Healthcare Services Group Inc
NASDAQ:HCSG
Income Statement
Earnings Waterfall
Healthcare Services Group Inc
Revenue
|
1.7B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
223.6m
USD
|
Operating Expenses
|
-174.2m
USD
|
Operating Income
|
49.4m
USD
|
Other Expenses
|
-8.4m
USD
|
Net Income
|
41m
USD
|
Income Statement
Healthcare Services Group Inc
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 188
N/A
|
1 234
+4%
|
1 255
+2%
|
1 293
+3%
|
1 336
+3%
|
1 372
+3%
|
1 412
+3%
|
1 437
+2%
|
1 467
+2%
|
1 498
+2%
|
1 530
+2%
|
1 563
+2%
|
1 582
+1%
|
1 667
+5%
|
1 765
+6%
|
1 861
+5%
|
1 957
+5%
|
1 988
+2%
|
2 002
+1%
|
2 003
+0%
|
1 978
-1%
|
1 939
-2%
|
1 889
-3%
|
1 841
-3%
|
1 814
-1%
|
1 804
-1%
|
1 784
-1%
|
1 760
-1%
|
1 719
-2%
|
1 665
-3%
|
1 645
-1%
|
1 642
0%
|
1 661
+1%
|
1 688
+2%
|
1 687
0%
|
1 690
+0%
|
1 681
-1%
|
1 675
0%
|
1 672
0%
|
1 671
0%
|
1 678
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 027)
|
(1 069)
|
(1 128)
|
(1 155)
|
(1 192)
|
(1 220)
|
(1 213)
|
(1 236)
|
(1 262)
|
(1 290)
|
(1 318)
|
(1 340)
|
(1 355)
|
(1 430)
|
(1 521)
|
(1 611)
|
(1 734)
|
(1 763)
|
(1 774)
|
(1 768)
|
(1 727)
|
(1 691)
|
(1 651)
|
(1 613)
|
(1 573)
|
(1 560)
|
(1 527)
|
(1 492)
|
(1 442)
|
(1 391)
|
(1 390)
|
(1 415)
|
(1 452)
|
(1 495)
|
(1 507)
|
(1 496)
|
(1 484)
|
(1 472)
|
(1 472)
|
(1 458)
|
(1 454)
|
|
Gross Profit |
161
N/A
|
165
+3%
|
127
-23%
|
138
+8%
|
144
+5%
|
152
+5%
|
199
+31%
|
201
+1%
|
204
+2%
|
207
+2%
|
212
+2%
|
223
+5%
|
227
+2%
|
237
+4%
|
245
+3%
|
251
+2%
|
223
-11%
|
225
+1%
|
228
+1%
|
234
+3%
|
252
+7%
|
248
-1%
|
238
-4%
|
228
-4%
|
241
+6%
|
244
+1%
|
257
+5%
|
268
+4%
|
277
+3%
|
274
-1%
|
255
-7%
|
227
-11%
|
209
-8%
|
193
-8%
|
180
-7%
|
194
+8%
|
197
+2%
|
203
+3%
|
200
-2%
|
214
+7%
|
224
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(93)
|
(96)
|
(113)
|
(108)
|
(113)
|
(115)
|
(100)
|
(112)
|
(110)
|
(111)
|
(115)
|
(105)
|
(108)
|
(115)
|
(120)
|
(127)
|
(132)
|
(135)
|
(138)
|
(137)
|
(144)
|
(148)
|
(145)
|
(150)
|
(139)
|
(142)
|
(146)
|
(151)
|
(161)
|
(170)
|
(171)
|
(173)
|
(165)
|
(148)
|
(145)
|
(140)
|
(145)
|
(157)
|
(160)
|
(173)
|
(174)
|
|
Selling, General & Administrative |
(93)
|
(96)
|
(113)
|
(108)
|
(113)
|
(115)
|
(99)
|
(112)
|
(110)
|
(111)
|
(115)
|
(105)
|
(108)
|
(115)
|
(120)
|
(127)
|
(132)
|
(134)
|
(138)
|
(137)
|
(144)
|
(148)
|
(145)
|
(150)
|
(139)
|
(142)
|
(146)
|
(151)
|
(161)
|
(169)
|
(171)
|
(173)
|
(165)
|
(144)
|
(141)
|
(140)
|
(145)
|
(157)
|
(160)
|
(173)
|
(178)
|
|
Other Operating Expenses |
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
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
3
|
|
Operating Income |
68
N/A
|
69
+2%
|
14
-80%
|
30
+113%
|
32
+6%
|
37
+15%
|
100
+172%
|
89
-11%
|
94
+5%
|
97
+3%
|
98
+1%
|
118
+21%
|
119
+1%
|
122
+2%
|
124
+2%
|
124
0%
|
91
-27%
|
91
0%
|
90
-1%
|
98
+9%
|
108
+10%
|
100
-8%
|
93
-7%
|
78
-16%
|
102
+31%
|
102
N/A
|
112
+9%
|
117
+5%
|
116
-1%
|
105
-10%
|
84
-20%
|
54
-36%
|
44
-18%
|
45
+2%
|
35
-23%
|
54
+54%
|
52
-2%
|
46
-12%
|
40
-14%
|
40
+2%
|
49
+23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3
|
4
|
2
|
2
|
2
|
1
|
(0)
|
1
|
0
|
1
|
4
|
3
|
4
|
5
|
5
|
9
|
8
|
9
|
10
|
2
|
5
|
4
|
1
|
7
|
(2)
|
5
|
9
|
12
|
19
|
15
|
11
|
8
|
1
|
(7)
|
(8)
|
(8)
|
(5)
|
4
|
3
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
7
|
|
Pre-Tax Income |
71
N/A
|
73
+3%
|
17
-77%
|
32
+92%
|
34
+6%
|
38
+13%
|
100
+163%
|
90
-10%
|
94
+5%
|
98
+4%
|
102
+4%
|
120
+19%
|
123
+2%
|
127
+3%
|
129
+2%
|
133
+3%
|
99
-25%
|
100
+0%
|
100
+0%
|
100
+0%
|
113
+13%
|
104
-9%
|
94
-9%
|
85
-10%
|
100
+18%
|
107
+7%
|
120
+13%
|
129
+7%
|
135
+5%
|
120
-11%
|
95
-21%
|
62
-35%
|
45
-28%
|
38
-15%
|
27
-29%
|
45
+68%
|
47
+4%
|
50
+7%
|
42
-16%
|
53
+26%
|
57
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(24)
|
(25)
|
(5)
|
(10)
|
(11)
|
(13)
|
(35)
|
(32)
|
(33)
|
(34)
|
(35)
|
(43)
|
(42)
|
(42)
|
(41)
|
(45)
|
(33)
|
(30)
|
(27)
|
(16)
|
(21)
|
(19)
|
(17)
|
(21)
|
(24)
|
(26)
|
(30)
|
(31)
|
(32)
|
(30)
|
(24)
|
(16)
|
(12)
|
(8)
|
(6)
|
(11)
|
(11)
|
(12)
|
(10)
|
(15)
|
(16)
|
|
Income from Continuing Operations |
47
|
48
|
12
|
22
|
23
|
25
|
64
|
58
|
61
|
64
|
66
|
77
|
81
|
85
|
88
|
88
|
66
|
70
|
72
|
84
|
93
|
85
|
77
|
65
|
76
|
81
|
90
|
99
|
103
|
90
|
72
|
46
|
33
|
30
|
21
|
35
|
36
|
38
|
32
|
38
|
41
|
|
Net Income (Common) |
47
N/A
|
48
+2%
|
12
-75%
|
22
+86%
|
23
+4%
|
25
+11%
|
64
+157%
|
58
-10%
|
61
+5%
|
64
+4%
|
66
+4%
|
77
+17%
|
81
+4%
|
85
+5%
|
88
+4%
|
88
0%
|
66
-25%
|
70
+5%
|
72
+4%
|
84
+16%
|
93
+11%
|
85
-8%
|
77
-9%
|
65
-16%
|
76
+17%
|
81
+6%
|
90
+12%
|
99
+10%
|
103
+4%
|
90
-13%
|
72
-20%
|
46
-36%
|
33
-29%
|
30
-9%
|
21
-31%
|
35
+69%
|
36
+4%
|
38
+5%
|
32
-15%
|
38
+20%
|
41
+7%
|
|
EPS (Diluted) |
0.65
N/A
|
0.69
+6%
|
0.18
-74%
|
0.31
+72%
|
0.33
+6%
|
0.36
+9%
|
0.88
+144%
|
0.8
-9%
|
0.83
+4%
|
0.86
+4%
|
0.89
+3%
|
1.05
+18%
|
1.11
+6%
|
1.15
+4%
|
1.19
+3%
|
1.19
N/A
|
0.88
-26%
|
0.93
+6%
|
0.97
+4%
|
1.12
+15%
|
1.24
+11%
|
1.13
-9%
|
1.03
-9%
|
0.87
-16%
|
1.01
+16%
|
1.08
+7%
|
1.2
+11%
|
1.32
+10%
|
1.38
+5%
|
1.2
-13%
|
0.96
-20%
|
0.61
-36%
|
0.44
-28%
|
0.4
-9%
|
0.27
-33%
|
0.47
+74%
|
0.48
+2%
|
0.51
+6%
|
0.44
-14%
|
0.52
+18%
|
0.56
+8%
|