Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Analyzing, Forecasting, and Interpreting Income Statement and Balance Sheet Following are the income statement and balance sheet of General Mills, Inc. Income Statement, Fiscal Years

Analyzing, Forecasting, and Interpreting Income Statement and Balance Sheet Following are the income statement and balance sheet of General Mills, Inc.

Income Statement, Fiscal Years Ended (in $ millions) May 26, 2013 May 27, 2012 May 29, 2011
Net Sales $ 17,774.1 $ 16,657.9 $ 14,880.2
Cost of Sales 11,350.2 10,613.2 8,926.7
Selling, general and administrative expenses 3,552.3 3,380.7 3,192.0
Divestitures (gain) -- -- (17.4)
Restructuring, impairment, and other exit costs 19.8 101.6 4.4
Operating profit 2,851.8 2,562.4 2,774.5
Interest, net 316.9 351.9 346.3
Earnings before income taxes and after tax earnings from joint ventures 2,534.9 2,210.5 2,428.2
Income taxes 741.2 709.6 721.1
After-tax earnings from joint ventures 98.8 88.2 96.4
Net earnings, including earnings attributable to redeemable and noncontrolling interests 1,892.5 1,589.1 1,803.5
Net earnings attributable to redeemable and noncontrolling interests 37.3 21.8 5.2
Net earnings attributable to General Mills $ 1,855.2 $ 1,567.3 $ 1,798.3

Balance Sheet (in millions except per share data) May 26, 2013 May 27, 2012
Assets
Current assets
Cash and cash equivalents $ 741.4 $ 471.2
Receivables 1,446.4 1,323.6
Inventories 1,545.5 1,478.8
Deferred income taxes 128.0 59.7
Prepaid expenses and other current assets 437.6 358.1
Total current assets 4,298.9 3,691.4
Land, buildings, and equipment 3,878.1 3,652.7
Goodwill 8,622.2 8,182.5
Other intangible assets 5,015.1 4,704.9
Other assets 843.7 865.3
Total assets $ 22,658.0 $ 21,096.8
Liabilities and stockholders' equity
Current liabilities
Accounts payable $ 1,423.2 $ 1,148.9
Current portion of long-term debt 1,443.3 741.2
Notes payable 599.7 526.5
Other current liabilities 1,827.7 1,426.6
Total current liabilities 5,293.9 3,843.2
Long-term debt 5,926.1 6,161.9
Deferred income taxes 1,389.1 1,171.4
Other liabilities 1,952.9 2,189.8
Total liabilities 14,562.0 13,366.3
Redeemable interest 967.5 847.8
Stockholders' equity
Common stock, 754.6 shares issued, $0.10 par value 75.5 75.5
Additional paid-in capital 1,166.6 1,308.4
Retained earnings 10,702.6 9,958.5
Common stock in treasury, at cost, shares of 113.8 and 106.1 (3,687.2) (3,177.0)
Accumulated other comprehensive loss (1,585.3) (1,743.7)
Total stockholders' equity 6,672.2 6,421.7
Noncontrolling interests (456.3) (461.0)
Total Equity 7,128.5 6,882.7
Total liabilities and shareholders' equity $ 22,658.0 $ 21,096.8

Forecast General Mill's fiscal 2014 income statement using the following relations (assume "no change" for accounts not listed). Assume that depreciation and amortization expense is included as part of selling, general and administrative expense ($ millions).

Net sales growth 5.0%
Cost of sales/Net sales 63.9%
Selling, general and administrative expenses/Net sales 20.0%
Divestitures (gain), net $--
Restructuring, impairment, and other exit costs $--
Interest, net $316.9
Income tax expense/Pretax income 29.2%
After-tax earnings from joint ventures $98.8
Net earnings attributable to noncontrolling interests/Net earnings before attribution 2.0%

  • Round answers to one decimal place.

  • Do not use negative signs with your answers.

Income Statement, Fiscal Years Ended ($ millions) 2014 Estimated
Net sales Answer

Cost of sales Answer

Selling, general and administrative expenses Answer

Divestitures (gain), net Answer

Restructuring, impairment, and other exit costs Answer

Operating profit Answer

Interest. net Answer

Earnings before income taxes and after-tax earnings from joint ventures Answer

Income taxes Answer

After-tax earnings from joint ventures Answer

Net earnings, including earnings attributable to noncontrolling interests Answer

Net earnings attributable to noncontrolling interests Answer

Net earnings attributable to General Mills Answer

Forecast General Mill's fiscal 2014 balance sheet using the following relations (assume"no change" for accounts not listed). Assume that all capital expenditures are purchases of land, building and equipment, net. ($ millions).

Receivables/Net sales 8.1%
Inventories/Net sales 8.7%
Deferred income tax/Net sales 0.7%
Prepaid expenses and other current assets/Net sales 2.5%
Other intangible assets $0 amortization
Other assets/Net sales 4.7%
Accounts payable/Net sales 8.0%
Other current liabilities/Net sales 10.3%
Current portion of long-term debt $1,181.9
Deferred income taxes/Net sales 7.8%
Other liabilities/Net sales 11.0%
Capital expenditures/Net sales 3.5%
Depreciation/Prior year net PPE 16.1%
Dividends/Net earnings attributable to General Mills 46.8%

  • Round answers to one decimal place.

  • Use a negative sign with your Treasury stock and Accumulated other comprehensive loss.

Balance Sheet ($ millions) 2014 Estimated
Assets
Cash and cash equivalents Answer

Receivables Answer

Inventories Answer

Deferred income taxes Answer

Prepaid expenses and other Answer

Total current assets Answer

Land, buildings, and equipment Answer

Goodwill Answer

Other intangible assets Answer

Other assets Answer

Total assets Answer

Liabilities and equity
Accounts payable Answer

Current portion of long-term debt Answer

Notes payable Answer

Other current liabilities Answer

Total current liabilities Answer

Total long-term debt Answer

Deferred income taxes Answer

Other liabilities Answer

Total liabilities Answer

Redeemable interest Answer

Stockholders equity
Common stock Answer

Additional paid-in capital Answer

Retained earnings Answer

Common stock in treasury Answer

Accumulated other comprehensive loss Answer

Total stockholders' equity Answer

Noncontrolling interests Answer

Total equity Answer

Total liabilities and Equity Answer

(Note; please show me calculation. Mostly In Balance sheet TOTAL LONG TERM DEBT AND CASH CASH EQUIVALENT please)

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

The Meaningful Money Handbook

Authors: Pete Matthew

1st Edition

0857196510, 978-0857196514

More Books

Students also viewed these Finance questions