Need help how to calculate a Balance sheet for Lockheed Martin with 10% growth for 2 fiscal years.

Cash and cash equivalents 2,861 772 1,837 1,446 Receivables, net 8,603 2,444 8,202 5,884 Contract assets 9,472 Inventories 4,487 2,997 4,670 2,882 Deferred income taxes 1,451 Other current assets 1,510 418 399 666 Current assets 17,461 16,103 15,108 12,329 Property, plant and equipment, net 5,775 6,124 5,549 4,755 Goodwill 10,807 10,769 10,764 10,862 Intangible assets, net 3,797 3,494 4,093 324 Deferred income taxes 3,111 3,208 6,625 4,013 Other noncurrent assets 5,570 5,178 5,667 4,790 Noncurrent assets 29,060 28,773 32,698 24,744 Total assets 46,521 44,876 47,806 37,073 Accounts payable 1,467 2,402 1,653 1,570 Contract liabilities 6,752 6,491 6,776 5,790 Salaries, benefits, and payroll taxes 1,785 2,122 1,764 1,826 Current maturities of long-term debt and commercial paper 750 1,500 Other current liabilities 1,883 1,883 2,349 1,926 Current liabilities 12,637 14,398 12,542 11,112 Long-term debt, net, excluding current maturities 13,513 12,604 14,282 6,169 Accrued pension liabilities 15,703 11,410 13,855 11,413 Other postretirement benefit liabilities 719 704 862 1,102 Other noncurrent liabilities 4,558 4,311 4,659 3,877 Noncurrent liabilities 34,493 29,029 33,658 22,561 Total liabilities 47,130 43,427 46,200 33,673 Common stock, $1 par value per share 284 281 289 314 Additional paid-in capital Retained earnings 11,573 15,434 13,324 14,956 Accumulated other comprehensive loss (12,540) (14,321) (12,102) (11,870) Stockholders' equity (deficit) (683) 1,394 1,511 3,400 Noncontrolling interests in subsidiary 74 55 95 Total equity (deficit) (609) 1,449 1,606 3,400 Total liabilities and equity (deficit) 46,521 44,876 47,806 37,073