2018 2017 Sales $3,125.0 $2,500.0 Operating costs excluding depreciation 2,500.0 2,125.0 Depreciation and amortization 75.0 60.0 Earnings before interest and taxes $550.0 $315.0 Less Interest 67.0 54.0 Pre-tax income $483.0 $261.0 Taxes (40%) 193.2 104.4 Net income available to common stockholders $289.8 $156.6 Common dividends $261.0 $125.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2018 2017 Assets Cash $40.0 $35.0 Short-term investments 16.0 13.0 Accounts receivable 360.0 300.0 Inventories 690.0 575.0 Total current assets $1,106.0 $923.0 Net plant and equipment 750.0 600.0 Total assets $1,856.0 $1,523.0 Liabilities and Equity Accounts payable $270.0 $225.0 Accruals 260.0 200.0 Notes payable 63.0 50.0 Total current liabilities $593.0 $475.0 Long-term debt 625.0 500.0 Total liabilities $1,218.0 $975.0 Common stock 562.2 501.0 Retained earnings 75.8 47.0 Total common equity $638.0 $548.0 Total liabilities and equity $1,856.0 $1,523.0 Using Rhodes Corporation's financial statements (shown above), answer the following questions. a. 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. Round your answer to one decimal place. million b. What are the amounts of net operating working capital for both years? Enter your answers in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answers to the nearest whole number. 2018: $ million 2017: $ million c. What are the amounts of total net operating capital for both years? Enter your answers in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answers to the nearest whole number. 2018: $ million 2017: $ million d. 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. Cash outflow, if any, should be indicated by a minus sign. Round your answer to one decimal place. million e. What is the ROIC for 2018? 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.
2018 2017 Sales $3,125.0 $2,500.0 Operating costs excluding depreciation 2,500.0 2,125.0 Depreciation and amortization 75.0 60.0 Earnings before interest and taxes $550.0 $315.0 Less Interest 67.0 54.0 Pre-tax income $483.0 $261.0 Taxes (40%) 193.2 104.4 Net income available to common stockholders $289.8 $156.6 Common dividends $261.0 $125.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2018 2017 Assets Cash $40.0 $35.0 Short-term investments 16.0 13.0 Accounts receivable 360.0 300.0 Inventories 690.0 575.0 Total current assets $1,106.0 $923.0 Net plant and equipment 750.0 600.0 Total assets $1,856.0 $1,523.0 Liabilities and Equity Accounts payable $270.0 $225.0 Accruals 260.0 200.0 Notes payable 63.0 50.0 Total current liabilities $593.0 $475.0 Long-term debt 625.0 500.0 Total liabilities $1,218.0 $975.0 Common stock 562.2 501.0 Retained earnings 75.8 47.0 Total common equity $638.0 $548.0 Total liabilities and equity $1,856.0 $1,523.0 Using Rhodes Corporation's financial statements (shown above), answer the following questions. a. 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. Round your answer to one decimal place. million b. What are the amounts of net operating working capital for both years? Enter your answers in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answers to the nearest whole number. 2018: $ million 2017: $ million c. What are the amounts of total net operating capital for both years? Enter your answers in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answers to the nearest whole number. 2018: $ million 2017: $ million d. 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. Cash outflow, if any, should be indicated by a minus sign. Round your answer to one decimal place. million e. What is the ROIC for 2018? 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.
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 5 images
Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education