Question

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

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

Homework Answers

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

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Refine Assumptions for Dividend and Retained Earnings Forecast Provided below is FY2016 information for Medtronic PLC....
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 $29,277 Costs and expenses Cost of products sold 9,142 Research and development expenses 2,224 Selling, general, and administrative expense 9,469 Special charges (gains), net 70 Restructuring charge, net 290 Certain litigation charges, net 26 Acquisition-related items 283 Amortization of intangiable assets 1,931 Other expense, net 107 Operating profit 5,735 Interest expense,...
Refine Assumptions for PPE Forecast Provided below is FY2016 information for Medtronic PLC. Medtronic plc Consolidated...
Refine Assumptions for PPE Forecast Provided below is FY2016 information for Medtronic PLC. Medtronic plc Consolidated Statement of Income ($ millions) Apr. 29, 2016 Net sales $29,499 Costs and expenses Cost of products sold 9,142 Research and development expenses 2,224 Selling, general, and administrative expense 9,469 Special charges (gains), net 70 Restructuring charge, net 290 Certain litigation charges, net 26 Acquisition-related items 283 Amortization of intangiable assets 1,931 Other expense, net 107 Operating profit 5,957 Interest expense, net 955 Income...
Refine Assumptions for Dividend and Retained Earnings Forecast Following are the income statement and balance sheet...
Refine Assumptions for Dividend and Retained Earnings Forecast Following are the income statement and balance sheet for Medtronic PLC. Consolidated Statement of Income ($ millions) For Fiscal Year Ended April 26, 2019 Net sales $30,557 Costs and expenses Cost of products sold 9,155 Research and development expenses 2,330 Selling, general, and administrative expense 10,418 Amortization of intangible assets 1,764 Restructuring charges, net 198 Certain litigation charges, net 166 Other operating expense, net 258 Operating profit (loss) 6,268 Other nonoperating income,...
Following is the balance sheet for Medtronic PLC for the year ended April 29, 2016. Medtronic...
Following is the balance sheet for Medtronic PLC for the year ended April 29, 2016. Medtronic plc Consolidated Balance Sheets ($ millions) Apr. 29, 2016 Apr. 24, 2015 Current assets Cash and cash equivalents $3,221 $4,843 Investments 9,758 14,637 Accounts receivable 5,562 5,112 Inventories 3,473 3,463 Tax assets 697 1,335 Prepaid expenses and other current assets 1,234 1,454 Total current assets 23,945 30,844 Property, plant, and equipment, net 4,841 4,699 Goodwill 41,500 40,530 Other intangible assets, net 26,899 28,101 Long-term...
Refine Assumptions for PPE Forecast Following are the income statement and balance sheet for Medtronic PLC....
Refine Assumptions for PPE Forecast Following are the income statement and balance sheet for Medtronic PLC. Consolidated Statement of Income ($ millions) For Fiscal Year Ended April 26, 2019 Net sales $30,557 Costs and expenses Cost of products sold 9,155 Research and development expenses 2,330 Selling, general, and administrative expense 10,418 Amortization of intangible assets 1,764 Restructuring charges, net 198 Certain litigation charges, net 166 Other operating expense, net 258 Operating profit (loss) 6,268 Other nonoperating income, net (373) Interest...
Module 12 - LO3 HW Problem M12-16 (only forecast Assets)- Medtronic. Please show your formulas and...
Module 12 - LO3 HW Problem M12-16 (only forecast Assets)- Medtronic. Please show your formulas and how you got there. Consolidated Balance Sheet ($ millions) 4/29/2016 4/24/2015 Forecast / Percentages Forcasted 2017 Current Assets Cash and Cash equipvalents $         2,876 $            4,843 Investments $         9,758 $         14,637 Accounts receivable $         5,562 $            5,112 19.30% Inventories $         3,473 $            3,463 12% Tax assets $             697 $            1,335 2.40% Prepaid expenses and other current assets $         1,234 $            1,454 4.30% Total Current...
Forecast the Statement of Cash Flows The following are the income statements and balance sheets of...
Forecast the Statement of Cash Flows The following are the income statements and balance sheets of Amazon.com Inc.   AMAZON.COM INC. Consolidated Statement of Operations $ millions 2016 Estimated Dec. 31, 2015 Net product sales $91,158 $79,268 Net service sales 38,833 27,738 Total net sales 129,991 107,006 Operating expenses Cost of sales 87,094 71,651 Fulfillment 16,249 13,410 Marketing 6,370 5,254 Technology and content 15,209 12,540 General and administrative 2,080 1,747 Other operating expense (income), net 171 171 Total operating expenses 127,173...
Computing the Dividend Yield and the Dividend Payout Ratio The income statement, statement of retained earnings,...
Computing the Dividend Yield and the Dividend Payout Ratio The income statement, statement of retained earnings, and balance sheet for Jeanette Company are as follows. Jeanette Company Income Statement For the Year Ended December 31, 20X2 Amount Percent Net sales $8,281,989 100.0% Less: Cost of goods sold (5,383,293) 65.0 Gross margin $2,898,696 35.0 Less: Operating expenses (1,323,368) 16.0 Operating income $1,575,328 19.0 Less: Interest expense (50,000) 0.6 Income before taxes $1,525,328 18.4 Less: Income taxes (40%)* (610,131) 7.4 Net income...
Operating Section of Statement of Cash Flows (Indirect Method) Following are the income statement and balance...
Operating Section of Statement of Cash Flows (Indirect Method) Following are the income statement and balance sheet for Nike Inc. for the year ended May 31, 2016, and a forecasted income statement and balance sheet for 2017. Nike Inc. Income Statement For Year Ended May 31 $ millions 2016 actual 2017 Est. Revenues $ 32,376 $ 34,319 Cost of sales 17,405 18,464 Gross profit 14,971 15,855 Demand creation expense 3,278 3,466 Operating overhead expense 7,191 7,619 Total selling and administrative...
My balance sheet does not balance please correct the missing information from trial balance and correct...
My balance sheet does not balance please correct the missing information from trial balance and correct the balance sheet below. Trial Balance 2015 Dr Cr Accounts Payable          999,210 Accounts Receivable        2,943,125 Accrued Liabilities - Other          508,643 Accrued Pension Liabilities          650,216 Accrued Restructuring Charges          126,000 Accrued Salaries, Wages and Commissions          281,364 Accumulated Other Comprehensive Income (Loss)            621,236 Accumulated Depreciation - Property, Plant & Equipment       1,829,634 Accumulated Post-Employment Benefit Obligation (long-term)          802,316 Additional...