Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2020 2019 Sales $12,000...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2020 2019 Sales $12,000 $11,000 Operating costs excluding depreciation 10,534 9,704 Depreciation and amortization 390 360 Earnings before interest and taxes $ 1,076 $ 936 Less interest 280 200 Pre-tax income $ 796 $ 736 Taxes (25%) 199 184 Net income available to common stockholders $ 597 $ 552 Common dividends 205 $ 200 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2020 2019 Assets Cash $ 550 $ 500 Short-term investments 220 200 Accounts receivable 2,750 2,500 Inventories 1,750 1,500 Total current assets $5,270 $4,700 Net plant and equipment 3,750 3,500 Total assets $9,020 $ 8,200 Liabilities and Equity Accounts payable $1,100 $1,000 Accruals 550 500 Notes payable 196 100 Total current liabilities $1,846 $1,600 Long-term debt 1,100 1,000 Total liabilities $2,946 2,600 Common stock 4,882 4,800 Retained earnings Total common equity Total liabilities and equity 1,192 800 $6,074 $5,600 $9,020 $8,200 Suppose the federal-plus-state tax corporate tax is 25%. Answer the following questions. a. 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 807 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. 2020: $ 2019: $ million 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. 2020: $ 2019: $ million million d. 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 e. What is the ROIC for 2020? 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 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 Reduction (increase) in debt Payment of dividends Repurchase (Issue) stock Purchase (Sale) of short-term investments $ million $ 196 million $ 205 million million million Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2020 2019 Sales $12,000 $11,000 Operating costs excluding depreciation 10,534 9,704 Depreciation and amortization 390 360 Earnings before interest and taxes $ 1,076 $ 936 Less interest 280 200 Pre-tax income $ 796 $ 736 Taxes (25%) 199 184 Net income available to common stockholders $ 597 $ 552 Common dividends 205 $ 200 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2020 2019 Assets Cash $ 550 $ 500 Short-term investments 220 200 Accounts receivable 2,750 2,500 Inventories 1,750 1,500 Total current assets $5,270 $4,700 Net plant and equipment 3,750 3,500 Total assets $9,020 $ 8,200 Liabilities and Equity Accounts payable $1,100 $1,000 Accruals 550 500 Notes payable 196 100 Total current liabilities $1,846 $1,600 Long-term debt 1,100 1,000 Total liabilities $2,946 2,600 Common stock 4,882 4,800 Retained earnings Total common equity Total liabilities and equity 1,192 800 $6,074 $5,600 $9,020 $8,200 Suppose the federal-plus-state tax corporate tax is 25%. Answer the following questions. a. 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 807 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. 2020: $ 2019: $ million 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. 2020: $ 2019: $ million million d. 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 e. What is the ROIC for 2020? 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 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 Reduction (increase) in debt Payment of dividends Repurchase (Issue) stock Purchase (Sale) of short-term investments $ million $ 196 million $ 205 million million million
Expert Answer:
Related Book For
Corporate Finance A Focused Approach
ISBN: 978-1337909747
7th edition
Authors: Michael C. Ehrhardt, Eugene F. Brigham
Posted Date:
Students also viewed these accounting questions
-
Rhodes Corporation?s financial statements are shown after part f. Suppose the federalplus- state tax corporate tax is 25%. Answer the following questions. a. What is the net operating profit after...
-
Mainord Corporation issues $1,700,000 of 10-year, 6% convertible bonds. Each $1,000 bond is convertible into 21 common shares. On the date of the issue, the shares had a par value of $15 per share....
-
Graph the exponential equation. Then state the inverse function in logarithmic form and graph it. Then state the domain and range of each function. = ()* = to Domain: Range: Inverse: Domain: Range:...
-
In the spring of 1992 it became apparent that Olympia & York (O&Y) would have serious difficulty in servicing its debt. Because of this risk, investors were heavily discounting O&Ys bond issues. On...
-
When a Cobb-Douglas function with at least two inputs shows the existence of constant returns to scale, it implies that the marginal product of each input is diminishing. True or false? Explain.
-
Analyze the roles that art can play in politics. Give examples of the use of art to promote political ends.
-
Sharp Company has $15,000 to invest. The company is trying to decide between two alternative uses of the funds as follows: Sharp Company uses a 16% discount rate. Required: (Ignore income taxes.)...
-
Smiling Elephant, Inc., has an issue of preferred stockoutstanding that pays a $5.60 dividend every year, inperpetuity. If this issue currently sells for $80.40 per share, what is therequired return?...
-
Suppose that one of the medians of a triangle happens to be exactly half the length of the side to which it is drawn. What can be said about the angles of this triangle? Justify your response.
-
What would the proposed sales tax percentage paid at the register for USED Goods?
-
What would the proposed sales tax percentage paid at the register for NEW Goods and SERVICES?
-
What financial information in this document can be used in the letter to board of directors about investment to R&D for growth and innovation?
-
In December 2011 the Consumer Prices Index stood at 121.7 (Base date: 2005). The Average Weekly Earnings index for that month for workers in the Transport and storage sector was 148.7 (base date:...
-
CEOs have long been criticized for earning what critics may consider to be 'excessive' compensation. In 2022, Stephen Schwarzman of private-equity firm, Blackstone, earned the title of "highest paid...
-
Read case study: You are probably so used to seeing Starbucks coffee shops everywhere that you might not realize the company went from just 11 stores in 1987 to 2600 in the year 2000. This incredibly...
-
In muscle tissue, the ratio of phosphorylase a to phosphorylase b determines the rate of conversion of glycogen to glucose 1phosphate. Classify how each event affects the rate of glycogen breakdown...
-
Explain the principle of hit-and-run entry in the context of a perfectly contestable market.
-
Is it possible for a firm or firms operating in a natural monopoly to be subject to contestability? Explain.
-
Firms like Google, Facebook, Amazon, Apple and Netflix are relatively new players in their respective markets, albeit that all are basically part of the tech industry. They can all be seen as having...
Study smarter with the SolutionInn App