Ensign Group Inc
NASDAQ:ENSG
Income Statement
Earnings Waterfall
Ensign Group Inc
Revenue
|
3.7B
USD
|
Cost of Revenue
|
-2.9B
USD
|
Gross Profit
|
808.6m
USD
|
Operating Expenses
|
-553.2m
USD
|
Operating Income
|
255.4m
USD
|
Other Expenses
|
-46m
USD
|
Net Income
|
209.4m
USD
|
Income Statement
Ensign Group 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 |
905
N/A
|
926
+2%
|
956
+3%
|
988
+3%
|
1 027
+4%
|
1 094
+7%
|
1 155
+6%
|
1 246
+8%
|
1 342
+8%
|
1 419
+6%
|
1 518
+7%
|
1 595
+5%
|
1 655
+4%
|
1 713
+4%
|
1 751
+2%
|
1 795
+2%
|
1 598
-11%
|
1 900
+19%
|
1 948
+3%
|
1 991
+2%
|
1 755
-12%
|
1 734
-1%
|
1 730
0%
|
1 728
0%
|
2 037
+18%
|
1 906
-6%
|
1 998
+5%
|
2 085
+4%
|
2 403
+15%
|
2 440
+2%
|
2 494
+2%
|
2 563
+3%
|
2 628
+3%
|
2 714
+3%
|
2 808
+3%
|
2 909
+4%
|
3 026
+4%
|
3 199
+6%
|
3 388
+6%
|
3 558
+5%
|
3 729
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(740)
|
(754)
|
(785)
|
(823)
|
(871)
|
(938)
|
(995)
|
(1 072)
|
(1 157)
|
(1 237)
|
(1 331)
|
(1 408)
|
(1 466)
|
(1 525)
|
(1 561)
|
(1 594)
|
(1 316)
|
(1 665)
|
(1 697)
|
(1 730)
|
(1 418)
|
(1 481)
|
(1 442)
|
(1 401)
|
(1 621)
|
(1 506)
|
(1 563)
|
(1 618)
|
(1 852)
|
(1 880)
|
(1 916)
|
(1 965)
|
(2 006)
|
(2 077)
|
(2 152)
|
(2 239)
|
(2 338)
|
(2 479)
|
(2 636)
|
(2 775)
|
(2 921)
|
|
Gross Profit |
165
N/A
|
173
+5%
|
171
-1%
|
165
-4%
|
156
-5%
|
156
0%
|
160
+3%
|
173
+8%
|
185
+7%
|
181
-2%
|
187
+3%
|
187
0%
|
189
+1%
|
189
+0%
|
190
+0%
|
200
+6%
|
283
+41%
|
235
-17%
|
251
+7%
|
260
+4%
|
336
+29%
|
253
-25%
|
288
+14%
|
327
+13%
|
416
+27%
|
400
-4%
|
435
+9%
|
467
+8%
|
550
+18%
|
560
+2%
|
578
+3%
|
599
+4%
|
622
+4%
|
636
+2%
|
655
+3%
|
670
+2%
|
688
+3%
|
720
+5%
|
751
+4%
|
784
+4%
|
809
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(74)
|
(79)
|
(88)
|
(86)
|
(83)
|
(82)
|
(78)
|
(85)
|
(92)
|
(97)
|
(105)
|
(109)
|
(108)
|
(114)
|
(113)
|
(115)
|
(228)
|
(130)
|
(136)
|
(142)
|
(253)
|
(171)
|
(210)
|
(247)
|
(287)
|
(269)
|
(277)
|
(285)
|
(327)
|
(331)
|
(339)
|
(348)
|
(361)
|
(370)
|
(376)
|
(383)
|
(391)
|
(418)
|
(449)
|
(476)
|
(553)
|
|
Selling, General & Administrative |
(40)
|
(45)
|
(54)
|
(56)
|
(57)
|
(58)
|
(55)
|
(59)
|
(64)
|
(67)
|
(72)
|
(72)
|
(69)
|
(73)
|
(71)
|
(73)
|
(186)
|
(85)
|
(90)
|
(95)
|
(208)
|
(126)
|
(164)
|
(200)
|
(236)
|
(219)
|
(225)
|
(234)
|
(272)
|
(276)
|
(284)
|
(293)
|
(305)
|
(314)
|
(317)
|
(322)
|
(329)
|
(352)
|
(382)
|
(406)
|
(481)
|
|
Depreciation & Amortization |
(34)
|
(35)
|
(34)
|
(30)
|
(26)
|
(24)
|
(23)
|
(25)
|
(28)
|
(30)
|
(33)
|
(37)
|
(39)
|
(41)
|
(42)
|
(42)
|
(42)
|
(46)
|
(46)
|
(47)
|
(45)
|
(45)
|
(46)
|
(47)
|
(51)
|
(51)
|
(52)
|
(52)
|
(55)
|
(55)
|
(55)
|
(55)
|
(56)
|
(57)
|
(59)
|
(61)
|
(62)
|
(65)
|
(68)
|
(70)
|
(72)
|
|
Operating Income |
91
N/A
|
93
+2%
|
83
-10%
|
78
-6%
|
73
-7%
|
74
+1%
|
82
+11%
|
88
+8%
|
93
+5%
|
84
-10%
|
82
-3%
|
78
-5%
|
81
+3%
|
75
-7%
|
77
+3%
|
85
+11%
|
54
-36%
|
105
+94%
|
115
+9%
|
119
+3%
|
83
-30%
|
82
-2%
|
79
-4%
|
80
+2%
|
129
+61%
|
131
+1%
|
158
+20%
|
182
+15%
|
223
+23%
|
230
+3%
|
240
+4%
|
251
+5%
|
261
+4%
|
266
+2%
|
279
+5%
|
287
+3%
|
297
+3%
|
303
+2%
|
302
0%
|
308
+2%
|
255
-17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(12)
|
(18)
|
(15)
|
(12)
|
(10)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(11)
|
(9)
|
(6)
|
(4)
|
(3)
|
(4)
|
(7)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
|
Non-Reccuring Items |
(33)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
11
|
8
|
8
|
6
|
(11)
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
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
|
4
|
2
|
(1)
|
(1)
|
1
|
8
|
15
|
19
|
25
|
|
Pre-Tax Income |
46
N/A
|
81
+77%
|
65
-19%
|
63
-3%
|
61
-4%
|
64
+6%
|
81
+26%
|
87
+7%
|
91
+5%
|
82
-10%
|
79
-4%
|
76
-4%
|
86
+13%
|
75
-13%
|
76
+1%
|
80
+6%
|
31
-61%
|
95
+204%
|
104
+10%
|
107
+3%
|
72
-33%
|
69
-4%
|
66
-5%
|
68
+3%
|
116
+72%
|
118
+2%
|
147
+24%
|
173
+18%
|
218
+25%
|
227
+4%
|
237
+4%
|
247
+5%
|
258
+4%
|
261
+1%
|
270
+3%
|
278
+3%
|
289
+4%
|
301
+4%
|
310
+3%
|
319
+3%
|
273
-14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20)
|
(31)
|
(27)
|
(27)
|
(27)
|
(28)
|
(33)
|
(34)
|
(35)
|
(32)
|
(30)
|
(30)
|
(33)
|
(29)
|
(28)
|
(29)
|
(10)
|
(30)
|
(29)
|
(26)
|
(13)
|
(11)
|
(10)
|
(10)
|
(24)
|
(26)
|
(35)
|
(40)
|
(46)
|
(47)
|
(47)
|
(52)
|
(60)
|
(64)
|
(65)
|
(65)
|
(64)
|
(67)
|
(69)
|
(70)
|
(63)
|
|
Income from Continuing Operations |
26
|
49
|
38
|
36
|
34
|
36
|
48
|
52
|
56
|
50
|
48
|
46
|
53
|
47
|
48
|
51
|
21
|
65
|
75
|
81
|
59
|
57
|
56
|
58
|
92
|
92
|
112
|
133
|
171
|
180
|
190
|
195
|
198
|
198
|
205
|
213
|
225
|
235
|
241
|
249
|
210
|
|
Income to Minority Interest |
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
24
N/A
|
50
+106%
|
39
-21%
|
38
-4%
|
36
-5%
|
38
+4%
|
49
+30%
|
53
+9%
|
55
+4%
|
50
-11%
|
48
-4%
|
45
-5%
|
50
+10%
|
44
-13%
|
45
+2%
|
48
+7%
|
41
-15%
|
61
+50%
|
71
+16%
|
77
+10%
|
92
+20%
|
97
+5%
|
103
+7%
|
110
+6%
|
111
+1%
|
124
+12%
|
136
+9%
|
152
+12%
|
171
+13%
|
179
+5%
|
188
+5%
|
192
+2%
|
195
+1%
|
196
+1%
|
204
+4%
|
213
+4%
|
225
+6%
|
234
+4%
|
241
+3%
|
248
+3%
|
209
-16%
|
|
EPS (Diluted) |
0.53
N/A
|
1.11
+109%
|
0.87
-22%
|
0.83
-5%
|
0.78
-6%
|
0.75
-4%
|
0.92
+23%
|
1
+9%
|
1.06
+6%
|
0.94
-11%
|
0.91
-3%
|
0.87
-4%
|
0.96
+10%
|
0.83
-14%
|
0.84
+1%
|
0.9
+7%
|
0.76
-16%
|
1.13
+49%
|
1.29
+14%
|
1.41
+9%
|
1.69
+20%
|
1.73
+2%
|
1.84
+6%
|
1.94
+5%
|
1.97
+2%
|
2.22
+13%
|
2.45
+10%
|
2.71
+11%
|
3.06
+13%
|
3.14
+3%
|
3.29
+5%
|
3.38
+3%
|
3.42
+1%
|
3.45
+1%
|
3.56
+3%
|
3.76
+6%
|
3.95
+5%
|
4.12
+4%
|
4.19
+2%
|
4.34
+4%
|
3.65
-16%
|