Question 12 20 points The millions of dollars The firm has a

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

Solution

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%