Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2015 2014 Sales $9,750.0 $7,500.0 Operating costs excluding depreciation 7,800.0 6,375.0 Depreciation and amortization 261.0 218.0 Earnings before interest and taxes $1,689.0 $907.0 Less: Interest 210.0 161.0 Pre-tax income $1,479.0 $746.0 Taxes (40%) 591.6 298.4 Net income available to common stockholders $887.4 $447.6 Common dividends $799.0 $358.0 Rhodes Corporation Balance Sheets as of December 31 (Millions of Dollars) 2015 2014 Assets Cash $141.0 $113.0 Short-term investments 49.0 38.0 Accounts receivable 1,238.0 1,125.0 Inventories 2,156.0 1,725.0 Total current assets $3,584.0 $3,001.0 Net plant and equipment 2,610.0 2,175.0 Total assets $6,194.0 $5,176.0 Liabilities and Equity Accounts payable $518.0 $450.0 Accruals 431.0 375.0 Notes payable 195.0 150.0 Total current liabilities $1,144.0 $975.0 Long-term bonds 1,950.0 1,500.0 Total liabilities $3,094.0 $2.475.0 Common stock 2,877.6 2,567.0 ce Problems: Chapter 06 - Accounting for Financial Management Long-term bonds 1,950.0 1,500.0 Total liabilities $3,094.0 $2,475.0 Common stock 2,877.6 2,567.0 Retained earnings 222.4 134.0 Total common equity $3,100.0 $2,701.0 Total liabilities and equity $6,194.0 $5,176.0 Using Rhodes Corporation's financial statements (shown above), answer the following questions. a. What is the net operating profit after taxes (NOPAT) for 2015? 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. $ 1013.4 million 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. 2015 $ 2440 million 2014 $ 2026 million c. 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. 2015 $ 5050 million 2014 $ 4201 million d. What is the free cash flow for 2015? 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. 425.40 million $ e. What is the ROIC for 20157 Round your answer to two decimal places 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 answer in millions. For example, an answer of $1.2 million should be entered as 1.2, nat 1,200,000. Round your answers to one decimal place. 2014 $ 2026 million c. 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. 2015 $ 5050 million 2014 $ million 42013 d. What is the free cash flow for 2015? 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. $ 425.40 million e. What is the ROIC for 20157 Round your answer to two decimal places. 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 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 $ million Investments Hide Feedback Partially Correct
