PLEASE INCLUDE THE FORMULAS FOR EACH

thodes Corporation Income Statements for Year Ending December 31 Challenging Problems 12-13 What the operating prut (NOPAT What the son of Winca What the clochea Wurther case for BOLS after-tax interest, net de repayments, divided 12:324 What is the ROC for 2015 use can be negative.) wwing questions od net purchases of short-term invest in Bewerber that Mlions of Dollar 2015 $11.000 9,360 2014 $10.000 8.500 Orating costs excluding depreciation Depreciation and amortization farings before interest and taxes $ 1140 51260 120 5 1.140 5 1040 Pretax income 409 Niet income available to common stockholders Common dividends $ 684 $ 220 $ 200 thodes Corporation Balance Sheets as of December 31 (Milions of Dollar 2015 2014 5500 Cash Short-term investments Accounts receivable $550 110 2.750 55,060 $4.500 2.500 Net plant and equipment $8.912 58100 AutoSave FIN322 Ch 6 HW - e Search File Home Insert Draw Page Layout Formulas Data Review View Help X Calibri 11 - A A BLUE-A == General 25 Wrap Text Merge & Center - $ % 8-23 Conditional Formatting Clipboard Font Alignment Number H29 fix 3 A 8 D G CAUTION: PAY ATTENTION TO FISCAL YEAR ORDER OF INFORMATION BACKWARD FROM CLASS EXAMPLES Complete Income Statement and Balance Sheet calculations first 4 5 INPUT OUTPUT Tax rate 7 8 40.0 $ NOPAT 2015 756.0 INCOME STATEMENT (millions of SJ Sales Operating costs Depreciation Operating current assets Operating current liabilities Net operating working capital $ $ $ 2015 4,950.05 1.650.05 3,300.0 2014 4.500.0 1.5000 3.000.0 ESIT 10 11 12 13 14 15 15 17 18 19 220 21 2015 11.0000 $ 9.360.0 380.0 1,260.0 120.0 1.140.0 456.0 684,0 $ 220,0 $ 2014 10,000.0 8.5000 3600 1.140.0 1000 1,040,0 416,0 6240 200.0 Totale operating capital 2015 6,500,0 $ Int expense Pre-tax earnings Taxes (40) Net income Common dividends 2014 7.150.0 $ 5 Free cash flow ROK 2015 106.0 $ 24 25 26 27 BALANCE SHEET ASSETS Cash Short-term investments Accounts receivable Inventories Total CA Net FA Totalets 2015 5500S 110,0 2,750.0 1.650.0 5,060,0 3,850.0 8,910,0 $ 2014 500.0 100.0 2,500.0 1.500.0 4,6000 3,500.0 8,100.0 After tax interest payment Reduction increase in debt Payment of dividends Repurchasesse stock Purch (Sale) of ST investments Total uses of FCF $ $ $ $ 2015 72.0 (284.0) 220.0 88.0 $ 10.0 $ 31 12 13 5 LIABILITIES AND EQUITY Accounts payable Accruals Notes payable TotalCL Long-term debt Total abilities Common stock Retained earnings Total common equity Total L&E 85 6 2015 1,100.05 550,0 384.0 2,034.0 1,100.0 3.134.0 4 312.0 1.464.0 5,776.0 8,910.05 2014 1,000.0 500.0 200.0 1,700.0 1,000.0 2.700.0 3 9 0 1 2 1,000.0 5.400.0 8.100.0 S Problem 6-10 Problem 6-11 Problem 6-12 + Type here to search RI E thodes Corporation Income Statements for Year Ending December 31 Challenging Problems 12-13 What the operating prut (NOPAT What the son of Winca What the clochea Wurther case for BOLS after-tax interest, net de repayments, divided 12:324 What is the ROC for 2015 use can be negative.) wwing questions od net purchases of short-term invest in Bewerber that Mlions of Dollar 2015 $11.000 9,360 2014 $10.000 8.500 Orating costs excluding depreciation Depreciation and amortization farings before interest and taxes $ 1140 51260 120 5 1.140 5 1040 Pretax income 409 Niet income available to common stockholders Common dividends $ 684 $ 220 $ 200 thodes Corporation Balance Sheets as of December 31 (Milions of Dollar 2015 2014 5500 Cash Short-term investments Accounts receivable $550 110 2.750 55,060 $4.500 2.500 Net plant and equipment $8.912 58100 AutoSave FIN322 Ch 6 HW - e Search File Home Insert Draw Page Layout Formulas Data Review View Help X Calibri 11 - A A BLUE-A == General 25 Wrap Text Merge & Center - $ % 8-23 Conditional Formatting Clipboard Font Alignment Number H29 fix 3 A 8 D G CAUTION: PAY ATTENTION TO FISCAL YEAR ORDER OF INFORMATION BACKWARD FROM CLASS EXAMPLES Complete Income Statement and Balance Sheet calculations first 4 5 INPUT OUTPUT Tax rate 7 8 40.0 $ NOPAT 2015 756.0 INCOME STATEMENT (millions of SJ Sales Operating costs Depreciation Operating current assets Operating current liabilities Net operating working capital $ $ $ 2015 4,950.05 1.650.05 3,300.0 2014 4.500.0 1.5000 3.000.0 ESIT 10 11 12 13 14 15 15 17 18 19 220 21 2015 11.0000 $ 9.360.0 380.0 1,260.0 120.0 1.140.0 456.0 684,0 $ 220,0 $ 2014 10,000.0 8.5000 3600 1.140.0 1000 1,040,0 416,0 6240 200.0 Totale operating capital 2015 6,500,0 $ Int expense Pre-tax earnings Taxes (40) Net income Common dividends 2014 7.150.0 $ 5 Free cash flow ROK 2015 106.0 $ 24 25 26 27 BALANCE SHEET ASSETS Cash Short-term investments Accounts receivable Inventories Total CA Net FA Totalets 2015 5500S 110,0 2,750.0 1.650.0 5,060,0 3,850.0 8,910,0 $ 2014 500.0 100.0 2,500.0 1.500.0 4,6000 3,500.0 8,100.0 After tax interest payment Reduction increase in debt Payment of dividends Repurchasesse stock Purch (Sale) of ST investments Total uses of FCF $ $ $ $ 2015 72.0 (284.0) 220.0 88.0 $ 10.0 $ 31 12 13 5 LIABILITIES AND EQUITY Accounts payable Accruals Notes payable TotalCL Long-term debt Total abilities Common stock Retained earnings Total common equity Total L&E 85 6 2015 1,100.05 550,0 384.0 2,034.0 1,100.0 3.134.0 4 312.0 1.464.0 5,776.0 8,910.05 2014 1,000.0 500.0 200.0 1,700.0 1,000.0 2.700.0 3 9 0 1 2 1,000.0 5.400.0 8.100.0 S Problem 6-10 Problem 6-11 Problem 6-12 + Type here to search RI E