Universal Health Services Inc
NYSE:UHS
Income Statement
Earnings Waterfall
Universal Health Services Inc
Revenue
|
14.3B
USD
|
Operating Expenses
|
-13.1B
USD
|
Operating Income
|
1.2B
USD
|
Other Expenses
|
-457.9m
USD
|
Net Income
|
717.5m
USD
|
Income Statement
Universal Health Services 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 |
7 284
N/A
|
7 391
+1%
|
7 607
+3%
|
7 830
+3%
|
8 205
+5%
|
8 492
+4%
|
8 716
+3%
|
8 905
+2%
|
9 043
+2%
|
9 268
+2%
|
9 424
+2%
|
9 606
+2%
|
9 766
+2%
|
9 929
+2%
|
10 111
+2%
|
10 243
+1%
|
10 410
+2%
|
10 485
+1%
|
10 554
+1%
|
10 661
+1%
|
10 772
+1%
|
10 889
+1%
|
11 063
+2%
|
11 237
+2%
|
11 378
+1%
|
11 404
+0%
|
11 278
-1%
|
11 368
+1%
|
11 559
+2%
|
11 742
+2%
|
12 210
+4%
|
12 454
+2%
|
12 642
+2%
|
12 922
+2%
|
13 048
+1%
|
13 228
+1%
|
13 399
+1%
|
13 574
+1%
|
13 799
+2%
|
14 025
+2%
|
14 282
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6 268)
|
(6 348)
|
(6 575)
|
(6 810)
|
(7 106)
|
(7 373)
|
(7 554)
|
(7 645)
|
(7 784)
|
(7 979)
|
(8 137)
|
(8 317)
|
(8 485)
|
(8 650)
|
(8 835)
|
(8 987)
|
(9 130)
|
(9 225)
|
(9 299)
|
(9 406)
|
(9 597)
|
(9 707)
|
(9 860)
|
(10 102)
|
(10 162)
|
(10 291)
|
(10 154)
|
(10 083)
|
(10 201)
|
(10 325)
|
(10 712)
|
(10 990)
|
(11 279)
|
(11 639)
|
(11 970)
|
(12 172)
|
(12 396)
|
(12 525)
|
(12 703)
|
(12 920)
|
(13 107)
|
|
Selling, General & Administrative |
(4 524)
|
(4 566)
|
(4 652)
|
(4 718)
|
(4 835)
|
(4 954)
|
(5 053)
|
(5 177)
|
(5 281)
|
(5 416)
|
(5 518)
|
(5 625)
|
(5 714)
|
(5 827)
|
(5 954)
|
(6 068)
|
(6 189)
|
(6 268)
|
(6 354)
|
(6 436)
|
(6 529)
|
(6 609)
|
(6 702)
|
(6 824)
|
(6 948)
|
(7 028)
|
(6 932)
|
(6 952)
|
(7 017)
|
(7 115)
|
(7 350)
|
(7 532)
|
(7 710)
|
(7 929)
|
(8 152)
|
(8 277)
|
(8 368)
|
(8 441)
|
(8 549)
|
(8 671)
|
(8 781)
|
|
Depreciation & Amortization |
(337)
|
(351)
|
(360)
|
(366)
|
(376)
|
(381)
|
(388)
|
(394)
|
(399)
|
(404)
|
(408)
|
(412)
|
(417)
|
(423)
|
(435)
|
(442)
|
(448)
|
(450)
|
(447)
|
(449)
|
(453)
|
(460)
|
(472)
|
(481)
|
(490)
|
(495)
|
(500)
|
(504)
|
(510)
|
(518)
|
(525)
|
(534)
|
(533)
|
(546)
|
(555)
|
(567)
|
(582)
|
(580)
|
(580)
|
(571)
|
(568)
|
|
Other Operating Expenses |
(1 408)
|
(1 431)
|
(1 564)
|
(1 726)
|
(1 895)
|
(2 037)
|
(2 113)
|
(2 074)
|
(2 104)
|
(2 160)
|
(2 211)
|
(2 280)
|
(2 354)
|
(2 400)
|
(2 446)
|
(2 477)
|
(2 493)
|
(2 507)
|
(2 499)
|
(2 522)
|
(2 615)
|
(2 639)
|
(2 687)
|
(2 798)
|
(2 724)
|
(2 769)
|
(2 722)
|
(2 627)
|
(2 673)
|
(2 693)
|
(2 837)
|
(2 924)
|
(3 036)
|
(3 164)
|
(3 262)
|
(3 328)
|
(3 446)
|
(3 504)
|
(3 574)
|
(3 678)
|
(3 757)
|
|
Operating Income |
1 016
N/A
|
1 043
+3%
|
1 032
-1%
|
1 020
-1%
|
1 099
+8%
|
1 119
+2%
|
1 161
+4%
|
1 260
+8%
|
1 259
0%
|
1 289
+2%
|
1 287
0%
|
1 289
+0%
|
1 281
-1%
|
1 279
0%
|
1 276
0%
|
1 256
-2%
|
1 280
+2%
|
1 260
-2%
|
1 254
0%
|
1 254
0%
|
1 175
-6%
|
1 182
+1%
|
1 203
+2%
|
1 135
-6%
|
1 216
+7%
|
1 112
-9%
|
1 125
+1%
|
1 285
+14%
|
1 358
+6%
|
1 417
+4%
|
1 498
+6%
|
1 463
-2%
|
1 363
-7%
|
1 283
-6%
|
1 078
-16%
|
1 056
-2%
|
1 004
-5%
|
1 049
+5%
|
1 096
+4%
|
1 106
+1%
|
1 175
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(146)
|
(141)
|
(138)
|
(138)
|
(134)
|
(128)
|
(121)
|
(116)
|
(113)
|
(113)
|
(116)
|
(121)
|
(125)
|
(131)
|
(136)
|
(141)
|
(145)
|
(147)
|
(149)
|
(152)
|
(155)
|
(161)
|
(172)
|
(173)
|
(163)
|
(175)
|
(149)
|
(135)
|
(106)
|
(94)
|
(93)
|
(86)
|
(84)
|
(83)
|
(88)
|
(102)
|
(127)
|
(156)
|
(179)
|
(197)
|
(207)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(36)
|
(36)
|
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
|
(17)
|
(17)
|
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
|
15
|
27
|
14
|
14
|
12
|
(9)
|
13
|
23
|
9
|
20
|
0
|
11
|
20
|
29
|
31
|
21
|
13
|
(3)
|
(10)
|
(13)
|
(22)
|
(27)
|
(28)
|
|
Pre-Tax Income |
869
N/A
|
901
+4%
|
894
-1%
|
846
-5%
|
930
+10%
|
991
+7%
|
1 040
+5%
|
1 144
+10%
|
1 146
+0%
|
1 176
+3%
|
1 171
0%
|
1 168
0%
|
1 156
-1%
|
1 148
-1%
|
1 139
-1%
|
1 114
-2%
|
1 135
+2%
|
1 113
-2%
|
1 120
+1%
|
1 129
+1%
|
1 035
-8%
|
1 035
0%
|
1 044
+1%
|
953
-9%
|
1 066
+12%
|
961
-10%
|
986
+3%
|
1 171
+19%
|
1 252
+7%
|
1 334
+7%
|
1 425
+7%
|
1 389
-3%
|
1 293
-7%
|
1 220
-6%
|
1 003
-18%
|
951
-5%
|
866
-9%
|
880
+2%
|
895
+2%
|
882
-2%
|
940
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(315)
|
(325)
|
(319)
|
(298)
|
(325)
|
(343)
|
(358)
|
(394)
|
(395)
|
(404)
|
(405)
|
(408)
|
(409)
|
(406)
|
(403)
|
(389)
|
(394)
|
(353)
|
(321)
|
(300)
|
(243)
|
(234)
|
(232)
|
(215)
|
(239)
|
(226)
|
(236)
|
(278)
|
(299)
|
(317)
|
(339)
|
(327)
|
(306)
|
(291)
|
(240)
|
(230)
|
(209)
|
(212)
|
(216)
|
(212)
|
(221)
|
|
Income from Continuing Operations |
554
|
576
|
575
|
548
|
605
|
647
|
682
|
750
|
751
|
772
|
766
|
760
|
747
|
742
|
737
|
725
|
741
|
760
|
800
|
829
|
792
|
801
|
811
|
737
|
828
|
735
|
750
|
893
|
953
|
1 017
|
1 086
|
1 061
|
988
|
930
|
763
|
721
|
657
|
668
|
679
|
670
|
719
|
|
Income to Minority Interest |
(43)
|
(47)
|
(46)
|
(51)
|
(60)
|
(66)
|
(70)
|
(70)
|
(70)
|
(75)
|
(66)
|
(58)
|
(45)
|
(24)
|
(19)
|
(18)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(15)
|
(15)
|
(13)
|
(12)
|
(14)
|
(13)
|
(9)
|
(6)
|
(2)
|
(0)
|
4
|
7
|
12
|
19
|
19
|
16
|
13
|
6
|
(2)
|
|
Net Income (Common) |
510
N/A
|
529
+4%
|
529
0%
|
497
-6%
|
545
+10%
|
581
+7%
|
612
+5%
|
679
+11%
|
680
+0%
|
697
+2%
|
700
+0%
|
702
+0%
|
702
+0%
|
717
+2%
|
717
0%
|
707
-1%
|
752
+6%
|
770
+2%
|
810
+5%
|
840
+4%
|
779
-7%
|
789
+1%
|
801
+2%
|
726
-9%
|
813
+12%
|
721
-11%
|
734
+2%
|
878
+20%
|
941
+7%
|
1 008
+7%
|
1 081
+7%
|
1 059
-2%
|
990
-7%
|
935
-6%
|
774
-17%
|
739
-5%
|
675
-9%
|
684
+1%
|
692
+1%
|
676
-2%
|
717
+6%
|
|
EPS (Diluted) |
5.09
N/A
|
5.27
+4%
|
5.28
+0%
|
4.91
-7%
|
5.39
+10%
|
5.77
+7%
|
6.06
+5%
|
6.72
+11%
|
6.73
+0%
|
7.04
+5%
|
7.11
+1%
|
7.13
+0%
|
7.16
+0%
|
7.36
+3%
|
7.39
+0%
|
7.36
0%
|
7.83
+6%
|
8.12
+4%
|
8.59
+6%
|
9
+5%
|
8.28
-8%
|
8.66
+5%
|
8.97
+4%
|
8.21
-8%
|
9.13
+11%
|
8.33
-9%
|
8.62
+3%
|
10.3
+19%
|
10.94
+6%
|
11.74
+7%
|
12.64
+8%
|
12.65
+0%
|
11.82
-7%
|
12.29
+4%
|
10.4
-15%
|
10.11
-3%
|
9.14
-10%
|
9.57
+5%
|
9.76
+2%
|
9.7
-1%
|
10.23
+5%
|