Answered step by step
Verified Expert Solution
Question
1 Approved Answer
why aren't you able to solve it? All the information is there. E12-21. Analyze, Forecast, and Interpret Income Statement and Balance Sheet Following are the
why aren't you able to solve it? All the information is there.
E12-21. Analyze, Forecast, and Interpret Income Statement and Balance Sheet Following are the income statement and balance sheet of ADP inc. AUTOMATIC DATA PROCESSING INC. Balance Sheet $ millions June 30, 2019 Current assets Cash and cash equivalents. Accounts receivable, net. Other current assets. Total current assets before funds held for clients. Funds held for clients. Total current assets Long-term receivables, net. Property, plant and equipment, net Capitalized contract cost, net. Other assets. Goodwill . Intangible assets, net Total assets . Current liabiities Accounts payable ............................................. $125.5 Accrued expenses and other current liabilities Accrued payroll and payroll-related expenses Dividends payable. Short-term deferred revenue. ............................... 340.1 Obligations under reverse repurchase agreements Income taxes payable. Total current liabilities before client funds obligations. Client funds obligations. Total current liabilities. Long-term debt. Other liabilities Deferred income taxes. a. Forecast ADP's 2020 income statement and balance sheet using the following relations ( $ millions). Assume total revenues grow by 13% in 2020 . All other percentages (other than sales growth and provision for income taxes) are based on historic percent of total revenues. - CAPEX for 2020 will be 1.1% of total revenue, and depreciation will be $184.4 million. - Goodwill, long-term debt, preferred stock, common stock, and Accumulated other comprehensive loss will not change for the year. - The company will acquire intangibles equal to 2.9% of total revenues and will record amortization expense of $276.1 million. - Income taxes will be 25% of pretax income and income taxes payable will be 7.7% of 2020 tax expense. - The company will award $167.3 million of stock-based compensation, which increases Capital in excess of par value by the same amount. Assume that the company routinely includes this form of compensation in operating expenses each year. - The company will continue its stock repurchases. ADP will repurchase $750 million of treasury stock. - Dividends will be $1,389.4 in 2020 , and dividends payable will be 26.3% of dividends. b. What does the forecasted adjustment to balance the accounting equation from part a reveal to us about the forecasted cash balance and related financing needs of the company? Explain Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started