Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Please solve the following that are marked red. The answers are not currently in Chegg, I have checked. Forecast Income Statement and Balance Sheet Following
Please solve the following that are marked red. The answers are not currently in Chegg, I have checked.
Forecast Income Statement and Balance Sheet
Following are the income statement and balance sheet for Medtronic PLC.
Income statement
Net sales | $30,557 |
Costs and expenses | |
Cost of products sold | 9,155 |
Research and development expense | 885 |
Selling, general, and administrative expense | 10,418 |
Amortization of intangible assets | 1,764 |
Restructuring charges, net | 75 |
Certain litigation charges, net | 166 |
Other operating expense, net | 258 |
Operating profit | 7,836 |
Other nonoperating income, net | (142) |
Interest expense | 1,444 |
Income before income taxes | 6,534 |
Income tax provision | 547 |
Net income | 5,987 |
Net income loss attributable to noncontrolling interests | (19) |
Net income attributable to Medtronic | $5,968 |
Balance Sheet
Current assets | |
Cash and cash equivalents | $4,393 |
Investments | 5,455 |
Accounts receivable, net | 6,222 |
Inventories, net | 3,753 |
Other current assets | 815 |
Total current assets | 20,638 |
Property, plant, and equipment, net | 4,675 |
Goodwill | 39,959 |
Other intangible assets, net | 20,560 |
Tax assets | 577 |
Other assets | 1,014 |
Total assets | $87,423 |
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 | 288 |
Total liabilities | 39,013 |
Shareholders equity | |
Ordinary shares | 0 |
Additional paid-in capital | 24,730 |
Retained earnings | 26,270 |
Accumulated other comprehensive loss | (2,711) |
Total shareholders equity | 48,289 |
Noncontrolling interests | 121 |
Total equity | 48,410 |
Total liabilities and equity | $87,423 |
Assumptions
Investments | No change | |
Accounts receivable, less allowance | 20.4% | of net sales |
Inventories, net | 12.3% | of net sales |
Other current assets | 7% | of net sales |
Goodwill | No change | |
Tax assets | 5% | of net sales |
Other assets | 3.3% | of net sales |
Accounts payable | 6.4% | of net sales |
Accrued compensation (current liability) | 7.2% | of net sales |
Accrued compensation and retirement benefits (noncurrent liability) | No change | |
Accrued income taxes (current liability) | 1.9% | of net sales |
Other accrued expenses | 9.6% | of net sales |
Accrued income taxes (noncurrent liability) | 9.3% | of net sales |
Deferred tax liabilities | 4.2% | of net sales |
Other liabilities | 2.5% | 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 |
\begin{tabular}{|l|r|} \hline Accumulated other comprehensive loss & (2,711) \\ \hline Total shareholders' equity & 53,300 \\ \hline Noncontrolling interests & (121) \\ \hline Total equity & 53,421 \\ \hline Total liabilities and equity & $93,122 \\ \hline \end{tabular} \begin{tabular}{|l|r|} \hline Accumulated other comprehensive loss & (2,711) \\ \hline Total shareholders' equity & 53,300 \\ \hline Noncontrolling interests & (121) \\ \hline Total equity & 53,421 \\ \hline Total liabilities and equity & $93,122 \\ \hline \end{tabular}
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