Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Following are the income statement and balance sheet for Medtronic PLC. Medtronic PLC Consolidated Statement of Income $ millions, For Fiscal Year Ended April 26,
Following are the income statement and balance sheet for Medtronic PLC. | |
Medtronic PLC | |
Consolidated Statement of Income | |
$ millions, For Fiscal Year Ended | April 26, 2019 |
Net sales | $30,557 |
Costs and expenses | |
Cost of products sold | 9,155 |
Research and development expense | 932 |
Selling, general, and administrative expense | 10,418 |
Amortization of intangible assets | 1,764 |
Restructuring charges, net | 79 |
Certain litigation charges, net | 166 |
Other operating expense, net | 258 |
Operating profit | 7,785 |
Other nonoperating income, net | (149) |
Interest expense | 1,444 |
Income before income taxes | 6,490 |
Income tax provision | 547 |
Net income | 5,943 |
Net income loss attributable to noncontrolling interests | 19 |
Net income attributable to Medtronic | $5,924 |
Medtronic PLC | |
Consolidated Balance Sheet | |
$ millions | April 26, 2019 |
Current assets | |
Cash and cash equivalents | $ 4,393 |
Investments | 5,455 |
Accounts receivable, net | 6,222 |
Inventories, net | 3,753 |
Other current assets | 858 |
Total current assets | 20,681 |
Property, plant, and equipment, net | 4,675 |
Goodwill | 39,959 |
Other intangible assets, net | 20,560 |
Tax assets | 608 |
Other assets | 1,014 |
Total assets | $ 87,497 |
Current liabilities | |
Current debt obligations | $ 838 |
Accounts payable | 1,953 |
Accrued compensation | 2,189 |
Accrued income taxes | 567 |
Other accrued expenses | 2,925 |
Total current liabilities | 8,472 |
Long-term debt | 24,486 |
Accrued compensation and retirement benefits | 1,651 |
Accrued income taxes | 2,838 |
Deferred tax liabilities | 1,278 |
Other liabilities | 303 |
Total liabilities | 39,028 |
Shareholders equity | |
Ordinary shares | - |
Additional paid-in capital | 24,789 |
Retained earnings | 26,270 |
Accumulated other comprehensive loss | (2,711) |
Total shareholders equity | 48,348 |
Noncontrolling interests | 121 |
Total equity | 48,469 |
Total liabilities and equity | $ 87,497 |
Use the following assumptions to prepare a forecast of the companys income statement for fiscal year 2020. | ||
Income statement assumptions | ||
Net sales increase | 8% | growth |
Cost of products sold | 30.00% | of net sales |
Research and development expense | 7.60% | of net sales |
Selling, general, and administrative expense | 34.10% | of net sales |
Amortization of intangible assets | 5.80% | of net sales |
Restructuring charges, net | 75% | of 2019 restructuring expense |
Certain litigation charges, net | $150 | million |
Other operating expense, net | No change in $ amount | |
Other nonoperating income, net | No change in $ amount | |
Interest expense | No change in $ amount | |
Income tax provision | 15% | of pretax income |
Income attributable to noncontrolling interests | No change in $ amount |
Assumptions | ||
Investments | No change | |
Accounts receivable, less allowance | 20.40% | of net sales |
Inventories, net | 12.30% | of net sales |
Other current assets | 7% | of net sales |
Goodwill | No change | |
Tax assets | 5% | of net sales |
Other assets | 3.30% | of net sales |
Accounts payable | 6.40% | of net sales |
Accrued compensation (current liability) | 7.20% | of net sales |
Accrued compensation and retirement benefits (noncurrent liability) | No change | |
Accrued income taxes (current liability) | 1.90% | of net sales |
Other accrued expenses | 9.60% | of net sales |
Accrued income taxes (noncurrent liability) | 9.30% | of net sales |
Deferred tax liabilities | 4.20% | of net sales |
Other liabilities | 2.50% | of net sales |
Ordinary shares | No change | |
Accumulated other comprehensive loss | No change | |
Net income attributable to noncontrolling interest | $19 | million |
Dividends in FY2020 | $2,853 | million |
CAPEX in FY2019 | $1,134 | $million, forecast CAPEX at historic % of net sales |
Depreciation expense in FY2020 | $950 | million |
Amortization expense in FY2020 | $1,914 | million |
Debt due in FY2020 | $838 | million |
Debt due in FY2021 | $2,058 | million |
Medtronic PLC | |
Consolidated Balance Sheet | |
$ millions | 2020 |
Current assets | |
Cash and cash equivalents | |
Investments | |
Accounts receivable, net | |
Inventories, net | |
Other current assets | |
Total current assets | |
Property, plant, and equipment, net | |
Goodwill | |
Other intangible assets, net | |
Tax assets | |
Other assets | |
Total assets | |
Current liabilities | |
Current debt obligations | |
Accounts payable | |
Accrued compensation | |
Accrued income taxes | |
Other accrued expenses | |
Total current liabilities | |
Long-term debt | |
Accrued compensation and retirement benefits | |
Accrued income taxes | |
Deferred tax liabilities | |
Other liabilities | |
Total liabilities | |
Shareholders equity | |
Ordinary shares | |
Additional paid-in capital | |
Retained earnings | |
Accumulated other comprehensive loss | |
Total shareholders equity | |
Noncontrolling interests | |
Total equity | |
Total liabilities and equity |
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