Answer To: Healthscope Group Aggregated Annual Financial Report FINAL SIGNED (2).pdf HEALTHSCOPE GROUP...
Riddhi answered on Dec 14 2021
BALANCE SHEET
BALANCE SHEET CONSOLIDATION
Sonic Health Care Healthscope Consolidation
Current assets
Cash and cash equivalents 174,687 18,864 193,551
Receivables 402,876 99,121 501,997
Prepayments - 0 17,029 17,029
Inventories 53,357 43,985 97,342
Assets classified as held for sale 9,189 9,189
Other 27,806 210 28,016
Total current assets 667,915 179,209 847,124
Non-current assets - 0
Receivables 2,734 6,000 8,734
Other financial assets 46,396 46,396
Property, plant and equipment 531,529 1,123,502 1,655,031
Investment properties 20,517 661 21,178
Intangible assets 3,408,001 1,937,216 5,345,217
Deferred tax assets 35,357 75,978 111,335
Other 448 2,709 3,157
Total non-current assets 4,044,982 3,146,066 7,191,048
Total assets 4,712,897 3,325,275 8,038,172
Current liabilities - 0
Payables 233,675 215,381 449,056
Deferred purchase consideration - 0 1,548 1,548
Deferred revenue - 0 2,767 2,767
Borrowings - 0 42,790 42,790
Interest bearing liabilities 3,864 - 0 3,864
Current tax liabilities 27,941 - 0 27,941
Provisions 117,742 104,549 222,291
Other financial liabilities 14,359 2,601 16,960
Other 3,637 3,637
Total current liabilities 401,218 369,636 770,854
Non-current liabilities - 0
Borrowings 1,463,962 1,463,962
Deferred revenue 2,091 2,091
Interest bearing liabilities 1,706,449 1,706,449
Deferred tax liabilities 45,230 37,539 82,769
Provisions 37,664 30,508 68,172
Other 5,901 534,753 540,654
Total non-current liabilities 1,795,244 2,068,853 3,864,097
Total liabilities 2,196,462 2,438,489 4,634,951
Net assets 2,516,435 886,786 3,403,221
Equity - 0
Issued capital - 0 962,167 962,167
Contributed equity 2,345,584 2,345,584
Reserves - 187,356 - 11,013 - 198,369
Retained earnings 356,160 356,160
Accumulated Losses - 64,353 - 64,353
Total Parent Company interest 2,514,388 886,801 3,401,189
Minority interests 2,047 - 15 2,032
Total equity 2,516,435 886,786 3,403,221
- 0
INCOME STATEMENT
INCOME STATEMENT CONSOLIDATION
Sonic Health Care Healthscope Consolidation
Revenue from operations 3,082,883 1,429,282 4,512,165
Other income 13,496 2,299 15,795
Total revenue 3,096,379 1,431,581 4,527,960
Labour and related costs - 1,389,869 - 666,039 - 2,055,908
Consumables used - 512,518 - 201,920 - 714,438
Operating lease rental expense - 155,716 - 68,386 - 224,102
Depreciation and amortisation of physical assets - 97,227 - 54,684 - 151,911
Transportation - 87,560 - 0 - 87,560
Utilities - 73,990 - 0 - 73,990
Borrowing costs expense - 71,074 - 130,541 - 201,615
Repairs and maintenance - 68,365 - 0 - 68,365
Amortisation of intangibles - 17,691 - 0 - 17,691
Other expenses from ordinary activities - 231,966 - 409,621 - 641,587
Profit / Loss from ordinary activities before income tax expense 390,403 - 99,610 290,793
Income tax expense / benefit - 95,914 35,257 - 60,657
Profit / Loss from ordinary activities after income tax expense 294,489 - 64,353 230,136
Net loss/(profit) attributable to minority interests 46 - 0 46
Profit attributable to members of...