Free Cash Flows Rhodes Corporation Income Statements for Year Ending December 31 (Millions of Dollars) 2018 2017 Sales $1,200 0 $1,000 0 Operating costs excluding depreciation 1,020 0 850 0 Depreciation and amortization 25 0 20 0 Earnings before interest and taxes $155 0 $130 0 Less Interest 26 0 22 0 Pre tax income $129 0 $108 0 Taxes (40 ) 51 6 43 2 Net income available to common stockholders $77 4 $64 8 Common dividends $70 0 $52 0 Rhodes Corporation Balance Sheets as of December 31 (Millions of Dollars) 2018 2017 Assets Cash $17 0 $14 0 Short term investments 6 0 5 0 Accounts receivable 154 0 140 0 Inventories 216 0 180 0 Total current assets $393 0 $339 0 Net plant and equipment 250 0 200 0 Total assets $643 0 $539 0 Liabilities and Equity Accounts payable $104 0 $90 0 Accruals 33 0 30 0 Notes payable 24 0 20 0 Total current liabilities $161 0 $140 0 Long term debt 240 0 200 0 Total liabilities $401 0 $340 0 Common stock 215 6 180 0 Retained earnings 26 4 19 0 Total common equity $242 0 $199 0 Total liabilities and equity $643 0 $539 0 Using Rhodes Corporation's financial statements (shown above), answer the following questions 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 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 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 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 What is the ROIC for 2018 Round your answer to two decimal places 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

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Aug 28, 2024

Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2018 2017 Sales $1,200.0 $1,000.0 Operating costs excluding depreciation 1,020.0

Free Cash Flows

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

	2018	2017
Sales	$1,200.0	$1,000.0
Operating costs excluding depreciation	1,020.0	850.0
Depreciation and amortization	25.0	20.0
Earnings before interest and taxes	$155.0	$130.0
Less Interest	26.0	22.0
Pre-tax income	$129.0	$108.0
Taxes (40%)	51.6	43.2
Net income available to common stockholders	$77.4	$64.8
Common dividends	$70.0	$52.0

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

	2018	2017
Assets
Cash	$17.0	$14.0
Short-term investments	6.0	5.0
Accounts receivable	154.0	140.0
Inventories	216.0	180.0
Total current assets	$393.0	$339.0
Net plant and equipment	250.0	200.0
Total assets	$643.0	$539.0
Liabilities and Equity
Accounts payable	$104.0	$90.0
Accruals	33.0	30.0
Notes payable	24.0	20.0
Total current liabilities	$161.0	$140.0
Long-term debt	240.0	200.0
Total liabilities	$401.0	$340.0
Common stock	215.6	180.0
Retained earnings	26.4	19.0
Total common equity	$242.0	$199.0
Total liabilities and equity	$643.0	$539.0

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

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
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
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
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
What is the ROIC for 2018? Round your answer to two decimal places. %

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