Please help me with this question I already paid for the answers posted and they are wrong Problem 2 12 Free Cash Flows Rhodes Corporation Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $5,625 0 $4,500 0 Operating costs excluding depreciation 4,781 0 3,825 0 Depreciation and amortization 135 0 117 0 Earnings before interest and taxes $709 0 $558 0 Less Interest 121 0 97 0 Pre tax income $588 0 $461 0 Taxes (40 ) 235 2 184 4 Net income available to common stockholders $352 8 $276 6 Common dividends $318 0 $221 0 Rhodes Corporation Balance Sheets as of December 31 (Millions of Dollars) 2016 2015 Assets Cash $70 0 $54 0 Short term investments 29 0 23 0 Accounts receivable 569 0 495 0 Inventories 1,139 0 990 0 Total current assets $1,807 0 $1,562 0 Net plant and equipment 1,346 0 1,170 0 Total assets $3,153 0 $2,732 0 Liabilities and Equity Accounts payable $338 0 $270 0 Accruals 347 0 315 0 Notes payable 113 0 90 0 Total current liabilities $798 0 $675 0 Long term debt 1,125 0 900 0 Total liabilities $1,923 0 $1,575 0 Common stock 1,112 2 1,074 0 Retained earnings 117 8 83 0 Total common equity $1,230 0 $1,157 0 Total liabilities and equity $3,153 0 $2,732 0 Using Rhodes Corporation's financial statements (shown above), answer the following questions What is the net operating profit after taxes (NOPAT) for 2016 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 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 2016 $ million 2015 $ million What are the amounts of total net operating capital for both years 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 2016 $ million 2015 $ million What is the free cash flow for 2016 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 is the ROIC for 2016 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 a What is the net operating profit after taxes (NOPAT) for 2016 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 s 425 mill ion b What are the amounts of net operating working capital for both years 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 864 million 2015 s 2016 a1 mil tal net operating capital for both years 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 2015 2034million d What is the free cash flow for 2016 Enter your answer in millions For example, an answer s21 8 million of $1 2 million should be entered as 1 2, not 1,200,000 Round your answer to one decimal place e What is the ROIC for 2016 Round your answer to two decimal places f How much of the FCF did Rhodes use for each negative ) Enter your answer in millions For example, an answer of $1 2 million shoulld be entered as 1 2, not 1,200,000 Round your answers to one decimal place After tax interest payment $ 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 illion uction (increase) in debt million million million Payment of dividends Repurchase (Issue) stock Purchase (Sale) of short $ term investments

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

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Oct 06, 2024

Please help me with this question. I already paid for the answers posted and they are wrong. Problem 2-12 Free Cash Flows Rhodes Corporation: Income

Please help me with this question. I already paid for the answers posted and they are wrong.

Problem 2-12 Free Cash Flows

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

	2016	2015
Sales	$5,625.0	$4,500.0
Operating costs excluding depreciation	4,781.0	3,825.0
Depreciation and amortization	135.0	117.0
Earnings before interest and taxes	$709.0	$558.0
Less Interest	121.0	97.0
Pre-tax income	$588.0	$461.0
Taxes (40%)	235.2	184.4
Net income available to common stockholders	$352.8	$276.6
Common dividends	$318.0	$221.0

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

	2016	2015
Assets
Cash	$70.0	$54.0
Short-term investments	29.0	23.0
Accounts receivable	569.0	495.0
Inventories	1,139.0	990.0
Total current assets	$1,807.0	$1,562.0
Net plant and equipment	1,346.0	1,170.0
Total assets	$3,153.0	$2,732.0
Liabilities and Equity
Accounts payable	$338.0	$270.0
Accruals	347.0	315.0
Notes payable	113.0	90.0
Total current liabilities	$798.0	$675.0
Long-term debt	1,125.0	900.0
Total liabilities	$1,923.0	$1,575.0
Common stock	1,112.2	1,074.0
Retained earnings	117.8	83.0
Total common equity	$1,230.0	$1,157.0
Total liabilities and equity	$3,153.0	$2,732.0

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

What is the net operating profit after taxes (NOPAT) for 2016? 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 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. 2016 $ million 2015 $ million
What are the amounts of total net operating capital for both years? 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. 2016 $ million 2015 $ million
What is the free cash flow for 2016? 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 is the ROIC for 2016? 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

image text in transcribed

a. What is the net operating profit after taxes (NOPAT) for 2016? 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. s 425 mill ion b. What are the amounts of net operating working capital for both years? 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. 864 million 2015 s 2016 a1 mil tal net operating capital for both years? 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. 2015 2034million d. What is the free cash flow for 2016? Enter your answer in millions. For example, an answer s21.8 million of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to one decimal place. e. What is the ROIC for 2016? Round your answer to two decimal places. % f How much of the FCF did Rhodes use for each negative.) Enter your answer in millions. For example, an answer of $1.2 million shoulld be entered as 1.2, not 1,200,000. Round your answers to one decimal place. After-tax interest payment $ 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 illion uction (increase) in debt million million million Payment of dividends Repurchase (Issue) stock Purchase (Sale) of short- $ term investments