Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Analyze, Forecast, and Interpret Income Statement and Balance Sheet Following are the income statement and balance sheet of ADP Inc. DATA PROCESSING INC. Statement of
Analyze, Forecast, and Interpret Income Statement and Balance Sheet Following are the income statement and balance sheet of ADP Inc.
DATA PROCESSING INC. | |
---|---|
Statement of Consolidated Earnings | |
For Year Ended June 30, 2019, $ millions | |
Total revenues | $14,175.2 |
Operating expenses | 7,145.9 |
Systems development and programming costs | 636.3 |
Depreciation and amortization | 304.4 |
Total cost of revenues | 8,086.6 |
Selling, general, and administrative expenses | 3,064.2 |
Interest expense | 129.9 |
Total expenses | 11,280.7 |
Other (income) expense, net | (111.1) |
Earnings before income taxes | 3,005.6 |
Provision for income taxes | 712.8 |
Net earnings | $2,292.8 |
DATA PROCESSING INC. | |
---|---|
Balance Sheet | |
$ millions | June 30, 2019 |
Current assets | |
Cash and cash equivalents | $1,949.2 |
Accounts receivable, net | 2,439.3 |
Other current assets | 519.6 |
Total current assets before funds held for clients | 4,908.1 |
Funds half for clients | 29,434.2 |
Total current assets | 34,342.3 |
Long-term receivables, net | 23.8 |
Property, plant and equipment, net | 764.2 |
Capitalized contract cost, net | 2,428.5 |
Other assets | 934.4 |
Goodwill | 2,323.0 |
Intangible assets, net | 1,071.5 |
Total assets | $41,887.7 |
Current liabilities | |
Accounts payable | $125.5 |
Accrued expenses and other current liabilities | 1,759.0 |
Accrued payroll and payroll-related expenses | 721.1 |
Dividends payable | 340.1 |
Short-term deferred revenues | 220.7 |
Obligations under reverse repurchase agreements | 262.0 |
Income taxes payable | 54.8 |
Total current liabilities before client funds obligations | 3,483.2 |
Client funds obligations | 29,144.5 |
Total current liabilities | 32,627.7 |
Long-term debt | 2,002.2 |
Other liabilities | 798.7 |
Deferred income taxes | 659.9 |
Long-term deferred revenues | 399.3 |
Total liabilities | 36,487.8 |
Shareholders' equity | |
Preferred stock, $1.00 par value; Authorized, 0.3 shares; issued , none | |
Common stock, $0.10 par value; Authorized, 1,000.0 shares; | |
issued, 638.7 shares; outstanding 434.2 shares | 63.9 |
Capital in excess of par value | 1,183.2 |
Retained earnings | 17,500.6 |
Treasury stock, at cost: 204.5 shares | (13,090.5) |
Accumulated other comprehensive loss | (257.3) |
Total stockholders' equity | 5,399.9 |
Total liabilities and stockholders' equity | $41,887.7 |
Assume total revenues grow by 13% in 2020. All other percentages (other than sales growth and provision for income taxes) are based on historic percent of total revenues.
- CAPEX for 2020 will be 1.1% of total revenue, and depreciation will be $184.4 million.
- Goodwill, long-term debt, preferred stock, common stock, and Accumulated other comprehensive loss will not change for the year.
- The company will acquire intangibles equal to 2.9% of total revenues and will record amortization expense of $276.1 million.
- Income taxes will be 25% of pretax income and income taxes payable will be 7.7% of 2020 tax expense.
- The company will award $167.3 million of stock-based compensation, which increases Capital in excess of par value by the same amount. Assume that the company routinely includes this form of compensation in operating expenses each year.
- The company will continue its stock repurchases. DP will repurchase $750 million of treasury stock.
- Dividends will be $1,389.40 in 2020, and dividends payable will be 26.3% of dividends.
Prepare a forecast of FY2020 statement of cash flows. Note: Round your answers to one decimal place (for example, enter 14.6 for 14.55555).
Prepare a forecast of FY2020 statement of cash flows. Note: Round your answers to one decimal place (for example, enter 14.6 for 14.55555). AUTOMATIC DATA PROCESSING, INC. Forecasted Statement of Cash Flows For Year Ended $ millions June 2020 Net income (loss) $ 0 x Add: Depreciation Add: Amortization Add: Stock based compensation 0 X Accounts receivable, net OX Other current assets Funds held for clients Long-term receivables, net Capitalized Contract Cost, Net 0 x Other assets OX Accounts payable Accrued expenses and other current liabilities Accrued payroll and payroll-related expenses 0 x Short-term deferred revenues OX Obligations under reverse repurchase agreements Income taxes payable Client funds obligations Other liabilities 0 x Deferred income taxes 0x Long-term deferred revenues Operating cash flow Capital Expenditures Additional intangibles acquired OX Net cash from investing activities Dividends Dividends payable Stock buy backs Net cash from financing activities Net change in cash Beginning cash Ending cash 0X 0 X $
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started