Answered step by step
Verified Expert Solution
Link Copied!

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Accounting Business Reporting For Decision Making

Authors: Jacqueline Birt, Keryn Chalmers, Suzanne Maloney, Albie Brooks, Judy Oliver

6th Edition

978-0730363415, 0730363414

More Books

Students also viewed these Accounting questions

Question

=+a) Student ratings of an instructor on a 5 point Likert scale.

Answered: 1 week ago

Question

Explain the functions of financial management.

Answered: 1 week ago

Question

HOW MANY TOTAL WORLD WAR?

Answered: 1 week ago

Question

Discuss the scope of financial management.

Answered: 1 week ago

Question

Discuss the goals of financial management.

Answered: 1 week ago