Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Analyzing, Forecasting, and Interpreting Both Income Statement and Balance Sheet Following are the income statements and balance sheets of Best Buy Co., Inc. Income Statement,

Analyzing, Forecasting, and Interpreting Both Income Statement and Balance Sheet Following are the income statements and balance sheets of Best Buy Co., Inc.

Income Statement, Fiscal Years Ended ($ millions) Feb. 26, 2011 Feb. 27, 2010
Revenue $ 50,272 $ 49,694
Cost of goods sold 37,611 37,534
Restructuring charges - cost of goods sold 24 --
Gross profit 12,637 12,160
Selling, general and administrative expenses 10,325 9,873
Restructuring charges 198 52
Goodwill and tradename impairment -- --
Operating income 2,114 2,235
Other income (expenses)
Investment income and other 51 54
Interest expense 87 94
Earnings before income tax expense and equity in income of affiliates 2,078 2,195
Income tax expense 714 802
Equity in income of affiliates 2 1
Net earnings including noncontrolling interests 1,366 1,394
Net earnings attributable to noncontrolling interests 89 77
Net earnings attributable to Best Buy Co., Inc. $ 1,277 $ 1,317

Balance Sheet ($ millions) Feb. 26, 2011 Feb. 27, 2010
Assets
Cash and cash equivalents $ 1,103 $ 1,826
Short-term investments 22 90
Receivables 2,348 2,020
Merchandise inventories 5,897 5,486
Other current assets 1,103 1,144
Total current assets 10,473 10,566
Property and equipment
Land and buildings 766 757
Leasehold improvements 2,318 2,154
Fixtures and equipment 4,701 4,447
Property under capital lease 120 95
Gross property and equipment 7,905 7,453
Less accumulated depreciation 4,082 3,383
Net property and equipment 3,823 4,070
Goodwill 2,454 2,452
Tradenames, Net 133 159
Customer Relationships, Net 203 279
Equity and Other Investments 328 324
Other assets 435 452
Total assets $ 17,849 $ 18,302
Liabilities and Equity
Accounts payable $ 4,894 $ 5,276
Unredeemed giftcard liabilities 474 463
Accrued compensation and related expenses 570 544
Accrued liabilities 1,471 1,681
Accrued income taxes 256 316
Short-term debt 557 663
Current portion of long-term debt 441 35
Total current liabilities 8,663 8,978
Long-term liabilities 1,183 1,256
Long-term debt 711 1,104
Contingencies and Commitments (Note 13)
Best Buy Co., Inc. Shareholders' Equity
Preferred stock, $ 1.00 par value: Authorized-400,000 shares; Issued and outstanding-none -- --
Common stock $0.10 par value: Authorized-1.0 billion shares; Issued and outstanding-392,590,000 and 418,815,000 shares, respectively 39 42
Additional paid-in capital 18 441
Retained earnings 6,372 5,797
Accumulated other comprehensive income 173 40
Total Best Buy Co., Inc. shareholders' equity 6,602 6,320
Noncontrolling interests 690 644
Total equity 7,292 6,964
Total liabilities and shareholders' equity $ 17,849 $ 18,302

Forecast Best Buy's fiscal 2012 income statement using the following relations (assume "no change" for accounts not listed).

Revenue growth 3.0%
Cost of good sold/Revenue 74.8%
Restructuring charges - cost of good sold $--
Selling, general and administrative expenses/Revenue 20.5%
Restructuring charges $--
Goodwill and trademark impairment $--
Investment income and other $51
Investment impairment $--
Interest expense $87
Income tax expense/Pretax income 34.4%
Equity in income of affiliates $2
Net earnings attributable to noncontrolling interests/Net earnings including noncontrolling interests 7.5%

  • Round all answers to the nearest whole number.

  • Do not use negative signs with your answers in the income statement.

Income Statement, Fiscal Years Ended ($ millions) 2012 Estimated
Revenue Answer
Cost of goods sold Answer
Restructuring charges - cost of goods sold Answer
Gross profit Answer
Selling, general and administrative expenses Answer
Restructuring charges Answer
Goodwill and tradename impairment Answer
Operating income Answer
Other income/expenses
Investment income and other Answer
Interest expense Answer
Earnings before income tax expense and equity in income of affiliates Answer
Income tax expense Answer
Equity in income of affiliates Answer
Net earnings including noncontrolling interests Answer
Net earnings attributable to noncontrolling interests Answer
Net earnings attributable to Best Buy Co., Inc. Answer

Forecast Best Buy's fiscal 2012 balance sheet using the following relations (assume "no change" for accounts not listed). Assume that all capital expenditures are purchases of property and equipment.

Short-term investments No change
Receivables/Revenue 4.7%
Merchandise inventories/Revenue 11.7%
Other current assets/Revenue 2.2%
CAPEX (Increase in gross Property and equipment)/Revenue 1.5%
Goodwill No change
Amortization expense for Tradenames $25
Amortization expense for Customer relationships $38
Equity and Other Investments No change
Other Assets/Revenue 0.9%
Accounts payable/Revenue 9.7%
Unredeemed gift card liabilities/Revenue 0.9%
Accrued compensation and related expenses/Revenue 1.1%
Accrued liabilities/Revenue 2.9%
Accrued income taxes/Revenue 0.5%
Long-term liabilities No change
Noncontrolling interests *
Depreciation/Prior year gross PPE 12.0%
Amortization/Prior year intangible asset balance 18.7%
Dividends/Net income 18.6%
Long-term debt payments required in fiscal 2013 $37
*increase by net income attributable to noncontrolling interests and assume no dividends

  • Round answers to the nearest whole number.

  • Do not use negative signs with your answers in the balance sheet.

Balance Sheet ($ millions) 2012 Estimated
Assets
Cash and cash equivalents Answer
Short-term investments Answer
Receivables Answer
Merchandise inventories Answer
Other current assets Answer
Total current assets Answer
Property and equipment
Gross property and equipment Answer
Less accumulated depreciation Answer
Net property and equipment Answer
Goodwill Answer
Tradenames, Net Answer
Customer Relationships, Net Answer
Equity and Other Investments Answer
Other assets Answer
Total assets Answer
Liabilities and equity
Accounts payable Answer
Unredeemed gift card liabilities Answer
Accrued compensation and related expenses Answer
Accrued liabilities Answer
Accrued income taxes Answer
Short-term debt Answer
Current portion of long-term debt Answer
Total current liabilities Answer
Long-term liabilities Answer
Long-term debt Answer
Contingencies and Commitments (Note 13)
Best Buy Co., Inc. Shareholders' Equity
Preferred stock, $1.00 par value: Authorized - 400,000 shares; Issued and outstanding - none Answer
Common stock, $0.10 par value: Authorized - 1.0 billion shares; Issued and outstanding - 392,590,000 and Answer
418,815,000 shares, respectively
Additional paid-in capital Answer
Retained earnings Answer
Accumulated other comprehensive income Answer
Total Best Buy Co., Inc. shareholders' equity Answer
Noncontrolling interests Answer

Total equity Answer
Total liabilities and Equity Answer

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Ressourceneffizientes Wirtschaften

Authors: Heinz Karl Prammer

2nd Edition

3658046082, 9783658046088

More Books

Students also viewed these Accounting questions

Question

See Exercise 2.3.7.

Answered: 1 week ago