1 qn in finance

 

17.4 – Consider the following financial statements for BestCare HMO, a not-for-profit managed care plan:

 

 

 

 

 

 

 

 

 

 

                 BestCare HMO

 

 

Statement of Operations and Change in Net Assets

 

 

 

        Year Ended June 30, 2011

 

 

 

                  (in thousands)

Revenue:

 

 

 

 

 

  Premiums earned

 

 

$26,682

 

  Coinsurance

 

 

$1,689

 

  Interest and other income

 

$242

 

    Total revenue

 

 

$28,613

 

Expenses:

 

 

 

 

 

Salaries and benefits

 

 

$15,154

 

  Medical supplies and drugs

 

$7,507

 

  Insurance

 

 

$3,963

 

  Provision for bad debts

 

$19

 

  Depreciation

 

 

$367

 

  Interest

 

 

 

$385

 

    Total expenses

 

 

$27,395

 

Net income

 

 

$1,218

 

Net assets, beginning of year

 

$900

 

Net assets, end of year

 

 

$2,118

 

 

 

 

 

 

 

 

 

 

                 BestCare HMO

 

 

 

                  Balance Sheet

 

 

 

        Year Ended June 30, 2011

 

 

 

                  (in thousands)

Assets

 

 

 

 

 

  Cash and cash equivalents

 

$2,737

 

  Net premiums receivable

 

$821

 

  Supplies

 

 

 

$387

 

Total current assets

 

 

$3,945

 

Net property and equipment

 

$5,924

 

Total assets

 

 

$9,869

 

 

 

 

 

 

 

Liabilities and Net Assets

 

 

 

  Accounts payable – medical services

$2,145

 

  Accrued expenses

 

 

$929

 

  Notes payable

 

 

$141

 

  Current portion of long-term debt

$241

 

    Total current liabilities

 

$3,456

 

Long-term debt

 

 

$4,295

 

    Total liabilities

 

 

$7,751

 

Net assets (equity)

 

 

$2,118

 

Total liabilities and net assets

 

$9,869

 

             

 

 

 

 

 

 

 

 

 

 

 

a. Perform a Du Pont analysis on BestCare. Assume that the industry average ratios are as follows:

 

Total margin

 

3.8%

 

Total asset turnover

 

2.1

 

Equity multiplier

 

3.2

 

Return on equity (ROE)

25.5%

 

 

 

b. Calculate and interpret the following ratios for BestCare:

 

 

 

 

Industry average

 

Return on assets (ROA)

8.0%

 

Current ratio

 

1.3

 

Days cash on hand

 

41 days

 

Average collection period

7 days

 

Debt ratio

 

 

69%

 

Debt-to-equity ratio

 

2.2

 

Times interest earned (TIE) ratio

2.8

 

Fixed asset turnover ratio

5.2

 

Place this order or similar order and get an amazing discount. USE Discount code “GET20” for 20% discount