SlideShare a Scribd company logo
KASUS : BEST BUY
Comparative Income statements and balance sheets for BEST BUY are shown below
(in $ millions) :
Income Statements Year 2 Year 1
Net Sales 15.326 12.494
Cost of Goods Sold 12.367 10.101
Gross Profit 3.059 2.393
Selling, general and administrative expense 2.251 1.728
Depreciation and amortization expense 167 103
Income before tax 641 562
Income tax expense 245 215
Net income 396 347
Outstanding shares 208 200
Balance Sheets Year 2 Year 1
Asset
Current Asset
Cash 746 751
Receivables 313 262
Inventories 1.767 1.184
Other current asset 102 41
Total current asset 2.928 2.238
Property, plant and equipment 1.987 1.093
Accumulated depreciation 543 395
Net PPE 1.444 698
Other non-current assets 466 59
Total Assets 4.838 2.995
Liabilities and Shareholders’ Equity
Current Liabilities
Accounts payable and occurred liablities 2.473 1.704
Short-term debt and current maturities of long term debt 114 16
Income tax liabilities 127 65
Total current liabilities 2.714 1.785
Long-term liabilities
Long-term liabilities 122 100
Long-term debt 181 15
Total long-term liabilities 303 115
Stakeholders’ Equity
Common Stock 20 20
Capital Surplus 576 247
Retained Earnings 1.225 828
Shareholders’ equity 1.821 1.095
Total liabilities and net worth 4.838 2.995
Required :
Use the following ratios to prepare a projected income statement, balance sheet, and
statement of cash flows for 3 year :
Sales growth 30,00 %
Gross profit margin 19,96 %
Selling, general and administrative expense/sales 14,69 %
Depreciation expense/Prior-year PPE gross 15,28 %
Income tax expense/pretax income 38,22 %
AR turnover (sales/AR) 48,96
Inventory Turnover (COGS/Inventory) 6,96
AP Turnover (COGS/AP) 4,96
Tax payable/tax expense 51,84 %
Financial Leverage 2,47
Dividends per share $ 0,00
CAPEX/sales 6,71 %
Tugas 4 pertemuan_14

More Related Content

Similar to Tugas 4 pertemuan_14

AT&T Financial and Operational Results
AT&T Financial and Operational ResultsAT&T Financial and Operational Results
AT&T Financial and Operational Resultsfinance1
 
Best Buy Audit Plan (4.20.15)
Best Buy Audit Plan (4.20.15)Best Buy Audit Plan (4.20.15)
Best Buy Audit Plan (4.20.15)Richard Johnson
 
(TCO A) Below you will find selected information (in millions) from .docx
(TCO A) Below you will find selected information (in millions) from .docx(TCO A) Below you will find selected information (in millions) from .docx
(TCO A) Below you will find selected information (in millions) from .docx
tienmixon
 
MGT101 - Financial Accounting- Lecture 44
MGT101 - Financial Accounting- Lecture 44MGT101 - Financial Accounting- Lecture 44
MGT101 - Financial Accounting- Lecture 44
Bilal Ahmed
 
Financial accounting mgt101 power point slides lecture 44
Financial accounting   mgt101 power point slides lecture 44Financial accounting   mgt101 power point slides lecture 44
Financial accounting mgt101 power point slides lecture 44
Abdul Wadood Ansary
 
Below you will find selected information (in millions) from Coca-Col.docx
Below you will find selected information (in millions) from Coca-Col.docxBelow you will find selected information (in millions) from Coca-Col.docx
Below you will find selected information (in millions) from Coca-Col.docx
tangyechloe
 
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
Ke Zheng
 
Exercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docxExercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docx
gitagrimston
 
OXYS Investor Presentation
OXYS Investor PresentationOXYS Investor Presentation
OXYS Investor Presentation
RedChip Companies, Inc.
 
WACC.ppsx
WACC.ppsxWACC.ppsx
ED-16 Computing trend analysisMagic Oaks Realty’s net revenue a.docx
 ED-16 Computing trend analysisMagic Oaks Realty’s net revenue a.docx ED-16 Computing trend analysisMagic Oaks Realty’s net revenue a.docx
ED-16 Computing trend analysisMagic Oaks Realty’s net revenue a.docx
MARRY7
 
Project_Valuation.ppsx
Project_Valuation.ppsxProject_Valuation.ppsx
Project_Valuation.ppsx
Matteo Marcantognini Palacios
 
Broadening Your Perspective 10-1httpedugen.wiley.comed.docx
Broadening Your Perspective 10-1httpedugen.wiley.comed.docxBroadening Your Perspective 10-1httpedugen.wiley.comed.docx
Broadening Your Perspective 10-1httpedugen.wiley.comed.docx
hartrobert670
 
The Coca-Cola Company - Financial Analysis and Projections
The Coca-Cola Company - Financial Analysis and ProjectionsThe Coca-Cola Company - Financial Analysis and Projections
The Coca-Cola Company - Financial Analysis and ProjectionsRaeann Bailey
 
105-26-Fortum-FCF.pdf
105-26-Fortum-FCF.pdf105-26-Fortum-FCF.pdf
105-26-Fortum-FCF.pdf
himmat28
 
Brief Exercise 9-11Suppose Nike, Inc. reported the following pla.docx
Brief Exercise 9-11Suppose Nike, Inc. reported the following pla.docxBrief Exercise 9-11Suppose Nike, Inc. reported the following pla.docx
Brief Exercise 9-11Suppose Nike, Inc. reported the following pla.docx
hartrobert670
 
Question 1 Your answer is correct. Indicate whether each o.docx
Question 1 Your answer is correct. Indicate whether each o.docxQuestion 1 Your answer is correct. Indicate whether each o.docx
Question 1 Your answer is correct. Indicate whether each o.docx
makdul
 
BSBA - FM- FINANCIAL STATEMENT ANALYSIS.pptx
BSBA - FM- FINANCIAL STATEMENT ANALYSIS.pptxBSBA - FM- FINANCIAL STATEMENT ANALYSIS.pptx
BSBA - FM- FINANCIAL STATEMENT ANALYSIS.pptx
FelipeConcepcion5
 
Brief Exercise 9-11Suppose Nike, Inc. reported the followin.docx
Brief Exercise 9-11Suppose Nike, Inc. reported the followin.docxBrief Exercise 9-11Suppose Nike, Inc. reported the followin.docx
Brief Exercise 9-11Suppose Nike, Inc. reported the followin.docx
CruzIbarra161
 
1Q21_Audit_EN.pdf
1Q21_Audit_EN.pdf1Q21_Audit_EN.pdf
1Q21_Audit_EN.pdf
irhcs
 

Similar to Tugas 4 pertemuan_14 (20)

AT&T Financial and Operational Results
AT&T Financial and Operational ResultsAT&T Financial and Operational Results
AT&T Financial and Operational Results
 
Best Buy Audit Plan (4.20.15)
Best Buy Audit Plan (4.20.15)Best Buy Audit Plan (4.20.15)
Best Buy Audit Plan (4.20.15)
 
(TCO A) Below you will find selected information (in millions) from .docx
(TCO A) Below you will find selected information (in millions) from .docx(TCO A) Below you will find selected information (in millions) from .docx
(TCO A) Below you will find selected information (in millions) from .docx
 
MGT101 - Financial Accounting- Lecture 44
MGT101 - Financial Accounting- Lecture 44MGT101 - Financial Accounting- Lecture 44
MGT101 - Financial Accounting- Lecture 44
 
Financial accounting mgt101 power point slides lecture 44
Financial accounting   mgt101 power point slides lecture 44Financial accounting   mgt101 power point slides lecture 44
Financial accounting mgt101 power point slides lecture 44
 
Below you will find selected information (in millions) from Coca-Col.docx
Below you will find selected information (in millions) from Coca-Col.docxBelow you will find selected information (in millions) from Coca-Col.docx
Below you will find selected information (in millions) from Coca-Col.docx
 
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
 
Exercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docxExercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docx
 
OXYS Investor Presentation
OXYS Investor PresentationOXYS Investor Presentation
OXYS Investor Presentation
 
WACC.ppsx
WACC.ppsxWACC.ppsx
WACC.ppsx
 
ED-16 Computing trend analysisMagic Oaks Realty’s net revenue a.docx
 ED-16 Computing trend analysisMagic Oaks Realty’s net revenue a.docx ED-16 Computing trend analysisMagic Oaks Realty’s net revenue a.docx
ED-16 Computing trend analysisMagic Oaks Realty’s net revenue a.docx
 
Project_Valuation.ppsx
Project_Valuation.ppsxProject_Valuation.ppsx
Project_Valuation.ppsx
 
Broadening Your Perspective 10-1httpedugen.wiley.comed.docx
Broadening Your Perspective 10-1httpedugen.wiley.comed.docxBroadening Your Perspective 10-1httpedugen.wiley.comed.docx
Broadening Your Perspective 10-1httpedugen.wiley.comed.docx
 
The Coca-Cola Company - Financial Analysis and Projections
The Coca-Cola Company - Financial Analysis and ProjectionsThe Coca-Cola Company - Financial Analysis and Projections
The Coca-Cola Company - Financial Analysis and Projections
 
105-26-Fortum-FCF.pdf
105-26-Fortum-FCF.pdf105-26-Fortum-FCF.pdf
105-26-Fortum-FCF.pdf
 
Brief Exercise 9-11Suppose Nike, Inc. reported the following pla.docx
Brief Exercise 9-11Suppose Nike, Inc. reported the following pla.docxBrief Exercise 9-11Suppose Nike, Inc. reported the following pla.docx
Brief Exercise 9-11Suppose Nike, Inc. reported the following pla.docx
 
Question 1 Your answer is correct. Indicate whether each o.docx
Question 1 Your answer is correct. Indicate whether each o.docxQuestion 1 Your answer is correct. Indicate whether each o.docx
Question 1 Your answer is correct. Indicate whether each o.docx
 
BSBA - FM- FINANCIAL STATEMENT ANALYSIS.pptx
BSBA - FM- FINANCIAL STATEMENT ANALYSIS.pptxBSBA - FM- FINANCIAL STATEMENT ANALYSIS.pptx
BSBA - FM- FINANCIAL STATEMENT ANALYSIS.pptx
 
Brief Exercise 9-11Suppose Nike, Inc. reported the followin.docx
Brief Exercise 9-11Suppose Nike, Inc. reported the followin.docxBrief Exercise 9-11Suppose Nike, Inc. reported the followin.docx
Brief Exercise 9-11Suppose Nike, Inc. reported the followin.docx
 
1Q21_Audit_EN.pdf
1Q21_Audit_EN.pdf1Q21_Audit_EN.pdf
1Q21_Audit_EN.pdf
 

Recently uploaded

Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.docBài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
daothibichhang1
 
The effects of customers service quality and online reviews on customer loyal...
The effects of customers service quality and online reviews on customer loyal...The effects of customers service quality and online reviews on customer loyal...
The effects of customers service quality and online reviews on customer loyal...
balatucanapplelovely
 
Buy Verified PayPal Account | Buy Google 5 Star Reviews
Buy Verified PayPal Account | Buy Google 5 Star ReviewsBuy Verified PayPal Account | Buy Google 5 Star Reviews
Buy Verified PayPal Account | Buy Google 5 Star Reviews
usawebmarket
 
Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024
FelixPerez547899
 
In the Adani-Hindenburg case, what is SEBI investigating.pptx
In the Adani-Hindenburg case, what is SEBI investigating.pptxIn the Adani-Hindenburg case, what is SEBI investigating.pptx
In the Adani-Hindenburg case, what is SEBI investigating.pptx
Adani case
 
-- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month ---- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month --
NZSG
 
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdfikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
agatadrynko
 
FINAL PRESENTATION.pptx12143241324134134
FINAL PRESENTATION.pptx12143241324134134FINAL PRESENTATION.pptx12143241324134134
FINAL PRESENTATION.pptx12143241324134134
LR1709MUSIC
 
3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx
tanyjahb
 
The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...
Adam Smith
 
Sustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & EconomySustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & Economy
Operational Excellence Consulting
 
Set off and carry forward of losses and assessment of individuals.pptx
Set off and carry forward of losses and assessment of individuals.pptxSet off and carry forward of losses and assessment of individuals.pptx
Set off and carry forward of losses and assessment of individuals.pptx
HARSHITHV26
 
Mastering B2B Payments Webinar from BlueSnap
Mastering B2B Payments Webinar from BlueSnapMastering B2B Payments Webinar from BlueSnap
Mastering B2B Payments Webinar from BlueSnap
Norma Mushkat Gaffin
 
Understanding User Needs and Satisfying Them
Understanding User Needs and Satisfying ThemUnderstanding User Needs and Satisfying Them
Understanding User Needs and Satisfying Them
Aggregage
 
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc.pdf
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc.pdfBài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc.pdf
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc.pdf
daothibichhang1
 
Authentically Social Presented by Corey Perlman
Authentically Social Presented by Corey PerlmanAuthentically Social Presented by Corey Perlman
Authentically Social Presented by Corey Perlman
Corey Perlman, Social Media Speaker and Consultant
 
Helen Lubchak: Тренди в управлінні проєктами та miltech (UA)
Helen Lubchak: Тренди в управлінні проєктами та miltech (UA)Helen Lubchak: Тренди в управлінні проєктами та miltech (UA)
Helen Lubchak: Тренди в управлінні проєктами та miltech (UA)
Lviv Startup Club
 
Search Disrupted Google’s Leaked Documents Rock the SEO World.pdf
Search Disrupted Google’s Leaked Documents Rock the SEO World.pdfSearch Disrupted Google’s Leaked Documents Rock the SEO World.pdf
Search Disrupted Google’s Leaked Documents Rock the SEO World.pdf
Arihant Webtech Pvt. Ltd
 
Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...
Lviv Startup Club
 
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdfModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
fisherameliaisabella
 

Recently uploaded (20)

Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.docBài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
 
The effects of customers service quality and online reviews on customer loyal...
The effects of customers service quality and online reviews on customer loyal...The effects of customers service quality and online reviews on customer loyal...
The effects of customers service quality and online reviews on customer loyal...
 
Buy Verified PayPal Account | Buy Google 5 Star Reviews
Buy Verified PayPal Account | Buy Google 5 Star ReviewsBuy Verified PayPal Account | Buy Google 5 Star Reviews
Buy Verified PayPal Account | Buy Google 5 Star Reviews
 
Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024
 
In the Adani-Hindenburg case, what is SEBI investigating.pptx
In the Adani-Hindenburg case, what is SEBI investigating.pptxIn the Adani-Hindenburg case, what is SEBI investigating.pptx
In the Adani-Hindenburg case, what is SEBI investigating.pptx
 
-- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month ---- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month --
 
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdfikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
 
FINAL PRESENTATION.pptx12143241324134134
FINAL PRESENTATION.pptx12143241324134134FINAL PRESENTATION.pptx12143241324134134
FINAL PRESENTATION.pptx12143241324134134
 
3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx
 
The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...
 
Sustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & EconomySustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & Economy
 
Set off and carry forward of losses and assessment of individuals.pptx
Set off and carry forward of losses and assessment of individuals.pptxSet off and carry forward of losses and assessment of individuals.pptx
Set off and carry forward of losses and assessment of individuals.pptx
 
Mastering B2B Payments Webinar from BlueSnap
Mastering B2B Payments Webinar from BlueSnapMastering B2B Payments Webinar from BlueSnap
Mastering B2B Payments Webinar from BlueSnap
 
Understanding User Needs and Satisfying Them
Understanding User Needs and Satisfying ThemUnderstanding User Needs and Satisfying Them
Understanding User Needs and Satisfying Them
 
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc.pdf
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc.pdfBài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc.pdf
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc.pdf
 
Authentically Social Presented by Corey Perlman
Authentically Social Presented by Corey PerlmanAuthentically Social Presented by Corey Perlman
Authentically Social Presented by Corey Perlman
 
Helen Lubchak: Тренди в управлінні проєктами та miltech (UA)
Helen Lubchak: Тренди в управлінні проєктами та miltech (UA)Helen Lubchak: Тренди в управлінні проєктами та miltech (UA)
Helen Lubchak: Тренди в управлінні проєктами та miltech (UA)
 
Search Disrupted Google’s Leaked Documents Rock the SEO World.pdf
Search Disrupted Google’s Leaked Documents Rock the SEO World.pdfSearch Disrupted Google’s Leaked Documents Rock the SEO World.pdf
Search Disrupted Google’s Leaked Documents Rock the SEO World.pdf
 
Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...
 
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdfModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
 

Tugas 4 pertemuan_14

  • 1. KASUS : BEST BUY Comparative Income statements and balance sheets for BEST BUY are shown below (in $ millions) : Income Statements Year 2 Year 1 Net Sales 15.326 12.494 Cost of Goods Sold 12.367 10.101 Gross Profit 3.059 2.393 Selling, general and administrative expense 2.251 1.728 Depreciation and amortization expense 167 103 Income before tax 641 562 Income tax expense 245 215 Net income 396 347 Outstanding shares 208 200 Balance Sheets Year 2 Year 1 Asset Current Asset Cash 746 751 Receivables 313 262 Inventories 1.767 1.184 Other current asset 102 41 Total current asset 2.928 2.238 Property, plant and equipment 1.987 1.093
  • 2. Accumulated depreciation 543 395 Net PPE 1.444 698 Other non-current assets 466 59 Total Assets 4.838 2.995 Liabilities and Shareholders’ Equity Current Liabilities Accounts payable and occurred liablities 2.473 1.704 Short-term debt and current maturities of long term debt 114 16 Income tax liabilities 127 65 Total current liabilities 2.714 1.785 Long-term liabilities Long-term liabilities 122 100 Long-term debt 181 15 Total long-term liabilities 303 115 Stakeholders’ Equity Common Stock 20 20 Capital Surplus 576 247 Retained Earnings 1.225 828 Shareholders’ equity 1.821 1.095 Total liabilities and net worth 4.838 2.995 Required : Use the following ratios to prepare a projected income statement, balance sheet, and statement of cash flows for 3 year : Sales growth 30,00 % Gross profit margin 19,96 %
  • 3. Selling, general and administrative expense/sales 14,69 % Depreciation expense/Prior-year PPE gross 15,28 % Income tax expense/pretax income 38,22 % AR turnover (sales/AR) 48,96 Inventory Turnover (COGS/Inventory) 6,96 AP Turnover (COGS/AP) 4,96 Tax payable/tax expense 51,84 % Financial Leverage 2,47 Dividends per share $ 0,00 CAPEX/sales 6,71 %