Question

In: Finance

4.1 Middleton Clinic had total assets of $500,000 and an equity balance of $350,000 at the...

4.1

Middleton Clinic had total assets of $500,000 and an equity balance of $350,000 at the end of 2014. One year later, at the end of 2015, the clinic had $575,000 in assets and $380,000 in equity. What was the clinic’s dollar growth in assets during 2015, and how was this growth financed?

4.5

BestCare HMO Balance Sheet

June 30. 2015

(In Thousands)

Assets:

Cash                                        $2737

Net Premiums receivable        821

Supplies                                  387

                                               

Total current assets                 $3,945

Net property equipment           5,924

Total Asets                              $9,869

                                                ______

Liabilities and Net Assets

Acounts payable-medical        $2,145

            Servives

Accrued expenses                   929

Notes Payable                         382

            Total current liabilities $3,456

Long-term debt            $4,295

            Total Liabilities            $7,751

Net assets-unrestricted (equity)2,118

Total liabilities and net assets $9,869

                                                _____

                                               

a. How does this balance sheet differ from the one presented in Exhibit 4.1 for Sunnyvale?

b. What is BestCare’s net working capital for 2015?

c. What is BestCare’s debt ratio? How does it compare with Sunnyvale’s debt ratio

Solutions

Expert Solution

Question 4.1;

Dollar growth in assets = $75000

Explanation;

Total assets at the end of 2014 are given = $500000

Total assets at the end of 2015 are given = $575000

Thus growth rate ($575000 – $500000) = $75000

This growth financed by $30000 equity and $45000 liabilities.

Explanation;

Balance Sheet

2014

2015

Assets;

Total assets

$500000

$575000

Liabilities & Equity;

Equity

$350000

$380000

Liabilities

$150000

$195000

Total Liabilities & Equity

$500000

$575000

So after seeing balance sheet of both years, it is clear that total assets have been increased by $75000 whereas equity has been increased by $30000 and liabilities has been increased by $45000. Thus growth financed through equity $30000 and through liabilities $45000.

Note: Liabilities are calculated in 2014 and in 2015 as follow;

In 2014;

Total assets – Equity

$500000 – $350000 = $150000

In 2015;

Total assets – Equity

$575000 – $380000 = $195000

Question 4.5;

(a).

Difference

4.1

4.5

Debt – equity ratio

This firm has lower debts in compare to equity because debt equity ratio is 1.6

This firm has higher debts in compare to equity because debt equity ratio is 2.1

Current ratio

Better liquidity because current ratio is higher that is 3.5

Lower liquidity because current ratio is lower that is 1.14

(b). BestCare’s net working capital for 2015 = $489 (Thousands)

Explanation;

Net working capital = Current assets – Current liabilities

Current assets are given = $3945

Current liabilities are given = $3456

Thus net working capital ($3945 – $3456) = $489

(c). BestCare’s debt ratio = 0.47

Explanation;

Debt ratio = Total liabilities / Total assets

Total assets are given = $9869

Total liabilities ($382 + $4295) = $4677

Thus Debt ratio for BestCare ($4677 / $9869) = 0.47

Debt ratio for Sunnyvale ($89656 / $154815) = 0.58

Thus we can say that Debt ratio of BestCare is lower in compare to Sunnyvale because BestCare debt ratio is 0.47 whereas debt ratio of Sunnyvale is 0.58.


Related Solutions

Crofter Ltd had total assets of $950,000 and equity of $290,000 at the
Crofter Ltd had total assets of $950,000 and equity of $290,000 at the beginning of the year. At the end of the year, the company had total assets of $810,000. During the year, the company sold no new equity. Net income for the year was $140,000. At the end of the year, Crofter Ltd paid total dividends of $120,000.Required(i) Please calculate Crofter's growth rate using start-of-year equity.(ii) Please show how you get the same result if you base your calculation...
Approximate Precision Tools generated $500,000 in sales during 2017, and its year-end total assets were $350,000...
Approximate Precision Tools generated $500,000 in sales during 2017, and its year-end total assets were $350,000 . Also, at year-end 2017, current liabilities were $50,000 , consisting of $10,000 of notes payable, $25,000 of accounts payable and $15,000 of accruals. Looking ahead to 2018, the company estimates that its assets and spontaneous liabilities must increase at the same rate as sales. Its profit margin will be 3%, and its payout ratio will be 20%. What is the company’s self-supporting growth...
Sourstone, Inc., had total assets of $299,000 and equity of $190,000 at the beginning of the...
Sourstone, Inc., had total assets of $299,000 and equity of $190,000 at the beginning of the year. At the end of the year, the company had total assets of $324,000. During the year, the company sold no new equity. Net income for the year was $104,000 and dividends were $50,000.    What is the sustainable growth rate if you calculate ROE based on the end-of-period equity? (Do not round intermediate calculations and enter your answer as a percent rounded to...
AA had a profit margin of 8%, a total assets turnover of 1.5 and an equity...
AA had a profit margin of 8%, a total assets turnover of 1.5 and an equity multiplier of 1.8. 1. Calculate company's ROE . 2. What can you say about this ROE if ROE's Industry Average is 15%
Last year Blease Inc had a total assets turnover of 1.33 and an equity multiplier of...
Last year Blease Inc had a total assets turnover of 1.33 and an equity multiplier of 1.75. Its sales were $355,000 and its net income was $10,600. The firm finances using only debt and common equity, and its total assets equal total invested capital. The CFO believes that the company could have operated more efficiently, lowered its costs, and increased its net income by $10,250 without changing its sales, assets, or capital structure. Had it cut costs and increased its...
Acme Inc had a total assets turnover of 1.39 and an equity multiplier of 1.75. Although...
Acme Inc had a total assets turnover of 1.39 and an equity multiplier of 1.75. Although it had net income of $11,000 on $295,000 of sales, a private equity firm thinks it could have had a net income $10,750 greater just by cutting costs. If this is possible, how much greater would be the return on equity? (Hint: DuPont!) 8.47% 8.86% 8.09% 9.27% 8.82%
Last year Blease Inc had a total assets turnover of 1.33 and an equity multiplier of...
Last year Blease Inc had a total assets turnover of 1.33 and an equity multiplier of 1.75. Its sales were $205,000 and its net income was $10,600. The firm finances using only debt and common equity and its total assets equal total invested capital. The CFO believes that the company could have operated more efficiently, lowered its costs, and increased its net income by $10,250 without changing its sales, assets, or capital structure. Had it cut costs and increased its...
Last year Mason Inc. had a total assets turnover of 1.33 and an equity multiplier of...
Last year Mason Inc. had a total assets turnover of 1.33 and an equity multiplier of 1.75. Its sales were $150,000 and its net income was $10,549. The CFO believes that the company could have operated more efficiently, lowered its costs, and increased its net income by $5,250 without changing its sales, assets, or capital structure. Had it cut costs and increased its net income in this amount, by how much would the ROE have changed? Select the correct answer....
A Company has a total Debt of $500,000 and its Equity is $500,000. Short-term debt is...
A Company has a total Debt of $500,000 and its Equity is $500,000. Short-term debt is 35.00% of its Total Debt and costing 8.0% while its Long-term debt is costing 6.0%. The cost of Equity is found using D1 = $2.00, Po = $20.00 while its growth is 2.0%. Find the Cost of Capital for the Company if the Corporate Tax is 45.00%. Question 7 options: 7.8742% 9.2534% 7.8425% 8.8425% A Company has a Cost of Capital of 25.25%, and...
A Company has a total Debt of $500,000 and its Equity is $500,000. Short-term debt is...
A Company has a total Debt of $500,000 and its Equity is $500,000. Short-term debt is 35.00% of its Total Debt and costing 8.0% while its Long-term debt is costing 6.0%. The cost of Equity is found using D1 = $2.00, Po = $20.00 while its growth is 2.0%. Find the Cost of Capital for the Company if the Corporate Tax is 45.00%. Question 7 options: 7.8742% 9.2534% 7.8425% 8.8425% Question 8 A Company has a Cost of Capital of...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT