Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Free Cash Flows Rhodes Corporation's financial statements are shown below. Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2020 2019 Sales

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed
image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed
Free Cash Flows Rhodes Corporation's financial statements are shown below. Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2020 2019 Sales $ 11,000 $ 10,000 Operating costs excluding depreciation 9,556 8,704 Depreciation and amortization 360 340 Earnings before interest and taxes $ 1,084 $ 956 Less interest 180 100 Pre-tax income $ 904 $ 856 Taxes (25%) 226 214 Net income available to common stockholders $ 678 $ 642 Common dividends $ 201 $ 200 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2020 2019 Assets Cash $ 550 $ 500 Short-term investments 220 200 Accounts receivable 2,750 2,500 Inventories 1,250 1,200 Total current assets $4,770 $4,400 Net plant and equipment 3,850 3,500Rhodes Corporation: Balance Sheets as of December 31 ( Millions of Dollars) 2020 2019 Assets Cash $ 550 $ 500 Short-term investments 220 200 Accounts receivable 2,750 2,500 Inventories 1,250 1,200 Total current assets $4,770 $4,400 Net plant and equipment 3,850 3,500 Total assets $ 8,620 $ 7,900 Liabilities and Equity Accounts payable $ 1,100 $ 1,000 Accruals 550 500 Notes payable 180 100 Total current liabilities $ 1,830 $ 1,600 Long-term debt 1,100 1,000 Total liabilities $2,930 2,600 Common stock 4,213 4,300 Retained earnings 1,477 1,000 Total common equity $ 5,690 $ 5,300 Total liabilities and equity $ 8,620 $7,900 Suppose the federal-plus-state tax corporate tax is 25%. Answer the following questions.Suppose the federal-plus-state tax corporate tax is 25%. Answer the following questions. a. What is the net operating prot after taxes (NOPAT) for 2020? Enter your answer in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answer to the nearest whole number. $ 795 9 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 million should be entered as 1, not 1,000,000. Round your answers to the nearest whole number. 2020: $ 3300 9 million 2019: $ 3000 0 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 million should be entered as 1, not 1,000,000. Round your answers to the nearest whole number. 2020: $ 6950 9 million 2019: $ 5500 0 million d. What is the free cash flow for 2020? Enter your answer in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Cash outflow, if any, should be indicated by a minus sign. Round your answer to the nearest whole number. $ 345 9 million e. What is the ROIC for 2020? Round your answer to two decimal places. 11.44 0 % 1\". 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 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. A-nnJ-uv ini-nI-nr-I- maul-runni- n f. 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 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. 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 Hide Feedback X Incorrect Check My Work

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Horngrens Accounting

Authors: Tracie Miller Nobles, Brenda Mattison, Ella Mae Matsumura, Carol A. Meissner, Jo Ann Johnston, Peter R. Norwood

11th Canadian Edition Volume 2

0135359783, 978-0135359785

More Books

Students also viewed these Accounting questions