I am looking to get help on making a forecast for the years 2023 and 2024, please show calculations, thank you.

Consolidated Balance Sheet Statement - USD ($) $ in Millions	Jan. 03, 2015	Jan. 02, 2016	Dec. 30, 2017	Dec. 29, 2018	Dec. 28, 2019	Jan. 02, 2021	Jan. 01, 2022		Assumptions	2023	2024
Assets, Current [Abstract]
Cash and cash equivalents	$443	$251	$281	$321	$397	$435	$286
Accounts receivable, net	1,276	1,344	1,389	1,375	1,576	1,537	1,489
Inventories	1,279	1,250	1,217	1,330	1,226	1,284	1,398
Other current assets	342	391	149	131	232	226	221
Total current assets	3,340	3,236	3,036	3,157	3,431	3,482	3,394
Property, net	3,769	3,621	3,716	3,731	3,612	3,713	3,827
Operating lease, right-of-use assets	0	0	0	0	541	658	640
Goodwill	4,971	4,968	5,504	6,050	5,861	5,799	5,771
Other intangibles, net	2,295	2,268	2,639	3,361	2,576	2,491	2,409
Investment in unconsolidated entities	1	456	429	413	404	391	424
Other assets	777	716	1,026	1,068	1,139	1,462	1,713
Total assets	15,153	15,265	16,351	17,780	17,564	17,996	18,178
Liabilities, Current [Abstract]
Current maturities of long-term debt	607	1,266	409	510	620	627	712
Notes payable	828	1,204	370	176	107	102	137
Accounts payable	1,528	1,907	2,269	2,427	2,387	2,471	2,573
Current operating lease liabilities	0	0	0	0	114	117	116
Accrued advertising and promotion	0	0	0	0	641	776	714
Accrued salaries and wages	0	0	0	0	0	378	300
Other current liabilities	1,401	1,362	1,474	1,416	909	767	763
Total current liabilities	4,364	5,739	4,522	4,529	4,778	5,238	5,315
Long-term debt	5,935	5,289	7,836	8,207	7,195	6,746	6,262
Operating lease liabilities	0	0	0	0	433	520	502
Deferred income taxes	726	685	730	730	596	562	722
Pension liability	777	946	651	651	705	769	706
Other liabilities	500	468	504	504	543	525	456
Commitments and contingencies	0	0	0	0	0	0	0			0	0
Equity [Abstract]
Common stock, $0.25 par value, 1,000,000,000 shares authorized Issued: 421,098,799 shares in 2021 and 420,962,092 shares in 2020	105	105	105	105	105	105	105			105	105
Capital in excess of par value	678	745	878	895	921	972	1,023
Retained earnings	6,689	6,597	7,103	7,652	7,859	8,326	9,028
Treasury stock, at cost 79,721,563 shares in 2021 and 77,071,554 shares in 2020	-3,470	-3,943	-4,417	-4,551	-4,690	-4,559	-4,715
Accumulated other comprehensive income (loss)	-1,213	-1,376	-1,457	-1,500	-1,448	-1,732	-1,721
Total Kellogg Company equity	2,789	2,128	2,212	2,601	2,747	3,112	3,720
Noncontrolling interests	62	10	16	558	567	524	495
Total equity	2,851	2,138	2,228	3,159	3,314	$3,636	4,215
Total liabilities and equity	$15,153	$15,251	$16,351	$17,780	$17,564	17,996	$18,178