Answered step by step
Verified Expert Solution
Link Copied!

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

image text in transcribed

image text in transcribed

\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

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

Step: 3

blur-text-image

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

The Complete Guide To Capital Markets For Quantitative Professionals

Authors: Alex Kuznetsov

1st Edition

0071468293, 978-0071468299

More Books

Students also viewed these Finance questions

Question

Enhance the basic quality of your voice.

Answered: 1 week ago

Question

Describe the features of and process used by a writing team.

Answered: 1 week ago