BestCare HMO Statement of Operations and Change in Net

1. 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- 25.5%

2. Calculate and interpret the following ratios for BestCare:

Industry Average

Return on assets- 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 ratio- 2.8

Fixed asset turnover ratio- 5.2

BestCare HMO

Statement of Operations and Change in Net Assets

Year Ended June 30, 2004

(in thousands)

Revenue:

Premiums earned $26,682

Co-insurance 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

556 Healthcare Finance

Net income $ 1,218

Net assets, beginning of year $ 900

Net assets, end of year $ 2,118

BestCare HMO

Balance Sheet

June 30, 2004

(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

Order now