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
icon
Related questions
Question
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
Transcribed Image Text: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.
Transcribed Image Text: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.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 5 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
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…
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