Question
Problem 2 Consider the following financial statements for Green Valley Nursing Home, Inc., a for-profit, long-term care facility: Green Valley Nursing Home, Inc. Statement of
Problem 2
Consider the following financial statements for Green Valley Nursing Home, Inc., a for-profit, |
| |||||||
long-term care facility: |
| |||||||
| ||||||||
|
|
| Green Valley Nursing Home, Inc. |
| ||||
Statement of Income and Retained Earnings |
| |||||||
Year Ended December 31, 2XXX |
| |||||||
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 and other | $296,357 |
| ||||||
Rent | $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 |
| |||||||
Year Ended December 31, 2XXX |
| |||||||
Assets |
| |||||||
Current assets: |
| |||||||
Cash | $105,737 |
| ||||||
Marketable 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 | 3.5% |
| ||||||
Total asset turnover | 1.5 |
| ||||||
Equity multiplier | 2.5 |
| ||||||
Return on equity (ROE) | 13.1% |
| ||||||
b. Calculate and interpret the following ratios: |
| |||||||
Industry average |
| |||||||
Return on assets (ROA) | 5.2% |
| ||||||
Current ratio | 2.0 |
| ||||||
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