Question
Following are revenue and cost of revenue numbers for Thermo Fisher Scientific. THERMO FISHER SCIENTIFIC INC. Consolidated Statement of Income For Year Ended December 31
Following are revenue and cost of revenue numbers for Thermo Fisher Scientific.
THERMO FISHER SCIENTIFIC INC. | ||
---|---|---|
Consolidated Statement of Income | ||
For Year Ended December 31 ($ millions) | 2018 | 2017 |
Revenues | ||
Product revenues | $16,981 | $15,637 |
Service revenues | 4,941 | 3,190 |
Total revenues | 21,922 | 18,827 |
Costs and operating expenses | ||
Product cost of revenues | 8,714 | 8,078 |
Service cost of revenues | 3,437 | 2,246 |
Total cost of revenues | 12,151 | 10,324 |
Selling, general and administrative expenses | 5,451 | 4,954 |
Research and development expenses | 870 | 798 |
Restructuring and other costs, net | 45 | 87 |
Total costs and operating expenses | 18,517 | 16,163 |
Operating income | 3,405 | 2,664 |
Other expense, net | (469) | (478) |
Income from continuing operations before income taxes | 2,936 | 2,186 |
Income tax expense | 292 | 181 |
Income from continuing operations | 2,644 | 2,005 |
Loss from discontinued operations | 0 | (3) |
Net income | $2,644 | $2,002 |
Required a. Use the historic growth in total revenues (from 2017 to 2018) to forecast total revenue for 2019. Use the historic rate of total cost of revenues to total revenues to forecast total cost of revenues. Other forecast assumptions follow:
Selling, general and administrative expenses | 24.9% of total revenues |
Research and development expenses | 4.0% of total revenues |
Restructuring and other costs, net | $0 |
Other expense, net | No Change |
Income tax expense | 23% of pretax income |
Rounding instructions:
- Round growth rate factors for revenue accounts to three decimal places (for example, 1.034555 = 1.035) or one decimal place as a percentage (1.034555 = 103.5%).
- Round rate of cost factors to one decimal place, as a percentage (for example, 0.634555 = 63.5%).
- Round your final answers below to the nearest whole dollar.
Thermo Fisher Scientific | |
---|---|
Forecasted Income Statement | |
Dec. 31, 2019 | |
Forecast | |
Product Revenues | Answer
|
Service Revenues | Answer
|
Total Revenues | Answer
|
Total cost of revenue | Answer
|
Selling, general and administrative expenses | Answer
|
Research and development expenses | Answer
|
Restructuring and other costs, net | Answer
|
Total costs and operating expenses | Answer
|
Operating Income | Answer
|
Other Expense, Net | Answer
|
Income from Continuing Operations Before Income Taxes | Answer
|
Income tax expense | Answer
|
Net Income | Answer
|
b. Refine your forecast by using the separate historic growth in product revenues and service revenues (from 2017 to 2018) to estimate 2019 product and service revenues respectively for 2019. Also, use the historic growth in cost of revenues for each segment to forecast separate segment cost of revenues. Assume other forecast assumptions are as in part a. Rounding instructions:
- Round growth rate factors for revenue accounts to three decimal places (for example, 1.034555 = 1.035) or one decimal place as a percentage (1.034555 = 103.5%).
- Round rate of cost factors to one decimal place, as a percentage (for example, 0.634555 = 63.5%).
- Round your final answers below to the nearest whole dollar.
Thermo Fisher Scientific | |
---|---|
Forecasted Income Statement | |
Dec. 31, 2019 | |
Forecast | |
Revenues | |
Product Revenues | Answer
|
Service Revenues | Answer
|
Total Revenues | Answer
|
Product Cost of revenues | Answer
|
Service Cost of revenues | Answer
|
Total cost of revenue | Answer
|
Selling, general and administrative expenses | Answer
|
Research and development expenses | Answer
|
Restructuring and other costs, net | Answer
|
Total costs and operating expenses | Answer
|
Operating Income | Answer
|
Other Expense, Net | Answer
|
Income from Continuing Operations Before Income Taxes | Answer
|
Income tax expense | Answer
|
Net Income | Answer
|
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