2017 60 61 Total net operating capital 2018 62 Total net operating capital 2017 63 64 Free cash flow 2018 65 66 ROIC2016 67 68 Uses of free cash flow. 69 After-tax interest payment 70 Reduction (increase) in debt 71 Payment of dividends Sheet1 + #N/A #NA #NA #NA #N/A 5 B C D 2018 NOWC2017 E NVIA #N/A #N/A #N/A #N/A #N/A Total net operating capital 2018 2. Total net operating capital2017 3 Free cash flow 2018 5 -6 ROIC 2018 57 8 Uses of free cash flow. 59 After-tax interest payment 770 Reduction (increase) in debt 21 Payment of dividends 72 Repurchase (issue) stock 73 Purchase (sale) of short-term investments 74 Total 75 #N/A #N/A #N/A #N/A #N/A #N/A
