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 ($000's)
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 OWNER'S EQUITY
Total Current Liabilities 381,299 0.199794
Long Term Debt 18,000 18,000
Total Liabilities $399,299
Owner's Equity
Common Stock 417 417
Retained Earnings 369,240
Total Owner's Equity 369,657
Total Liabilities and Owner's Equity $768,956
A) -$132.146 million
B) $135.146 million
C) $139.157 million
D) $146.187 million
E) $154.821 million
B
You might also like to view...
Which of the following is an example of intermediate-range capacity planning?
a. Making major equipment purchases b. Scheduling jobs to be completed c. Determining worker schedules d. Subcontracting work
Compare the following statements to determine which one accurately depicts how income is distributed across the U.S. population.
A. Over the past several decades, there has been a robust shift in the lowest wage earners moving upward to the middle class. B. Income for the middle class in the United States has consistently grown faster than any other wage-earning bracket. C. Over the past several decades, there has been little shift in any of the wage-earning brackets of the U.S. population. D. The top wage earners of the U.S. population are earning only a small percentage of the country's adjusted gross income. E. Over the past several decades, income for the highest wage earners grew at a much quicker pace than for households in the bottom wage-earning bracket.
Automobile insurance plans, also known as assigned risk plans, are designed to give discounts to good drivers who have had no insurance claims or motor vehicle tickets for at least three years
Indicate whether the statement is true or false
Constructive delivery: A)?Is delivery to the grantee
B)?Is not a valid form of delivery. C)?Occurs when a third party is involved in delivery D)?None of the above