Following is the balance sheet for Medtronic PLC for the year ended April 29, 2016. Medtronic plc Consolidated Balance Sheets ($ millions) Apr. 29, 2016 Apr. 24, 2015 Current assets Cash and cash equivalents $2.768 $4,843 Investments 9,758 14,637 Accounts receivable 5,562 5,112 Inventories 3,473 3,463 Tax assets 697 1,335 Prepaid expenses and other current assets 1,234 1,454 Total current assets 23,492 30,844 Property, plant, and equipment, net 4,841 4,699 Goodwill 41,500 40.530 Other intangible assets, net 26,899 28,101 Long-term tax assets 1,383 774 Other assets 1,559 1,737 Total assets $99,674 $106,685 Current liabilities Short-term borrowings $885 $2.434 Accounts payable 1,709 1,610 Accrued compensation 1,712 1.611 Accrued income taxes 566 935 Deferred tax liabilities 119 Other accrued expenses 2.185 2.464 Total current liabilities 7,057 9,173 Long-term debt 30,247 33.752 Long-term accrued compensation 1,759 1,535 Long-term accrued income taxes 2.903 2.476 Long-term deferred tax liabilities 3,729 4,700 Other long-term liabilities 1.916 1,819 Total liabilities 47,611 53,455 1,20 1494 30,844 4,699 40,530 23,492 4,841 41,500 26,899 1,383 1,559 $99,674 28, 101 774 1,737 $106,685 $885 1,709 1,712 566 repararexpenses autem current assets Total current assets Property, plant, and equipment net Goodwill Other Intangible assets, net Long-term tax assets Other assets Total assets Current liabilities Short-term borrowings Accounts payable Accrued compensation Accrued Income taxes Deferred tax liabilities Other accrued expenses Total current liabilities Long-term debt Long-term accrued compensation Long-term accrued income taxes Long-term deferred tax liabilities Other long-term liabilities Total liabilities Shareholders' equity Ordinary shares Retained earnings Accumulated other comprehensive (loss) Total shareholders' equity Total liabilities and shareholders' equity 2,185 7,057 30,247 1,759 2,903 3,729 1,916 47,611 $2,434 1,610 1,611 935 119 2,464 9,173 33,752 1.535 2.476 4,700 1,819 53,455 53,931 (1,868) 52,063 $99,674 54,414 (1,184) 53,230 $106,685 Use the following assumptions to forecast the company's balance sheet for FY2017. Forecasted FY2017 net income $4,839 million Forecasted FY2017 net sales $34,079 million Accounts receivable 19.3% of net sales Inventories 12.0% of net sales Tax assets 2.4% of net sales Prepaid expenses and other current assets 4.3% of net sales Long-term tax assets 4.8% of net sales Other assets 5.4% of net sales Accounts payable 5.9% of net sales Accrued compensation 5.9% of net sales Accrued income taxes 2.0% of net sales Other accrued expenses 7.6% of net sales Long-term accrued income taxes 10.1% of net sales Long-term deferred tax liabilities 12.9% of net sales Other long-term liabilities 6.6% of net sales Investments No change Goodwill No change Long-term accrued compensation and retirement benefits No change Ordinary shares No change Accumulated other comprehensive (loss) No change CAPEX 3.6% of net sales Depreciation expense 18.9% of prior year PPE, net Amortization expense in FY2016 $1,931 million Current maturities of debt due in FY2017 $885 million Current maturities of debt due in FY2018 $6,176 million Dividend payout ratio 60.596 $ X 9758 6577 4089 818 1465 X 5153 X 24968 1636 1840 OX $ X Cash and cash equivalents Investments Accounts receivable Inventories Tax assets Prepaid expenses and other current assets Total current assets Property, plant, and equipment, net Goodwill Other intangible assets, net Long-term tax assets Other assets Total assets Current liabilities Short-term borrowings Accounts payable Accrued compensation Accrued income taxes Other accrued expenses Total current liabilities Long-term debt Long-term accrued compensation Long-term accrued income taxes Long-term deferred tax liabilities Other long-term liabilities Total liabilities Shareholders' equity Ordinary shares Retained earnings Accumulated other comprehensive (loss) Total shareholders' equity Total liabilities and shareholders' equity 2011 2011 682 2590 OX 24071 X 3442 4396 2249 OX OX 0 X OX 0X Following is the balance sheet for Medtronic PLC for the year ended April 29, 2016. Medtronic plc Consolidated Balance Sheets ($ millions) Apr. 29, 2016 Apr. 24, 2015 Current assets Cash and cash equivalents $2.768 $4,843 Investments 9,758 14,637 Accounts receivable 5,562 5,112 Inventories 3,473 3,463 Tax assets 697 1,335 Prepaid expenses and other current assets 1,234 1,454 Total current assets 23,492 30,844 Property, plant, and equipment, net 4,841 4,699 Goodwill 41,500 40.530 Other intangible assets, net 26,899 28,101 Long-term tax assets 1,383 774 Other assets 1,559 1,737 Total assets $99,674 $106,685 Current liabilities Short-term borrowings $885 $2.434 Accounts payable 1,709 1,610 Accrued compensation 1,712 1.611 Accrued income taxes 566 935 Deferred tax liabilities 119 Other accrued expenses 2.185 2.464 Total current liabilities 7,057 9,173 Long-term debt 30,247 33.752 Long-term accrued compensation 1,759 1,535 Long-term accrued income taxes 2.903 2.476 Long-term deferred tax liabilities 3,729 4,700 Other long-term liabilities 1.916 1,819 Total liabilities 47,611 53,455 1,20 1494 30,844 4,699 40,530 23,492 4,841 41,500 26,899 1,383 1,559 $99,674 28, 101 774 1,737 $106,685 $885 1,709 1,712 566 repararexpenses autem current assets Total current assets Property, plant, and equipment net Goodwill Other Intangible assets, net Long-term tax assets Other assets Total assets Current liabilities Short-term borrowings Accounts payable Accrued compensation Accrued Income taxes Deferred tax liabilities Other accrued expenses Total current liabilities Long-term debt Long-term accrued compensation Long-term accrued income taxes Long-term deferred tax liabilities Other long-term liabilities Total liabilities Shareholders' equity Ordinary shares Retained earnings Accumulated other comprehensive (loss) Total shareholders' equity Total liabilities and shareholders' equity 2,185 7,057 30,247 1,759 2,903 3,729 1,916 47,611 $2,434 1,610 1,611 935 119 2,464 9,173 33,752 1.535 2.476 4,700 1,819 53,455 53,931 (1,868) 52,063 $99,674 54,414 (1,184) 53,230 $106,685 Use the following assumptions to forecast the company's balance sheet for FY2017. Forecasted FY2017 net income $4,839 million Forecasted FY2017 net sales $34,079 million Accounts receivable 19.3% of net sales Inventories 12.0% of net sales Tax assets 2.4% of net sales Prepaid expenses and other current assets 4.3% of net sales Long-term tax assets 4.8% of net sales Other assets 5.4% of net sales Accounts payable 5.9% of net sales Accrued compensation 5.9% of net sales Accrued income taxes 2.0% of net sales Other accrued expenses 7.6% of net sales Long-term accrued income taxes 10.1% of net sales Long-term deferred tax liabilities 12.9% of net sales Other long-term liabilities 6.6% of net sales Investments No change Goodwill No change Long-term accrued compensation and retirement benefits No change Ordinary shares No change Accumulated other comprehensive (loss) No change CAPEX 3.6% of net sales Depreciation expense 18.9% of prior year PPE, net Amortization expense in FY2016 $1,931 million Current maturities of debt due in FY2017 $885 million Current maturities of debt due in FY2018 $6,176 million Dividend payout ratio 60.596 $ X 9758 6577 4089 818 1465 X 5153 X 24968 1636 1840 OX $ X Cash and cash equivalents Investments Accounts receivable Inventories Tax assets Prepaid expenses and other current assets Total current assets Property, plant, and equipment, net Goodwill Other intangible assets, net Long-term tax assets Other assets Total assets Current liabilities Short-term borrowings Accounts payable Accrued compensation Accrued income taxes Other accrued expenses Total current liabilities Long-term debt Long-term accrued compensation Long-term accrued income taxes Long-term deferred tax liabilities Other long-term liabilities Total liabilities Shareholders' equity Ordinary shares Retained earnings Accumulated other comprehensive (loss) Total shareholders' equity Total liabilities and shareholders' equity 2011 2011 682 2590 OX 24071 X 3442 4396 2249 OX OX 0 X OX 0X