In: Finance
Please calculate operating margin % and excess margin % using the information below and explain how you arrived at your answer:
2019 | |
Revenue | |
Client Services−Gross | 2,366,410 |
Contractual Allowances | 72,565 |
Patient Revenue−Net | 2,293,845 |
Other Revenue−Imaging | 246,454 |
Total Revenue | 2,540,299 |
Expenses | |
Salaries and Wages | 1,292,372 |
Staff Benefits | 339,904 |
Administrative Expenses | 18,330 |
Advertising | 34,000 |
Collection Fees | 1,267 |
Computer Support | 42,668 |
Consultants | 1,529 |
Equipment Leases | 10,400 |
Insurance | 28,100 |
Laboratory | 64,882 |
Laundry and Housekeeping | 12,830 |
Legal/Audit | 8,100 |
Medical Supplies | 61,450 |
Office Supplies | 18,437 |
Printing and Postage | 4,222 |
Professional Fees | 23,955 |
Rent | 78,500 |
Repairs and Maintenance | 3,167 |
Telephone | 2,766 |
Utilities | 18,925 |
Interest | 350 |
Depreciation | 22,556 |
Bad Debt Expenses | 2,437 |
Total Expenses | 2,091,147 |
Income (Loss) Before Taxes | 449,152 |
Federal Tax | 175,169 |
State Tax | 40,424 |
Income (Loss) After Taxes | 233,559 |
I could not understand your requirement of "Excess Margin %". I have not hear this term before.
So I have calculated the operating margin as per table below. Please see the table below.
Operating profit is otherwise known as EBIT or Earnings before interest and taxes.
Parameter | 2019 |
Revenue | |
Client Services−Gross | 2,366,410 |
Contractual Allowances | 72,565 |
Patient Revenue−Net | 2,293,845 |
Other Revenue−Imaging | 246,454 |
Total Revenue (A) | 2,540,299 |
Operating Expenses | |
Salaries and Wages | 1,292,372 |
Staff Benefits | 339,904 |
Administrative Expenses | 18,330 |
Advertising | 34,000 |
Collection Fees | 1,267 |
Computer Support | 42,668 |
Consultants | 1,529 |
Equipment Leases | 10,400 |
Insurance | 28,100 |
Laboratory | 64,882 |
Laundry and Housekeeping | 12,830 |
Legal/Audit | 8,100 |
Medical Supplies | 61,450 |
Office Supplies | 18,437 |
Printing and Postage | 4,222 |
Professional Fees | 23,955 |
Rent | 78,500 |
Repairs and Maintenance | 3,167 |
Telephone | 2,766 |
Utilities | 18,925 |
Bad Debt Expenses | 2,437 |
Total Expenses (B) | 2,068,241 |
Operating Profit ( C) = (A) - (B) | 472,058 |
Operating Margin ( C) / (A) | 18.58% |