Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Could you explain how to generate a cost analysis that outlines the cost that it will be incurred to implement this strategy. Just need a

Could you explain how to generate a cost analysis that outlines the cost that it will be incurred to implement this strategy. Just need a throguhout explanation on how I have to create this on Excel. Thank you!

Consolidated Balance Sheets - USD ($) $ in Millions

With Strategy

With Strategy

With Strategy

Jan. 28, 2026

Jan. 29, 2025

Jan. 30, 2024

Current Assets:

Cash and cash equivalents

$17,413

$13,930

$1,299

Receivables

$10,844

$8,675

$540

Merchandise inventories

$9,333

$7,466

$7,110

Prepaid expenses and other current assets

$1,291

$1,033

$707

Total Current Assets

$38,880

$31,104

$9,657

Property and Equipment - net

$2,453

$1,962

$9,333

Right of Use Assets

$9,026

$7,221

$4,972

Goodwill

$3,071

$2,457

$1,118

Other Intangible Assets - net

$11,209

$8,967

$718

Other Assets

$1,339

$1,071

$3,164

Total Assets

$65,978

$52,782

$28,961

Current Liabilities:

Merchandise accounts payable

$6,440

$5,152

$4,122

Accounts payable and accrued liabilities

$7,910

$6,328

$5,063

Income taxes

$144

$115

$92

Total Current Liabilities

$14,494

$11,595

$9,276

Long-Term Debt

$6,731

$5,385

$4,308

Long-Term Lease Liabilities

$6,661

$5,329

$4,263

Deferred Income Taxes

$2,209

$1,767

$1,413

Other Liabilities

$4,255

$3,404

$2,723

Shareholders' Equity:

Common stock (271.3, 292.4 and 310.5 shares outstanding)

$7

$7

$7

Additional paid-in capital

$15,996

$6,945

$794

Accumulated equity

$23,841

$24,924

$11,435

Treasury stock

($6,646)

($5,317)

($4,253)

Accumulated other comprehensive loss

($1,571)

($1,257)

($1,005)

Total Shareholders' Equity

$31,628

$25,302

$6,978

Total Liabilities and Shareholders' Equity

$65,978

$52,782

$28,961

Consolidated statement of operations

Consolidated Statements of Operations - USD ($) $ in Millions

With Strategy

With Strategy

With Strategy

Jan. 28, 2026

Jan. 29, 2025

Jan. 30, 2024

Income Statement [Abstract]

Net sales

$62,597

$46,368

$34,347

Credit card revenues, net

$2,369

$1,755

$1,300

Cost of sales

$40,119

$29,718

$22,013

Selling, general and administrative expenses

$11,885

$8,803

$6,521

Gains on sale of real estate

$244

$180

$134

Restructuring, impairment, store closing and other costs

$224

$166

$123

Operating income (loss)

$1,513

$1,121

$830

Benefit plan income, net

$137

$101

$75

Settlement charges

$122

$90

$67

Interest expense

-$375

-$278

-$206

Financing costs

$0

$0

$0

Losses on early retirement of debt

-$67

-$50

-$37

Interest income

-$18

-$14

-$10

Income (loss) before income taxes

$6,195

$4,589

$3,399

Federal, state and local income tax benefit (expense)

$432

$320

$237

Net income (loss)

$5,356

$3,968

$2,939

Basic earnings (loss) per share (in dollars per share)

$15

$11

$8

Diluted earnings (loss) per share (in dollars per share)

$15

$11

$8

Consolidated statement of cash flows

Consolidated Statements of Cash Flows - USD ($) $ in Millions

12 Months Ended

With Strategy

With Strategy

With Strategy

Jan. 28, 2026

Jan. 29, 2025

Jan. 30, 2024

Cash flows from operating activities:

Net income (loss)

$5,356

$3,968

$2,939

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Impairment, restructuring and other costs

$224

166

123

Settlement charges

$122

90

67

Depreciation and amortization

76

72

69

Benefit plans

$137

101

75

Stock-based compensation expense

95

91

(5)

Gains on sale of real estate

$244

$180

$134

Deferred income taxes

$27

20

15

Amortization of financing costs and premium on acquired debt

$52

38

28

Changes in assets and liabilities:

(Increase) decrease in receivables

$8,135

(Increase) decrease in merchandise inventories

$356

(Increase) decrease in prepaid expenses and other current assets

$326

Increase (decrease) in merchandise accounts payable

$1,030

Increase (decrease) in accounts payable and accrued liabilities

$1,265

Increase (decrease) in current income taxes

$23

Change in other assets and liabilities

-$2,093

Net cash provided by operating activities

$6,434

4,766

3,530

Cash flows from investing activities:

Purchase of property and equipment

$2,185

1,619

1,199

Capitalized software

$1,247

923

684

Disposition of property and equipment

$583

432

320

Other, net

$51

38

28

Net cash used by investing activities

$4,066

3,012

2,231

Cash flows from financing activities:

Debt issued

$9,372

6,942

5,142

Debt issuance costs

-$76

(56)

(42)

Debt repaid

$10,088

7,472

5,535

Debt repurchase premium and expenses

-$96

(71)

(53)

Dividends paid

$673

498

369

Increase (decrease) in outstanding checks

-$691

(512)

(379)

Acquisition of treasury stock

$1,724

1,277

946

Issuance of common stock

$0

0

0

Net cash provided (used) by financing activities

-$3,189

(2,362)

(1,750)

Net increase (decrease) in cash, cash equivalents and restricted cash

-$2,091

(1,549)

(1,148)

Cash, cash equivalents and restricted cash beginning of period

$3,589

2,567

865

Cash, cash equivalents and restricted cash end of period

$4,569

3,589

2,567

Supplemental cash flow information:

Interest paid

$709

525

389

Interest received

$47

35

26

Income taxes paid (received), net

$1,366

1,011

749

Restricted cash, end of period

$7

5

4

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

Auditing a business risk appraoch

Authors: larry e. rittenberg, bradley j. schwieger, karla m. johnston

6th Edition

9780324645095, 324645090, 978-0324375589

More Books

Students also viewed these Accounting questions

Question

Write down the Limitation of Beer - Lamberts law?

Answered: 1 week ago

Question

Discuss the Hawthorne experiments in detail

Answered: 1 week ago

Question

Explain the characteristics of a good system of control

Answered: 1 week ago

Question

State the importance of control

Answered: 1 week ago

Question

How does compliance auditing add value to an organization?

Answered: 1 week ago

Question

7. Prove Theorem 5.2.5.

Answered: 1 week ago

Question

5. In Prob. 1, find the dimension of S S.

Answered: 1 week ago

Question

2. In Prob. 1, find a basis for S S.

Answered: 1 week ago