CALCULATE THE FORECASTED BALANCE SHEET AND ICOME STATEMENT AND FINANCIAL RATIOS FOR YEAR ENDING 2020 (PLEASE SHOW WORK AND COMPLETE AND FULL CALCULATIONS)

***Also calculate the firms intrinsic value using at least two separate methodologies. provide a summary of your calculations (please show all equations and calculations)

Standardized Annual Balance Sheet Report Date Cash & Equivalents Cash & Equivs & ST Investments Receivables (ST) Inventories Other Current Assets Total Current Assets Gross Property Plant & Equip Accumulated Depreciation Net Property Plant & Equip Receivables (LT) Intangible Assets Other Assets Total Assets Accounts Payable & Accrued Exps Accounts Payable Accrued Expenses Current Debt Other Current Liabilities Total Current Liabilities LT Debt & Leases Deferred LT Liabilities Minority Interests Other Liabilities Total Liabilities Common Share Capital Additional Paid-In Capital Retained Earnings Accum Other Comprehensive Income Other Equity Total Equity Total Liabilities & Equity 12/31/2019 6,268,000,000.00 6,268,000,000.00 1,324,000,000.00 3,552,000,000.00 959,000,000.00 12, 103,000,000.00 14,130,000,000.00 3,734,000,000.00 10,396,000,000.00 393,000,000.00 537,000,000.00 10,880,000,000.00 34,309,000,000.00 6,144,000,000.00 3,771,000,000.00 2,373,000,000.00 1,785,000,000.00 2,738,000,000.00 10,667,000,000.00 11,634,000,000.00 1,207,000,000.00 1,492,000,000.00 2,691,000,000.00 27,691,000,000.00 12/31/2018 3,685,618,000.00 3,685,618,000.00 949,022,000.00 3,113,446,000.00 558,222,000.00 8,306,308,000.00 14,029, 175,000.00 2,699,098.000.00 11,330,077,000.00 421,548,000.00 350,651,000.00 9,331,030,000.00 29,739,614,000.00 4,956,523,000.00 3,404,451,000.00 1,552,072,000.00 2,567,699,000.00 2,467,914,000.00 9,992,136,000.00 9,403,672,000.00 990,873,000.00 1,390,361,000.00 3,039,329,000.00 24,816,371,000.00 173,000.00 10,249, 120,000.00 (5,317,832,000.00) (8,218,000.00) 12/31/2017 3,367,914,000.00 3,367,914,000.00 515,381,000.00 2,263,537,000.00 423,688,000.00 6,570,520,000.00 11,751,316,000.00 1,723,794,000.00 10,027,522,000.00 456,652,000.00 421,739,000.00 11,178,939,000.00 28,655,372,000.00 3,833,251,000.00 2,390,250,000.00 1,443,001,000.00 896,549,000.00 2,944,870,000.00 7,674,670,000.00 9,418,319,000.00 1,177,799,000.00 1,395,080,000.00 4,752,262,000.00 24,418,130,000.00 169,000.00 9,178,024,000.00 (4,974,299,000.00) 33,348,000.00 12,737,000,000.00 (6,083,000,000.00) (36,000,000.00) 6,618,000,000.00 34,309,000,000.00 4,923,243,000.00 29,739,614,000.00 4,237,242,000.00 28,655,372,000.00 12/31/2017 9,641,300,000.00 2,117,451,000.00 11,758,751,000.00 9,536,264,000.00 2,222,487,000.00 2,476,500,000.00 1,378,073,000.00 Standardized Annual Income Statement Report Date Sales Revenue Other Revenue Total Revenue Direct Costs Gross Profit Selling General & Admin Research & Development Other Operating Expense Total Indirect Operating costs Operating Income Interest Income Other Non-Operating Income Total Non-Operating Income Earnings Before Tax Taxation Minority Interests Extraordinary Items Accounting Changes Net Income Preference Dividends & Similar Net Income to Common Average Shares Basic EPS Net Basic EPS Continuing Basic Average Shares Diluted EPS Net Diluted EPS Continuing Diluted Shares Outstanding 12/31/2019 20,821,000,000.00 3,757,000,000.00 24,578,000,000.00 20,509,000,000.00 4,069,000,000.00 2,646,000,000.00 1,343,000,000.00 149,000,000.00 4,138,000,000.00 (69,000,000.00) (641,000,000.00) 45,000,000.00 (596,000,000.00) (665,000,000.00) 110,000,000.00 87,000,000.00 12/31/2018 18,514,983,000.00 2,946,285,000.00 21,461,268,000.00 17,419,247,000.00 4,042,021,000.00 2,834,491,000.00 1,460,370,000.00 135,233,000.00 4,430.094.000.00 (388,073,000.00) (638,538,000.00) 21,866.000.00 (616,672,000.00) (1,004,745,000.00) 57,837,000.00 (86,491,000.00) 3.854,573,000.00 (1,632,086,000.00) (451,573,000.00) (125,373,000.00) (576,946,000.00) (2,209,032,000.00) 31,546,000.00 (279,178,000.00) (862,000,000.00) (976,091,000.00) (1,961,400,000.00) (862,000,000.00) 177,000,000.00 (4.92) (4.92) 177,000,000.00 (4.92) (4.92) 181,000,000.00 (976,091,000.00) 170,525,000.00 (5.72) (5.72) 170,525,000.00 (5.72) (5.72) 172,603,000.00 (1,961,400,000.00) 165,758,000.00 (11.83) (11.83) 165,758,000.00 (11.83) (11.83) 168,797,000.00 Profitability Ratios ROA % (Net) ROE % (Net) ROI % (Operating) EBITDA Margin % Calculated Tax Rate % Revenue per Employee 12/31/2017 -7.64 -43.63 -12.35 -8.4 EBT