Question

Free Cash Flows

Rhodes Corporation’s financial statements are shown below.

Rhodes Corporation: Income Statements for Year Ending December 31
(Millions of Dollars)

	2020			2019
Sales	$	11,000		$	10,000
Operating costs excluding depreciation		9,550			8,718
Depreciation and amortization		390			350
Earnings before interest and taxes	$	1,060		$	932
Less interest		220			200
Pre-tax income	$	840		$	732
Taxes (25%)		210			183
Net income available to common stockholders	$	630		$	549
Common dividends	$	203		$	200

Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars)

	2020			2019
Assets
Cash	$	450		$	400
Short-term investments		110			100
Accounts receivable		2,750			2,500
Inventories		1,450			1,300
Total current assets	$	4,760		$	4,300
Net plant and equipment		3,650			3,500
Total assets	$	8,410		$	7,800
Liabilities and Equity
Accounts payable	$	900		$	800
Accruals		450			400
Notes payable		380			200
Total current liabilities	$	1,730		$	1,400
Long-term debt		900			800
Total liabilities	$	2,630			2,200
Common stock		4,653			4,900
Retained earnings		1,127			700
Total common equity	$	5,780		$	5,600
Total liabilities and equity	$	8,410		$	7,800

Suppose the federal-plus-state tax corporate tax is 25%. Answer the following questions.

1. What is the net operating profit after taxes (NOPAT) for 2020? Enter your answer in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answer to the nearest whole number.

   $   million

2. 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.

   2020: $   million

   2019: $   million

3. 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.

   2020: $   million

   2019: $   million

4. What is the free cash flow for 2020? Enter your answer in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Cash outflow, if any, should be indicated by a minus sign. Round your answer to the nearest whole number.

   $    million

5. What is the ROIC for 2020? Round your answer to two decimal places.

     %

6. 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 million should be entered as 1, not 1,000,000. Round your answers to the nearest whole number.

   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

Answer 1

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE