Amedisys Inc
NASDAQ:AMED
Income Statement
Earnings Waterfall
Amedisys Inc
Revenue
|
2.2B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
990.9m
USD
|
Operating Expenses
|
-797.8m
USD
|
Operating Income
|
193.1m
USD
|
Other Expenses
|
-202.8m
USD
|
Net Income
|
-9.7m
USD
|
Income Statement
Amedisys Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 248
N/A
|
1 218
-2%
|
1 207
-1%
|
1 206
0%
|
1 205
0%
|
1 207
+0%
|
1 217
+1%
|
1 243
+2%
|
1 281
+3%
|
1 328
+4%
|
1 374
+4%
|
1 410
+3%
|
1 419
+1%
|
1 453
+2%
|
1 468
+1%
|
1 480
+1%
|
1 511
+2%
|
1 546
+2%
|
1 583
+2%
|
1 626
+3%
|
1 663
+2%
|
1 731
+4%
|
1 812
+5%
|
1 889
+4%
|
1 956
+4%
|
1 980
+1%
|
1 972
0%
|
2 022
+3%
|
2 072
+2%
|
2 117
+2%
|
2 196
+4%
|
2 206
+0%
|
2 214
+0%
|
2 222
+0%
|
2 216
0%
|
2 221
+0%
|
2 223
+0%
|
2 234
+1%
|
2 230
0%
|
2 228
0%
|
2 236
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(717)
|
(708)
|
(703)
|
(698)
|
(691)
|
(685)
|
(688)
|
(705)
|
(726)
|
(757)
|
(788)
|
(813)
|
(834)
|
(848)
|
(862)
|
(877)
|
(903)
|
(925)
|
(947)
|
(970)
|
(993)
|
(1 030)
|
(1 078)
|
(1 117)
|
(1 150)
|
(1 161)
|
(1 165)
|
(1 174)
|
(1 185)
|
(1 188)
|
(1 197)
|
(1 206)
|
(1 199)
|
(1 212)
|
(1 221)
|
(1 232)
|
(1 251)
|
(1 263)
|
(1 247)
|
(1 240)
|
(1 246)
|
|
Gross Profit |
531
N/A
|
510
-4%
|
504
-1%
|
508
+1%
|
514
+1%
|
522
+2%
|
528
+1%
|
538
+2%
|
555
+3%
|
571
+3%
|
587
+3%
|
597
+2%
|
585
-2%
|
606
+4%
|
606
+0%
|
603
-1%
|
608
+1%
|
621
+2%
|
635
+2%
|
656
+3%
|
670
+2%
|
701
+5%
|
734
+5%
|
772
+5%
|
805
+4%
|
819
+2%
|
807
-2%
|
847
+5%
|
886
+5%
|
929
+5%
|
999
+8%
|
999
+0%
|
1 015
+2%
|
1 011
0%
|
996
-2%
|
989
-1%
|
972
-2%
|
972
N/A
|
983
+1%
|
987
+0%
|
991
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(522)
|
(514)
|
(502)
|
(487)
|
(486)
|
(461)
|
(464)
|
(471)
|
(487)
|
(509)
|
(522)
|
(536)
|
(523)
|
(534)
|
(520)
|
(507)
|
(499)
|
(533)
|
(502)
|
(507)
|
(515)
|
(538)
|
(570)
|
(601)
|
(626)
|
(642)
|
(646)
|
(675)
|
(697)
|
(715)
|
(734)
|
(733)
|
(742)
|
(755)
|
(767)
|
(774)
|
(779)
|
(797)
|
(809)
|
(813)
|
(798)
|
|
Selling, General & Administrative |
(489)
|
(483)
|
(473)
|
(461)
|
(458)
|
(434)
|
(440)
|
(449)
|
(467)
|
(491)
|
(504)
|
(517)
|
(503)
|
(510)
|
(500)
|
(489)
|
(482)
|
(485)
|
(487)
|
(493)
|
(501)
|
(525)
|
(554)
|
(584)
|
(608)
|
(620)
|
(624)
|
(649)
|
(668)
|
(684)
|
(703)
|
(702)
|
(711)
|
(724)
|
(736)
|
(746)
|
(754)
|
(764)
|
(789)
|
(794)
|
(780)
|
|
Depreciation & Amortization |
(33)
|
(31)
|
(29)
|
(27)
|
(28)
|
(27)
|
(24)
|
(22)
|
(20)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(19)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(13)
|
(13)
|
(15)
|
(16)
|
(18)
|
(21)
|
(22)
|
(26)
|
(29)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(29)
|
(25)
|
(21)
|
(20)
|
(19)
|
(18)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
|
Operating Income |
9
N/A
|
(4)
N/A
|
2
N/A
|
21
+1 050%
|
27
+31%
|
62
+127%
|
65
+5%
|
67
+4%
|
68
+1%
|
62
-9%
|
65
+5%
|
61
-7%
|
62
+2%
|
72
+16%
|
87
+21%
|
96
+10%
|
109
+14%
|
87
-20%
|
133
+53%
|
150
+12%
|
155
+4%
|
162
+5%
|
164
+1%
|
171
+4%
|
179
+4%
|
177
-1%
|
161
-9%
|
173
+7%
|
189
+10%
|
214
+13%
|
265
+24%
|
267
+1%
|
273
+2%
|
256
-6%
|
229
-11%
|
214
-6%
|
193
-10%
|
175
-9%
|
173
-1%
|
175
+1%
|
193
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(2)
|
(3)
|
(1)
|
(2)
|
(5)
|
0
|
1
|
0
|
3
|
0
|
(2)
|
0
|
(0)
|
(0)
|
1
|
(2)
|
(3)
|
(8)
|
(9)
|
(10)
|
(11)
|
(8)
|
(7)
|
(5)
|
28
|
28
|
27
|
23
|
(15)
|
(19)
|
(22)
|
(25)
|
(16)
|
(17)
|
(17)
|
|
Non-Reccuring Items |
(163)
|
(175)
|
(173)
|
(22)
|
(3)
|
(76)
|
(76)
|
(78)
|
(77)
|
(2)
|
(2)
|
0
|
(4)
|
0
|
(33)
|
(33)
|
(32)
|
0
|
(3)
|
(3)
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
21
|
26
|
30
|
30
|
8
|
(1)
|
(21)
|
(25)
|
(28)
|
(32)
|
(12)
|
0
|
(114)
|
(112)
|
(143)
|
|
Gain/Loss on Disposition of Assets |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
5
|
3
|
6
|
(1)
|
2
|
4
|
4
|
5
|
10
|
8
|
9
|
9
|
4
|
4
|
5
|
4
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
2
|
2
|
(1)
|
(3)
|
(2)
|
(2)
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
5
|
6
|
6
|
|
Pre-Tax Income |
(154)
N/A
|
(179)
-16%
|
(170)
+5%
|
(8)
+95%
|
21
N/A
|
(16)
N/A
|
(10)
+39%
|
(9)
+11%
|
(0)
+96%
|
67
N/A
|
66
0%
|
70
+5%
|
62
-11%
|
76
+23%
|
61
-20%
|
66
+10%
|
81
+22%
|
93
+15%
|
134
+45%
|
152
+13%
|
159
+5%
|
165
+4%
|
165
+0%
|
168
+2%
|
170
+2%
|
169
-1%
|
170
+1%
|
188
+11%
|
211
+12%
|
238
+13%
|
302
+27%
|
295
-2%
|
280
-5%
|
256
-9%
|
187
-27%
|
166
-11%
|
160
-3%
|
151
-6%
|
49
-68%
|
52
+6%
|
40
-23%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
59
|
69
|
65
|
3
|
(8)
|
6
|
3
|
2
|
(2)
|
(28)
|
(28)
|
(28)
|
(24)
|
(29)
|
(20)
|
(23)
|
(29)
|
(28)
|
(41)
|
(41)
|
(39)
|
(40)
|
(40)
|
(40)
|
(43)
|
(41)
|
(41)
|
(21)
|
(26)
|
(34)
|
(53)
|
(74)
|
(70)
|
(64)
|
(47)
|
(46)
|
(43)
|
(40)
|
(47)
|
(50)
|
(51)
|
|
Income from Continuing Operations |
(95)
|
(110)
|
(105)
|
(5)
|
13
|
(9)
|
(6)
|
(6)
|
(2)
|
39
|
39
|
42
|
38
|
47
|
40
|
43
|
52
|
64
|
93
|
110
|
120
|
124
|
125
|
128
|
128
|
128
|
129
|
168
|
185
|
203
|
249
|
222
|
210
|
192
|
140
|
120
|
118
|
111
|
1
|
2
|
(11)
|
|
Income to Minority Interest |
2
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Net Income (Common) |
(96)
N/A
|
(111)
-16%
|
(106)
+5%
|
(6)
+94%
|
13
N/A
|
(10)
N/A
|
(7)
+30%
|
(7)
N/A
|
(3)
+57%
|
38
N/A
|
38
+0%
|
41
+8%
|
37
-9%
|
46
+24%
|
40
-13%
|
43
+8%
|
30
-30%
|
43
+40%
|
71
+68%
|
88
+24%
|
119
+35%
|
124
+4%
|
124
+0%
|
127
+2%
|
127
+0%
|
127
+0%
|
128
+1%
|
166
+30%
|
184
+10%
|
202
+10%
|
247
+22%
|
220
-11%
|
209
-5%
|
191
-9%
|
140
-26%
|
121
-14%
|
119
-2%
|
112
-5%
|
2
-98%
|
3
+18%
|
(10)
N/A
|
|
EPS (Diluted) |
-3.03
N/A
|
-3.48
-15%
|
-3.23
+7%
|
-0.18
+94%
|
0.4
N/A
|
-0.31
N/A
|
-0.22
+29%
|
-0.2
+9%
|
-0.09
+55%
|
1.15
N/A
|
1.15
N/A
|
1.21
+5%
|
1.1
-9%
|
1.36
+24%
|
1.17
-14%
|
1.25
+7%
|
0.88
-30%
|
1.22
+39%
|
2.08
+70%
|
2.69
+29%
|
3.55
+32%
|
3.75
+6%
|
3.77
+1%
|
3.84
+2%
|
3.84
N/A
|
3.84
N/A
|
3.86
+1%
|
4.99
+29%
|
5.52
+11%
|
6.06
+10%
|
7.49
+24%
|
6.69
-11%
|
6.34
-5%
|
5.81
-8%
|
4.29
-26%
|
3.71
-14%
|
3.63
-2%
|
3.44
-5%
|
0.07
-98%
|
0.07
N/A
|
-0.3
N/A
|