Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Need to know numbers for Forecasted Balance Sheet for April 2020 (empty blue boxes). Forecast the Balance Sheet Y2019 ended April 26, 2019. begin{tabular}{|l|r|} hline

image text in transcribedimage text in transcribedimage text in transcribed

Need to know numbers for Forecasted Balance Sheet for April 2020 (empty blue boxes).

Forecast the Balance Sheet Y2019 ended April 26, 2019. \begin{tabular}{|l|r|} \hline Shareholders' equity & \\ \hline Ordinary shares & 0 \\ \hline Additional paid-in capital & 26,532 \\ \hline Retained earnings & 26,270 \\ \hline Accumulated other comprehensive loss & (2,711) \\ \hline Total shareholders' equity & 50,091 \\ \hline Noncontrolling interests & 121 \\ \hline Total equity & 50,212 \\ \hline Total liabilities and equity & $89,694 \\ \hline \end{tabular} Use the following assumptions to forecast the company's balance sheet for FY2020. \begin{tabular}{|l|l|} \hline Forecasted FY2020 net income & $4,927 million \\ \hline Forecasted FY2020 net sales & $33,002 million \\ \hline Investments & No change \\ \hline Accounts receivable, less allowance & 20.4% of net sales \\ \hline Inventories, net & 12.3% of net sales \\ \hline Other current assets & 79 of net sales \\ \hline Goodwill & No change \\ \hline Tax assets & 59 of net sales \\ \hline Other assets & 3.3% of net sales \\ \hline Accounts payable & 6.49 of net sales \\ \hline Accrued compensation (current liability) & 7.29 of net sales \\ \hline Accrued compensation and retirement benefits (noncurrent liability) & No change \\ \hline Accrued income taxes (current liability) & 1.99 of net sales \\ \hline Other accrued expenses & 9.6% of net sales \\ \hline Accrued income taxes (noncurrent liability) & 9.3% of net sales \\ \hline Deferred tax liabilities & 4.2% of net sales \\ \hline Other liabilities & 2.5% of net sales \\ \hline Ordinary shares & No change \\ \hline Accumulated other comprehensive loss & No change \\ \hline Net income attributable to noncontrolling interest & $19 million \\ \hline Dividends in FY2020 & $2,853 million \\ \hline CAPEX & 3.7% of net sales \\ \hline Depreciation expense in FY2020 & $950 million \\ \hline Amortization expense in FY2020 & $1,914 million \\ \hline Debt due in FY2020 & $838 million \\ \hline Debt due in FY2021 & $2,058 million \\ \hline \end{tabular}

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

Financial Accounting Study Guide

Authors: Jerry J. Weygandt ,Donald E. Kieso ,Paul D. Kimmel

4th Edition

0471205117, 978-0471205111

More Books

Students also viewed these Accounting questions

Question

Describe how to train managers to coach employees. page 404

Answered: 1 week ago

Question

Discuss the steps in the development planning process. page 381

Answered: 1 week ago