Free Cash Flows

Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars)

	2018		2017
Sales	$2,500.0		$2,000.0
Operating costs excluding depreciation	2,063.0		1,700.0
Depreciation and amortization	53.0		48.0
Earnings before interest and taxes	$384.0		$252.0
Less Interest	54.0		43.0
Pre-tax income	$330.0		$209.0
Taxes (40%)	132.0		83.6
Net income available to common stockholders	$198.0		$125.4
Common dividends	$178.0		$100.0

Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars)

	2018		2017
Assets
Cash	$30.0		$24.0
Short-term investments	13.0		10.0
Accounts receivable	275.0		220.0
Inventories	374.0		340.0
Total current assets	$692.0		$594.0
Net plant and equipment	528.0		480.0
Total assets	$1,220.0		$1,074.0
Liabilities and Equity
Accounts payable	$250.0		$200.0
Accruals	69.0		60.0
Notes payable	50.0		40.0
Total current liabilities	$369.0		$300.0
Long-term debt	500.0		400.0
Total liabilities	$869.0		$700.0
Common stock	293.0		336.0
Retained earnings	58.0		38.0
Total common equity	$351.0		$374.0
Total liabilities and equity	$1,220.0		$1,074.0

Using Rhodes Corporation's financial statements (shown above), answer the following questions.

1. 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. Round your answer to one decimal place. $ million
2. What are the amounts of net operating working capital for both years? Enter your answers in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answers to the nearest whole number. 2018: $ million 2017: $ million
3. What are the amounts of total net operating capital for both years? Enter your answers in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answers to the nearest whole number. 2018: $ million 2017: $ million
4. 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. Cash outflow, if any, should be indicated by a minus sign. Round your answer to one decimal place. $ million
5. What is the ROIC for 2018? Round your answer to two decimal places. %
6. How much of the FCF did Rhodes use for each of the following purposes: after-tax interest, net debt repayments, dividends, net stock repurchases, and net purchases of short-term investments? (Hint: Remember that a net use can be negative.) Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answers to one decimal place.

   After-tax interest payment	$ million
   Reduction (increase) in debt	$ million
   Payment of dividends	$ million
   Repurchase (Issue) stock	$ million
   Purchase (Sale) of short-term investments	$ million