Please complete this assignment for my reference on the original downloadable spreadsheet.

Chapter: Problem: 12 11 Start with the partial model in the file Ch12 P11 Build a Model.xlsx on the textbook's Web site, which contains Henley Corporation's most recent financial statements. Use the following ratios and other selected information for the current and projected years to answer the next questions. Income Statement for the Year Ending December 31 (Millions of Dollars) 2016 Net Sales $ 800.0 Costs (except depreciation) $ 576.0 Depreciation $ 60.0 Total operating costs $ 636.0 Earning before int. & tax $ 164.0 Less interest $ 32.0 Earning before taxes $ 132.0 Taxes (40%) $ 52.8 Net income before pref. div. $ 79.2 Preferred div. $ 1.4 Net income avail. for com. div. $ 77.9 Common dividends $ 31.1 Addition to retained earnings $ 46.7 Number of shares (in millions) Dividends per share $ 10 3.11 Balance Sheets for December 31 (Millions of Dollars) Assets Cash $ Short-term investments Accounts receivable Inventories Total current assets $ Net plant and equipment 2016 8.0 20.0 80.0 160.0 268.0 600.0 Total Assets 868.0 $ Liabilities and Equity Accounts Payable Notes payable Accruals Total current liabilities Long-term bonds Preferred stock Common Stock (Par plus PIC) Retained earnings Common equity Total liabilities and equity Projected ratios and selected information for the current and projected years are shown below. Inputs Sales Growth Rate Costs/Sales Depreciation/(Net PPE) Actual 12/31/2016 Projected 12/31/17 Projected 12/31/18 Projected 12/31/19 72% 10% 15% 72% 10% 10% 72% 10% 6% 72% 10% Cash/Sales (Acct. Rec.)/Sales Inventories/Sales (Net PPE)/Sales (Acct. Pay.)/Sales Accruals/Sales Tax rate Weighted average cost of capital (WACC) 1% 10% 20% 75% 2% 5% 40% 10.5% 1% 10% 20% 75% 2% 5% 40% 10.5% 1% 10% 20% 75% 2% 5% 40% 10.5% 1% 10% 20% 75% 2% 5% 40% 10.5% a. Forecast the parts of the income statement and balance sheets necessary to calculate free cash flow. Partial Income Statement for the Year Ending December 31 (Millions of Dollars) Income Statement Items Net Sales Costs (except depreciation) Depreciation Total operating costs Earning before int. & tax Actual 12/31/2016 $800.0 $576.0 $60.0 $636.0 $164.0 Projected 12/31/17 $ $ $ $ $ Partial Balance Sheets for December 31 (Millions of Dollars) Actual Operating Assets 12/31/2016 Cash Accounts receivable Inventories Net plant and equipment $8.0 $80.0 $160.0 $600.0 920.0 662.4 69.0 731.4 188.6 Projected 12/31/18 $ $ $ $ $ Projected 12/31/17 $ $ $ $ 9.2 92.0 184.0 690.0 1,012.0 728.6 75.9 804.5 207.5 Projected 12/31/19 $ $ $ $ $ Projected 12/31/18 $ $ $ $ 10.1 101.2 202.4 759.0 1,072.7 772.4 80.5 852.8 219.9 Projected 12/31/19 $ $ $ $ 10.7 107.3 214.5 804.5 20.2 $ 50.6 $ 21.5 53.6 Operating Liabilities Accounts Payable Accruals $16.0 $ $40.0 $ 18.4 $ 46.0 $ b. Calculate free cash flow for each projected year. Also calculate the growth rates of free cash flow each year to ensure that there is constant growth (i.e., the same as the constant growth rate in sales) by the end of the forecast period. Actual Projected Projected Projected Calculation of FCF 12/31/2016 12/31/17 12/31/18 12/31/19 248.0 285.2 313.7 332.5 Operating current assets 56.0 64.4 70.8 75.1 Operating current liabilities 192.0 220.8 242.9 257.5 Net operating working capital 600.0 690.0 759.0 804.5 Net PPE 792.0 910.8 1,001.9 1,062.0 Total net operating capital 98.4 113.2 124.5 131.9 NOPAT 118.8 91.1 60.1 Investment in total net operating capital na (5.6) 33.4 71.8 Free cash flow na -692.1% 115.1% Growth in FCF na na 15.0% 10.0% 6.0% Growth in sales c. Calculate the return on invested capital (ROIC=NOPAT/Total net operating capital) and the growth rate in free cash flow. What is the ROIC in the last year of the forecast? What is the long-term constant growth rate in free cash flow (gL is the growth rate in FCF in the last forecast period because all ratios are constant)? Do you think that Hensley's value would increase if it could add growth without reducing its ROIC? (Hint: Growth will add value if the ROIC > WACC/[1+WACC]). Do you think that the company will have a value of operations greater than its total net operating capital? (Hint: Is ROIC > WACC/[1+g L]?) c. Calculate the return on invested capital (ROIC=NOPAT/Total net operating capital) and the growth rate in free cash flow. What is the ROIC in the last year of the forecast? What is the long-term constant growth rate in free cash flow (gL is the growth rate in FCF in the last forecast period because all ratios are constant)? Do you think that Hensley's value would increase if it could add growth without reducing its ROIC? (Hint: Growth will add value if the ROIC > WACC/[1+WACC]). Do you think that the company will have a value of operations greater than its total net operating capital? (Hint: Is ROIC > WACC/[1+g L]?) Actual 12/31/2016 Return on invested capital (ROIC=NOPAT/[Total net operating capital]) Weighted average cost of capital (WACC) WACC/(1+gL) WACC/(1+WACC) Projected 12/31/17 Projected 12/31/18 Projected 12/31/19 na na na na na na na na d. Calculate the current value of operations. (Hint: First calculate the horizon value at the end of the forecast period, which is equal to the value of operations at the end of the forecast period. Assume that the annual growth rate beyond the horizon is equal to the growth rate at the horizon.) How does the current value of operations compare with the current amount of total net operating capital? Weighted average cost of capital (WACC) 10.5% Actual 12/31/2016 Projected 12/31/17 Free cash flow Long-term constant growth in FCF Horizon value Present value of horizon value Present value of forecasted FCF Value of operations (]PV of HV] + [PV of FCF]) Total net operating capital e. Calculate the price per share of common equity as of 12/31/2016 Millions except price per share Value of operations + Value of short-term investments Total value of company Total value of all debt Value of preferred stock Value of common equity Divided by number of shares Price per share Actual 12/31/2016 Projected 12/31/18 Projected 12/31/19 8/3/15 b site, which contains er selected information $ $ $ $ $ $ $ 2016 16.0 40.0 40.0 96.0 300.0 15.0 257.0 200.0 457.0 868.0 below. Projected 12/31/20 6% 72% 10% 1% 10% 20% 75% 2% 5% 40% 10.5% e free cash flow. Projected 12/31/20 $ $ $ $ $ 1,137.1 818.7 85.3 904.0 233.1 Projected 12/31/20 $ $ $ $ 11.4 113.7 227.4 852.8 $ $ 22.7 56.9 ree cash flow each year es) by the end of the Projected 12/31/20 352.5 79.6 272.9 852.8 1,125.7 139.9 63.7 76.1 6.0% 6.0% d the growth rate in free ant growth rate in free onstant)? Do you think Hint: Growth will add f operations greater Projected 12/31/20 e end of the forecast me that the annual current value of Projected 12/31/20