90.2K

Verified Solution

Link Copied!

Rhodes Corporation: Income Statements for Year EndingDecember 31 (Millions of Dollars) 2016 2015 Sales $10,800.0 $9,000.0 Operating costs excluding depreciation 8,910.0 7,650.0 Depreciation and amortization 293.0 234.0     Earnings before interest and taxes $1,597.0 $1,116.0 Less Interest 232.0 194.0     Pre-tax income $1,365.0 $922.0 Taxes (40%) 546.0 368.8 Net income available to common stockholders $819.0 $553.2 Common dividends $737.0 $443.0 Rhodes Corporation: Balance Sheets as of December 31(Millions of Dollars) 2016 2015 Assets Cash $119.0 $108.0 Short-term investments 54.0 45.0 Accounts receivable 1,386.0 1,260.0 Inventories 1,485.0 1,350.0     Total current assets $3,044.0 $2,763.0 Net plant and equipment 2,925.0 2,340.0 Total assets $5,969.0 $5,103.0 Liabilities and Equity Accounts payable $702.0 $540.0 Accruals 693.0 630.0 Notes payable 216.0 180.0     Total current liabilities $1,611.0 $1,350.0 Long-term debt 2,160.0 1,800.0     Total liabilities $3,771.0 $3,150.0 Common stock 1,951.0 1,788.0 Retained earnings 247.0 165.0     Total common equity $2,198.0 $1,953.0 Total liabilities and equity $5,969.0 $5,103.0 Using Rhodes Corporation's financial statements (shown above),answer the following questions. What is the net operating profit after taxes (NOPAT) for 2016?Enter your answer in millions. For example, an answer of $1.2million should be entered as 1.2, not 1,200,000. Round your answerto one decimal place. $   million What are the amounts of net operating working capital for bothyears? Enter your answer in millions. For example, an answer of$1.2 million should be entered as 1.2, not 1,200,000. Round youranswers to one decimal place. 2016 $   million 2015 $   million What are the amounts of total net operating capital for bothyears? Enter your answer in millions. For example, an answer of$1.2 million should be entered as 1.2, not 1,200,000. Round youranswers to one decimal place. 2016 $   million 2015 $   million What is the free cash flow for 2016? Enter your answer inmillions. For example, an answer of $1.2 million should be enteredas 1.2, not 1,200,000. Round your answer to one decimalplace. $   million What is the ROIC for 2016? Round your answer to two decimalplaces. % How much of the FCF did Rhodes use for each of the followingpurposes: after-tax interest, net debt repayments, dividends, netstock repurchases, and net purchases of short-term investments?(Hint: Remember that a net use can be negative.) Enteryour answer in millions. For example, an answer of $1.2 millionshould be entered as 1.2, not 1,200,000. Round your answers to onedecimal place. After-tax interest payment $   million Reduction (increase) in debt $   million Payment of dividends $   million Repurchase (Issue) stock $   million Purchase (Sale) of short-term investments $   million