View the step-by-step solution to:

Common Size Statement income Statement Year TOTAL REVENUE Service Revenue Cost of Medical Supplies for service Net Service Revenue

Please analyze the income statement. *not interpret.

Screenshot (98).pngScreenshot (90).png


Screenshot (91).png

Screenshot (90).png

Common Size Statement
income Statement Year TOTAL REVENUE
Service Revenue Cost of Medical Supplies for service
Net Service Revenue Equipmen’o’Suppl']r charges
Cost of Medical Supplies additional
Net Equipmen’ol’Suppl']r charges N ursing Revenue Cost of medical supplies nursing
Net Nursing Revenue RENT REVENUE Total Net Revenue Expenses Ad minist rative
Depreciation
Uccupa ncy expensa
Employee Costs Total Expenses
EBIT Fina nce in co me
Fina nce costs Profit Before Tax
In come tax Net Profit After Tax 2012 2015 2015 2014 2013
100.00% 100.00% 100.00% 100.00% 100.00%
22.25% 23.53% 23.21% 22.44% 25.54%
[10.50%] [3.32%] [10.12%] [5.33%] [3.32%]
52.15% 53.25% 58.50% 52.44% 55.22%
5.53% 5.12% 4.24% 4.03% 4.03%
[0.50%] [0.45%] [0.41%] [0.42%] [0.52%]
5.03% 4.58% 3.33% 3.52% 3.45%
8.32% 3.14% 3.51% 8.34% 9.22%
[1.23%] [1.15%] [1.13%] [1.14%] [1.24%]
2.14% 5.99% 148% 120% 3.53%
8.34% 3.11% 8.43% 9.53% 10.55%
82.52% 88.54% 88.34% 88.39% 88.32%
[3.40%] [3.40%] [2.53%] [2.33%] [2.35%]
[3.04%] [1.32%] [1.03%] [0.35%] [0.23%]
[3.20%] [3.00%] [2.32%] [2.23%] [2.23%]
[51.21%] l[49.15%]I [43.22%] [45.31%] [41.49%]
[51.35%] [52.54%] [55.25%] [52.35%] [42.42%]
25.32% 31.00% 33.08% 35.43% 40.95%
0.33% 0.25% 0.20% 0.12% 0.05%
[3.82%] [9.33%] [10.33%] [10.42%] [3.45%]
12.89% 21.44% 22.45% 25.13% 32.55%
[5.32%] [5.43%] [5.23%] [2.54%] [3.25%]
12.52% 15.01% 15.21% 12.59% 22.28%

Screenshot (91).png

Trend Analysis
income Statement YEEI TOTAL R E'U'ENU E
SEWlCE REVENUE Cost of Medical Supplies for service Net Service Revenue Er}uipmentr’SuppM}r charges
Cost of Medical Supplies additional
Net Equipmenthuppl‘}r charges N ursing Revenue Cost of medical supplies nursing Net Nursing Revenue Rent Reven u e Total Net Revenue Expenses Ad ministrative
Depreciation Occu pancv expe n53
Wages Total Expenses EBIT Fl" 3 “CE in CDIT'IE
Fl" 3 “CE CDStS Pro‘lit Before Tax Income tax Net Profit After Tax 2017 2016 2015 2014 2013
427.53% 413.77% 337.67% 225.35% 100.00%
440.10% 436.67% 403.33% 231.53% 100.00%
{461.60%} {413.33%} {333.53%} {223.36%} {100.00%}
436.33% 433.13% 404.63% 231.76% 100.00%
537.65% 533.51% 403.64% 223.63% 100.00%
{374.13%} {353.67%} {230.43%} {137.33%} {100.00%}
622.37% 563.26% 423.36% 236.63% 100.00%
366.10% 343.53% 341.53% 204.24% 100.00%
{423.33%} {330.00%} {353.33%} {206.67%} {100.00%}
357.77% 343.63% 333.31% 203.33% 100.00%
366.10% 343.53% 341.53% 204.24% 100.00%
424.15% 420.57% 337.53% 225.32% 100.00%
{503.33%} {500.00%} {350.00%} {236.67%} {100.00%} {1652.63%} {1052.63%} {531.53%} {247.37%} {100.00%}
{537.33%} {550.00%} {436.36%} {276.03%} {100.00%}
{532.33%} {437.44%} {455.30%} {252.13%} {100.00%}
{553.12%} {503.34%} {451.74%} {252.23%} {100.00%}
274.31% 317.73% 313.17% 135.40% 100.00%
3400.00% 2300.00% 1600.00% 300.00% 100.00%
{445.36%} {437.30%} {436.32%} {273.62%} {100.00%}
234.36% 276.50% 267.36% 174.41% 100.00%
{234.36%} {276.50%} {267.36%} {174.41%} {100.00%}
234.36% 276.50% 267.36% 174.41% 100.00%

Screenshot (98).png

Llni'u'ersal Medial Centre
Income Smernent fer the {rear ended 31.5! December Year 2111? 1515 25115 ZIJLII 21113
{'Dml {“10} {'um] {W01 {'Dml
TII'JTAI. REVENUE 5111322 5111.155 55.5511 55.1153 52.4111
Senrine Heuenue 5511125 51,554 51,5511 54,273 5111324
Cast uf Medic—ell Suppliejfursereice {51,094] {5595} {SB-4?] {5545] {523?]
Net Service Revenue $51932 55,555 $5,421 53,5?8 51153?
Equ hmentffiupphr charges 55?1 5524 539? 5223 55?
Cost ef Medic—ell Supplies. edditienal {552] {550} {535] {525] {514]
Net Equipmentffiupphl marge; 5520 54?5 5355 $19? 583
Nursi'lg Revenue 51354 5525 55115 5452 5235
Cast of medial supp-HE nurs'rlg {512?] {511?} {5105] {552] {530]
Net Nursing Revenue 533? ERIE 51110 $42!] 5205
Rent Revenue 5351 5322 5MB ESE 525?
Total Net Revenue 55511115 53,515 $11,251: 54.11211 52,1311
Expenses
Adm 'II'Istl—rlt'l'nre {5351] {53-45} {5242] {5163] {555]
Depreciation {5314] {52m} {5101] {54?} l{519]
Dempancy' {5330] {5304} {5259] {5152] {555]
Ern plcryee Caste [55,3313] £54,932]: {555ml £52,525] [51,0112]
Total Expense: [$5.551] ($5,531:- [55.1?2] (52,8311:- [$1.145]
Earnings Before Interest and Tax 52,11? 53,142 53,955 51.532 5955
Finance incnme 535 $25 518 5'5 51
Finance mils {5510] {5595} {51‘014] {55?1] {5204]
Profit Before Ta: $1.341; 51.115 52.1111 51.3111 51111;
lncnme [ex {5554] {5552} {5535] {5411] {5235] He: Profit After 1a.: SL332 51521 51.411 5555 55511

Recently Asked Questions

Why Join Course Hero?

Course Hero has all the homework and study help you need to succeed! We’ve got course-specific notes, study guides, and practice tests along with expert tutors.

-

Educational Resources
  • -

    Study Documents

    Find the best study resources around, tagged to your specific courses. Share your own to gain free Course Hero access.

    Browse Documents
  • -

    Question & Answers

    Get one-on-one homework help from our expert tutors—available online 24/7. Ask your own questions or browse existing Q&A threads. Satisfaction guaranteed!

    Ask a Question