Forecast the Income Statement, Balance Sheet, and Statement of Cash Flows Following are fiscal year financial statements of Costco.

COSTCO WHOLESALE CORP
Consolidated Statements of Income
For Year Ended ($ millions)	Sep. 1, 2019	Sep. 2, 2018
Net sales	$89,611	$83,060
Membership fees	2,011	1,885
Total revenue	91,622	84,945
Merchandise costs	79,732	73,891
Selling, general and administrative	8,996	8,326
Preopening expenses	52	41
Operating income	2,842	2,687
Interest expense	(90)	(95)
Interest income and other, net	107	73
Income before income taxes	2,859	2,665
Provision for income taxes	637	758
Net income including noncontrolling interests	2,222	1,907
Net income attributable to noncontrolling interests	(27)	(27)
Net income attributable to Costco	$2,195	$1,880

COSTCO WHOLESALE CORP
Consolidated Balance Sheets
In millions, except par value	Sep. 1, 2019	Sep. 2, 2018
Current Assets
Cash and cash equivalents	$5,029	$3,631
Short-term investments	636	722
Receivables, net	921	1,001
Merchandise inventories	6,837	6,624
Other current assets	667	193
Total current assets	14,090	12,171
Property and Equipment
Land	3,850	3,716
Buildings and improvements	10,282	9,664
Equipment and fixtures	4,681	4,364
Construction in progress	763	684
Gross property and equipment	19,576	18,428
Less accumulated depreciation and amortization	(7,042)	(6,620)
Net property and equipment	12,534	11,808
Other assets	615	516
Total assets	$27,239	$24,495
Current Liabilities
Accounts payable	$7,007	$6,742
Accrued salaries and benefits	1,906	1,796
Accrued member rewards	708	634
Deferred membership fees	1,027	974
Current portion of long-term debt	1,019	54
Other current liabilities	2,275	1,754
Total current liabilities	13,942	11,954
Long-term debt, excluding current portion	3,074	3,892
Other liabilities	873	788
Total liabilities	17,889	16,634
Equity
Preferred stock $.01 par value;
100,000,000 shares authorized*
Common stock $0.01 par value;
900,000,000 shares authorized**	2	2
Additional paid-in capital	3,850	3,664
Accumulated other comprehensive loss	(862)	(719)
Retained earnings	6,155	4,732
Total Costco stockholders' equity	9,145	7,679
Noncontrolling interests	205	182
Total equity	9,350	7,861
Total liabilities and equity	$27,239	$24,495

*no shares issued and outstanding ** 263,775,000 and 262,913,400 shares issued and outstanding

Required Forecast Costcos income statement, balance sheet, and statement of cash flows for the year ended September 1, 2020. Combine all property and equipment accounts into Net property and equipment. Forecasts assumptions Forecast Net sales and Membership fees using their respective historical growth rates (2018 to 2019). Forecast the following as a percentage of Net sales: Merchandise costs Receivables, net Merchandise inventories Accounts payable Accrued member rewards Forecast income tax as 23% of pretax income Forecast Deferred membership fees as a percentage of Membership fees. Assume no change in the balance of the following: Preopening expenses Interest expense Interest income Net income attributable to noncontrolling interest Short-term investments Preferred stock Common stock Accumulated other comprehensive loss Debt maturing in fiscal 2020 and 2021 is $1,019 million and $656 million, respectively. The company anticipates repurchasing $150 million in common stock in fiscal 2020. The 2019 statement of cash flows reports the following: Depreciation expense of $895 million Dividends of $623 million (to forecast 2020 dividends, use the 2019 dividend payout ratio as a percentage of net income attributable to Costco shareholders) Stock-based compensation (a noncash expense that is included in SG&A expense and is added to Additional paid-in capital) of $357 million CAPEX of $1,799 million Forecast all other items as a percentage of total revenues. Note: Round historical rates used in calculations to three decimal places. For example, assume that Actual Merchandise inventories divided Actual Net sales equals 0.076297. This factor should be rounded to 7.6% before computing your forecasted amount for Merchandise inventories. Note: Round your final answers below to the nearest whole dollar.

COSTCO WHOLESALE CORP
Forecasted Income Statement
For the year ended
	Sep. 01, 2020
$ millions	Forecast
Net sales	Answer
Membership fees	Answer
Total revenues	Answer
Expenses
Merchandise cost	Answer
Selling, general and administrative	Answer
Preopening expenses	Answer
Operating income	Answer
Interest expense	Answer
Interest income and other, net	Answer
Income before income taxes	Answer
Provision for income taxes	Answer
Net income including noncontrolling interests	Answer
Net income attributable to noncontrolling	Answer
Net income attributable to Costco	Answer

COSTCO WHOLESALE CORP
Balance Sheet
	Sep. 01, 2020
$ millions	Forecast
Cash and cash equivalents	Answer
Short-term investments	Answer
Receivables, net	Answer
Merchandise inventories	Answer
Other current assets	Answer
Total current assets	Answer
Net property and equipment	Answer
Other assets	Answer
Total assets	Answer
Accounts payable	Answer
Accrued salaries and benefits	Answer
Accrued member rewards	Answer
Deferred memberships fees	Answer
Current portion of long-term debt	Answer
Other current liabilities	Answer
Total current liabilities	Answer
Long term debt, excluding current portion	Answer
Other liabilities	Answer
Total liabilities	Answer
Preferred stock	Answer
Common stock	Answer
Additional paid-in capital	Answer
Accumulated other comprehensive loss	Answer
Retained earnings	Answer
Treasury stock	Answer
Total Costco stockholders' equity	Answer
Noncontrolling interests	Answer
Total equity	Answer
Total liabilities and equity	Answer

COSTCO WHOLESALE CORP
Forecasted Statement of Cash Flow
For the year ended	Sep. 01, 2020
$ millions	Forecast
Net income including noncontrolling interests	Answer
Add: Depreciation	Answer
Add: Stock-based compensation	Answer
Receivables, net	Answer
Merchandise inventories	Answer
Other current assets	Answer
Other assets	Answer
Accounts payable	Answer
Accrued salaries and benefits	Answer
Accrued member rewards	Answer
Deferred membership fees	Answer
Other current liabilities	Answer
Other liabilities	Answer
Net cash from operating activities	Answer
Capital Expenditures	Answer
Net cash from investing activities	Answer
Dividends	Answer
Change in current maturities of L-T debt	Answer
Change in L-T Debt	Answer
Stock repurchases	Answer
Net cash from financing activities	Answer
Net change in cash	Answer
Beginning cash	Answer
Ending cash	Answer