Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

PLEASE SHOW YOUR WORK AND FORMULAS SO I CAN BETTER LEARN THIS MATERIAL. Problem 2-12 Free Cash Flows Rhodes Corporation: Income Statements for Year Ending

PLEASE SHOW YOUR WORK AND FORMULAS SO I CAN BETTER LEARN THIS MATERIAL.

Problem 2-12 Free Cash Flows

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

2016 2015
Sales $6,900.0 $6,000.0
Operating costs excluding depreciation 5,348.0 5,100.0
Depreciation and amortization 158.0 132.0
Earnings before interest and taxes $1,394.0 $768.0
Less Interest 148.0 129.0
Pre-tax income $1,246.0 $639.0
Taxes (40%) 498.4 255.6
Net income available to common stockholders $747.6 $383.4
Common dividends $673.0 $307.0

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

2016 2015
Assets
Cash $98.0 $78.0
Short-term investments 35.0 30.0
Accounts receivable 780.0 600.0
Inventories 1,452.0 1,320.0
Total current assets $2,365.0 $2,028.0
Net plant and equipment 1,584.0 1,320.0
Total assets $3,949.0 $3,348.0
Liabilities and Equity
Accounts payable $702.0 $540.0
Accruals 432.0 360.0
Notes payable 138.0 120.0
Total current liabilities $1,272.0 $1,020.0
Long-term debt 1,380.0 1,200.0
Total liabilities $2,652.0 $2,220.0
Common stock 1,107.4 1,013.0
Retained earnings 189.6 115.0
Total common equity $1,297.0 $1,128.0
Total liabilities and equity $3,949.0 $3,348.0

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

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

Mathematics Of Finance

Authors: Petr Zima, Robert L. Brown

5th Edition

0070871353, 978-0070871359

More Books

Students also viewed these Finance questions