Really needing help with projected financial statements. Here is the assignment:

Develop the projected financial statements that fully assess and evaluate the impact of your proposed strategy. This should include a full balance sheet, income statement, and EPS/EBIT analysis.

Therefore, the 2 items to complete questions/statements are the following:

How aggressively should TJX expand globally, and where, and when, to maximize the value of the company for shareholders?

Develop Projected Financial Statements that fully assess and evaluate the impact of the proposed strategy. This should include a projected income statement, balance sheet, and EPS/EBIT analysis.

I have included the information that the text has given me. This same question was asked but not answered here: https://www.coursehero.com/tutors-problems/Business/9708988-Individual-Case-Analysis-2-1-Provide-a-response-to-Case-9-The-TJX-Co/?justUnlocked=1

Revenues Cost of Sales Feb 1, 2014 Feb 1, 2015 Feb 1, 2016 $ 27,423 $ 29,078 $ 19,605 $ 20,777 Operating Expenses EBIT Interest EBT Tax Net Income $ $ $ $ $ $ 4,468 3,350 31 3,319 1,182 2,137 $ $ $ $ $ $ Feb 1, 2017 Feb 1, 2018 Feb 1, 2017 Feb 1, 2018 4,712 3,589 40 3,549 1,334 2,215 Feb 1, 2014 Feb 1, 2015 Assets Cash and equivalents Accounts receivable Inventories Other current assets Total current assets Property, Plant & Equipment Goodwill & intangibles Other assets Total Assets $ $ $ $ $ $ $ $ $ 2,149 210 2,967 742 6,068 3,595 313 225 10,201 $ $ $ $ $ $ $ $ $ 2,494 283 3,218 720 6,715 3,868 310 235 11,128 Liabilities Accounts payable Other current liabilities Total current liabilities Long-term debt Other liabilities Total Liabilities $ $ $ $ $ $ 1,771 1,747 3,518 1,274 1,179 5,971 $ $ $ $ $ $ 2,008 1,922 3,930 1,624 1,310 6,864 Common Stock Retained earnings Other equity Pain in capital Total Equity Total Liabilities & Equity $ $ $ $ $ $ 705 3,724 (200) 4,230 10,201 $ $ $ $ $ $ 685 4,134 (554) 4,264 11,128 Feb 1, 2016 Common Stock Financing 2016 EBIT Interest EBT Taxes EAT # Shares EPS 0 Debt Financing 2017 2018