Answered step by step
Verified Expert Solution
Link Copied!

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!

image text in transcribed

image text in transcribed

image text in transcribed

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 EBT

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

Implementing And Auditing The Internal Control System

Authors: D. Chorafas

2001edition

0333929365, 978-0333929360

More Books

Students also viewed these Accounting questions

Question

How flying airoplane?

Answered: 1 week ago

Question

Describe the types of power that effective leaders employ

Answered: 1 week ago

Question

Describe how leadership styles should be adapted to the situation

Answered: 1 week ago