what is the Projected Financial Statements of microsoft corporation. Below is an example

31-12-2020 31-12-2021 31-12-2022 2 Projected Balance Sheet Assets Cash and Equivalents Accounts Receivable Inventory Other Current Assets Total Current Assets Property Plant & Equipment Goodwill Intangibles Other Long-Term Assets Total Assets $38,280 33,067 2,166 1,37,913 2,11,426 50,434 48,330 7,983 20,846 3,39,019 $72,063 35,429 ,274 1,43,430 2,53,196 58,000 55,579 ,222 2 5,016 4,00,013 $1,11,768 3 8,381 2,388 1,49,167 3,01,704 66,699 63,916 8,469 30,019 4,70,807 8 Liabilities Accounts Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Other Long-Term Liabilities Total Liabilities 10,226 72,046 82,272 69,995 51,996 2,04,263 11,147 86,455 97,601 73,495 56,155 2,27,251 12,150 1,03,746 1,15,896 77,170 60,648 2,53,713 Equity Common Stock Retained Earnings Treasury Stock Paid in Capital & Other Total Equity 86,372 49,082 -697 95,009 78,824 -1,072 0 1,72,761 1,04,510 1,14,050 -1,465 0 2,17,095 0 1,34,757 Total Liabilities and Equity 3,39,019 4,00,013 4,70,807 31-12-2020 31-12-2021 31-12-2022 2 Projected Balance Sheet Assets Cash and Equivalents Accounts Receivable Inventory Other Current Assets Total Current Assets Property Plant & Equipment Goodwill Intangibles Other Long-Term Assets Total Assets $38,280 33,067 2,166 1,37,913 2,11,426 50,434 48,330 7,983 20,846 3,39,019 $72,063 35,429 ,274 1,43,430 2,53,196 58,000 55,579 ,222 2 5,016 4,00,013 $1,11,768 3 8,381 2,388 1,49,167 3,01,704 66,699 63,916 8,469 30,019 4,70,807 8 Liabilities Accounts Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Other Long-Term Liabilities Total Liabilities 10,226 72,046 82,272 69,995 51,996 2,04,263 11,147 86,455 97,601 73,495 56,155 2,27,251 12,150 1,03,746 1,15,896 77,170 60,648 2,53,713 Equity Common Stock Retained Earnings Treasury Stock Paid in Capital & Other Total Equity 86,372 49,082 -697 95,009 78,824 -1,072 0 1,72,761 1,04,510 1,14,050 -1,465 0 2,17,095 0 1,34,757 Total Liabilities and Equity 3,39,019 4,00,013 4,70,807