Use the Table below to solve the questions

After-tax interest payment	Million dollars
Decrease (increase) in debt	Million dollars
dividend payment	Million dollars
Repurchase (Issue) stock	Million dollars
Buying (Selling) of short-term investments	Million dollars

Free Cash Flow
(All dollar values are in millions.)
2018				2017
Sales, ST Invest, Notes Pay, LT Debt factor increase	1.25			Sales	$6,500
Operating costs as a percentage of sales	%75.00			Cash as a percentage of sales	%1.00
Cash factor increase	1.25			Reccts Rec as % of sales	%12.00
Accounts. Rec factor increase	1.20			Inventory as a percentage of sales	%15.00
Stock factor increase	1.20			Net Plant & Equipment as a percentage of sales	%28.00
Net Install and Equip factor increase	1.15			Accounts Pay as a percentage of sales	%6.00
Accounts Pay factor increase	1.25			Accruals as a Percentage of Sales	%4.00
Accrual factor increase	1.10
				Operating cost as a percentage of sales	%85.00
Depreciation as % of Net Plant and Equipment	%10.00			Depreciation as % of Net Plant and Equipment	%10.00
Interest rate	%10.00			Interest rate	%10.00
Tax rate	%40.00			Tax rate	%40.00
pay rate	%90.00			pay rate	%80.00
				Short-term investments as a percentage of sales	%0,50
				Notes payable as a percentage of sales	%2.00
				Long-term debt as a percentage of sales	%20.00
				Retained earnings multi-factor	1.50
Income statement:	2018		2017
Sales	$8,125.0		6.500,0 $
Operating costs excluding depreciation	6.093,8		5.525.0
Depreciation and amortization	209.3		182.0
Earnings excluding interest and taxes	1.822,0 $		793,0 $
less attention	174.7		139.8
income before tax	$1,647.3 dollars		653,3 $
taxes	658.9		261.3
Net income available to ordinary shareholders	988,4 $		$392.0
ordinary dividends	$889.5		$313.6
Balance sheets:	2018		2017
assets
in advance	81.3 dollars		65,0 $
short term investments	40.6		32.5
Accounts receivable	936.0		780.0
stocks	1.170.0		975.0
Total current assets	2.227,9 $		$1,852.5
Network facility and equipment	2.093,0		1.820.0
Total assets	$4,320.9		$3,672.5
Obligation and egalitarianism
Accounts payable	487,5 $		390,0 $
accruals	286.0		260.0
Notes payable	162.5		130.0
Total current responsibilities	936,0 $		780,0 $
long-term debt	1.625.0		1.300.0
Total liabilities	2.561,0 $		2.080,0 $
stock	1.543,5		1.474,9
Retained earnings	216.4		117.6
Total common capital	1.759,9 $		$1,592.5
Total liabilities and equity	4.320,9 $		$3,672.5
				FORMULAS
NOPAT2018				#NO
SHIMDIC2018				#NO
SHIMDIC2017				#NO
Total net working capital2018				#NO
Total net working capital2017				#NO
Free cash flow2018				#NO
ROIC2018				#NO
Uses of free cash flow:
After-tax interest payment				#NO
Decrease (increase) in debt				#NO
dividend payment				#NO
Repurchase (issue) stock				#NO
Buying (selling) short-term investments				#NO
Total				#NO

1. 1. What is the net operating profit after tax (NOPAT) for 2018?

2. 2. What are the net working capital amounts for both years? 

   2018 million dollars

   2017 million dollars

3. 3. What are the total net working capital amounts for both years? 

   2018 million dollars

   2017 million dollars

4. 4. What is free cash flow for 2018? 

   Million dollars

5. 5. What is ROIC for 2018?

   %

6. 6. How much of the FCF did Rhodes use for each of these purposes: after-tax interest, net debt repayments, dividends, net share repurchases, and net purchases of short-term investments?