SHOW WORK

1. Calculate MicroDives net operating working capital (NOWC), total net operating capital (TOC), net operating profit after taxes (NOPAT), and free cash flow (FCF) for Year 2014.

2. MicroDives cost of capital (WACC) is 16%. Calculate the companys 2014 ROIC. Does MicroDives growth add value?

MicroDrive Inc. December 31 Balance Sheets (in millions of dollars) 2014 2013 Assets Cash Short-term investments Accounts receivable Inventories Total current assets Net plant and equipment (Net FA) Total assets $10 $0 $375 $615 $1,000 $1,000 $2,000 $15 $65 $315 $415 $810 $870 $1,680 Liabilities and equity Accounts payable Notes payable Accruals Total current liabilities Long-term bonds Total liabilities Preferred stock (400,000 shares) Common stock (50,000,000 shares) Retained earnings Total common equity Total liabilities and equity $60 $110 $140 $310 $754 $1,064 $40 $130 $766 $896 $2,000 $30 $60 $130 $220 $580 $800 $40 $130 $710 $840 $1,680 MicroDrive Income Statements for Years Ending December 31 (in millions of dollars) 2014 2013 INCOME STATEMENT Net sales Operating costs except depreciation EBITDA Depreciation and amortization Earnings before interest and taxes (EBIT) Less interest Earnings before taxes (EBT) Taxes (t=40%) Net Income before preferred dividends Preferred dividends Net Income available to common stockholders $3,000.0 $2,616.2 $383.8 $100.0 $283.8 $88.0 $195.8 $78.3 $117.5 $4.0 $113.5 $2,850.0 $2,497.0 $353.0 $90.0 $263.0 $60.0 $203.0 $81.2 $121.8 $4.0 $117.8 Common dividends Addition to retained earnings $57.5 $56.0 $53.0 $64.8