Financial Plan Happy trip Motel

Financial Plan – Happy trip Motel

Name

Institution

Financial Plan

Capital Requirements and Feasibility Projections

Financial planning of the Happy Trip Motel will focus on the financial standards that are expected to achieve the set business goal. The main focus of the business that will assist in gaining competitive advantage will be lower prices and provision of high quality goods and services. To achieve these two strengths the financial sector will play an important role in ensuring that most funds attained focus on quality improvement and less extravagancy. In that light, the benchmarks of the motel and the financial ratios will focus on cost reduction, profit maximization and lower equity. By so doing the business will attain the best quality and market for the lowest cost possible. For instance, the income statement of the business will portray capital funds as follows: 60% equity financing, 20% partnership financing and 20% loan financing. This means that most of the business capital is attained from the business owner and another 20% from a temporal partnership that the owner accepts. The move is to ensure that the business does not increase its strain though interest attained from external loans which are later likely to reflect on the sale prices. By monitoring capital investment the owner will be able to anticipate that the debt ratio will be 1/5, profit margin will also range between 1/8 of the capital cost. These assumptions are based on the fact that the owner plans a simple business that is quality oriented and one that he can personally finance.

Source of funding

The main source of capital funds will be owner’s personal saving, however a few extra funds will be attained from a temporal partnership that he enters with a friend. In addition, he will get a loan of $2000 which will act as 20% funding of the business. The source of loan will be a small bank in the region, and the choice is based on the banks low interest rate especially on business loans.

Accounting and bookkeeping systems

Accounting and bookkeeping systems are an essential part of the business, this is because it will assist in monitoring the motels areas of strengths as well as in identification of the weak areas. In Happy trip Motel accounting system will include recording of ledgers, maintaining a cashbook and a balance sheet. In addition, a weekly profit and loss account will be maintained to monitor the stability of the business. The bookkeeping system will be done on a daily basis during the opening and closing time of the business and this will call for filling in all related ledgers especially the a purchases and sales accounts.

Financial Evaluation Measures

Constant evaluation just like in other large and small business the motel will embrace frequent financial evaluation technique. To begin with, the owner will monitor that return on investment is attained using a specified period of time. For instance it is expected that after the first year of operation the business will have attained enough sales revenue to counter any capital investment. Evaluation will also be on the basis of inventory turnover, since the business maintains detailed sales and purchases inventory records, it will be easy to ensure that target customer level does not depreciate without management attention. In addition, regular monitoring of customer satisfaction level will be another area to evaluate business performance. Bottom line, well structured and continuous financial planning will not only assist Happy trip Motel provide low prices and high quality but will guarantee competitive advantage.

Financial Analysis of National Medical Center Group Dubai

Financial Analysis of National Medical Center Group Dubai

For the years 2013 & 2012

Submitted by:

Hossam Magdy Eloraby

Student ID : 1332005

(7AC002) Accounting and Financial Management

(Westford India, June 2014 Delivery)

Wolverhampton Business School

Table of Contents

TOC o “1-3” h z u HYPERLINK l “_Toc410121773” Background PAGEREF _Toc410121773 h 4

HYPERLINK l “_Toc410121774” About HealthCare Industry in UAE PAGEREF _Toc410121774 h 4

HYPERLINK l “_Toc410121775” About NMC Group PAGEREF _Toc410121775 h 5

HYPERLINK l “_Toc410121776” NMC Top Pick in Sector PAGEREF _Toc410121776 h 5

HYPERLINK l “_Toc410121777” Details of DCF analysis PAGEREF _Toc410121777 h 6

HYPERLINK l “_Toc410121778” About the founder PAGEREF _Toc410121778 h 8

HYPERLINK l “_Toc410121779” SWOT Analysis PAGEREF _Toc410121779 h 9

HYPERLINK l “_Toc410121780” Financial Analysis PAGEREF _Toc410121780 h 11

HYPERLINK l “_Toc410121781” Ratio Analysis PAGEREF _Toc410121781 h 12

HYPERLINK l “_Toc410121782” Profitability Ratios PAGEREF _Toc410121782 h 14

HYPERLINK l “_Toc410121783” Asset Utilization Ratios PAGEREF _Toc410121783 h 14

HYPERLINK l “_Toc410121784” Liquidity Ratios PAGEREF _Toc410121784 h 15

HYPERLINK l “_Toc410121785” Debt Utilization Ratios PAGEREF _Toc410121785 h 16

HYPERLINK l “_Toc410121786” Summary PAGEREF _Toc410121786 h 17

HYPERLINK l “_Toc410121787” Company Source of Funds of Revenue PAGEREF _Toc410121787 h 18

HYPERLINK l “_Toc410121788” Gross Patient Service Revenue (GPSR). PAGEREF _Toc410121788 h 18

HYPERLINK l “_Toc410121789” Net Patient Service Revenue (NPSR). PAGEREF _Toc410121789 h 18

HYPERLINK l “_Toc410121790” Adjustments to GPSR revenue to calculate NPSR include: PAGEREF _Toc410121790 h 18

HYPERLINK l “_Toc410121791” Private Payers PAGEREF _Toc410121791 h 19

HYPERLINK l “_Toc410121792” Health Maintenance Organizations (HMOs) PAGEREF _Toc410121792 h 19

HYPERLINK l “_Toc410121793” Preferred Provider Organizations (PPOs) PAGEREF _Toc410121793 h 19

HYPERLINK l “_Toc410121794” Point of Service (POS) PAGEREF _Toc410121794 h 19

HYPERLINK l “_Toc410121795” Indemnity insurance PAGEREF _Toc410121795 h 19

HYPERLINK l “_Toc410121796” Uninsured PAGEREF _Toc410121796 h 20

HYPERLINK l “_Toc410121797” Other Operating Revenue PAGEREF _Toc410121797 h 20

HYPERLINK l “_Toc410121798” Investment Income PAGEREF _Toc410121798 h 21

HYPERLINK l “_Toc410121799” Unrestricted Donations PAGEREF _Toc410121799 h 21

HYPERLINK l “_Toc410121800” References PAGEREF _Toc410121800 h 22

HYPERLINK l “_Toc410121801” Appendix PAGEREF _Toc410121801 h 23

HYPERLINK l “_Toc410121802” Financial Summary PAGEREF _Toc410121802 h 23

HYPERLINK l “_Toc410121803” FY2013 Financial Highlights –A year on year comparison PAGEREF _Toc410121803 h 26

HYPERLINK l “_Toc410121804” FY2013 Business Highlights – A year on year comparison PAGEREF _Toc410121804 h 26

2

Background

About HealthCare Industry in UAEThe healthcare sector in the UAE is mainly managed by the government through the Ministry of Health (MoH) and the authorities Emirate. Each Emirate has its own health authority, like Dubai has DHA, (Dubai Health Authority), Abu Dhabi has HAAD. UAE government has tried to make UAE as the regional tourism hub. It is promoting medical tourism. UAE government has introduced compulsory health insurance, which has been followed by each emirates, in its own way. AS per Collins, after compulsory health insurance was introduced to Abu Dhabi, the revenues of most of the private hospitals doubled in subsequent years (Audit, 2014). In 2013, Dubai has also included the insurance plan in it system and has made it mandatory for everyone to have medical insurance

In UAE, there are total 88 hospitals, which include private and public sectors. These organizations provide various services related to healthcare industry. The total bed were 9176, by end of 2011. So, each hospital has on the average of 104 bed per hospital. Dubai & Abu Dhabi has 35 no. of hospital each, as per Colliers international 2013

The private sector contributes to 2/3rd of the total no. of hospitals.

About NMC GroupNMC is a healthcare group in the United Arab Emirates (UAE). Its headquarters are in Abu Dhabi, UAE’s NMC has branches capital in other emirates. Of UAE, which include Dubai, Sharjah & Al Ain. National Medical Company is listed on the London stock Exchange (LSE), since 2012. It is a part of the Foreign Trading Stock Exchange (FTSE).

NMC Healthcare group was created by H.E. Abdulla Humaid Al-Mazroei & B.R. Shetty, in 1975. It grew up and opened hospitals in Deira (1999) and Al Nadha (2004) in Dubai, in Al Ain (2008) & recently opened hospital in Sharjah, as well.

NMC has diversified into other lines of businesses, other than hospital & NMC. NMC has also ventured into pharmacies, hospitality (Foodland restaurant), financial services (UAE exchange is one of the prominent business), jewelry, education, advertisement, real estate, information technology & pharmaceuticals (NMC, 2014).

NMC is a very socially responsible company. This healthcare group is a sponsoring a cricket team, which has won many titles.

The NMC healthcare group is a composition of NMC Healthcare Division and NMC Distribution Division.

NMC Healthcare includes:

Abu Dhabi Specialty Hospital, Al Ain Specialty Hospital, Dubai Specialty Hospital, Dubai General Hospital, Sharjah Medical Centre, BR Medical Suites, NMC Day Surgery Centre in Mohammed Bin Zayed City & Third party hospital operations & management. In addition to this, NMC is adding new assets, medical facilities to the existing hospitals in Abu Dhabi & Dubai.

Segments

NMC distribution division includes wholesale of pharmaceutical goods, medical equipment, cosmetics, food and IT products and services.

NMC Top Pick in SectorNMC Health exchanges at an 18% and 8% rebate to EM social insurance peers on the premise of 2014e P/E and EV/EBITDA products, separately. While some markdown is supported because of the way that NMC’s plan of action incorporates an appropriation segment, which offers lower development and edges than the medicinal services part, we regardless view the valuation crevice as extreme. Our examination recommends a reasonable estimation of GBP 5.51/offer for the organization, 21% over the predominating business sector cost (Audit, 2014). Also, provided for its current system of three social insurance offices in Dubai (2 hospitals and one facility), alongside expected opening of an alternate clinic in Q2 14 (DIP Hospital), NMC is best situated among the recorded human services organizations to profit from the progressing take off of obligatory protection in Dubai. We along these lines feel that the organization offers the best esteem to speculators inside our social insurance scope and positions as our top pick in the part.

Details of DCF analysisOur DCF-based valuation of NMC has expanded to GBP 5.87/offer, 55% higher than our past evaluation of GBP 3.79/offer. Key elements driving the higher valuation are:

Fundamentally lower capital use of USD 293mn over our 5-year gauge period versus USD 419mn in our past model (use on various key ventures, for example, Brighpoint and DIP hospital is generally finish).

Our past model expected that NMC’s present 5-year contract to oversee Sheik Khalifa Hospital would not be restored upon fulfillment. Given the organization’s solid execution to date in working the office (NMC created Usd5.4mn from the agreement, meeting all its Kpis) and the predominating absence of supply of value healing facility administrators, we now feel that this suspicion is excessively moderate. Our amended model expect that the agreement will be replenished upon fulfillment (Colliers, 2014).

By moving the time of DCF investigation 1 year forward, Free Cash Flow in the most recent year of our unequivocal figure period (which structures the premise for Terminal Value) increments fundamentally from USD 102mn to Usd152mn. This is determined by a mix of 1) better usage at existing and new social insurance offices and 2) commitment from Third Party Management Services (administration of Sheik Khalifa Hospital), which was at one time rejected in our model.

We have brought down the expense of value from 12% to 11%, in accordance with that used for Al Noor. This reductions our WACC to 8.8% versus 9.2% in our last valuation.

About the founderB R Shetty is CEO & MD of the NMC Group of Companies & UAE Exchange. He is a trained pharmacist and he spotted an opportunity in the co acquired National Hospital, in Abu Dhabi. Today, this group has hospitals and NMC all across UAE and has patient base of more than one million, a year. Shetty has been awarded for Padmashree and Pravasi Bharatiya Samman. He is also the chairman of Abu Dhabi Indian School, AD, UAE. Shetty is involved in many philanthropic activities. He has investments in India as well, in medical institutions. He is founder member of the Indian Pharmaceutical Association in UAE. He is member of:

Advisory Board of Financial Sector),

Economic Department, Government of Dubai, UAE &

Pharmaceutical Committee, Dubai.

He is also the chairman of Abu Dhabi Indian School, AD, UAE. Shetty has been awarded for Padmashree and Pravasi Bharatiya Samman.

SWOT AnalysisSTRENGTHS: NMC has created competitive advantage through following those, its strengths include:

Market leader in healthcare plans segment: Special expertise, innovative service,

Market Capitalization Cost advantages, due to many branches,

Customer focused approach Cultural advantage, connected to Asians

Excellent reputation

Experienced staff

Latest Technology

International exposure

Diversification,

Easily accessible locations of the hospitals.

WEAKNESSES: NMC might need improvements in following:

Too much reliance on external funds

Targeting only Asians customers

Marketing gaps.

OPPORTUNITIES: Some significant trends exist in the market, which NMC can exploit, for its benefits, which include:

Some competitor’s leaving are market,

New & upgraded technology

Opening branches in neighboring gulf countries

Introduce new products to target specific segment of people: New market segment including Insurance business,

Diversification into niche market of commodity market, add new niche, or horizontal business.

THREATS: No one is immune to threats, NMC must consider these threats seriously, which includes:Competitor developing new product & service line,

New competitors like Americans, Canadian competitors are entering market and expanding,

Fast changing economic scenarios (economic shift), Changing Government regulations: new rules and regulations,

Change in insurance plans,

Competitors improved channels of distribution

Staff leaving for better prospects

Seasonality due to holidays, festivals Strengths

Financial AnalysisMost of the subsidiaries are 100% owned. The financial analysis of NMC Healthcare group include the above mentioned activities, together it is called ‘group’. NMC group follows IFRS, issued by IASB, for finalization and consolidation of its accounts. The functional currency is in UAE Dirhams, whereas the reporting currency is USD. The reporting period of financial statements in one year, i.e 1st Jan to 31st Dec (Colliers, 2014).

The primary economic environment influencing UAE and the effect of the local environment is limited to expenses incurred within the UK. The ability of the Company to meet its obligations and pay dividends to its shareholders is dependent on the economy of, and the operation of its subsidiaries in, the UAE.

Ratio AnalysisRatio Analysis

Year

S.No. Ratios 2009 2008

1 Gross Margin 33% 32%

2 Profit Margin 12% 12%

3 Operating Profit Margin 15% 19%

4 Return on Capital Employed 9% 8.30%

5 Return on Equity 19.30% 18%

6 Receivable Turnover Ratio 3.15 Times 2.70 Times

7 Average Collection Period 115 Days 133 Days

8 Fixed Asset Turnover Ratio 2.41 Times 2.42 Times

9 Total Asset Turnover Ratio 0.72 0.68

10 Current Asset Ratio 2.13 2

12 Quick Acid Test Ratio 1.91 1.72

13 Debt to Total Asset 52% 54%

14 Debt to Equity Ratio 110% 116.47%

15 Time Interest Earned 5.82 6.79

16 Inventory Conversion Period 94 days 80 days

17 Payable Deferral Period 76 days 76 days

18 Cash Conversion Cycle 133 days 137 days

To compare the position of the healthcare care group, am horizontal analysis has been

done, which involved the evaluation of firm’

As NMC Health care is in related businesses i.e. related to the supply chain components of healthcare industry, the comparison is possible. The accounting principles followed are same, reporting dates are also same, even the functional/reporting currency is same.

Profitability RatiosThe company has been able to effectively generate and maintain the profitability of the company. The operations have been able to bring down the direct cost of the business, hence the profit from operations has gone up from 32% to 33%.

The company has been able to maintain a profit margin of 12%, year on year, this suggests that the company has been able to maintain the proportion of profit in sales steadily (Coyne & Hilsenrath, 2002).

The operating profit margins have gone down from 19% to 15%, which shows that the sales dollars which remains after the payment of all costs and expenses, except for interest and taxes.

The return on capital employed, has improved, from 8.30% to 9%, over the year.

The interesting fact to be understood here is that Cost of Capital is approximately 3% to 4% + EIBOR, approximately 7-8%. Hence the cost of capital is more or less equal to return on capital. The business has excel to improve it returns on capital employed, to cover up the short term, long term borrowings.

The responsibility of corporate governance is to take care of the interest of the shareholders of the company. The company has been able to generate better return to shareholders. The returns to shareholders have gone up. This means the market value of the share of NMC healthcare must have risen, after it got registered with FTSE, for fund raising, for its capital projects of starting new medical facilities in different parts of UAE.

Asset Utilization RatiosAlthough the receivable period has gone up, but the conversion cycles are too long. In the report, it is mentioned that funds are receivable from either government or insurance companies, which have long procedures, to release the payments. Even in some cases, company is doing impairment, to adjust the receivable, at the net realizable value. ‘An estimate of the collectible amount of trade accounts receivable is made when collection of the full amount is no longer probable. Amounts which are not significant, but which are past due, are assessed collectively and a provision applied according to the length of time past due, based on historical recovery rates.’ (as per the NMC 2014 A)

In the same lines, the receivable time has down own from last year, but this make the operating cycle, very long. Hence the company should try to reduce the receivable cycle. On evaluation the payable deferral period, it came out that payable cycles are shorter than receivable cycles.

There is a which ‘negative will harm the operating float’, cycle of the company. This will lead to drying up of working capital, in the company. This situation will lead to liquidity crunch, in years to come.

Inventory turnover time has gone up. It generally consist of the medicines sold at pharmacies, the medical equipment etc. the inventory turnover is slow.

The total cash conversion cycle is still positive, but it’s too long, the operating cycle, for a healthcare should not be longer than 3 months.

Ideally this is the time, during which the patient is diagnosed and treated. The company has to work on reducing its cash conversion cycle, for betterment of working capital management.

Liquidity RatiosThe short liquidity is quite strong at this point of time, the current asset are almost 2 times the current liability. This is a very healthy position (Thomas, 2009). To go deeper into liquidity issues, the conservative approach of establishing the financial health in short term, can be done by taking out inventory from the current assets, which states that current assets are still better of and cover the liability fully. The operating cycles have no shortage of liquidity.

But, as the company has raised funds through borrowing, and invested in inventory, the current assets and liabilities may go up. So, even after considering that, company has comfortable liquidity position.

Debt Utilization RatiosThe company is highly financial leveraged, more that 50% of its assets are financed with debts. But looking at the trend, it is visible that management is trying to reduce the part of debt.

Same way, the firm’s financial leverage can be established, it is very highly leveraged in comparison to the equity invested. This is due to the company going public in 2012. NMC healthcare raised funds through IPO and registered the company at FTSE, to finance its capital projects (NMC, 2014).

SummaryThe cost of capital is almost equivalent to return on investment, the group has been able to maintain the cost of capital=return on capital. This means that governance of the group is aiming at reducing the cost of capital by generating, higher returns.

The operating cycle has to be shorten down by increasing the payable cycle and reducing the receivable cycle. The cash conversion h point of time. To improve the operating cycle the float ha to because operating cycle has be less than 3 months, as the cash get stuck between the receivable and payable cycle (Coyne & Hilsenrath, 2002).

The group has to work on it, the operating profit margins have gone down from 19% to 15%. The inventory turnover is also slow, which can leads stocks of medicines getting obsolete, reducing the profit margins. The group has to follow strict regime for working capital management, otherwise the current liabilities will be more than the current assets, which will have drastic effect on the cash /operation cycle.

As company has gone for IPO in the international market, the company has to look into its operation. The money raised from international market through raising shares is payable through dividends, although the share value has gone up. The group has to more stringently follow on its finances, as the company is highly leveraged through these debts.

The group should convert all the projects into cash cows soon, as the project cost should not go up. If they are unable to do so, the capital raised from market will become expensive.

Company Source of Funds of RevenueOperating revenue— earned by conveying patient consideration is the first and essential way that hospital profit. This income is hide their sorted in hospital fund terms as horrible and net

Gross Patient Service Revenue (GPSR).

The measure of cash that NMC would make on the off chance that they were forked over the required funds (that is, the non-discounted rate) for the consideration they convey (complete inpatient and outpatient incomes before derivations). On the other hand, hospital professional vide most patient consideration at short of what full charge and never really gather their terrible patient administration income (Dhabi, 2009).

Net Patient Service Revenue (NPSR).

The aggregate sum of cash the clinic really gathers in the wake of deducting philanthropy care and contractual changes.

Adjustments to GPSR revenue to calculate NPSR include:Free care (also known as charity care) represents administrations accommodated which installment was never expected and for which the patient is not sought after. Tolerant qualification with the expectation of complimentary consideration shifts by state and (here and there) by clinic and is by and large focused around monetary circumstance (salary and resources). NMC esteem free care at full charges on their budgetary proclamations, yet this does not reflect the genuine expense of giving the consideration. (Note: Free care varies from terrible obligation in that awful obligation speaks to administration charges for which a doctor’s facility anticipated that will gather yet winds up not getting paid. For more detail on awful obligation see Section III.) (Hajat, Harrison & Al Siksek, 2012)

Contractual are payment arrangements with organized payers.

Different payers pay different distinctive sums for indistinguishable administrations. Medicare, Medicaid, and private insurance agencies arrange installment courses of action that are focused around expenses, recorded healing facility charges, or other criteria. The value that these gatherings have the capacity arrange shifts (they don’t all pay the same marked down rate) as does the installment strategy.

Private PayersThe private health insurance framework stands parallel to the general population Medicare and Medicaid programs. These payers get a premium— normally from a business in the interest of workers, yet at times from different associations or people to pay for the medicinal services its members need. Private payers arrive in a mixture of sorts

Health Maintenance Organizations (HMOs)

Pay for inpatient hospital administrations by DRG, outlay, or marked down charges. They might likewise pay by arranged capitation rates, especially in an “incorporated conveyance framework” where doctor’s facilities and doctors contract together.

HMOs pay for outpatient hospital services in two common ways:

By capitation, where a supplier is paid a certain sum every patient for a foreordained set of administrations. Capitation installments are frequently depicted regarding “every part, every month (Hajat, Harrison & Al Siksek, 2012).

Preferred Provider Organizations (PPOs)

Pay hospital for inpatient and outpatient consideration focused around an arranged rebate of the clinic’s ordinary charges. Out-of-system consideration is normally paid for at the hospital’s charge rate.

Point of Service (POS)Associations are a crossover of Ppos and Hmos. Installment by a POS tackles diverse structures, contingent upon the particu-lar POS plan. A few POS arrangements pay for administrations utilizing the marked down expense for-administration strategy and some utilization capitation. Out-of-system consideration is normally paid at the healing facility’s charge rate.

Indemnity insurance

Is the conventional type of protection. Under reimbursement protection, arrangements pay for inpatient and outpatient doctor’s facility consideration focused around the hospital’s charges. This strategy can be considered practically identical to different types of protection, for example, auto protection. Reimbursement contrasts from other private safety net providers that utilization the charge for-service technique, for example, PPOs and a few Hmos—in light of the fact that repayment insurance permits the patient to see any specialist or go to any clinic they wish. This flexibility of decision and relative absence of limitations has a tendency to pull in individuals with more prominent medicinal service’s needs, subsequently repayment arrangements are costly and have significantly expanded the copayment and deductible peculiarities of their profit arranges as of late. Thus, the quantity of individuals safeguarded by repayment arrangements is diminishing.

UninsuredThe individuals who don’t have an open or private payer speaking to them in the human services commercial center speak to themselves. These are the uninsured, who must discover the intends to fund their own particular consideration. Pay toward oneself Uninsured or pay toward oneself patients pay whatever charges the healing facility posts as their charge or cost. In 1996, payers toward oneself paid, on assert age, 87 percent more than what their consideration really cost. As a correlation, private safety net providers paid, generally speaking, 22 percent over the expense of their consideration. Pay toward oneself additionally means uninsured, such an extensive amount a clinic’s potential pay toward oneself income winds up as uncompensated consideration.

Other Operating RevenueHospital likewise profit by giving administrations that are continuous business exercises, yet that are not specifically identified with the clinic’s fundamental mission of conveying patient consideration. While these exercises acquire critical and persistent streams of stores, the cash coming about because of these administrations and exercises is called other working income. Some normal classifications that make up other working income include:

i. Cafeteria sales

ii. Gift shop sales

iii. Parking garage fees

iv. Space or equipment rentals

v. Research grants

While it is presumably evident how a doctor’s facility advantages monetarily from rentals, cafeteria, blessing shop, and stopping carport charges, financing from examination gifts merits somewhat more clarification. NMC are an important coliseum for investigating new medications, medicines, and methods, and outside offices store doctor’s facilities to perform such research. The primary associations that store medicinal exploration incorporate the National Institutes of Health and the Centers for Disease Control and Prevention, two national government organizations. Hospitals additionally get subsidizing from pharmaceutical organizations to test new medications and items. Cash from exploration stipends can be a noteworthy wellspring of stores for a doctor’s facility, especially on the off chance that it is an educating hospital.

Investment IncomeInvestment Income is turning into an undeniably critical route for NMC to profit. Classes of attractive securities incorporate shared subsidizes, stocks, and securities. Distinctive hospitals have diverse speculation systems: a few NMC put resources into stocks or other securities that give higher returns at more serious danger, while different doctor’s facilities put resources into more progressive settled rate return instruments, for example, securities and currency business sector reserves. It might be hard to get a feeling of the hospital’s ventures from their budgetary proclamations, in spite of the fact that the general blend of stocks, bonds, and trade are frequently unveiled in for money the references of the reviewed monetary articulations. Since speculation Income can be a “black box” on the grounds that you can’t tell what a clinic is contributing or what the level of danger included is, it is critical to get some information about its venture technique.

Unrestricted DonationsNMC regularly get money related endowments from people and organizations that wish to help the healing facility’s mission. At the point when these stores are not guided to a specific reason, they are considered as non-operating income (once more) for the doctor’s facility and recorded thusly on the Income articulation. Note that this income is not a steady or dependable wellspring of cash for a doctor’s facility (World Health Organization, 2010).

ReferencesAudit IT. (2014). Financial Analysis and Accounting Book of Reference. Available: HYPERLINK ” http://www.readyratios.com/reference/.” http://www.readyratios.com/reference/. Last accessed 12th Sept 2014.

Colliers. (2014). Healthcare and Education Services. Available:

HYPERLINK ” http://www.colliers.com/en-gb/unitedarabemirates/services/healthcar” http://www.colliers.com/en-gb/unitedarabemirates/services/healthcare.Last accessed 12th Sept 2014.

Coyne, J. S., & Hilsenrath, P. (2002). The World Health Report 2000: Can health care systems be compared using a single measure of performance?.American Journal of Public Health, 92(1), 30-33.

Dhabi, A. (2009). United Arab Emirates. Countries and Territories of the World, 444.

Hajat, C., Harrison, O., & Al Siksek, Z. (2012). Weqaya: a population-wide cardiovascular screening program in Abu Dhabi, United Arab Emirates.American journal of public health, 102(5), 909-914.

NMC. (2014). NMC Profile. Available: HYPERLINK “http://www.nmc.ae/.%20Last%20accessed%2012%20Sept%202014.” http://www.nmc.ae/. Last accessed 12 HYPERLINK “http://www.nmc.ae/.%20Last%20accessed%2012%20Sept%202014.” Sept 2014.

Thomas R. Ittelson (2009). Financial Statements: A Step-by-Step Guide to Understanding and Creating Financial Reports. USA: Career Pr Inc; Rev Exp edition (August 15, 2009). 285.

World Health Organization. (2010). World health statistics 2010. World Health Organization.

914400548005

Appendix

NMC Health Plc

FINANCIAL REPORT: Full year ended 31 December 2013

5842013970

London, 25 February 2014: NMC Health Plc (LSE:NMC) (‘NMC’),theleading integrated private sector healthcare operator in the United Arab Emirates, announces its results for the full year ended 31 December 2013.

Financial SummaryUS$m (unless stated) FY2013 FY2012 Growth

Group Revenue 550.9 490.1 12.4%

Gross profit 185.5 160.3 15.7%

Gross profit margin 33.7 32.7 +98bps

EBITDA 92.9 79.6 16.7%

EBITDA margin 16.9% 16.2% +62bps

Net profit 69.1 59.8 15.7%

Net profit margin 12.6 12.2 +36bps

Earnings per share (US$) 0.367 0.343 7.0%

Dividend per share (GBP pence) 4.4 4.1 7.3%

Normalised operating cashflow 85.1 35.3 141.2%

Total Capital Expenditure additions in the year 82.7 118.9 -30.5%

Capital Expenditure relating to four capital projects announced at IPO 72.2 82.3 -12.3%

Total cash 268.7 257.5 4.4%

Total debt 332.4 303.6 9.5%

Net debt 63.7 46.1 38.0%

Divisional performances Healthcare revenue 289.3 251.6 15.0%

Healthcare EBITDA 81.7 68.2 19.8%

Healthcare EBITDA margin 28.2 27.1 +113bps

Healthcare occupancy 64.7% 60.5% +420bps

Distribution revenue 300.2 271.1 10.7%

Distribution EBITDA 29.9 26.2 14.1%

Distribution EBITDA margin 10.0 9.7 +30bps

Notes:

Normalised operating cash flow is a non-IFRS line item and is equivalent to Net cash from operating activities.

Total cash is represented by bank deposits and bank balances and cash.

Total debt is a non-

Financial Reform Ethics

Financial Reform Ethics

Name

Course

Tutor’s Name

Date

Contents

TOC o “1-3” h z u HYPERLINK l “_Toc291371548″Introduction3

HYPERLINK l “_Toc291371549″Historical Background of the Legislation5

HYPERLINK l “_Toc291371550″Political Effects of the Legislation7

Social and HYPERLINK l “_Toc291371551″Ethical Effects of the Legislation on Business9

HYPERLINK l “_Toc291371552″Conclusion PAGEREF _Toc291371552 h 12

HYPERLINK l “_Toc291371553″Works Cited PAGEREF _Toc291371553 h 13

Financial Reform Ethics

INTRODUCTION

Passed by the Congress on June 30, 2010, Dodd-Frank Wall Street reform is a landmark legislative alteration to financial supervision which was signed into law by President Barack Obama on the 21st of July, 2010 (Paletta). It is expected to address various system loopholes and weaknesses which have contributed to the recent economic downturn in the USA and the world at large. Its effect has often been compared to the changes made years back in 1930, after the great financial depression. It is expected to impact financial institutions as well as other establishments involved in commercial activities (see fig. 1). Although the regulations affect the financial institutions within the United States, their influence will be felt by many other financial entries operating outside the United States but engaged in financial activities within the country. Full implementation of the act will mark a remarkable shift in various financial activities in the United States, including banking and securities, compensation of executives, protection of consumers as well as corporate governance structures. All these areas will be affected either directly or indirectly by the general framework of the act. While big, complex financial entities are heavily impacted by the reforms, smaller corporations will also be subject to complicated and expensive regulatory procedures. The act is intended to be put into effect in several phases.

Implementation phase began with its enactment on June 30, 2010. Participants as well as regulators were and are still expected to continue responding to the legislation after its enactment. The enforcement of the act paved the way for long duration of policy making expected to last for up to 18 months. Its implementation has seen market participants engage in critical decision making more so considering the prevailing uncertainties with regard to financial

Fig. SEQ Figure * ARABIC 1: Aspects of the Bill (Littenberg)

-1270-112395regulation (Carney). Various players have expressed concern that the reforms were complex and had a number of ambiguities, many of which would only be resolved upon the adoption of the

accompanying regulations. Even then, some stakeholders still emphasize the need for continuous consultations with the staff from the various agencies charged with financial issues review. The rule making agencies are expected to come up with the policies which are to form the framework of the act’s implementation. However, the new legislation is premised on the structure of the preceding US financial framework, and hence it is important that one understands the old regulations as a foundation to understanding the new ones (Paletta and Lucchetti).

The implementation process of the new law is dynamic. Various market participants will be expected to alter their operations and behavior in response to the implementation of the new law. During the realization process, several challenges are expected and, likewise, significant market opportunities. Players, both locally and internationally, will have to face the expected and unexpected consequences of the act’s implementation (Carney).

HISTORICAL BACKGROUND OF THE LEGISLATION

Upon signing by the President, the act became the law on July 21, 2010, being the final product of an initiative spearheaded mainly by the Democrats in the 111th United States Congress. Its initial proposition is traceable to Barney Frank in the House of Representatives and Chris Dodd in the Senate Committee. It is from these two politicians the bill later came to borrow its name. The proposal to use the names of the two originated from the conference committee in order to appreciate their involvement. The late 2000’s economic recess facilitated the passing of the bill in a bid to create a swooping alteration in financial regulations across the United States. It reflects a significant change in the regulatory structure of financial institutions in the USA and affects all federal regulatory agencies. Generally, the bill impacts all financial service aspects across the industry (Morgenson).

Between 2007 and 2010, a financial crunch hit the globe, starting from the United States. In 2009, President Obama proposed an overhaul of the financial regulatory system in the USA (Obama). The scale of transformation became later the biggest since the great depression times. Upon the bill finalization, President Obama stated that up to 90% of proposals had been included in it (Morgenson). The bill was mainly aimed at enhancing the financial stability of the country through increased accountability of the US financial system and its improved transparency. Additionally, it aimed at protecting American tax payers from abuse by financial activities as well as other purposes, including bringing bailouts to an end (“Obama Signs Sweeping Financial Overhaul”).

The Act upgrades the current regulatory processes and enhances the oversight role of various regulatory authorities. It focuses on establishing a rigorous standards evaluation and supervision mechanism to galvanize the economy as well as the American consumers and businesses. Additionally, it aims at bringing the cases of tax payer’s bailout of financial entities to an end providing advanced warning systems on the country’s economic stability. Furthermore, the regulation targets at executive compensations and corporate governance in general, through creation of rules on the same (Cooper). The legislation proposes rules which eliminate the loopholes accused of causing the economic depression. The new or transformed agencies are charged with the oversight role on various aspects of financial regulation. The agencies will be required to report to the Congress on the current plans and elaborate on future goals annually. Some of the institutions affected by these changes include the Federal Deposit Insurance Corporation abbreviated as FDIC, the U.S. Securities and Exchange Commission abbreviated as SEC, and the Securities Investor Protection Corporation abbreviated as SIPC as well as the Federal Reserve (Grim).

Prior to passing the bill, investment advisers were not obligated to register with the SEC if they had less than 15 clients during the preceding 12 months and did not present themselves to the public as financial advisers. The new regulation does away with this remission and, instead, subjects all hedge funds, financial advisers, and private equities to a mandatory registration and supervision procedures. Under the new regulation, various non-banking financial entities will be subject to Fed supervision in the same manner as banks.

All financial regulatory agencies are affected by the legislation enforcement. The Office of Thrift Supervision is eliminated while two other agencies are formed. They are the Financial Stability Oversight Council and the Office of Financial Research (Grim). Various additional consumer protection agencies are also provided for including the Bureau of Consumer Financial Protection. As one might put it, the act reflects a complete paradigm shift of the American financial landscape. However, for a smooth transition upon signing, only a few of its provisions become effective, while the others come into effect gradually, within the next 18 months, as regulatory agencies formulate rules that will foster implementation. It is only then that the full impact of its implementation will be felt.

POLITICAL EFFECTS OF THE LEGISLATION

The passing of the legislation was preceded by much partisan politics. Its signing saw a shift from the partisan debate on whether or not to pass the bill to policy making by regulatory agencies. There is a widespread expectation that the implementation of the act will face many challenges and may be headed for a slowdown as a result of the increased influence of the Republicans. The Republicans are likely to slow down the implementation process as witnessed by the recently debated budget where no money was set aside for the same (Appelbaum and Dennis) . However, as the Republicans continue to direct their efforts towards fighting the implementation of the legislation, Wall Street and financial industry players have accepted its passage and are now focusing their efforts on lobbying the regulators charged with the formation of the required laws. As The Examiner’s senior political columnist T. Carney puts it, “This is one reason government growth is never reversed. Companies and lobbies sink costs into working on the regulatory process and complying with new rules — the last thing they want is for those rules to disappear”.

As law makers focus their attention on the law implementation, banks and financial institutions have already realized that the actual impact of the law will depend on policy making and are, therefore, directing plenty of resources into lobbying. It is believed that the million of dollars invested in lobbying is already paid off with financial institutions celebrating a victory in watering down the provisions meant to reduce risky trading.

According to the Wall Street journal, spending on lobbying by banks in the first quarter of 2011 was quite higher compared to spending during the same period in 2010 (Nasiripour and Grim). It has been cited as a loophole upon which the regulations may have ended up yielding less than it had been anticipated (Nasiripour and Grim). The federal regulators have been provided with too much discretion which political players as well as financial entities are banking on to soften the impact of the legislation on them. Banks and other financial entities have identified this discretion and used it through extensive meetings between them and the regulators, which caused a loophole. Financial services sector has, however, kept fighting for continued control over derivatives reforms, consumer protection, and fees charged for debit card usage, a role that is to be taken away from them by the new legislation.

Generally, the effect of politics on the process of implementation is bound to have some undesirable effects on the outcome of the final legal guidelines provided by regulatory authorities. The legislation adoption has seen banks, credit unions, and other finance related entities put efforts into shaping the process of implementing the act (Paletta and Lucchetti). Reports indicate that lobbyists of the financial industry are spending more than necessary time with regulators charged with the responsibility of writing rules for the law implementation. Additionally, some are lobbying the Congress to roll back several provisions, for instance, the limit on fees charged for debit cards. A lot of efforts and resources have been directed at influencing the outcome of rules by regulating agencies as witnessed by the recent trends in lobbying spending. The effects of the Act, however, go beyond mere political rhetoric and squabbles. It is expected to affect various areas within the financial sector.

In what passes off as a political sabotage of the legislation’s implementation, Senator Jon Tester sponsored a legislation that delays the implementation of the debit card fee rule by a period of two years (Paletta and Lucchetti). This amendment, in essence, holds back the rules proposed by the Federal Reserve capping debit card charges at 12 cents per transaction. This move may enormously affect banks’ revenues. Tester argued that there was a need for more time to evaluate the legislation (Paletta and Lucchetti). Harry Reid is also in the process of attempting to secure adequate votes for other controversial amendments to the small business bill. These include the measure aimed at blocking the regulation of greenhouse gases, ethanol subsidies, and protection of Social Security. For instance, Bank of America Corporation has pointed out that capping move would deny it approximately $2.3 billion of revenues every year. The overall picture across the financial service industry does not differ from the total annual loss approximated at $13 billion annually if the capping rule comes into effect.

SOCIAL AND ETHICAL EFFECTS OF THE LEGISLATION ON BUSINESS

Ethical issues also arise from the implementation of the legislation. Executives have been often subject to lots of criticism regarding payment and benefits entitlement. To curb the vice of executives accruing large amounts in form of benefit at the expense of stakeholders, the act requires disclosure of all incentive based compensation arrangements in which banks and other financial institutions engage. Additionally, the legislation prohibits any forms of incentive based compensations which, according to the laws to be defined by regulators, encourage and promote the risk of excessive compensation allocation and/or can result in financial losses of a financial entity.

In Fund Advisers, advisors bid to protect consumers from unscrupulous activities whereas the legislation makes it mandatory for all financial advisors not only to register but also present the updated reports to the agency to assess the systematic risks. If the proposal is adopted, there will be a substantial burden on advisers to report their activities. This proposal puts much emphasis on managing assets worth over $1 billion. Additionally, consumers are to be protected from unethical practices through creation of a HYPERLINK “http://www.pwc.com/us/en/financial-services/regulatory-services/publications/assets/closer-look-fiduciary-duty-march.pdf” t “_blank”Uniform Fiduciary Standard for Broker-Dealers and Investment Advisers. This is expected to rein in the personalized advisers who inappropriately bank on clients’ ignorance.

Human capital is important in any business. However, this resource is susceptible to mismanagement and improper usage across various industries. The act emphasizes the need for transparency and accountability in management of human resource. Based on the SEC proposed laws, all market participants are expected to present annual reports, which illustrate the annual meetings’ proceedings, and the materials of nominated candidates for executive positions because as long as the minimum of 35% of corporate voting rights are held by a shareholder group. The authority of such a shareholding position must not be used to seek control over the entities operation. According to the regulation, shareholders are only allowed to nominate a maximum of 25% of the board’s composition.

Further independence is guaranteed through formation of various committees which facilitate implementation. National Security Exchange is placed under an obligation to deny listing to those companies which fail to comply with the requirement for the formation of an independent committee. Independence is defined based on the independence of the persons within the board with regard to possible benefits a person receives from the corporation or its subsidiaries. Any affiliations of the firm or its affiliates call into question individuals’ independence.

Hiring of compensation consultants requires that all other possible affiliations within the hiring firm are considered. The services offered by an advisory firm to a corporation are put into consideration in addition to any fees paid by an advisory firm; other factors include the measures adopted by an advisory firm to minimize the possibility of conflict of interest. Any possible businesses as well as personal relationships are also taken into account in addition to relation between an advising entity and a compensation committee. Possible holdings by the entity within the company are also considered.

Additionally, the National Security is compelled to ensure that the standards they adopt for listing motivate the financial institutions to establish expansive clawback policies. It requires that such a corporation reclaims any erroneously paid incentives from its executive within the preceding three years when a company has to prepare an accounting restatement because of non-compliance with financial regulations. In instances where directors and employees are allowed to engage in the purchase of financial instruments, a corporation must indicate the same in its reports, especially if such instruments are meant to hedge or offset equity securities market downfall.

The social impact of the legislation is further expected to be felt through the systematic evaluation of financial scenarios, which enables to raise the alarm early enough on possible financial risks. This function is assigned to the Financial Stability Oversight Council who is expected to research on and identify possible risks faced by firms as well as financial undertakings. Additionally, the newly established office of Financial Research will gather information on behalf of the Council for purposes of trend analysis. Moreover, the Council will identify all non-banking financial entities and bring them under the supervisions and power of the Federal Reserve. The Oversight Council has a mandate to come up with prudential standards for primary financial regulators and apply them to activities deemed as resulting in systematic risks. A vast majority of systemic risk provision requires implementation of which is left at the discretion of regulators. Either statutory standards are to be modified, or exemptions are to be issued, as deemed appropriate by the regulators.

CONCLUSION

In conclusion, it is important to mention that the financial crisis came at the time when banks had excessive amount of leverage and too many risks in terms of assets. Critics of the legislation argue that banks were, therefore, not the problem as well as that endeavors to regulate the banks were not the solution. Instead, they emphasize that attempts should be made to help banks strengthen their balance sheets and hence absorb potential losses and hold fewer risky assets. Generally, though the legislation is expected to come with lots of benefits to various stakeholders, similarly, a number of challenges are expected to couple its implementation. Its enforcement is bound to affect the financial business sector both politically, socially, and ethically, either negatively or positively.

Works CitedAppelbaum, Binyamin, and Brady Dennis. “Legislation by Senator Dodd Would Overhaul Banking Regulators.” Washington Post. 11 Nov. 2009. Web. 20 April 2011.

Carney, Timothy. “Wall Street Lobbyists to GOP: Hands off Dodd-Frank.” Washington Examiner. 13 Feb. 2011. Web. 20 April 2011.

Cooper, Helene. “Obama Signs Overhaul of Financial System.” New York Times. 21 Jul. 2010. Web. 20 April 2011.

Grim, Ryan. “GOP Sen. Shelby: Reorganize The Fed.” Huffington Post. 18 Mar. 2010. Web. 20 April 2011.

Littenberg, Michael. “A Dodd-Frank Cheat Sheet for New Directors.” NACD Directorship. 15 Apr. 2011. Web. 20 April 2011.

Morgenson, Gretchen. “Strong Enough for Tough Stains?” New York Times. 25 Jun. 2010. Web. 20 April 2011.

Nasiripour, Shahien, and Ryan Grim. “Dodd’s Banking Bill Takes the Fed Down a Notch or Two: Help Us Dig Through It.” Huffington Post. 17 Jun. 2010. Web. 20 April 2011.

Obama, Barack. ” HYPERLINK “http://www.whitehouse.gov/the_press_office/Remarks-of-the-President-on-Regulatory-Reform/” Remarks by the President on 21st Century Financial Regulatory Reform.” White House. 17 Jun. 2010. Web. 20 April 2011.

“Obama Signs Sweeping Financial Overhaul, Pledges ‘No More’ Bailouts.” Fox News. 21 Jul. 2010. Web. 20 April 2011.

Paletta, Damian. “It Has A Name: The Dodd/Frank Act.” Wall Street Journal. 25 Jun. 2010. Web. 20 April 2011.

Paletta, Damian, and Aaron Lucchetti. “Law Remakes U.S. Financial Landscape.” Wall Street Journal. 16 Jul. 2010. Web. 20 April 2011.

Financial Analysis of National

Financial Analysis of National

Medical Center Group Dubai

School

Table of Contents

TOC o “1-3” h z u HYPERLINK l “_Toc410121773” Background PAGEREF _Toc410121773 h 4

HYPERLINK l “_Toc410121774” About HealthCare Industry in UAE PAGEREF _Toc410121774 h 4

HYPERLINK l “_Toc410121775” About NMC Group PAGEREF _Toc410121775 h 5

HYPERLINK l “_Toc410121776” NMC Top Pick in Sector PAGEREF _Toc410121776 h 5

HYPERLINK l “_Toc410121777” Details of DCF analysis PAGEREF _Toc410121777 h 6

HYPERLINK l “_Toc410121778” About the founder PAGEREF _Toc410121778 h 8

HYPERLINK l “_Toc410121779” SWOT Analysis PAGEREF _Toc410121779 h 9

HYPERLINK l “_Toc410121780” Financial Analysis PAGEREF _Toc410121780 h 11

HYPERLINK l “_Toc410121781” Ratio Analysis PAGEREF _Toc410121781 h 12

HYPERLINK l “_Toc410121782” Profitability Ratios PAGEREF _Toc410121782 h 14

HYPERLINK l “_Toc410121783” Asset Utilization Ratios PAGEREF _Toc410121783 h 14

HYPERLINK l “_Toc410121784” Liquidity Ratios PAGEREF _Toc410121784 h 15

HYPERLINK l “_Toc410121785” Debt Utilization Ratios PAGEREF _Toc410121785 h 16

HYPERLINK l “_Toc410121786” Summary PAGEREF _Toc410121786 h 17

HYPERLINK l “_Toc410121787” Company Source of Funds of Revenue PAGEREF _Toc410121787 h 18

HYPERLINK l “_Toc410121788” Gross Patient Service Revenue (GPSR). PAGEREF _Toc410121788 h 18

HYPERLINK l “_Toc410121789” Net Patient Service Revenue (NPSR). PAGEREF _Toc410121789 h 18

HYPERLINK l “_Toc410121790” Adjustments to GPSR revenue to calculate NPSR include: PAGEREF _Toc410121790 h 18

HYPERLINK l “_Toc410121791” Private Payers PAGEREF _Toc410121791 h 19

HYPERLINK l “_Toc410121792” Health Maintenance Organizations (HMOs) PAGEREF _Toc410121792 h 19

HYPERLINK l “_Toc410121793” Preferred Provider Organizations (PPOs) PAGEREF _Toc410121793 h 19

HYPERLINK l “_Toc410121794” Point of Service (POS) PAGEREF _Toc410121794 h 19

HYPERLINK l “_Toc410121795” Indemnity insurance PAGEREF _Toc410121795 h 19

HYPERLINK l “_Toc410121796” Uninsured PAGEREF _Toc410121796 h 20

HYPERLINK l “_Toc410121797” Other Operating Revenue PAGEREF _Toc410121797 h 20

HYPERLINK l “_Toc410121798” Investment Income PAGEREF _Toc410121798 h 21

HYPERLINK l “_Toc410121799” Unrestricted Donations PAGEREF _Toc410121799 h 21

HYPERLINK l “_Toc410121800” References PAGEREF _Toc410121800 h 22

HYPERLINK l “_Toc410121801” Appendix PAGEREF _Toc410121801 h 23

HYPERLINK l “_Toc410121802” Financial Summary PAGEREF _Toc410121802 h 23

HYPERLINK l “_Toc410121803” FY2013 Financial Highlights –A year on year comparison PAGEREF _Toc410121803 h 26

HYPERLINK l “_Toc410121804” FY2013 Business Highlights – A year on year comparison PAGEREF _Toc410121804 h 26

Background

About HealthCare Industry in UAEThe healthcare sector in the UAE is mainly managed by the government through the Ministry of Health (MoH) and the authorities Emirate. Each Emirate has its own health authority, like Dubai has DHA, (Dubai Health Authority), Abu Dhabi has HAAD. UAE government has tried to make UAE as the regional tourism hub. It is promoting medical tourism. UAE government has introduced compulsory health insurance, which has been followed by each emirates, in its own way. AS per Collins, after compulsory health insurance was introduced to Abu Dhabi, the revenues of most of the private hospitals doubled in subsequent years (Audit, 2014). In 2013, Dubai has also included the insurance plan in it system and has made it mandatory for everyone to have medical insurance

In UAE, there are total 88 hospitals, which include private and public sectors. These organizations provide various services related to healthcare industry. The total bed were 9176, by end of 2011. So, each hospital has on the average of 104 bed per hospital. Dubai & Abu Dhabi has 35 no. of hospital each, as per Colliers international 2013

The private sector contributes to 2/3rd of the total no. of hospitals.

About NMC GroupNMC is a healthcare group in the United Arab Emirates (UAE). Its headquarters are in Abu Dhabi, UAE’s NMC has branches capital in other emirates. Of UAE, which include Dubai, Sharjah & Al Ain. National Medical Company is listed on the London stock Exchange (LSE), since 2012. It is a part of the Foreign Trading Stock Exchange (FTSE).

NMC Healthcare group was created by H.E. Abdulla Humaid Al-Mazroei & B.R. Shetty, in 1975. It grew up and opened hospitals in Deira (1999) and Al Nadha (2004) in Dubai, in Al Ain (2008) & recently opened hospital in Sharjah, as well.

NMC has diversified into other lines of businesses, other than hospital & NMC. NMC has also ventured into pharmacies, hospitality (Foodland restaurant), financial services (UAE exchange is one of the prominent business), jewelry, education, advertisement, real estate, information technology & pharmaceuticals (NMC, 2014).

NMC is a very socially responsible company. This healthcare group is a sponsoring a cricket team, which has won many titles.

The NMC healthcare group is a composition of NMC Healthcare Division and NMC Distribution Division.

NMC Healthcare includes:

Abu Dhabi Specialty Hospital, Al Ain Specialty Hospital, Dubai Specialty Hospital, Dubai General Hospital, Sharjah Medical Centre, BR Medical Suites, NMC Day Surgery Centre in Mohammed Bin Zayed City & Third party hospital operations & management. In addition to this, NMC is adding new assets, medical facilities to the existing hospitals in Abu Dhabi & Dubai.

Segments

NMC distribution division includes wholesale of pharmaceutical goods, medical equipment, cosmetics, food and IT products and services.

NMC Top Pick in SectorNMC Health exchanges at an 18% and 8% rebate to EM social insurance peers on the premise of 2014e P/E and EV/EBITDA products, separately. While some markdown is supported because of the way that NMC’s plan of action incorporates an appropriation segment, which offers lower development and edges than the medicinal services part, we regardless view the valuation crevice as extreme. Our examination recommends a reasonable estimation of GBP 5.51/offer for the organization, 21% over the predominating business sector cost (Audit, 2014). Also, provided for its current system of three social insurance offices in Dubai (2 hospitals and one facility), alongside expected opening of an alternate clinic in Q2 14 (DIP Hospital), NMC is best situated among the recorded human services organizations to profit from the progressing take off of obligatory protection in Dubai. We along these lines feel that the organization offers the best esteem to speculators inside our social insurance scope and positions as our top pick in the part.

Details of DCF analysisOur DCF-based valuation of NMC has expanded to GBP 5.87/offer, 55% higher than our past evaluation of GBP 3.79/offer. Key elements driving the higher valuation are:

Fundamentally lower capital use of USD 293mn over our 5-year gauge period versus USD 419mn in our past model (use on various key ventures, for example, Brighpoint and DIP hospital is generally finish).

Our past model expected that NMC’s present 5-year contract to oversee Sheik Khalifa Hospital would not be restored upon fulfillment. Given the organization’s solid execution to date in working the office (NMC created Usd5.4mn from the agreement, meeting all its Kpis) and the predominating absence of supply of value healing facility administrators, we now feel that this suspicion is excessively moderate. Our amended model expect that the agreement will be replenished upon fulfillment (Colliers, 2014).

By moving the time of DCF investigation 1 year forward, Free Cash Flow in the most recent year of our unequivocal figure period (which structures the premise for Terminal Value) increments fundamentally from USD 102mn to Usd152mn. This is determined by a mix of 1) better usage at existing and new social insurance offices and 2) commitment from Third Party Management Services (administration of Sheik Khalifa Hospital), which was at one time rejected in our model.

We have brought down the expense of value from 12% to 11%, in accordance with that used for Al Noor. This reductions our WACC to 8.8% versus 9.2% in our last valuation.

About the founderB R Shetty is CEO & MD of the NMC Group of Companies & UAE Exchange. He is a trained pharmacist and he spotted an opportunity in the co acquired National Hospital, in Abu Dhabi. Today, this group has hospitals and NMC all across UAE and has patient base of more than one million, a year. Shetty has been awarded for Padmashree and Pravasi Bharatiya Samman. He is also the chairman of Abu Dhabi Indian School, AD, UAE. Shetty is involved in many philanthropic activities. He has investments in India as well, in medical institutions. He is founder member of the Indian Pharmaceutical Association in UAE. He is member of:

Advisory Board of Financial Sector),

Economic Department, Government of Dubai, UAE &

Pharmaceutical Committee, Dubai.

He is also the chairman of Abu Dhabi Indian School, AD, UAE. Shetty has been awarded for Padmashree and Pravasi Bharatiya Samman.

SWOT AnalysisSTRENGTHS: NMC has created competitive advantage through following those, its strengths include:

Market leader in healthcare plans segment: Special expertise, innovative service,

Market Capitalization Cost advantages, due to many branches,

Customer focused approach Cultural advantage, connected to Asians

Excellent reputation

Experienced staff

Latest Technology

International exposure

Diversification,

Easily accessible locations of the hospitals.

WEAKNESSES: NMC might need improvements in following:

Too much reliance on external funds

Targeting only Asians customers

Marketing gaps.

OPPORTUNITIES: Some significant trends exist in the market, which NMC can exploit, for its benefits, which include:

Some competitor’s leaving are market,

New & upgraded technology

Opening branches in neighboring gulf countries

Introduce new products to target specific segment of people: New market segment including Insurance business,

Diversification into niche market of commodity market, add new niche, or horizontal business.

THREATS: No one is immune to threats, NMC must consider these threats seriously, which includes:Competitor developing new product & service line,

New competitors like Americans, Canadian competitors are entering market and expanding,

Fast changing economic scenarios (economic shift), Changing Government regulations: new rules and regulations,

Change in insurance plans,

Competitors improved channels of distribution

Staff leaving for better prospects

Seasonality due to holidays, festivals Strengths

Financial AnalysisMost of the subsidiaries are 100% owned. The financial analysis of NMC Healthcare group include the above mentioned activities, together it is called ‘group’. NMC group follows IFRS, issued by IASB, for finalization and consolidation of its accounts. The functional currency is in UAE Dirhams, whereas the reporting currency is USD. The reporting period of financial statements in one year, i.e 1st Jan to 31st Dec (Colliers, 2014).

The primary economic environment influencing UAE and the effect of the local environment is limited to expenses incurred within the UK. The ability of the Company to meet its obligations and pay dividends to its shareholders is dependent on the economy of, and the operation of its subsidiaries in, the UAE.

Ratio AnalysisRatio Analysis

Year

S.No. Ratios 2009 2008

1 Gross Margin 33% 32%

2 Profit Margin 12% 12%

3 Operating Profit Margin 15% 19%

4 Return on Capital Employed 9% 8.30%

5 Return on Equity 19.30% 18%

6 Receivable Turnover Ratio 3.15 Times 2.70 Times

7 Average Collection Period 115 Days 133 Days

8 Fixed Asset Turnover Ratio 2.41 Times 2.42 Times

9 Total Asset Turnover Ratio 0.72 0.68

10 Current Asset Ratio 2.13 2

12 Quick Acid Test Ratio 1.91 1.72

13 Debt to Total Asset 52% 54%

14 Debt to Equity Ratio 110% 116.47%

15 Time Interest Earned 5.82 6.79

16 Inventory Conversion Period 94 days 80 days

17 Payable Deferral Period 76 days 76 days

18 Cash Conversion Cycle 133 days 137 days

To compare the position of the healthcare care group, am horizontal analysis has been done, which involved the evaluation of firm’

As NMC Health care is in related businesses i.e. related to the supply chain components of healthcare industry, the comparison is possible. The accounting principles followed are same, reporting dates are also same, even the functional/reporting currency is same.

Profitability RatiosThe company has been able to effectively generate and maintain the profitability of the company. The operations have been able to bring down the direct cost of the business, hence the profit from operations has gone up from 32% to 33%.

The company has been able to maintain a profit margin of 12%, year on year, this suggests that the company has been able to maintain the proportion of profit in sales steadily (Coyne & Hilsenrath, 2002).

The operating profit margins have gone down from 19% to 15%, which shows that the sales dollars which remains after the payment of all costs and expenses, except for interest and taxes.

The return on capital employed, has improved, from 8.30% to 9%, over the year.

The interesting fact to be understood here is that Cost of Capital is approximately 3% to 4% + EIBOR, approximately 7-8%. Hence the cost of capital is more or less equal to return on capital. The business has excel to improve it returns on capital employed, to cover up the short term, long term borrowings.

The responsibility of corporate governance is to take care of the interest of the shareholders of the company. The company has been able to generate better return to shareholders. The returns to shareholders have gone up. This means the market value of the share of NMC healthcare must have risen, after it got registered with FTSE, for fund raising, for its capital projects of starting new medical facilities in different parts of UAE.

Asset Utilization RatiosAlthough the receivable period has gone up, but the conversion cycles are too long. In the report, it is mentioned that funds are receivable from either government or insurance companies, which have long procedures, to release the payments. Even in some cases, company is doing impairment, to adjust the receivable, at the net realizable value. ‘An estimate of the collectible amount of trade accounts receivable is made when collection of the full amount is no longer probable. Amounts which are not significant, but which are past due, are assessed collectively and a provision applied according to the length of time past due, based on historical recovery rates.’ (as per the NMC 2014 A)

In the same lines, the receivable time has down own from last year, but this make the operating cycle, very long. Hence the company should try to reduce the receivable cycle. On evaluation the payable deferral period, it came out that payable cycles are shorter than receivable cycles.

There is a which ‘negative will harm the operating float’, cycle of the company. This will lead to drying up of working capital, in the company. This situation will lead to liquidity crunch, in years to come.

Inventory turnover time has gone up. It generally consist of the medicines sold at pharmacies, the medical equipment etc. the inventory turnover is slow.

The total cash conversion cycle is still positive, but it’s too long, the operating cycle, for a healthcare should not be longer than 3 months.

Ideally this is the time, during which the patient is diagnosed and treated. The company has to work on reducing its cash conversion cycle, for betterment of working capital management.

Liquidity RatiosThe short liquidity is quite strong at this point of time, the current asset are almost 2 times the current liability. This is a very healthy position (Thomas, 2009). To go deeper into liquidity issues, the conservative approach of establishing the financial health in short term, can be done by taking out inventory from the current assets, which states that current assets are still better of and cover the liability fully. The operating cycles have no shortage of liquidity.

But, as the company has raised funds through borrowing, and invested in inventory, the current assets and liabilities may go up. So, even after considering that, company has comfortable liquidity position.

Debt Utilization RatiosThe company is highly financial leveraged, more that 50% of its assets are financed with debts. But looking at the trend, it is visible that management is trying to reduce the part of debt.

Same way, the firm’s financial leverage can be established, it is very highly leveraged in comparison to the equity invested. This is due to the company going public in 2012. NMC healthcare raised funds through IPO and registered the company at FTSE, to finance its capital projects (NMC, 2014).SummaryThe cost of capital is almost equivalent to return on investment, the group has been able to maintain the cost of capital=return on capital. This means that governance of the group is aiming at reducing the cost of capital by generating, higher returns.

The operating cycle has to be shorten down by increasing the payable cycle and reducing the receivable cycle. The cash conversion h point of time. To improve the operating cycle the float ha to because operating cycle has be less than 3 months, as the cash get stuck between the receivable and payable cycle (Coyne & Hilsenrath, 2002).

The group has to work on it, the operating profit margins have gone down from 19% to 15%. The inventory turnover is also slow, which can leads stocks of medicines getting obsolete, reducing the profit margins. The group has to follow strict regime for working capital management, otherwise the current liabilities will be more than the current assets, which will have drastic effect on the cash /operation cycle.

As company has gone for IPO in the international market, the company has to look into its operation. The money raised from international market through raising shares is payable through dividends, although the share value has gone up. The group has to more stringently follow on its finances, as the company is highly leveraged through these debts.

The group should convert all the projects into cash cows soon, as the project cost should not go up. If they are unable to do so, the capital raised from market will become expensive.

Company Source of Funds of RevenueOperating revenue— earned by conveying patient consideration is the first and essential way that hospital profit. This income is hide their sorted in hospital fund terms as horrible and net

Gross Patient Service Revenue (GPSR).

The measure of cash that NMC would make on the off chance that they were forked over the required funds (that is, the non-discounted rate) for the consideration they convey (complete inpatient and outpatient incomes before derivations). On the other hand, hospital professional vide most patient consideration at short of what full charge and never really gather their terrible patient administration income (Dhabi, 2009).

Net Patient Service Revenue (NPSR).

The aggregate sum of cash the clinic really gathers in the wake of deducting philanthropy care and contractual changes.

Adjustments to GPSR revenue to calculate NPSR include:Free care (also known as charity care) represents administrations accommodated which installment was never expected and for which the patient is not sought after. Tolerant qualification with the expectation of complimentary consideration shifts by state and (here and there) by clinic and is by and large focused around monetary circumstance (salary and resources). NMC esteem free care at full charges on their budgetary proclamations, yet this does not reflect the genuine expense of giving the consideration. (Note: Free care varies from terrible obligation in that awful obligation speaks to administration charges for which a doctor’s facility anticipated that will gather yet winds up not getting paid. For more detail on awful obligation see Section III.) (Hajat, Harrison & Al Siksek, 2012)

Contractual are payment arrangements with organized payers.

Different payers pay different distinctive sums for indistinguishable administrations. Medicare, Medicaid, and private insurance agencies arrange installment courses of action that are focused around expenses, recorded healing facility charges, or other criteria. The value that these gatherings have the capacity arrange shifts (they don’t all pay the same marked down rate) as does the installment strategy.

Private PayersThe private health insurance framework stands parallel to the general population Medicare and Medicaid programs. These payers get a premium— normally from a business in the interest of workers, yet at times from different associations or people to pay for the medicinal services its members need. Private payers arrive in a mixture of sorts

Health Maintenance Organizations (HMOs)

Pay for inpatient hospital administrations by DRG, outlay, or marked down charges. They might likewise pay by arranged capitation rates, especially in an “incorporated conveyance framework” where doctor’s facilities and doctors contract together.

HMOs pay for outpatient hospital services in two common ways:

By capitation, where a supplier is paid a certain sum every patient for a foreordained set of administrations. Capitation installments are frequently depicted regarding “every part, every month (Hajat, Harrison & Al Siksek, 2012).

Preferred Provider Organizations (PPOs)

Pay hospital for inpatient and outpatient consideration focused around an arranged rebate of the clinic’s ordinary charges. Out-of-system consideration is normally paid for at the hospital’s charge rate.

Point of Service (POS)Associations are a crossover of Ppos and Hmos. Installment by a POS tackles diverse structures, contingent upon the particular POS plan. A few POS arrangements pay for administrations utilizing the marked down expense for-administration strategy and some utilization capitation. Out-of-system consideration is normally paid at the healing facility’s charge rate.

Indemnity insurance

Is the conventional type of protection? Under reimbursement protection, arrangements pay for inpatient and outpatient doctor’s facility consideration focused around the hospital’s charges. This strategy can be considered practically identical to different types of protection, for example, auto protection. Reimbursement contrasts from other private safety net providers that utilization the charge for-service technique, for example, PPOs and a few Hmos—in light of the fact that repayment insurance permits the patient to see any specialist or go to any clinic they wish. This flexibility of decision and relative absence of limitations has a tendency to pull in individuals with more prominent medicinal service’s needs, subsequently repayment arrangements are costly and have significantly expanded the copayment and deductible peculiarities of their profit arranges as of late. Thus, the quantity of individuals safeguarded by repayment arrangements is diminishing.

UninsuredThe individuals who don’t have an open or private payer speaking to them in the human services commercial center speak to themselves. These are the uninsured, who must discover the intends to fund their own particular consideration. Pay toward oneself Uninsured or pay toward oneself patients pay whatever charges the healing facility posts as their charge or cost. In 1996, payers toward oneself paid, on assert age, 87 percent more than what their consideration really cost. As a correlation, private safety net providers paid, generally speaking, 22 percent over the expense of their consideration. Pay toward oneself additionally means uninsured, such an extensive amount a clinic’s potential pay toward oneself income winds up as uncompensated consideration.

Other Operating RevenueHospital likewise profit by giving administrations that are continuous business exercises, yet that are not specifically identified with the clinic’s fundamental mission of conveying patient consideration. While these exercises acquire critical and persistent streams of stores, the cash coming about because of these administrations and exercises is called other working income. Some normal classifications that make up other working income include:

i. Cafeteria sales

ii. Gift shop sales

iii. Parking garage fees

iv. Space or equipment rentals

v. Research grants

While it is presumably evident how a doctor’s facility advantages monetarily from rentals, cafeteria, blessing shop, and stopping carport charges, financing from examination gifts merits somewhat more clarification. NMC are an important coliseum for investigating new medications, medicines, and methods, and outside offices store doctor’s facilities to perform such research. The primary associations that store medicinal exploration incorporate the National Institutes of Health and the Centers for Disease Control and Prevention, two national government organizations. Hospitals additionally get subsidizing from pharmaceutical organizations to test new medications and items. Cash from exploration stipends can be a noteworthy wellspring of stores for a doctor’s facility, especially on the off chance that it is an educating hospital.

Investment IncomeInvestment Income is turning into an undeniably critical route for NMC to profit. Classes of attractive securities incorporate shared subsidizes, stocks, and securities. Distinctive hospitals have diverse speculation systems: a few NMC put resources into stocks or other securities that give higher returns at more serious danger, while different doctor’s facilities put resources into more progressive settled rate return instruments, for example, securities and currency business sector reserves. It might be hard to get a feeling of the hospital’s ventures from their budgetary proclamations, in spite of the fact that the general blend of stocks, bonds, and trade are frequently unveiled in for money the references of the reviewed monetary articulations. Since speculation Income can be a “black box” on the grounds that you can’t tell what a clinic is contributing or what the level of danger included is, it is critical to get some information about its venture technique.

Unrestricted DonationsNMC regularly get money related endowments from people and organizations that wish to help the healing facility’s mission. At the point when these stores are not guided to a specific reason, they are considered as non-operating income (once more) for the doctor’s facility and recorded thusly on the Income articulation. Note that this income is not a steady or dependable wellspring of cash for a doctor’s facility (World Health Organization, 2010).

ReferencesAudit IT. (2014). Financial Analysis and Accounting Book of Reference. Available: HYPERLINK ” http://www.readyratios.com/reference/.” http://www.readyratios.com/reference/. Last accessed 12th Sept 2014.

Colliers. (2014). Healthcare and Education Services. Available:

HYPERLINK ” http://www.colliers.com/en-gb/unitedarabemirates/services/healthcar” http://www.colliers.com/en-gb/unitedarabemirates/services/healthcare.Last accessed 12th Sept 2014.

Coyne, J. S., & Hilsenrath, P. (2002). The World Health Report 2000: Can health care systems be compared using a single measure of performance?.American Journal of Public Health, 92(1), 30-33.

Dhabi, A. (2009). United Arab Emirates. Countries and Territories of the World, 444.

Hajat, C., Harrison, O., & Al Siksek, Z. (2012). Weqaya: a population-wide cardiovascular screening program in Abu Dhabi, United Arab Emirates.American journal of public health, 102(5), 909-914.

NMC. (2014). NMC Profile. Available: HYPERLINK “http://www.nmc.ae/.%20Last%20accessed%2012%20Sept%202014.” http://www.nmc.ae/. Last accessed 12 HYPERLINK “http://www.nmc.ae/.%20Last%20accessed%2012%20Sept%202014.” Sept 2014.

Thomas R. Ittelson (2009). Financial Statements: A Step-by-Step Guide to Understanding and Creating Financial Reports. USA: Career Pr Inc; Rev Exp edition (August 15, 2009). 285.

World Health Organization. (2010). World health statistics 2010. World Health Organization.

914400548005

Appendix

NMC Health Plc

FINANCIAL REPORT: Full year ended 31 December 2013

5842013970

London, 25 February 2014: NMC Health Plc (LSE:NMC) (‘NMC’),theleading integrated private sector healthcare operator in the United Arab Emirates, announces its results for the full year ended 31 December 2013.

Financial SummaryUS$m (unless stated) FY2013 FY2012 Growth

Group Revenue 550.9 490.1 12.4%

Gross profit 185.5 160.3 15.7%

Gross profit margin 33.7 32.7 +98bps

EBITDA 92.9 79.6 16.7%

EBITDA margin 16.9% 16.2% +62bps

Net profit 69.1 59.8 15.7%

Net profit margin 12.6 12.2 +36bps

Earnings per share (US$) 0.367 0.343 7.0%

Dividend per share (GBP pence) 4.4 4.1 7.3%

Normalized operating cash flow 85.1 35.3 141.2%

Total Capital Expenditure additions in the year 82.7 118.9 -30.5%

Capital Expenditure relating to four capital projects announced at IPO 72.2 82.3 -12.3%

Total cash 268.7 257.5 4.4%

Total debt 332.4 303.6 9.5%

Net debt 63.7 46.1 38.0%

Divisional performances Healthcare revenue 289.3 251.6 15.0%

Healthcare EBITDA 81.7 68.2 19.8%

Healthcare EBITDA margin 28.2 27.1 +113bps

Healthcare occupancy 64.7% 60.5% +420bps

Distribution revenue 300.2 271.1 10.7%

Distribution EBITDA 29.9 26.2 14.1%

Distribution EBITDA margin 10.0 9.7 +30bps

Notes:

Normalised operating cash flow is a non-IFRS line item and is equivalent to Net cash from operating activities.

Total cash is represented by bank deposits and bank balances and cash.

Total debt is a non-IFRS line item and includes short term and revolving working capital facilities required for the operation of the Distribution division but excludes accounts payables and accruals, amounts due to related parties, Employee end of service benefit and other payable.

Net Debt is a non-IF

FINANCIAL REPORT FOR HELLEN MUKHWANA

FINANCIAL REPORT FOR HELLEN MUKHWANA

This Report entails amount of money due to be paid to the above mentioned for services rendered for freelance writing of simulation assignments. This is the answering of questions not for students but to provide guidelines to the students on how to answer questions.

The basic pay for the assignments is 180/= per page but this can increase depending on several variances and offer of bonus.

NB. When this payment is processed, it includes purchase of copyright of the papers. This therefore means the papers cannot be submitted otherwise for publication or examination.

This Report is for

Period covering 5th February to 5th March

The Total Amount worked for during the period is

60, 250 – (Sixty thousand and two hundred and fifty only) (Ksh)

1, 200 (One thousand two hundred only) (Ksh) of this amount was sent via Mpesa on 5th Feb. 2010.

10, 000 (Ten thousand only) was delivered in cash on the 21st of February 2010.

THE BALANCE THEREFORE IS 49, 050 (Forty nine thousand and Fifty)

20, 000 (Twenty thousand only) (Ksh) has been received and will be forwarded on 7th March 2010.

20,000 (Twenty thousand only) (Ksh) of the Balance of 29, 050 (Twenty nine thousand and fifty only) (Ksh) Will be forwarded any date between 18th and 29th on March.

The Rest of the amount and that worked for during this period and forth will be forwarded depending on money received.

Entries are made on a daily basis and can only be altered upon query and consensus.

Payments can also be made only after a confirmation and approval via sent e-mail.

NB. Approval of result does not bar query solution.

Details of report; List of Completed Orders (Hellen)

ORDERDATE TOPIC TITLE TOPIC CATEGORY PAGES AMT/PAGE TOTAL Bonus Addition Totals TOTAL

AMOUNT GRAND TOTALS Page Totals

7th and Before

Feb History of government in China and Infrastructure  Technology 2 180 360 + 40 400 Transfer to University Admission Essay  2 180 360 360 None Education 6 180 1560 -100plag 1460 Risk Management and Work Breakdown Structure Management  4 220 880 880 Cardiovascular Sonography  Marfan’s syndrome 2 180 360 360 None Internet menace 2 180 360 360 3820 3820 8th Ethical Aspect Of Stem Cell Research Biology 4 180 720 720 Revolutionary War Vet, John Hopkins  History  3 180 540 540 Hispanic American Diversity Racial and Ethnic Groups 4 250 1000 1000 Characterization Essay (any type) 2 180 360 +40 400 Bonus 1 20 20 +150 170 2830 2830 9th Rise of Europe and religion absolutism 3 180 540 540 Criminal Justice intervention 3 180 540 540 Personal Statements 2 180 360 360 Multicultural Issues in addiction 7 180 1260 1260 Parasomnias 3 180 540 540 Phobias and addictions 5 180 900 900 Bonus 5 20 100 +150 250 4390 4390 11, 040.

10th George W Bush speech 2 180 360 360 TOTAL Page Totals

Multiple Perspective Approach 5 180 900 200 1100 The early Medieval Ages 2 180 360 360 Bonus – – – – – 1820 1820 11th Don’t need one Philosophy 5 180 900 900 Marketing Manager 2 180 360 360 Narrative of the life of 4 180 720 +80 800 Bonus 1 20 20 +150 170 2230 2230 12th Aspects of Memory by Momento 7 180 1260 1260 Bonus – – – – – 1260 1260 13th OFF 14th OFF 15th People versus society in the stranger 3 180 540 540 Week 6 2 180 360 360 Something at school or at home 3 180 540 20×3=60 600 Research proposal Eucation 2 180 360 20×2=40 400 Bonus – – – – – 1900 1900 16th Don’t need one Philosophy 2 180 360 360 Ethical Model 2 180 360 360 Bonus – – – – – 720 720 17th Criminal law 8 180 1440 45×8=360 1800 Educational psychology 4 180 720 20×4=80 800 Writers choice 5 180 900 20×5=100 1000 Psychology in popular media 2 180 360 360 Probation administrators 1 180 180 180 Bonus(Balances can’t allow) – – – – – 4140 4140 12, 070

18th Prescription for peace 2 180 360 360 TOTAL Page Totals

Essay 2 180 360 2×20=40 400 History Discuss Icons 4 180 720 4×20=80 800 Discuss in Essay 6 180 1080 1080 English Literature The plague 7 180 1260 1260 Writers choice 2 180 360 2×20=40 400 Bonus(Balances cant allow) – – – – – 4300 4300 19th to Philosophy Plato’s Republic 6 180 1080 1080 Philosophy  Des Cartes 3 180 540 540 22nd The Declaration of Rights of Men and of the Citizen  History 4 180 720 720 Top famous person in the world Shakesphere 9 180 1620 Order was cancelled -1620 Movie review Crash 3 180 540 540 Bonus 300 300 3180 3180 23rd Banking and non bank Local 9 100 900 900 Critical paper Steinberg&ST 5 180 900 900 World literature Comp&cont 4 180 720 720 Plato’s Republic Plato 5 180 900 4×20=80 980 Bonus 150 150 3650 3650 24th History  Book Review 2 180 360 360 14 None Literature Review 5 180 900 900 25 Philosophy Philosophy of history  5 180 900 900 35 Every man and woman is the image of god/immigration  Religious studies  3 180 540 540 21 Bonus 20×5+150 250 2950 2950 14, 080

25th Critical analysis of Oedipus  Communications  3 180 540 540 TOTAL Page Totals

Analyzing The Man Who Was Almost a Man by Richard Wright  Classics English Literature 3 180 540 10×3=30 570 Roman Fever by Edith Wharton World literature 3 180 540 540 Letter to the Commissioner of the Correctional Services of Canada Criminal law 5 180 900 4×20=80 980 Bonus 150 150 2780 26th The Origins Of Britain’s Industrial Revolution Argumentative Essays History 4 180 720 4×20=80 800 China and the MIng Qing and Japan Shogun  History  3 180 540 100(return order) 640 History; Research paper Paper Assignment 3 180 720 720 Probation Administrators  1 180 180 180 Bonus(Balances can’t allow) – – – – – 2340 27th

Compare/Contrast between two readings  Communications  3 180 540 540 about an article called “Goodbye to All That”by Joan Didion  rhetorical paper  4 180 720 720 Religious studies Give a history of the Catholic Church 5 180 900 20×5=100 1000 Unbowed, A Memoir by Wangari Maathai History  5 180 900 20×5=100 1000 Bonus 150 150 3410 28th P O W E R PR OB LEM 1st

March Religious studies The Fundamentalist Narrative 6 180 1080 20×1=20 1100 capital punishment against capital punishment 4 180 720 50×4=200 920 Religious studies Holidays of different religions  7 180 1260 20×7=140 1400 Bonus 150 150 3570 12, 100

2nd Psychology psychological construct  2 180 360 360 Page Totals

Personal statement  Writing 3 180 540 540 World literature  The topics are attached  6 180 1080 20×1=20 1100 Bonus 150 150 2150 3rd E Hispanics Latin-American Studies 2 180 360 360 Philosophy Gorgias  5 180 900 900 Paper analyzing narrative critical analyzing of a narrative  5 180 900 20×5=100

50×5=250 1250 Bonus Already given in order – – – – – 2510 4th History: See attachment Islamic History 2 180 360 360 E West European Studies Term Paper

6 180 1080 1080 Philosophy  Quiz 2  4 180 720 2×20=40 760 Price increased After request 1 180 180 180 AP Human Geography John F Kennedy 6 180 1080 6×20=120 1200 Bonus 150 150 3730 5th Psychology  Paper should explore a multicultural 9 180 1620 1620 Literature What is so appealing about Clarinda 4 180 720 2×20=80 800 Bonus 150 150 2570 10, 960

TOTAL PAGE 1 11, 040 PAGE 2 12, 070 PAGE 3 14, 080 PAGE 4 12, 100 PAGE 5 10, 960 TOTAL 60, 250 – Grand Total 60, 250

Entries are made on a daily basis and can only be altered upon query and consensus.

Payments can also be made only after a confirmation and approval via sent e-mail.

NB. Approval of result does not bar query solution.

FINANCIAL REPORT FOR HELLEN MUKHWANA

This Report entails amount of money due to be paid to the above mentioned for services rendered for freelance writing of simulation assignments. This is the answering of questions not for students but to provide guidelines to the students on how to answer questions.

The basic pay for the assignments is 180/= per page but this can increase depending on several variances and offer of bonus.

NB. When this payment is processed, it includes purchase of copyright of the papers. This therefore means the papers cannot be submitted otherwise for publication or examination.

This Report is for

Period covering 5th February to 5th March

The Total Amount worked for during the period is

60, 250 – (Sixty thousand and two hundred and fifty only) (Ksh)

1, 200 (One thousand two hundred only) (Ksh) of this amount was sent via Mpesa on 5th Feb. 2010.

10, 000 (Ten thousand only) was delivered in cash on the 21st of February 2010.

THE BALANCE THEREFORE IS 49, 050 (Forty nine thousand and Fifty)

20, 000 (Twenty thousand only) (Ksh) has been received and will be forwarded on 7th March 2010.

20,000 (Twenty thousand only) (Ksh) of the Balance of 29, 050 (Twenty nine thousand and fifty only) (Ksh) Will be forwarded any date between 18th and 29th on March.

The Rest of the amount and that worked for during this period and forth will be forwarded depending on money received.

Entries are made on a daily basis and can only be altered upon query and consensus.

Payments can also be made only after a confirmation and approval via sent e-mail.

NB. Approval of result does not bar query solution.

Approval Note

I hereby confirm that the above entries and information regarding work payment is correct.

Hellen Mukhwana.

Financial Analysis Of The Qeiicc

Financial Analysis Of The Qeiicc

By (Author)

Name of the Class (Course)

Professor (Tutor)

Name of the School (University)

City

Date

Overview of the QEIICC AccountsThe functions of the QEIICC are spelt out in the statutory instrument 933. They are to provide conferencing and any other related services regarding conference. The main objectives, responsibilities, and goals are set out in a framework document and are issued by the secretary of state. The accounts of the conference are prepared in accruals basis and must be approved by the treasury. The accountants are required to prepare the accounts statement as per the going concern basis.

The chief executive is the accounting officer and has the responsibility to provide a governance statement that highlights internal control system within the conference. The statement shows how the conference centre has achieved its responsibilities and policies that it is mandated to carry out. It must give guidelines on how it will protect and safeguard public resources. The chief executive must give conclusive report pertaining to the financial base of the conference and the report should be timely in every period.

The QEIICC has an audit committee that is made up of three non -executive directors and the chief executive officer who is always in attendance. The main tasks of the committee is to oversee the risk management process within the conference center and are to continuously review the centre of the risk register. The chief executive has to chair monthly meetings where agenda of the meeting are taken by the secretary to the committee. Major reasons for the monthly meetings are to review monthly management accounts presented by the finance officer.

The middle managers or operational manager meet once a month throughout the year to discuss all matters relating to operational activities of the conference. The risk management department has directors and managers whose work is to provide a regular report on the management of risks in their areas of operations and responsibilities. They also give a summary report on key projects the conference centre intends to carry out. The work of the risk management team is cross checked and assessed by the management working group and internal auditors.

There is a system of internal control that is designed to manage risk in areas that are prone to business risk and also to eliminate any failures that can accrue during business operations. Internal control system enables the centre to attain its goals by providing adequate policy guard lines to be followed during risk management. However, the system can only provide reasonable and not absolute risk assurance.

Introduction to the Financial Accounts

The meetings and conference market for many years has remained depressed with clients being cost conscious and this has led to fall in the ratio of rooms hired for conferences. The trend has led to cancelation of many bookings fees that have reached the peak of the year. However, reduced revenue opportunities have prompted a proportionate reduction in cost of doing business.

The major reason for the conference is to promote the business enterprises forward in the ever dynamic environment and also to increase business occupancy to get more revenue. The conference was to address weighty issues relating to business activities in London. The matters include a proportionate drop from reduced government bookings, how significant efficiency savings have been achieved and the viability of the business.

QEIICC Corporate Plan

Since business environment is ever dynamic in the whole world, an inclusive corporate plan will be a major boost to many institutions with elaborate corporate plan. In London during the QEIICC the corporate plan were designed to address various business ideals that include ; how to achieve major savings, to address the challenging times in the business cycles, how to share the dividends paid over the period, to maximize future financial returns and, to restructure fixed cost based in London.

The plan was to tackle strategic goals and objectives to be achieved in the near future. The core corporate plans were to; meet the financial objective of the trading fund order as spelled out in the treasury minutes, maintain the interior of the building brand its services and maximize the revenue generated. Improving services available to customers through continuous upgrading of facilities also was capture in the corporate plan. This was to go hand in hand with improving the standard of services delivered to customers and ensuring that all staff are properly trained, motivated and have the opportunities to develop their skills. Finally maximizing the net surplus from trading activities and property disposal to achieve the best value for the taxpayer and the government was to be capture in the corporate plan.

Revenue Breaks Down

From the revenue breakdown analysis, it can be pointed out that the revenue collected in the financial year of 2012/2013 was relative higher than the previous period of 2011/2012. The following items contributed towards the net increase in the revenue of the QEIICC; room hire, catering commission, other minor income, conference activity and, other rental income. However, there was a slight reduction in revenue from audio visual services and information technology services.

The revenue breakdown shows less improvement in the revenue collected in the current year compared to the previous period and hence stringent measure should be put in place to widen the revenue collection. Nevertheless it should be noted that the revenue collected for the 2012/2013 financial period was below the budgeted one. This can be attributed to the unanticipated reduction in room occupancy during the Olympic Games as several organizations failed to place their orders.

Financial Case Study of the QEIICC

The case study shows that there has been a significant increase in the hotel approximated to be at 70 percent. This was attained through vigorously marketing the conference rooms both internationally and locally. The QEIICC benefited from an extensive booking with the National Organizing Committee from Italy contributing a lot towards it. This enables the projected revenue to exceed the budgeted one hence leading to a net surplus, and the credit for the good work goes to the Centre team members who an aggressively collected marketed the conference.

The summary of performance against targeted shows that payment of two million, two hundred and fifty pounds was made to the exchequer, and that met the financial target. The occupancy level attained that period rose to fifty eight point four percent and was below the targeted one which stood at sixty four percent. It further shows that the accounts were audited and certified by the auditor. The auditor statement reads,” I certify that I have audited the financial statement of the Queen Elizabeth II Conference Centre for the year ended 31 March 2013 under the Government Trading Act 1973”. The auditor opinion shows that the financial statements were prepared according to the accounting standards, principles and practices. Further, the auditor’s opinion shows that all material facts in respect to the expenditure and income recorded in the financial statements have been adhered to and that the statements conform to the authorities that govern income and expenditure.

The statement of financial position of the Conference Centre for the period ended 2012/2013 shows that the total non-current assets sum up to £1,642,000 and the current assets were at £11,867,000, and that leads to a total of £13,509,000 for the value of the assets. The value of property, plant and equipment for the year 2012/2013 was less than those in the year 2011/2012 by a margin of £580,000. Intangible assets also reduced from £7,000 to £2,000 in the same year and that consequently to a reduction in the value of non-current assets compared to the previous period. However, there was an improvement in the value of current assets for the year 2012/2013 compared to the year 2011/2012. This increase in the current asset was attributed to the increase in the value of cash and cash equivalent which increase from £9,127,000 to £10,749,000 for the current period.

The total current liabilities for the year 2012/2013 were less than that of the year 2011/2012 with a margin of £606,000. This was attributed to the reduction in the value of trade and other current payables. There was also a reduction in the value of total non-current liabilities for the period 2012/2013. From this revelation, it is clear that the current assets both in the previous year and current year are higher than the current liabilities in those periods. This means that the conference can meet its current debts efficiently by paying their liabilities off without borrowing money from other external sources. The Conference Centre is safe and cannot be liquidated since it can use the available current assets to offset the current liabilities. The comparison between the non-current assets and non-current liabilities for the two periods indicate that the non-current assets are higher than the values of the non-current liabilities hence the Conference Centre cannot be placed under receivership as it can pay all its debts as they accrue.

The statement of the financial position shows that the total value of non-current assets for the current period is relatively lower than the previous period, and this can be attributed to either depreciation of the current assets or disposal of the current assets. The current assets for the year 2012/2013 is higher than the value of current assets in the year 2011/20112, and this makes the Conference Centre at a better place to settled its immediate debts in the current year and also to purchase equipment with the extra cash at hand.

The Conference Centre, in the current year has reduced their current liabilities compared to the previous year, and this is commendable for the Conference Centre since current liabilities are treated like current expenses, and a reduction in expenses means an improvement in the firm’s profitability. The non-current liabilities for the current period have also decreased in value from £144,000 to £123,000. The whole summary of the financial position of the Conference Centre indicate fine financial progress in managing the available resources.

Comprehensive Net Income Statement

The statement of net income indicates that there is an increase in the revenue collected in the year2012/2013 compared to the year 2011/2012. The revenue base Conference Centre has improved, and this can be attributed to sound investment policies laid down by the management. However, the depreciation and amortization for the current period has increased from £801,000 to £810,000 implying that more assets had depreciated in the current year than the previous year. The overhead costs and expenditure for the current year has gone down. Both the staff cost and other expenditure has relatively reduced, and this increases the operating profits for the conference centre. Reduction in staff cost could have been cost by the introduction of information technology where on few workers may be required to do the job. Retrenchment of staff can also leads to reduction in the staff cost.

Both the operating surplus for the year 2012/2013 and interest receivables have increased, and that has led to increase in the value of operating surplus for the year after interest. The same period show a reduction in the amount of money paid to the exchequer and retained surplus deficit too was reduced. Therefore, the statement shows a positive net income for the year ended 2013 since there was an improvement in the total revenue collected a couple with a reduction in the major in expenses incurred by the Conference Centre.

Statement of the Cash Flows

There is a general increase of cash flow in the year 2012/2013 compared to the year2011/2012. The cash flow generated from operating activities like operating surplus after interest rose from £2454,000 to £3510,000 posting a positive value. In overall, net cash flow from operating activities in the year 2012/2013 was £4,071,000 compared to £3,748,000, and this is a clear indication that more funds came in into the organization. There was also an increase in the value of cash flow from financing activities, for example, payment to the exchequer rose from £1,200,000 to £2,250,000 in the current period.

Statement of Changes in Taxpayers’ Equity

The statement for the period ended 31 March 2013 shows that the compressive net income for the year the balance as at April 2011 was -£1,254,000, and that in March was £9,617,000 indicating sustainable value for the taxpayers’ equity. In summary, the financial statement of QEIICC has shown sound financial accountability and transparency. The fact can be proven by how the accounts are prepared to use the accounting principles and how the management is held accountable for their work.

FINANCIAL ANALYSIS TURKISH AILRINES & EMIRATES AIRLINESCOMPARISON 2011 -2013



Executive SummaryA comprehensive financial analysis report will always helps to provide the knowledge about the strength and weakness factors of a company or two or more companies. The report always helps to maintain chained and superior communication with the investors for a company to take a clear idea of their investment into the particular company by giving them the clear concept about the company’s weak points and strength sector in a truthful and honest manner. That is why the investors are convinced in many ways by reviewing the financial report of a company. As per the financial analysis made on the company’s financial data, it always provides performance for the company in a particular time and reflects financial health of the same company. It is one of the major reasons that draw the attention of the investors and attract them highly of their interest by reflecting a clear appraisal about the financial health of particularly chosen company /companies. Now as per the case of this present report, the main intention is to provide the apparent and precise idea about two airline companies, which named as Emirates Airline and Turkish Airline. The comprehensive evaluation and also the financial analysis is conducted based on the two above mention airline services and this is done after retrieving the additional support by reviewing the annual financial statement or report that the airline companies published in every end of their financial or fiscal years. This reporting will concentrate on the financial ratios of the particular companies each individually by taking into consideration of the balance sheets and statement of profit & loss separately for each of the company for a minimum of three financial years as per the required criteria. The analysis of different ratios will suggest the clear concept about each of the company’s financial position and health for the mentioned time period. The overall motto of creating this report is to elaborate and create study that will deal with the understanding between both selected companies and help to supply reasonably comparative analysis of the airline companies, reflect their future as per the market and at last provide a supportive recommendation for the best opportunities therein.

Table of Contents

TOC o “1-3” h z u HYPERLINK l “_Toc392775806” Executive Summary PAGEREF _Toc392775806 h 2

HYPERLINK l “_Toc392775807” Introduction PAGEREF _Toc392775807 h 6

HYPERLINK l “_Toc392775808” Analysis PAGEREF _Toc392775808 h 9

HYPERLINK l “_Toc392775809” Financial Statement PAGEREF _Toc392775809 h 10

HYPERLINK l “_Toc392775810” Importance of Ratio PAGEREF _Toc392775810 h 11

HYPERLINK l “_Toc392775811” Financial Ratios PAGEREF _Toc392775811 h 13

HYPERLINK l “_Toc392775812” Profitability Ratios PAGEREF _Toc392775812 h 13

HYPERLINK l “_Toc392775813” Gross Profit/Operational Profit PAGEREF _Toc392775813 h 14

HYPERLINK l “_Toc392775814” Net Profit PAGEREF _Toc392775814 h 16

HYPERLINK l “_Toc392775815” Return on Shareholder’s Fund PAGEREF _Toc392775815 h 18

HYPERLINK l “_Toc392775816” Return on Capital (ROCE) PAGEREF _Toc392775816 h 21

HYPERLINK l “_Toc392775817” Efficiency Ratios PAGEREF _Toc392775817 h 23

HYPERLINK l “_Toc392775818” Sales Revenue to Capital Employed (SRCE) PAGEREF _Toc392775818 h 23

HYPERLINK l “_Toc392775819” Sales Revenue PAGEREF _Toc392775819 h 23

HYPERLINK l “_Toc392775820” Asset Turnover PAGEREF _Toc392775820 h 23

HYPERLINK l “_Toc392775821” Debtor Turnover PAGEREF _Toc392775821 h 25

HYPERLINK l “_Toc392775822” Stock Turnover PAGEREF _Toc392775822 h 26

HYPERLINK l “_Toc392775823” Liquidity Ratios PAGEREF _Toc392775823 h 28

HYPERLINK l “_Toc392775824” Current ratio PAGEREF _Toc392775824 h 28

HYPERLINK l “_Toc392775825” Acid Test PAGEREF _Toc392775825 h 30

HYPERLINK l “_Toc392775826” Gearing Ratio PAGEREF _Toc392775826 h 32

HYPERLINK l “_Toc392775827” Horizontal Analysis PAGEREF _Toc392775827 h 33

HYPERLINK l “_Toc392775828” Horizontal Analysis of Income Statement PAGEREF _Toc392775828 h 34

HYPERLINK l “_Toc392775829” Horizontal Analysis of Balance Sheet PAGEREF _Toc392775829 h 36

HYPERLINK l “_Toc392775830” Vertical Analysis PAGEREF _Toc392775830 h 41

HYPERLINK l “_Toc392775831” Current Asset PAGEREF _Toc392775831 h 43

HYPERLINK l “_Toc392775832” Current and Non Current Asset PAGEREF _Toc392775832 h 43

HYPERLINK l “_Toc392775833” Current Liabilities PAGEREF _Toc392775833 h 44

HYPERLINK l “_Toc392775834” Liabilities and Equity PAGEREF _Toc392775834 h 44

HYPERLINK l “_Toc392775835” Summarizing PAGEREF _Toc392775835 h 44

HYPERLINK l “_Toc392775836” Conclusion PAGEREF _Toc392775836 h 45

HYPERLINK l “_Toc392775837” Recommendation PAGEREF _Toc392775837 h 46

HYPERLINK l “_Toc392775838” References PAGEREF _Toc392775838 h 47

HYPERLINK l “_Toc392775839” Appendix PAGEREF _Toc392775839 h 50

IntroductionFinancial report always had been vital statistic of a company over the financial performance for a particular time period, so it has a great importance for the company. Company creates it for the purpose of giving the investors and auditors the added support to review and take their decision on the company’s aspect and also to make the comparison with the same kind of companies in the market i.e. the market competitors to get a proper idea about their own financial standings. This is one of the superior way to spot the weaknesses that the company have by thoroughly reviewing the financial statement of the overall time period and take positive measure to overcome those odds and weaknesses (Lambert and Larker, 2008). The main purpose it to identify the loopholes and try to eliminate those by taking some proper steps and also to secure the future of company. The financial position of Emirates Airline and Turkish Airline will be disclosed in this financial report and their financial health residing in airline financial market will be reflected on the basis of analysis done entirely in this report. It should be remembered that a financial reporting statement or annual report for an airline company or any other companies will be made on the basis of three particular things which are balance sheets, statement showing profit or loss and also the income statement. Balance sheet is a statement that helps to provide clear concept about value and distribution of assets and liabilities of the company as well as the capital structure of the airline company as what is the figure of equity for the shareholders, what is the amount of borrowed capital for the company. Balance sheet of a company is mostly important as it will help to calculate the important ratios which used to determine the solvency or liquidity of the company and also open up the facts regarding the risk factors of the business. On a given time period the statement of balance sheet is useful to gather the concept behind the efficiency of the firm. Next it is income statement which is other valuable record of the company that should be maintained on a time to time interval to keep track of the expenses incurred or income gained by the airline company throughout the financial year. So this process of recording and storing data by the income statement, it symbolizes as a significant aspect for the company. In the end of each financial year it reflects the profit earned or loss suffered by the company over the entire economic time period. Thus a clear and refined image of the company developed by assessing the income statement and also some of the important ratios also extracted during the reviews, which are as gross profit ratio, net profit ratio, return on capital employed etc. These ratios help to determine the overall structure of the company in term of the profit and loss scenario and reveal the margin of profit or loss that the company is currently carrying with it. One of the primary aspects of the company is its statement showing cash flow of the company, as each and every company forecast the cash flow statement into their each annual financial statement. The structure of a cash flow statement is basically focus on operating, financial and investing activities of the company over its given time period (Bierman and Smidt, 2009). The financial statements of the company like balance sheet or income statement often used to calculate the financial ratios of that same company and the profitability of the airline company is analyzed and derived out of the income statement. So in this report the net profit margin, gross profit margin and capital employed of both Turkish and Emirates Airline each will be calculated separately and later the comparison also can be made simply by deciding the better of the two scenarios. By this way the one set of proper ideas consisting of the understandings can be prepared for further usages. Balance sheet of the company can be analyzed to extract the liquidity, gearing and efficiency of the company to make the further evaluation. Then there will be the usage of horizontal and vertical methods for going to the dept of the analysis. Horizontal analysis always deals with the analysis of balance sheet and income statement and on the other side vertical analysis only capitalizes with the balance sheet only. The financial analysis is made on this report based on three years of financial performance by both of the airline companies starting from 2011 to 2013. Every company like the airline companies have their issues and challenges regarding the internal structure which concentrate on the financial activities of the company, so this report is purpose to make the solutions to those odds by suggesting the recommendation to be followed and also forecasting the future probable based on the investment for both of the companies (Bierman and Smidt, 2009).

So the key idea of writing this report is to be shortened here in this section. The main objective of writing the report is to provide the exact and accurate idea about the financial position of the selected company and also evaluate the performance level of the company by analyzing the values obtained from ratios, such as profitability, liquidity, efficiency and gearing ratios. This is done in order to examine the particular company’s financial stability in the current financial year based on the comparison of previous financial years (Lewellen, 2008). The financial standings and positions of two companies named Emirates Airline and Turkish Airline is to be evaluated on the purpose of giving their reviews to the favor of company as well as the financial stakeholders. So the analysis is based on the annual financial statement of the both companies as they published those copies annually at the end of each financial year. Three years will be considered to give the effect of the needed requirement and to do the comparative analysis. The ratios in this section will be calculated on the basis of financial data derived in each year for the companies (Weygandt and Kieso, 2009). The financial data that will be derived from the income statements and balance sheets of the respective companies for their corresponding accounting years will be taken into the analysis purpose. The ratios are calculated on the basis of the values generated into those statements. The financial years of 2011, 2012 and 2013 will be considered for the review purpose. So it is necessary for the report to look thoroughly the information obtained from the financial annual reports of Emirates Airlines and Turkish Airlines (Anacoreta and Silva 2005). The sectors that will be critically concentrated based on the analysis are the revenue earning capabilities of the firm, management of liquidity and credit status of the company, management related to the inventories and the management of company’s short term debt and their management or settlement to clear off. These aspects are done in order to weakness and strengths of the entire business operations involving in a present airlines market (Berry and Waring, 1995). Lastly based on the ongoing analysis of the same the following reviews and highlights will be made for the concept of offering explanation and some needed sector-wise changes. This report’s major section is to take into consideration about the analytical report and comment on the prospect of company after finding the comparative benefits between Emirates Airlines and Turkish Airlines. This all will give access to the recommendation section which is the primary result of creating the report and that will consist of the further development and improvement of performance of both companies (Curran and Blackburn, 2001). Limitations of pursuing the study based report and organizing the necessary information are always there as it is always a tough task to rely on the sources of information that can be manipulated for accessing and taking into the analysis purpose. But apart from the analysis the section of business report will give advantage on how a cash flow statement will be carried forward for the favor of business and how well it can be demonstrated to travel into the depth of transactions (Bierman and Smidt, 2009).

AnalysisThis financial report is the conductive form of the report that is entirely concentrated and based upon the annual financial document of each of the company during their end of the financial year (Ingram and Albright, 2009). The importance of the statement showing income of the airline company or the balance sheet is helpful in many ways as possible as told earlier in the reporting section. These documents or statements are the basics to calculate the ratios of the company to take further decisions for the favor of multiple parties like shareholders, stakeholders, investors of the company, financial analysts from different levels and also the auditors of the firm and used to deliver the fact behind the investment issues, whether or not the investment on the following company will be justified or not based on the profitability criteria. Also the needed strategies, the future proposal and set of collective decisions are taken on the basis of proper analysis. In this report the financial analysis has been done mostly on the aspect of statement reflecting the financial positions of the company and income statement of both Emirates and Turkish Airline (Lewellen, 2008). This collective analysis is collaborative of the set of two separate analysis combined to show the effect of profitability of these selected company of the ground of airline market.

Financial StatementThe financial statement includes the balance sheet and the income statement both of which is taken into consideration for giving effect based on the calculation of different financial ratios of these two companies and also based on that the results are put into the horizontal and vertical analysis to go into the depth of the report and reaching the conclusion portion (Lewellen, 2008). The statement showing the financial position of the company i.e. balance sheet is the one which will give the report the idea about the utilization of available resources of the and how well they able to make the proper usage in a particular time period. For this purpose the total assets, total current assets and total liabilities, total current liabilities are been considered majorly for right calculation of the necessary elements. Another financial statement is the income statement which supplies a clear views on the incomes gained or profit earned and expenses incurred or losses suffered by the both companies within a examined accounting year (Ingram and Albright, 2009).

Importance of RatioDifferent level of financial users and analysts are helped by the vital roles played by the financial ratios. Financial statement helps in many ways and that’s why its users are from different levels and their purpose of using is also different in kind. Shareholders needs to get the help of financial statement to get themselves knowledge about the company’s profitability and facts about revenues to make decision on holding shares to that particular organization or company as they get determined about the issues and challenges in the areas of profit and revenue of the company (Ingram and Albright, 2009). The purpose of investors is always clear as they followed the financial statement of the company to get alerted about the company’s profitability structure to make the investment profitable for them. So, all the strategies behind the stakeholders of the company and strategies of the company itself have to depend on the financial statements to make the company more profitable by accomplishing the possible and needed changes. Financial ratios are the ones that are the short result or effect of that particular financial statement of a company, that’s why the importance of ratio and analyze of it is a mandatory step and should be performed with great care and skills. Some of the key ratios are profitability ratios, liquidity ratios, gearing ratios and efficiency ratios which are calculated and discussed in this report knowing its importance to take necessary decisions and completing the task that is on hand (Lambert and Larker, 2008).

After discussing the advantages of ratio and its usage it is important to know about what effects it could bring to the organization or company for creating their business report and making the available resources useful. So ratio plays a important role in the financial sector of a company’s internal structure and that is why ratio analysis method or tool is one important tool that plays a significant role for measuring company’s financial performance. Accounting ratios and their advantages is the basic thing that should be discussed (Pitman 2003).

Financial Statement Analysis – as mentioned earlier that ratio is the basic for doing the financial analysis and creating the statement regarding that. For understanding the financial state of a particular company, accounting ratios are needful thing. It is often useful for the stakeholders of company like creditors, bankers, managers and investors have an exact idea of the company’s present situation based on the financial market and to take their effective decision regarding the knowledge of the company (Porter and Norton, 2010).

Judgment of Efficiency – in term of the manager’s capabilities to handle situation at the critical times and operations of business, the efficiency also can be judged by using the ratios. The efficiency of the company can be judged and decided by the smart utilization of their assets and profit earning capacity.

Spotting the Weaknesses – even the overall performance of the selected company is quite satisfying and doing good business in the market, there always can be the loopholes existed in the operation of business’s internal activities and financial positions; these all can be spotted using the calculation and analysis of ratios (Weygandt, and Kieso, 2009). The primary purpose of this is to pay attention of the manager to spot out those weaknesses separately and take effective measures to rectify them as in to progress more.

Formation of Plans – financial ratios of a business or a company is used to analyze the company’s financial performances that they are maintaining for the previous period of time. But the ratios are also useful measure up the company’s performances to make recommend it for some future trends that will do better improvement of the business activities and improve the financial performances (Lambert and Larker, 2008). So this will fall a direct impact to the company to formulate the strategic plan for doing the business operation and make the needed changes.

Comparison of Performance – this is one valuable step that entirely will be done over this entire business report using the ratios and their analysis. It is always an essential element for the company to know how they are running their business operations and how well their performances are comparative to the other similar natured companies in the same business environment. Beside that it is also significant for the business to learn about how well the performance of company during the different financial years as a comparison (Khan and Rehman, 2012). Such comparative analysis is facilitated by ratio analysis.

Financial RatiosProfitability RatiosAs by the name, the term profitability always signifies about the facts that how well the firm can able to make the profit presenting on the same environment or market. Profitability ratios help to reflect the rate and ability to make profit by the firm in different financial years that they are in based on the current condition and their ongoing business operations that time (Lambert and Larker, 2008). Also they easily help to reflect the financial position of the company and efficiency that they are having into the given accounting year. In the heads of profitability ratios different number of ratios comes under and these are to be calculated to give effect on the basis of sales and investment of the airline company (Anacoreta and Silva, 2005).

Gross Profit/Operational ProfitGross profit and the ration relating the gross or operational profit always reflects the relationship and the bonding between the net sales of the company for that given accounting year with the gross profit of the particular financial year. So the formula of gross profit or operational profit ratio is shown below:

Gross Profit Ratio = Gross Profit /Net Sales x 100

Where gross profit = Net Sales – Cost of Goods Sold

And net sales = Gross Sales – Sales Return

So the comparison should be shown with giving the effect based on calculation of the gross profit ratio of Emirates Airline and Turkish Airline for different financial years staring from 2011 to 2013. The calculation table is presented below:

Gross Profit Ratio for Emirates Airline

Items 2013 2012 2011

Net Sales 19375.9 16,748.01 14,416.39

Gross Profit 673.01 455.54 1,509.85

Gross Profit Ratio 0.03473 0.0272 0.104731

Gross Profit Ratio for Turkish Airline

Items 2013 2012 2011

Net Sales 18,776.80 14,762.10 11,812.50

Gross Profit 3,466.00 3,036.20 2,006.80

Gross Profit Ratio 0.184589 0.205675 0.169888

The above is a graph chart which represent Emirates and Turkish Airline company’s individual line of growth on the aspect of gross profits that these two company able to maintain during their financial years.

Gross profit ratio always defines the margin on which the airline companies are deciding to make their profit after maintain the rate during the last few financial or accounting years. It also able to determine the level of skills and abilities that the management section of the company need to improve their sales figure to achieve more profit on the basis of the business activities. As per the summary of this section the comparison will be done on the basis of this graph char where the better performance by the Turkish airline can be seen than the gross profit margin of Emirates Airline. it signifies that Turkish Airline able to improve their rate of gross profit by increasing the sales target of the company as comparing to the Emirates Airline (Anacoreta and Silva, 2005).

Net ProfitNext part of the report will analyze upon the net profit ratio of the two companies. Net profit ratio deals with the sales margin of any particular company that is why it is also called as the sales margin ratio. The main purpose of the ratio is to reflect the concise idea about the ability of the business to improve their part of the profitability residing on a business environment and the reflection is shown in a profitable manner (Ingram and Albright, 2009). The outcome of Net Profit ratio is determined by the difference of the net profit to the sales of the organization and that is presented in a percentage figure. Net profit comes in two different parts as before tax and either tax and both of the kinds are related with sales of the company by net profit ratio as it able to build the bridge between these two components. It is one of the best methods that considered for deciding upon the company’s overall structure of profitability and liquidity of the company as entire business operation and efficiency of the company is taken into the account in this method of calculation.

Net Profit Ratio for Emirates Airline

Items 2013 2012 2011

Net Profit after Tax 655.67 441.11 1,488.61

Sale 19376 16,748.01 14,416.39

Net Profit Ratio 0.0338 0.026338 0.103258

Operating Profit Turkish 1,240.00 1,490.50 122.6

Non Current Asset        

Year 2013 2012 2011 2010

Emirates 16050 13,885.16 11,523.86 9,786.92

Turkish 20864 14896.4 12362.2 7157.1

center0

This pictures graph represents the idea of the Turkish and Emirate Airline where it can be seen that Turkish Airline has slightly more efficiency level than the Emirates Airline as it able to utilize its available resources quite well to make the firm’s overall profitability more improved as per the comparison (Bierman and Smidt, 2009). The whole picturised scenario suggests that the Turkish company able to generate more profit out of the invested capital they have utilized. On the other side of the analysis, the managers of Emirates company needs to be more efficient on taking the collective decisions carefully on utilization of the available resources as the competitor company is generating more income than them.

Return on Shareholder’s FundReturn of Shareholders’ fund is all about the investments in a business or company and in the views of a company it is considered as the shareholder’s fund, most of the capital gathered and structured with the investments of shareholders. That is why it is also called as the return on investment. It is considered as the return generated from the given investment in the business’s capital structure by its owner or the shareholders. This ratio is used to show the relationship between the owner and shareholders’ investment with EAT (net profit after interest and tax) and the ratios able to reflect the percentage of return the entire investment can give to the investors of the company (Ingram and Albright, 2009). So the ratio is the key to measure the effectiveness of the investment and the amount of return that it can generate through the company’s capital structure and business activity.

The formula generated during the calculation ratio is:

Return on Shareholders’ Fund = Net Profit (after interest and tax) /Shareholders’ Equity

So two individual tables of both the airline company can easily be made out of the formula and reviewing their financial statement for the respective years. These tables are shown below:

Return on Shareholder Fund Emirate Airlines

Year 2013 2012 2011

Net Profit 655.674 441.11 1,488.61

Shareholder Equity 6689.621 5,844.98 5,667.17

Net Effect 0.098014 0.075468 0.262673

Return on Shareholder Fund Turkish Airlines

Year 2013 2012 2011

Net Profit 682.7 1,155.70 18.5

Shareholder Equity 25,399.30 18,757.90 16,404.90

Net Effect 0.026879 0.061611 0.001128

On the basis of the above two tables graph chart on the following two companies of Turkish Airline and Emirates Airlines can easily be made. And that graph will be used to easily judge the two companies according to their shareholders fund structure (Bierman and Smidt, 2009).

00

This is the pictures representation of the graphical chart for both of the companies to identify some of the business-concerned issues. The importance of the above graph will be valued as per the detailed brief over here. This graph about the return on shareholders’ fund help the analysts and other stakeholders to ascertain about the company’s effectiveness and profit making capacity as the line is when in high position. But the comparative lower position of the chart indicate that the firm needs to go through the risk assessment as the risk factor is there in investing into the company and on the other hand the shareholders are not getting the return as per their expectations (Khan and Rehman, 2012). So it directly signifies that the business eventually needs to consider some effective decision immediately to sort out the problem solving measures. So this graphic presentation as per the analysis makes a clear view that the Turkish company is achieving with lower profit than the Emirates profit in term of the investments.

Return on Capital (ROCE)As per the term suggests this ratio makes the relationship between the profit and total capital invested or employed in the business.

So, two tables will be shown separately in the below portion to give the effect of ROCE for both of the airline companies.

Return on Capital Employed Emirate Airlines

Year 2013 2012 2011

Net Profit 655.674 441.11 1,488.61

Gross Capital Employed 25813.9085 20,989.76 17,723.36

ROCE 0.02540003 0.021015 0.083991

Return on Capital Employed Turkish Airlines

Year 2013 2012 2011

Net Profit 682.7 1,155.70 18.5

Gross Capital Employed 25,399.30 18,757.90 16,404.90

ROCE 0.02687869 0.061611 0.001128

Now based on the above table and for making the summary more prominent, a graph chart must be presented after calculating the data.

center0

The main purpose of ROCE is to give the effect of how much return can be generated from the total capital invested into the business operation by its owner and it also helps to collect information about the profit portion of that individual company (Khan and Rehman, 2012). Here as per the analysis of both the companies, it is reflected that Emirates Airlines has well structured ROCE than the Turkish Airlines, as the line of ROCE is higher than the later company. as per the scenario and the given analysis report on the basis of this particular element, it is clear that the company of Emirate is producing more capital in against the capital employed into the company, which is a good sign indeed for making further investment.

Efficiency RatiosEfficiency ratios are a bunch of important ratios which with its various elements measure up the efficiency of the firm and able to identify the strength factors of the company with considering its multiple variables. So out of the multiple ratios under this head few of the important ones are selected for doing the analysis.

Sales Revenue to Capital Employed (SRCE)This ratio is the purposed to check the efficiency level the firm is able to utilize it available capital to the favor of firm to produce more revenues. As per the analysis made on the both companies it is found that SRCE of Turkish Airline had raised by 57% in 2011 to 2012 but after the next level during the year of 2013 it had dropped to 50%.

But in the case of Emirates airline the sales revenue had increased by 8% in 2911 but in the same year shareholders’ fund decreased by 3% and non-current liabilities had increased by 14%. So the increase and decrease effect had an offset effect to increase the SRCE for the company of Emirates as compared to Turkish Airlines Company.

Sales RevenueOne of the significant and also important ratio for doing the part of analysis as the main function of it is to indicate the amount or quantity of revenues that

Financial crisis and banking industry

Financial crisis and banking industry

Name

Institutional affiliation

Financial crisis and banking industry

Introduction

The U.S banking industry has severely weakened as a result of the current financial crisis. The number of banks falling is rising, as financial crisis continues, and bank stocks are plummeting. As a result of this crisis, banks are tightening their lending standards and terms to exceptional levels. The tightening experienced could be detrimental as it could derail or even undermine the recovery of the economy. Financial crisis is the period when financial assets lose a greater fraction of their nominal value. Financial crisis leads to paper wealth loss but mainly not the real economy (Cao, 2012). The essay will explain how financial crisis affects the banking industry.

The current global economic downturn and financial affected world’s economy negatively and increased uncertainty. Financial crisis may have an important and the country and may lead to inflation and cause huge risks to the environment. Ciro states that the greatest organizations affected by financial crisis are the smaller banks. Banks face risks as a result of economic growth slowdown including credit risks. Default loans are small, but are increasing, and this is expected to grow tremendously. Various signs associated with credit risks include the bankruptcies reported (2012).

Financial crisis also provides a platform for banks to tighten their loan lending. The current financial crisis has made banks tighten their loan rates by lowering the discount on huge loans and increasing the risk premium for more risky loans. The price for non- commitment loans was also significantly higher in comparison to commitment loans. Financial crisis also affects shareholder’s equity (Cao, 2012). During the current financial crisis, many banks had to reduce shareholder’s equity as a way of sustaining the business cycle. Financial crisis leads to the banking industry to assume a better risk management program.

According to Ciro, credit evaluation is an important factor in banks. The current financial crisis made it possible for banks to evaluate their credit evaluation plan critically. The evaluation plan requires banks to obtain more information regarding the borrower to reduce the risks involved (2012). Financial crisis also makes banks eliminate some loan products to new loan borrowers. Financial crisis has also proved difficult to banks due to the creation of competition. The competition is attributed to deposits made making larger banks benefit and offer huge interests. Financial crisis also brings success to commercial banks as it offers them the opportunity to claim their deposits lost to huge institutions (Cao, 2012).

Conclusion

The current financial crisis proves difficult to all institutions, regardless of their conservative strategies and their capitalization. The current crisis thus brings better news and opportunities to various banks. Banks can increase their deposits, better themselves, and even gain new customers, if they strive to serve customers without drifting away from traditional practices.

References

Cao, J. (2012). Banking regulation and the financial crisis. Abingdon, Oxon: Routledge.

Ciro, T. (2012). The global financial crisis: Triggers, responses and aftermath. Farnham, Surrey: Ashgate Pub.

Financial Feasibility of Flying Cars

Financial Feasibility of Flying Cars

Name

Institution

Total Startup Cash Needed (to Make First Sale)

Capital Investments Amount

Capital Investment Amount ($)

Property 1,125,000

Furniture & Fixtures 1,131,000

Computer Equipment 1,150,500

Other Equipments 1,120,000

Vehicles 1,170,000

TOTAL 5,696,500

Feasibility Analysis

Operating Expenses Amount

Operating Expenses Amount Amount ($)

Legal, accounting, and professional services 12,000

Advertising and promotions 15,500

Deposits for utilities 115,500

Licenses and permits 112,000

Prepaid insurance 153,000

Lease payments 124,000

Salary and wages 148,000

Payroll taxes 118,500

Travel 12,500

Tools and supplies 15,000

Starting inventory 110,000

Cash (working capital) 1,200,000

Miscellaneous Expense 17,200

Total Startup Cash 2,152,000

Comparison of the Financial Performance of Proposed Venture to Similar Firms

Assessment Tool

Annual Sales

Sales Year 1 Year 2

Annual Sales 1,395,000 3,348,000

Comparison with HYPERLINK “http://www.google.co.ke/url?sa=t&rct=j&q=&esrc=s&source=web&cd=8&cad=rja&ved=0CH4QFjAH&url=http%3A%2F%2Fblogs.wsj.com%2Fspeakeasy%2F2013%2F01%2F23%2Fterrafugia-flying-car-is-fast-as-a-porsche-at-stopping%2F&ei=DnOFUpjzLbTA7AbH7oHABw&usg=AFQjCNFODJTl_zNh8aJPxWjnyKaQKW07rA&sig2=kLpM0-UEjAmcdQ_JGMAeNQ&bvm=bv.56643336,d.ZGU” Terrafugia

Terrafugia 2011 2012

Total Sales 13,950,000 12,624,000

The company estimates that each flying car would be sold at the prevailing market prices that is current at $279,000

In the first year of operation, the company targets selling 5 flying cars only and the number is expected to rise to 12, thus generating $3,348,000 sales revenue during the second year of operation. The company’s market share is expected to increase in the coming years and therefore more revenue will be generated from its sales.

Being a new company in the industry, it would be very hard for the firm to break-even especially over the first few years of its operations. The company must therefore be ready to spend more resources in promoting and advertising its new flying cars in order to gain market penetration. The limited but potential market is currently dominated by others manufactures with strong and sound financial strengths, hence relying on their economies of scale to restrict entry of new firms. For this reason new errant must spent more financial resources on its operations thus the $2,152,000 allocated for operational expenses of the firm.

Financial Impact on Universal Healthcare in the U.S

Medical Superintendent and Doctors

Financial Impact on Universal Healthcare in the U.S

The following letter is written to pass the information that the touches on ethical practices that touch on healthcare professionals particularly with regard to financial, accounting and audit obligations. Professional ethics in healthcare go beyond what is usually emphasised in terms of practice and patient care related issues, to include more indirect practices that may compromise deliver of quality service. Besides medical profession integrity, practitioners are expected to observe other integrity issues that are incidental to the quality of health services delivered to the patients. An interdisciplinary perspective is advocated in the modern healthcare provision, which encompasses more responsibilities. With the recent developments in the interactions that healthcare providers have with drug suppliers, financial and accounting regulations have been given emphasis than ever before. In what has evolved to be commonly known as Physicians-Industry Relations, it is clear that there are a number of risks that the healthcare practitioners might be exposed to regarding dealing with the pharmacy industry. In terms of the two industries interactions, it has been observed that several financial flaws have been happening in several healthcare settings. As a result, serious accounting and audit flaws that consequently emanate from the malpractice compromise the integrity of the healthcare professionals.

Generally, the procurement of drugs for use in the healthcare facilities is conducted depending on the availability of the drugs as offered by pharmaceutical companies. Competition among drugs supplying companies has led to an environment where drugs salespeople and medical representatives for other pharmaceutical products are deployed to woo clients from the healthcare environment. In a competitive market, unfair business deals always find their way into the market in an attempt to keep off competitors. Among the major unprofessional practices that such deals apply is the bargaining element that forces salesmen to supply products at the expense of business fairness regulations. Supply of substandard healthcare products is often embarked on in order to win sales, which compromises the level of healthcare service delivered by healthcare professionals. It therefore implies that colluding is almost impossible to be avoided by healthcare facility management in order to benefit in certain ways. Due to certain conflicts of interests between the suppliers and the healthcare professionals, loopholes in internal control standards guiding procurement of pharmaceutical products are encouraged.

Healthcare professional are misguided to delivering specific medication and prescriptions in order to sustain the deal engaged with the suppliers. In terms of healthcare provision, this practice does not only expose the patients to improper treatment and the associated risks but also exposes the entire healthcare facility to financial crimes. Through the basic internal audit and accounting control standards, healthcare facilities are guided in dealing with procurement and tendering procedures. The aim of the accounting and financial standards outlined in the facility’s policy is intended to facilitate a smooth running of the ordinary operations without challenges such as running into bankruptcy. When such standards are involved in the healthcare setting, it implies that more powerful forces of patient’s health status are involved. Identification of possible conflict of interest in the procurement procedures is the mandate of every healthcare professional. This financial and accounting aspect of the healthcare industry is incidental to the delivery of services with integrity and accountability. Due to the magnitude of the financial and accounting regulations in the healthcare industry, patients’ protection and care which is the sole responsibility of the medical profession is implicated by such conflict.

In light of the above issues, all healthcare professional affected by the financial and accounting element of this matter are advised to ensure that the challenge is handled with the importance that it deserves. However, a number of the practising professionals are aware of the procurement intricacies involved due to the pharmaceutical companies’ presence and lobbying through medical representatives in the healthcare facility. There are legal provisions that may guide the public to act against such improper conduct through legislation such as the False Claims Act, the Medicare and Medicaid Patient Protection Act and Stark Law in the US. Both the healthcare providers as well as pharmaceutical suppliers are bound to act in the protection of the health of the patient as financial, accounting and audit provisions support. It is important that everyone affected by these standards is advised accordingly, in order to remain focused to the medical profession. It is therefore important that any knowledge of this indecorum is corrected with immediate effect and support afforded to the management in order to eliminate improper conduct within our facility.

Work Cited

Coyle, Susan L., “Physicians- Industry Relations.” Annals of Internal Medicine, 136.5(2002):396-402