Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Consider the following financial statement of Green Valley Nursing Home, Inc., a for-profit, long-term care facility Green Valley Nursing Home, Inc., Statement of Incoming and
Consider the following financial statement of Green Valley Nursing Home, Inc., a for-profit, long-term care facility | ||||||
Green Valley Nursing Home, Inc., Statement of Incoming and Retaining Earnings, Year Ended December 31, 2015 | ||||||
Revenue: | ||||||
Net patient service revenue | $3,163,258 | |||||
Other revenue | 106,146 | |||||
Total revenues | $3,269,404 | |||||
Expenses: | ||||||
Salaries and benefits | $1,515,438 | |||||
Medical supplies and drugs | 966,781 | |||||
Insurance | 296,357 | |||||
Provision for bad debt | 110,000 | |||||
Depreciation | 85,000 | |||||
Interest | 206,780 | |||||
Total expenses | $3,180,356 | |||||
Operating income | $89,048 | |||||
Provision for income taxes | 31,167 | |||||
Net income | $57,881 | |||||
Retained earnings, beginning of year | $199,961 | |||||
Retained earnings, end of year | $257,842 | |||||
Green Valley Nursing Home, Inc., Balance Sheet, December 31, 2015 | ||||||
Assets | ||||||
Current Assets: | ||||||
Cash | $105,737 | |||||
Marketbale securities | 200,000 | |||||
Net patient accounts receivable | 215,600 | |||||
Supplies | 87,655 | |||||
Total current assets | $608,992 | |||||
Property and equipment | $2,250,000 | |||||
Less accumulated depreciation | 356,000 | |||||
Net property and equipment | $1,894,000 | |||||
Total assets | $2,502,992 | |||||
Liabilities and Shareholders' Equity | ||||||
Current Liabilities: | ||||||
Accounts payable | $72,250 | |||||
Accrued expenses | 192,900 | |||||
Notes payable | 100,000 | |||||
Current portion of long-term debt | 80,000 | |||||
Total current liabilities | $445,150 | |||||
Long-term debt | $1,700,000 | |||||
Shareholders' Equity: | ||||||
Common stock, $10 par value | $100,000 | |||||
Retained earnings | 257,842 | |||||
Total shareholders' equity | $357,842 | |||||
Total liabilities and shareholders' equity | $2,502,992 | |||||
a. Perform a Du Pont analysis on Green Valley. Assume that the industry average ratios are as follows: | ||||||
Total margin | 3.50% | |||||
Total asset turnover | 1.5 | |||||
Equity multiplier | 2.5 | |||||
Return on equity (ROE) | 13.10% | |||||
b. Calculate and enterpret the following ratios: | ||||||
Industry Average | ||||||
Return on assets (ROA) | 5.20% | |||||
Current ratio | 2 | |||||
Days cash on hand | 22 days | |||||
Average collection period | 19 days | |||||
Debt ratio | 71% | |||||
Debt-to-equity ratio | 2.5 | |||||
Times interest earned (TIE) ratio | 2.6 | |||||
Fixed asset turnover ratio | 1.4 | |||||
c. Assume that there are 10,000 shares of Green Valley's stock outstanding and that some recently sold for $45 per share. | ||||||
What is the firm's price/earnings ratio? | ||||||
What is its market/book ratio? |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started