Question 12 (20 points) The millions of dollars). The firm has a required retur

Question

Question 12 (20 points) The millions of dollars). The firm has a required retur following are summary income statement and balance sheet numbers for a firm (in n for operations of 9%. 2002 2003 2004 2005 2,064 1,919 145 45 100 8 92 2,147 1,997 150 60 210 9 201 Sales Core operating expenses Core operating income Unusual operating income 1,906 1,773 133 1,985 1,846 139 139 Net financial expense Comprehensive income 133 7 126 131 Net operating assets Net financial obligations Common equity 945 150 795 983 155 828 1,022 175 847 1,063 120 943 (a) Prepare a table on the next page giving the following for 2003- 2005. Use beginning- of-period balance sheet numbers in denominators. " Return on common equity (ROCE) " Return on net operating assets (RNOA) - Core return on net operating assets (Core RNOA) -Free cash flow Net payments to common shareholders " Net payments to net debt holders - Asset turnover Core profit margin .Growth rate for net operating assets

Explanation / Answer

SOLUTION:

2003 2004 2005 Formulas applied ROCE 16.48% 11.11% 23.73% RNOA 14.71% 10.17% 20.55% Core RNOA 14.71% 14.75% 14.68% OI – NOA FCF 101 61 169 Net dividend 98 73 105 CI – CSE F 3 -12 64 FCF – d ATO 2.1 2.1 2.1 Core PM 7.00% 7.00% 7.00% NOA 4.02% 4.00% 4.00%

Related Questions

Navigate

• Browse (All)
• Browse Q
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.