The data for Rhodes Corporation's has been collected in the Microsoft Excel Online file below Open the spreadsheet and perform the required analysis to answer the questions below Open spreadsheet What is the net operating profit after taxes (NOPAT) for 2018 Enter your answer in millions For example, an answer of $1 2 million should be entered as 1 2, not 1,200,000 Do not round intermediate calculations Round your answer to one decimal place $ fill in the blank 2 million What are the amounts of net operating working capital for both years Enter your answers in millions For example, an answer of $1 2 million should be entered as 1 2, not 1,200,000 Do not round intermediate calculations Round your answers to one decimal place 2018 $ fill in the blank 3 million 2017 $ fill in the blank 4 million What are the amounts of total net operating capital for both years Enter your answers in millions For example, an answer of $1 2 million should be entered as 1 2, not 1,200,000 Do not round intermediate calculations Round your answers to one decimal place 2018 $ fill in the blank 5 million 2017 $ fill in the blank 6 million What is the free cash flow for 2018 Enter your answer in millions For example, an answer of $1 2 million should be entered as 1 2, not 1,200,000 Do not round intermediate calculations Round your answer to one decimal place $ fill in the blank 7 million What is the ROIC for 2018 Round your answer to one decimal place fill in the blank 8 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 answers in millions For example, an answer of $1 2 million should be entered as 1 2, not 1,200,000 Do not round intermediate calculations Round your answers to one decimal place After tax interest payment $ fill in the blank 9 million Reduction (increase) in debt $ fill in the blank 10 million Payment of dividends $ fill in the blank 11 million Repurchase (Issue) stock $ fill in the blank 12 million Purchase (Sale) of short term investments $ fill in the blank 13 million Free Cash Flows (All dollar values are provided in millions ) 2018 Sales, ST Invest, Notes Pay, LT Debt factor increase Operating costs as of sales Cash factor increase Accts Rec factor increase Inventory factor increase Net Plant Equip factor increase Accts Pay factor increase Accruals factor increase 1 25 80 00 1 20 1 20 2017 Sales Cash as of sales Accts Rec as of sales Inventory as of sales Net Plant Equip as of sales Accts Pay as of sales Accruals as of Sales $2,500 1 10 10 00 16 00 23 00 9 00 3 00 1 20 1 10 1 20 1 10 Depreciation as of Net Plant Equip Interest rate Tax rate Payout rate 10 00 10 00 40 00 90 00 Operating cost as of sales Depreciation as of Net Plant Equip Interest rate Tax rate Payout rate Short term investments as of sales Notes payable as of sales Long term debt as of sales Retained earnings multiple factor 85 00 10 00 10 00 40 00 80 00 0 50 2 00 20 00 1 50 Income Statements Sales Operating costs excluding depreciation Depreciation and amortization 2018 $3,125 0 2,500 0 63 3 2017 $2,500 0 2,125 0 57 5 Income Statements Sales Operating costs excluding depreciation Depreciation and amortization Earnings before interest and taxes Less interest Pre tax income Taxes Net income available common stockholders Common dividends 2018 $3,125 0 2,500 0 63 3 $561 8 67 2 $494 6 197 8 $296 7 $267 1 2017 $2,500 0 2,125 0 57 5 $317 5 53 8 $263 8 105 5 $158 3 $126 6 2018 2017 Balance Sheets Assets Cash Short term investments Accounts receivable Inventories Total current assets Net plant and equipment Total assets $33 0 15 6 300 0 480 0 $828 6 632 5 $1,461 1 $27 5 12 5 250 0 400 0 $690 0 575 0 $1,265 0 Liabilities and Equity Accounts payable Accruals $270 0 82 5 $225 0 75 0 2018 2017 Balance Sheets Assets Cash Short term investments Accounts receivable Inventories Total current assets Net plant and equipment Total assets $33 0 15 6 300 0 480 0 $828 6 632 5 $1,461 1 $27 5 12 5 250 0 400 0 $690 0 575 0 $1,265 0 Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long term debt Total liabilities Common stock Retained earnings Total common equity Total liabilities and equity $270 0 82 5 62 5 $415 0 625 0 $1,040 0 344 0 77 1 $421 1 $1,461 1 $225 0 75 0 50 0 $350 0 500 0 $850 0 367 5 47 5 $415 0 $1,265 0

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

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Sep 29, 2024

The data for Rhodes Corporation's has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer

The data for Rhodes Corporation's has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below.

Open spreadsheet

What is the net operating profit after taxes (NOPAT) for 2018? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your answer to one decimal place.

$ fill in the blank 2 million
What are the amounts of net operating working capital for both years? Enter your answers in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your answers to one decimal place.

2018 $ fill in the blank 3 million

2017 $ fill in the blank 4 million
What are the amounts of total net operating capital for both years? Enter your answers in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your answers to one decimal place.

2018 $ fill in the blank 5 million

2017 $ fill in the blank 6 million
What is the free cash flow for 2018? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your answer to one decimal place.

$ fill in the blank 7 million
What is the ROIC for 2018? Round your answer to one decimal place.

fill in the blank 8 %

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 answers in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Do not round intermediate calculations. Round your answers to one decimal place.

After-tax interest payment	$ fill in the blank 9 million
Reduction (increase) in debt	$ fill in the blank 10 million
Payment of dividends	$ fill in the blank 11 million
Repurchase (Issue) stock	$ fill in the blank 12 million
Purchase (Sale) of short-term investments	$ fill in the blank 13 million

image text in transcribed

Free Cash Flows (All dollar values are provided in millions.) 2018 Sales, ST Invest, Notes Pay, LT Debt factor increase Operating costs as % of sales Cash factor increase Accts. Rec factor increase Inventory factor increase Net Plant & Equip factor increase Accts Pay factor increase Accruals factor increase 1.25 80.00% 1.20 1.20 2017 Sales Cash as % of sales Accts Rec as % of sales Inventory as % of sales Net Plant & Equip as % of sales Accts Pay as % of sales Accruals as % of Sales $2,500 1.10% 10.00% 16.00% 23.00% 9.00% 3.00% 1.20 1.10 1.20 1.10 Depreciation as % of Net Plant & Equip Interest rate Tax rate Payout rate 10.00% 10.00% 40.00% 90.00% Operating cost as % of sales Depreciation as % of Net Plant & Equip Interest rate Tax rate Payout rate Short-term investments as % of sales Notes payable as % of sales Long-term debt as % of sales Retained earnings multiple factor 85.00% 10.00% 10.00% 40.00% 80.00% 0.50% 2.00% 20.00% 1.50 Income Statements: Sales Operating costs excluding depreciation Depreciation and amortization 2018 $3,125.0 2,500.0 63.3 2017 $2,500.0 2,125.0 57.5 Income Statements: Sales Operating costs excluding depreciation Depreciation and amortization Earnings before interest and taxes Less interest Pre-tax income Taxes Net income available common stockholders Common dividends 2018 $3,125.0 2,500.0 63.3 $561.8 67.2 $494.6 197.8 $296.7 $267.1 2017 $2,500.0 2,125.0 57.5 $317.5 53.8 $263.8 105.5 $158.3 $126.6 2018 2017 Balance Sheets: Assets Cash Short-term investments Accounts receivable Inventories Total current assets Net plant and equipment Total assets $33.0 15.6 300.0 480.0 $828.6 632.5 $1,461.1 $27.5 12.5 250.0 400.0 $690.0 575.0 $1,265.0 Liabilities and Equity Accounts payable Accruals $270.0 82.5 $225.0 75.0 2018 2017 Balance Sheets: Assets Cash Short-term investments Accounts receivable Inventories Total current assets Net plant and equipment Total assets $33.0 15.6 300.0 480.0 $828.6 632.5 $1,461.1 $27.5 12.5 250.0 400.0 $690.0 575.0 $1,265.0 Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term debt Total liabilities Common stock Retained earnings Total common equity Total liabilities and equity $270.0 82.5 62.5 $415.0 625.0 $1,040.0 344.0 77.1 $421.1 $1,461.1 $225.0 75.0 50.0 $350.0 500.0 $850.0 367.5 47.5 $415.0 $1,265.0