Question

In: Accounting

Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016...

Free Cash Flows

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

2016 2015
Sales $10,400.0 $8,000.0
Operating costs excluding depreciation 8,320.0 6,800.0
Depreciation and amortization 264.0 240.0
Earnings before interest and taxes $1,816.0 $960.0
  Less: Interest 224.0 172.0
Pre-tax income $1,592.0 $788.0
  Taxes (40%) 636.8 315.2
Net income available to common stockholders $955.2 $472.8
Common dividends $860.0 $378.0

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

2016 2015
Assets
Cash $140.0 $112.0
Short-term investments 52.0 40.0
Accounts receivable 1,232.0 1,120.0
Inventories 1,632.0 1,360.0
Total current assets $3,056.0 $2,632.0
Net plant and equipment 2,640.0 2,400.0
Total assets $5,696.0 $5,032.0
Liabilities and Equity
Accounts payable $1,040.0 $800.0
Accruals 828.0 720.0
Notes payable 208.0 160.0
Total current liabilities $2,076.0 $1,680.0
Long-term bonds 2,080.0 1,600.0
Total liabilities $4,156.0 $3,280.0
Common stock 1,302.8 1,610.0
Retained earnings 237.2 142.0
Total common equity $1,540.0 $1,752.0
Total liabilities and equity $5,696.0 $5,032.0

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 $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to one decimal place.
$ ____ million

What are the amounts of net operating working capital for both years? 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.
2016 $ ____ million
2015 $ ____ million

What are the amounts of total net operating capital for both years? 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.
2016 $ __ million
2015 $ __ million

What is the free cash flow for 2016? 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

What is the ROIC for 2016? Round your answer to two decimal places.
____%

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.

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

Solutions

Expert Solution


Related Solutions

Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $6,325.0 $5,500.0 Operating costs excluding depreciation 5,218.0 4,675.0 Depreciation and amortization 176.0 160.0     Earnings before interest and taxes $931.0 $665.0 Less Interest 136.0 118.0     Pre-tax income $795.0 $547.0 Taxes (40%) 318.0 218.8 Net income available to common stockholders $477.0 $328.2 Common dividends $429.0 $263.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2016 2015 Assets Cash $79.0 $61.0 Short-term...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $6,900.0 $6,000.0 Operating costs excluding depreciation 5,175.0 5,100.0 Depreciation and amortization 151.0 126.0     Earnings before interest and taxes $1,574.0 $774.0 Less Interest 148.0 129.0     Pre-tax income $1,426.0 $645.0 Taxes (40%) 570.4 258.0 Net income available to common stockholders $855.6 $387.0 Common dividends $770.0 $310.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2016 2015 Assets Cash $72.0 $60.0 Short-term...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $6,900.0 $6,000.0 Operating costs excluding depreciation 5,175.0 5,100.0 Depreciation and amortization 151.0 126.0     Earnings before interest and taxes $1,574.0 $774.0 Less Interest 148.0 129.0     Pre-tax income $1,426.0 $645.0 Taxes (40%) 570.4 258.0 Net income available to common stockholders $855.6 $387.0 Common dividends $770.0 $310.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2016 2015 Assets Cash $72.0 $60.0 Short-term...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2018...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2018 2017 Sales $3,300.0 $3,000.0 Operating costs excluding depreciation 2,558.0 2,550.0 Depreciation and amortization 73.0 63.0     Earnings before interest and taxes $669.0 $387.0 Less Interest 71.0 65.0     Pre-tax income $598.0 $322.0 Taxes (40%) 239.2 128.8 Net income available to common stockholders $358.8 $193.2 Common dividends $323.0 $155.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2018 2017 Assets Cash $49.0 $39.0 Short-term...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2018...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2018 2017 Sales $3,750.0 $3,000.0 Operating costs excluding depreciation 2,813.0 2,550.0 Depreciation and amortization 94.0 78.0     Earnings before interest and taxes $843.0 $372.0 Less Interest 81.0 65.0     Pre-tax income $762.0 $307.0 Taxes (40%) 304.8 122.8 Net income available to common stockholders $457.2 $184.2 Common dividends $411.0 $147.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2018 2017 Assets Cash $38.0 $33.0 Short-term...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2018...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2018 2017 Sales $9,200.0 $8,000.0 Operating costs excluding depreciation 6,900.0 6,800.0 Depreciation and amortization 246.0 224.0     Earnings before interest and taxes $2,054.0 $976.0 Less Interest 198.0 172.0     Pre-tax income $1,856.0 $804.0 Taxes (40%) 742.4 321.6 Net income available to common stockholders $1,113.6 $482.4 Common dividends $1,002.0 $386.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2018 2017 Assets Cash $146.0 $112.0 Short-term...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2018...
Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2018 2017 Sales $9,200.0 $8,000.0 Operating costs excluding depreciation 6,900.0 6,800.0 Depreciation and amortization 246.0 224.0     Earnings before interest and taxes $2,054.0 $976.0 Less Interest 198.0 172.0     Pre-tax income $1,856.0 $804.0 Taxes (40%) 742.4 321.6 Net income available to common stockholders $1,113.6 $482.4 Common dividends $1,002.0 $386.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2018 2017 Assets Cash $146.0 $112.0 Short-term...
Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars)
Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars)   2018   2017 Sales $7,800.0   $6,000.0 Operating costs excluding depreciation 5,850.0   5,100.0 Depreciation and amortization 216.0   180.0     Earnings before interest and taxes $1,734.0   $720.0 Less Interest 168.0   129.0     Pre-tax income $1,566.0   $591.0 Taxes (40%) 626.4   236.4 Net income available to common stockholders $939.6   $354.6 Common dividends $846.0   $284.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars)   2018   2017 Assets Cash $90.0   $72.0 Short-term investments 39.0   30.0...
Problem 2-12 Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of...
Problem 2-12 Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $6,500.0 $5,000.0 Operating costs excluding depreciation 5,363.0 4,250.0 Depreciation and amortization 150.0 120.0     Earnings before interest and taxes $987.0 $630.0 Less Interest 140.0 108.0     Pre-tax income $847.0 $522.0 Taxes (40%) 338.8 208.8 Net income available to common stockholders $508.2 $313.2 Common dividends $457.0 $251.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2016 2015 Assets Cash $77.0...
Problem 2-12 Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of...
Problem 2-12 Free Cash Flows Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2016 2015 Sales $4,025.0 $3,500.0 Operating costs excluding depreciation 3,220.0 2,975.0 Depreciation and amortization 96.0 77.0     Earnings before interest and taxes $709.0 $448.0 Less Interest 87.0 75.0     Pre-tax income $622.0 $373.0 Taxes (40%) 248.8 149.2 Net income available to common stockholders $373.2 $223.8 Common dividends $336.0 $179.0 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2016 2015 Assets Cash $51.0...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT