Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Forecast the balance sheet for year ending 12/31/2020! Your comment only has a period (.) what more info do you need?? Standardized Annual Balance Sheet
Forecast the balance sheet for year ending 12/31/2020!
Your comment only has a period (.) what more info do you need??
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 EBTStep 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