Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Forecasting an Income Statement ADP reports the following income statement. AUTOMATIC DATA PROCESSING INC. Statement of Consolidated Earnings For Year Ended June 3 0 ,

Forecasting an Income Statement
ADP reports the following income statement.
AUTOMATIC DATA PROCESSING INC.
Statement of Consolidated Earnings
For Year Ended June 30,2019, $ millions
Total revenues $14,175.0
Operating expenses 7,146.0
Systems development and programming costs 636.0
Depreciation and amortization 304.4
Total cost of revenues 8,086.4
Selling, general, and administrative expenses 3,064.0
Interest expense 130.0
Total expenses 11,280.4
Other (income) expense, net (111.0)
Earnings before income taxes 3,005.6
Provision for income taxes 713.0
Net earnings $2,292.6
Forecast ADPs 2020 income statement assuming the following income statement relations. All percentages (other than total revenue growth and provision for income taxes) are based on historic percent of total revenues. Dollar figures are in millions
Assumptions
Total revenues growth 13.00%
Depreciation and amortization $460.5
Interest expense No change
Other (income) expense, net No change
Income tax rate 25.00%
Note: Complete the entire question in Excel using the following template: Excel Template. Format each answer to two decimal places. Then enter the answers into the provided spaces below with two decimal places.
AUTOMATIC DATA PROCESSING INC.
Statement of Consolidated Earnings
For Year Ended June 30,2020, $ millions
Total revenues Answer
Operating expenses Answer
Systems development and programming costs Answer
Depreciation and amortization Answer
Total cost of revenues Answer
Selling, general, and administrative expenses Answer
Interest expense Answer
Total expenses Answer
Other (income) expense, net Answer
Earnings before income taxes Answer
Provision for income taxes Answer
Net earnings Answer

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

Horngrens Cost Accounting A Managerial Emphasis

Authors: Srikant M. Datar, Madhav V. Rajan

16th edition

134475585, 978-0134475998, 134475992, 978-0134475585

More Books

Students also viewed these Accounting questions