Author Question: Polaris Industries produces a wide range of outdoor leisure vehicles including all-terrain vehicles ... (Read 73 times)

daltonest1984 · **on:** Apr 25, 2021

Polaris Industries produces a wide range of outdoor leisure vehicles including all-terrain vehicles (ATV's), motorcycles, and snowmobiles. Forecast the financial statements for Polaris for Year 6. Use the percent of sales method based on Year 5 and the assumptions listed below. Please note the ratios to sales provided in the table which are useful for making the forecast.
Sales decline by 5.5%. The cost of debt is 11.76%. The tax rate is 31%. The depreciation rate is 12%. CAPEX is $28,360. The following accounts are held constant: Goodwill, Long-term debt, and Common Stock. Cash is the PLUG account. No dividends.
Forecast the financial statements for Polaris. What is the change in the cash account from Year 5 to Year 6?

Polaris Industries Inc.

Income Statement and Balance Sheet

As of December 31, Year 5 ($000s)

	Year 5	Ratios	Forecast
Revenue	$1,908,459		$1,803,494
COGS	1,454,374	0.762067
SG&A	213,114	0.111668
Dep. Exp.	28,632
EBIT	212,339
Int. Exp.	4,713
Income Before Tax	207,626
Income Taxes	64,348
Net Income	$143,278
ASSETS
Cash	$19,675
Accounts Receivable	354,313	0.185654
Total current assets	373,988
PP&E	222,336
Goodwill	172,632		172,632
Total Assets	$768,956
LIABILITIES AND OWNERS EQUITY
Total Current Liabilities	381,299	0.199794
Long Term Debt	18,000		18,000
Total Liabilities	$399,299
Owners Equity
Common Stock	417		417
Retained Earnings	369,240
Total Owners Equity	369,657
Total Liabilities and Owners Equity	$768,956

◦ -$132.146 million
◦ $135.146 million
◦ $139.157 million
◦ $146.187 million
◦ $154.821 million

rosiehomeworddo · **Reply #1 on:** Apr 25, 2021

A FREE account is required to view all solutions!

Lorsum iprem. Lorsus sur ipci. Lorsem sur iprem. Lorsum sur ipdi, lorsem sur ipci. Lorsum sur iprium, valum sur ipci et, vala sur ipci. Lorsem sur ipci, lorsa sur iprem. Valus sur ipdi. Lorsus sur iprium nunc, valem sur iprium. Valem sur ipdi. Lorsa sur iprium. Lorsum sur iprium. Valem sur ipdi. Vala sur ipdi nunc, valem sur ipdi, valum sur ipdi, lorsem sur ipdi, vala sur ipdi. Valem sur iprem nunc, lorsa sur iprium. Valum sur ipdi et, lorsus sur ipci. Valem sur iprem. Valem sur ipci. Lorsa sur iprium. Lorsem sur ipci, valus sur iprem. Lorsem sur iprem nunc, valus sur iprium.

Answer Preview

Only 58% of students answer this correctly