Question

Refine Assumptions for Dividend and Retained Earnings Forecast
Provided below is FY2016 information for Medtronic PLC.

Medtronic plc
Consolidated Statement of Income
($ millions)		Apr. 29, 2016
Net sales		$29,277
Costs and expenses
Cost of products sold		9,142
Research and development expenses		2,224
Selling, general, and administrative expense		9,469
Special charges (gains), net		70
Restructuring charge, net		290
Certain litigation charges, net		26
Acquisition-related items		283
Amortization of intangiable assets		1,931
Other expense, net		107
Operating profit		5,735
Interest expense, net		955
Income from operations before income taxes		4,780
Provision for income taxes		908
Net income		$3,872

Medtronic plc
Consolidated Balance Sheet
($ millions)		Apr. 29, 2016	Apr. 24, 2015
Current assets
Cash and cash equivalents		$2,975	$4,942
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		23,699	30,943
Property, plant, and equipment, net		4,940	4,798
Goodwill		41,500	40,530
Other intangiable assets, net		26,899	28,101
Long-term tax assets		1,383	774
Other assets		1,559	1,737
Total assets		$99,980	$106,883
Current liabilities
Short-term borrowing		$1,092	$2,533
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		7,264	9,272
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		47,818	53,554
Shareholders' equity
Ordinary shares		-	-
Retained earnings		54,030	54,513
Accumulated other comprehensive (loss)/income		(1,868)	(1,184)
Total shareholders' equity		52,162	53,329
Total liabilities and shareholders' equity		$99,980	$106,883

a. Use the financial statements along with the additional information below to forecast retained earnings for FY2017.

Forecasted net income	$4,987 million
Dividends to shareholders' in FY2016	2,172 million

Forecasted retained earnings $Answer

million

b. Suppose the MD&A section of the Form 10-K and additional guidance from the company reveals the following additional information.

	2017 Est.	2016 Actual	2015 Actual
Dividends per share	$1.73	$1.52	$1.22

At FY2016 year-end (April 29, 2016), the company had approximately 1,400 million shares issued and outstanding. Use this information to refine your forecast of retained earnings for FY2017.

Forecasted retained earnings $Answer

million

Answer 1

Solution:

a)Calculation of retained earning for the FY 2017

dividend Payout ratio in FY 2016=(Dividend/Net Income)*100

=($2,172/$3,872)*100

=56.10%

Forcasted dividend for FY 2017=Net Income*Dividend Payout ratio

=$4,987 million*56.10%

=$2,797.71 million

Retained Earning For FY 2017=Net Income-Dividend for 2017

=$4,987 million-$2,797.71 million

=$2,189.29 million

b)Calculation of Revised forecasted retained earning for FY 2017

Assuming same no. of shares outstanding in 2017.

Dividend for 2017=$1.73*1400 million=$2,422 million

Retained Earning=Net Income-Dividend

=$4,987 million-$2,422 million

=$2,565 million