| | |
每股
|
| |
合計
|
| ||||||
首次公開募股價格
|
| | | $ | 23.50 | | | | | $ | 528,750,000 | | |
承保折扣和佣金(1)
|
| | | $ | 1.2925 | | | | | $ | 29,081,250 | | |
未扣除費用的收益給我們
|
| | | $ | 22.2075 | | | | | $ | 499,668,750 | | |
| 摩根大通 | | |
高盛有限責任公司
|
| |
美國銀行證券
|
|
|
德意志銀行證券
|
| |
富國銀行證券
|
| |
瑞穗
|
| |
RBC資本市場
|
| |
信託證券
|
|
| 資本一證券 | | |
第五三證券
|
| |
PNC Capital Markets LLC
|
|
|
關於本招股説明書
|
| | | | II | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
產品
|
| | | | 18 | | |
|
歷史和未經審計的形式合併財務數據摘要
|
| | | | 21 | | |
|
風險因素
|
| | | | 25 | | |
|
有關前瞻性陳述的告誡説明
|
| | | | 59 | | |
|
市場和行業數據
|
| | | | 61 | | |
|
使用收益
|
| | | | 62 | | |
|
股利政策
|
| | | | 63 | | |
|
大寫
|
| | | | 64 | | |
|
稀釋
|
| | | | 66 | | |
|
分離和分銷業務
|
| | | | 68 | | |
|
未經審計的形式合併財務信息
|
| | | | 71 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 78 | | |
|
業務
|
| | | | 97 | | |
|
管理
|
| | | | 135 | | |
|
高管和董事薪酬
|
| | | | 143 | | |
|
主要股東
|
| | | | 163 | | |
|
某些關係和關聯人交易
|
| | | | 164 | | |
|
股本説明
|
| | | | 171 | | |
|
對某些債務的描述
|
| | | | 176 | | |
|
有資格未來出售的股票
|
| | | | 178 | | |
|
針對非美國普通股持有者的重要美國聯邦所得税考慮因素
|
| | | | 180 | | |
|
承銷
|
| | | | 184 | | |
|
法律事務
|
| | | | 193 | | |
|
專家
|
| | | | 194 | | |
|
您可以在哪裏找到更多信息
|
| | | | 195 | | |
|
合併財務報表索引
|
| | | | F-1 | | |
| | |
未經審計的
|
| |||||||||
| | |
截至6月30日的三個月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
(單位:百萬)
|
| |
(估計)
|
| |
(實際)
|
| ||||||
收入
|
| | | $ | 477,915 | | | | | $ | 467,079 | | |
成本和費用: | | | | | | | | | | | | | |
服務成本,不包括折舊和攤銷
|
| | | | 339,273 | | | | | | 329,836 | | |
一般和行政管理,不包括折舊和攤銷
|
| | | | 36,828 | | | | | | 37,003 | | |
折舊及攤銷
|
| | | | 17,870 | | | | | | 18,283 | | |
總成本和費用
|
| | | | 393,971 | | | | | | 385,122 | | |
其他營業收入
|
| | | | — | | | | | | 151 | | |
運營收入
|
| | | $ | 83,944 | | | | | $ | 82,108 | | |
| | |
06月30日
2024 |
| |
06月30日
2023 |
| ||||||
職業健康中心數量-學期開始時
|
| | | | 547 | | | | | | 539 | | |
收購的職業健康中心數量
|
| | | | — | | | | | | 1 | | |
新職業健康中心數量
|
| | | | 1 | | | | | | — | | |
關閉/出售的職業健康中心數量
|
| | | | (1) | | | | | | — | | |
職業健康中心數量 - 期末
|
| | | | 547 | | | | | | 540 | | |
- 期末運營的現場醫療診所數量
|
| | | | 154 | | | | | | 141 | | |
就診次數(1) | | | | | | | | | | | | | |
工傷賠償
|
| | | | 1,455,254 | | | | | | 1,429,035 | | |
僱主服務
|
| | | | 1,702,399 | | | | | | 1,781,012 | | |
消費者健康
|
| | | | 56,602 | | | | | | 57,847 | | |
合計
|
| | | | 3,214,255 | | | | | | 3,267,894 | | |
VPD卷(1) | | | | | | | | | | | | | |
工傷賠償
|
| | | | 22,738 | | | | | | 22,329 | | |
僱主服務
|
| | | | 26,600 | | | | | | 27,828 | | |
消費者健康
|
| | | | 884 | | | | | | 904 | | |
合計
|
| | | | 50,223 | | | | | | 51,061 | | |
每次訪問的收入(1) | | | | | | | | | | | | | |
工傷賠償
|
| | | $ | 198.18 | | | | | $ | 194.92 | | |
僱主服務
|
| | | | 90.05 | | | | | | 86.00 | | |
消費者健康
|
| | | | 135.49 | | | | | | 134.88 | | |
合計
|
| | | $ | 139.81 | | | | | $ | 134.50 | | |
(美元單位:
數千人,除了 份額和每股 數據) |
| |
形式
|
| |
歷史
|
| ||||||||||||||||||||||||||||||||||||
|
三個月
已結束 3月31日 2024 |
| |
年終了
12月31日 2023 |
| |
這三個月的費用
3月31日結束, |
| |
截至12月31日的年份,
|
| ||||||||||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||||
收入
|
| | | $ | 467,598 | | | | | $ | 1,838,081 | | | | | $ | 467,598 | | | | | $ | 456,298 | | | | | $ | 1,838,081 | | | | | $ | 1,724,359 | | | | | $ | 1,732,041 | | |
總成本和費用
|
| | | | 392,477 | | | | | | 1,551,071 | | | | | | 392,384 | | | | | | 381,038 | | | | | | 1,550,699 | | | | | | 1,466,142 | | | | | | 1,461,776 | | |
其他營業收入
|
| | | | 284 | | | | | | 250 | | | | | | 284 | | | | | | — | | | | | | 250 | | | | | | 312 | | | | | | 34,999 | | |
運營收入
|
| | | | 75,405 | | | | | | 287,260 | | | | | | 75,498 | | | | | | 75,260 | | | | | | 287,632 | | | | | | 258,529 | | | | | | 305,264 | | |
其他收入和
費用 |
| | | | (28,565) | | | | | | (114,567) | | | | | | (10,082) | | | | | | (11,663) | | | | | | (45,002) | | | | | | (33,633) | | | | | | (29,701) | | |
所得税前收入
|
| | | | 46,840 | | | | | | 172,693 | | | | | | 65,416 | | | | | | 63,597 | | | | | | 242,630 | | | | | | 224,896 | | | | | | 275,563 | | |
所得税
費用 |
| | | | 10,456 | | | | | | 40,263 | | | | | | 15,137 | | | | | | 16,166 | | | | | | 57,887 | | | | | | 52,653 | | | | | | 59,527 | | |
淨收入
|
| | | | 36,384 | | | | | | 132,430 | | | | | | 50,279 | | | | | | 47,431 | | | | | | 184,743 | | | | | | 172,243 | | | | | | 216,036 | | |
淨利潤
歸因 至非控制性 興趣 |
| | | | 1,323 | | | | | | 4,796 | | | | | | 1,323 | | | | | | 1,167 | | | | | | 4,796 | | | | | | 5,516 | | | | | | 7,161 | | |
歸屬於公司的淨利潤
|
| | | $ | 35,061 | | | | | $ | 127,634 | | | | | $ | 48,956 | | | | | $ | 46,264 | | | | | $ | 179,947 | | | | | $ | 166,727 | | | | | $ | 208,875 | | |
基本和稀釋的
人均收入 分享 |
| | | $ | 0.28 | | | | | $ | 1.01 | | | | | $ | 0.47 | | | | | $ | 0.44 | | | | | $ | 1.73 | | | | | $ | 1.60 | | | | | $ | 1.99 | | |
加權平均值
數量: 份額-基本 和稀釋的 |
| | | | 126,593,503 | | | | | | 126,691,216 | | | | | | 104,093,503 | | | | | | 104,254,295 | | | | | | 104,191,216 | | | | | | 104,354,148 | | | | | | 105,167,240 | | |
(美元單位:千)
|
| |
形式
|
| |
歷史
|
| ||||||||||||
|
截至
2024年3月31日 |
| |
截至
|
| ||||||||||||||
|
2024年3月31日
|
| |
2023年12月31日
|
| ||||||||||||||
總資產
|
| | | $ | 2,416,977 | | | | | $ | 2,366,162 | | | | | $ | 2,333,560 | | |
總負債
|
| | | | 2,154,878 | | | | | | 1,146,878 | | | | | | 1,156,121 | | |
總股本
|
| | | | 243,842 | | | | | | 1,201,027 | | | | | | 1,160,962 | | |
(美元單位:千)
|
| |
歷史
|
| |||||||||||||||||||||||||||
|
截至3月31日的三個月
|
| |
截至12月31日的年份,
|
| ||||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||
運營提供的淨現金
活動 |
| | | $ | 44,622 | | | | | $ | 17,695 | | | | | $ | 234,316 | | | | | $ | 274,337 | | | | | $ | 290,638 | | |
投資活動中使用的淨現金
|
| | | | (22,352) | | | | | | (14,396) | | | | | | (75,308) | | | | | | (57,750) | | | | | | (61,798) | | |
用於融資的淨現金流
活動 |
| | | | (4,092) | | | | | | (15,997) | | | | | | (165,291) | | | | | | (209,858) | | | | | | (342,589) | | |
現金淨增(減)
|
| | | | 18,178 | | | | | | (12,698) | | | | | | (6,283) | | | | | | 6,729 | | | | | | (113,749) | | |
期初現金
|
| | | | 31,374 | | | | | | 37,657 | | | | | | 37,657 | | | | | | 30,928 | | | | | | 144,677 | | |
期末現金
|
| | | $ | 49,552 | | | | | $ | 24,959 | | | | | | 31,374 | | | | | | 37,657 | | | | | | 30,928 | | |
(美元單位:千)
|
| |
歷史
|
| |||||||||||||||||||||||||||
|
截至3月31日的三個月
|
| |
截至12月31日的年份,
|
| ||||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||
調整後的EBITDA(1)
|
| | | $ | 96,142 | | | | | $ | 93,748 | | | | | $ | 361,334 | | | | | $ | 334,337 | | | | | $ | 389,616 | | |
調整後的EBITDA利潤率(1)
|
| | | | 20.6% | | | | | | 20.5% | | | | | | 19.7% | | | | | | 19.4% | | | | | | 22.5% | | |
經COVID調整的EBITDA(1)
|
| | | $ | 96,142 | | | | | $ | 93,748 | | | | | $ | 361,334 | | | | | $ | 333,860 | | | | | $ | 314,969 | | |
| | |
截至3月31日的三個月,
|
| |
截至12月31日的年份,
|
| ||||||||||||||||||||||||
(美元單位:千)
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
調整後EBITDA和COVID調整後EBITDA的對賬
|
| | | | | | |||||||||||||||||||||||||
淨收入
|
| | | $ | 50,279 | | | | | $ | 47,431 | | | | | $ | 184,743 | | | | | $ | 172,243 | | | | | $ | 216,036 | | |
所得税費用
|
| | | | 15,137 | | | | | | 16,166 | | | | | | 57,887 | | | | | | 52,653 | | | | | | 59,527 | | |
利息支出
|
| | | | 111 | | | | | | 61 | | | | | | 221 | | | | | | 849 | | | | | | 2,383 | | |
關聯方債務的利息費用
|
| | | | 9,971 | | | | | | 11,076 | | | | | | 44,253 | | | | | | 30,792 | | | | | | 29,473 | | |
出售企業的損失(收益)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,155) | | |
未合併損失中的權益
子公司 |
| | | | — | | | | | | 526 | | | | | | 526 | | | | | | 1,577 | | | | | | — | | |
其他費用
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 415 | | | | | | — | | |
股票補償費用
|
| | | | 166 | | | | | | 178 | | | | | | 651 | | | | | | 2,141 | | | | | | 2,142 | | |
折舊及攤銷
|
| | | | 18,485 | | | | | | 18,310 | | | | | | 73,051 | | | | | | 73,667 | | | | | | 82,210 | | |
分離交易成本(a)
|
| | | | 1,993 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 96,142 | | | | | $ | 93,748 | | | | | $ | 361,334 | | | | | $ | 334,337 | | | | | $ | 389,616 | | |
直接歸因於COVID-19的其他非經常性收入(b)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (477) | | | | | | (74,647) | | |
COVID調整後的EBITDA
|
| | | $ | 96,142 | | | | | $ | 93,748 | | | | | $ | 361,334 | | | | | $ | 333,860 | | | | | $ | 314,969 | | |
調整後EBITDA利潤率
|
| | | | 20.6% | | | | | | 20.5% | | | | | | 19.7% | | | | | | 19.4% | | | | | | 22.5% | | |
淨利潤率
|
| | | | 10.8% | | | | | | 10.4% | | | | | | 10.1% | | | | | | 10.0% | | | | | | 12.5% | | |
| | |
截至2024年3月31日
|
| |||||||||||||||
|
實際
|
| |
形式
|
| |
形式為
調整後的 |
| |||||||||||
(美元和股份金額以千計) | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 49,552 | | | | | $ | 99,552 | | | | | $ | 99,552 | | |
債務: | | | | | | | | | | | | | | | | | | | |
高級定期貸款
|
| | | | — | | | | | | 850,000 | | | | | | 850,000 | | |
備註
|
| | | | — | | | | | | 650,000 | | | | | | 650,000 | | |
與關聯方的長期債務
|
| | | | 470,000 | | | | | | 470,000 | | | | | | — | | |
本票
|
| | | | — | | | | | | 22,385 | | | | | | — | | |
其他債務
|
| | | | 9,833 | | | | | | 9,833 | | | | | | 9,833 | | |
總債務
|
| | | $ | 479,833 | | | | | $ | 2,002,218 | | | | | | 1,509,833 | | |
股東權益: | | | | | | | | | | | | | | | | | | | |
普通股-每股面值0.01美元(447,081股授權股份; 104,094股已發行股份,實際和形式)(447,081股授權股份; 126,594股已發行股份,形式
調整後) |
| | | | 1,041 | | | | | | 1,041 | | | | | | 1,266 | | |
新增實收資本
|
| | | | 462,371 | | | | | | 462,371 | | | | | | 954,531 | | |
留存收益
|
| | | | 732,348 | | | | | | (717,222) | | | | | | (717,222) | | |
總股東權益
|
| | | | 1,195,760 | | | | | | (253,810) | | | | | | 238,575 | | |
非控股權益
|
| | | | 5,267 | | | | | | 5,267 | | | | | | 5,267 | | |
總股本
|
| | | | 1,201,027 | | | | | | (248,543) | | | | | | 243,842 | | |
總市值
|
| | | $ | 1,680,860 | | | | | $ | 1,753,675 | | | | | $ | 1,753,675 | | |
|
我們普通股每股首次公開募股價格
|
| | | $ | 23.50 | | | | | | | | |
|
截至2024年3月31日的每股有形賬面淨值(虧損)
|
| | | | | | | | | $ | (2.24) | | |
|
預計現金股利、期票和債務融資交易後普通股每股有形賬面淨值(虧損)
|
| | | | | | | | | | (16.17) | | |
|
由於新投資者在本次發行中購買了我們普通股的股票,我們普通股的每股預計有形賬面淨值(虧損)增加(減少)
|
| | | | 6.76 | | | | | | | | |
|
預計我們普通股每股有形賬面淨值(虧損)在給予後
對現金股利、本票、分離、債務融資的影響 交易和此產品 |
| | | | | | | | | | (9.41) | | |
|
在本次發行中購買我們普通股股票的新投資者以每股普通股有形賬面淨值(虧損)的形式攤薄我們的普通股
|
| | | | | | | | | $ | 32.91 | | |
| | |
購買的股票
|
| |
總體考慮
|
| |
平均
每件價格 分享* |
| |||||||||||||||||||||
|
編號
|
| |
百分比
|
| |
美元
(單位:百萬)* |
| |
百分比
|
| ||||||||||||||||||||
現有股東(1)
|
| | | | 104,093,503 | | | | | | 82.23% | | | | | $ | 262.1 | | | | | | 33.14% | | | | | $ | 2.52 | | |
新投資者
|
| | | | 22,500,000 | | | | | | 17.77 | | | | | | 528.8 | | | | | | 66.86 | | | | | | 23.50 | | |
合計
|
| | | | 126,593,503 | | | | | | 100.0% | | | | | $ | 790.8 | | | | | | 100.0% | | | | | $ | 6.25 | | |
| | |
截至2023年12月31日的年度
|
| |||||||||||||||||||||
| | |
歷史
|
| |
交易
會計 調整 |
| |
自主
實體 調整 |
| |
形式
|
| ||||||||||||
收入
|
| | | $ | 1,838,081 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,838,081 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
服務成本,不包括折舊和攤銷
|
| | | | 1,325,649 | | | | | | — | | | | | | — | | | | | | 1,325,649 | | |
一般和行政管理,不包括折舊和攤銷
|
| | | | 151,999 | | | | | | — | | | | | | 372(d) | | | | | | 152,371 | | |
折舊及攤銷
|
| | | | 73,051 | | | | | | — | | | | | | — | | | | | | 73,051 | | |
總成本和費用
|
| | | | 1,550,699 | | | | | | — | | | | | | 372 | | | | | | 1,551,071 | | |
其他營業收入
|
| | | | 250 | | | | | | — | | | | | | — | | | | | | 250 | | |
運營收入
|
| | | | 287,632 | | | | | | — | | | | | | (372) | | | | | | 287,260 | | |
其他收入和支出: | | | | | | | | | | | | | | | | | | | | | | | | | |
未合併子公司虧損中的權益
|
| | | | (526) | | | | | | — | | | | | | — | | | | | | (526) | | |
關聯方債務的利息費用
|
| | | | (44,253) | | | | | | 44,253 (b) | | | | | | — | | | | | | — | | |
利息支出
|
| | | | (221) | | | | | | (113,818)(a) | | | | | | — | | | | | | (114,039) | | |
其他費用
|
| | | | (2) | | | | | | — | | | | | | — | | | | | | (2) | | |
所得税前收入
|
| | | | 242,630 | | | | | | (69,565) | | | | | | (372) | | | | | | 172,693 | | |
所得税費用
|
| | | | 57,887 | | | | | | (17,530)(c) | | | | | | (94)(e) | | | | | | 40,263 | | |
淨收入
|
| | | $ | 184,743 | | | | | $ | (52,035) | | | | | $ | (278) | | | | | $ | 132,430 | | |
減去:可歸因於非控股權益的淨收入
|
| | | | 4,796 | | | | | | — | | | | | | — | | | | | | 4,796 | | |
公司應佔淨收益
|
| | | $ | 179,947 | | | | | $ | (52,035) | | | | | $ | (278) | | | | | $ | 127,634 | | |
基本和稀釋後加權平均流通股
|
| | | | 104,191 | | | | | | | | | | | | | | | | | | 126,691(f) | | |
基本每股收益和稀釋後每股收益
|
| | | $ | 1.73 | | | | | | | | | | | | | | | | | $ | 1.01(f) | | |
| | |
截至2024年3月31日的三個月
|
| | |||||||||||||||||||||||
| | |
歷史
|
| |
交易
會計 調整 |
| |
自主
實體 調整 |
| |
形式
|
| | ||||||||||||||
收入
|
| | | $ | 467,598 | | | | | $ | — | | | | | $ | — | | | | | $ | 467,598 | | | | ||
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
服務成本,不包括折舊和攤銷
|
| | | | 336,990 | | | | | | — | | | | | | — | | | | | | 336,990 | | | | ||
一般和行政管理,不包括折舊和攤銷
|
| | | | 36,909 | | | | | | — | | | | | | 93(d) | | | | | | 37,002 | | | | ||
折舊及攤銷
|
| | | | 18,485 | | | | | | — | | | | | | — | | | | | | 18,485 | | | | ||
總成本和費用
|
| | | | 392,384 | | | | | | — | | | | | | 93 | | | | | | 392,477 | | | | ||
其他營業收入
|
| | | | 284 | | | | | | — | | | | | | — | | | | | | 284 | | | | ||
運營收入
|
| | | | 75,498 | | | | | | — | | | | | | (93) | | | | | | 75,405 | | | | ||
其他收入和支出: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
關聯方債務的利息費用
|
| | | | (9,971) | | | | | | 9,971 (b) | | | | | | — | | | | | | — | | | | ||
利息支出
|
| | | | (111) | | | | | | (28,454)(a) | | | | | | — | | | | | | (28,565) | | | | ||
所得税前收入
|
| | | | 65,416 | | | | | | (18,483) | | | | | | (93) | | | | | | 46,840 | | | | ||
所得税費用
|
| | | | 15,137 | | | | | | (4,658)(c) | | | | | | (23)(e) | | | | | | 10,456 | | | | ||
淨收入
|
| | | $ | 50,279 | | | | | $ | (13,825) | | | | | $ | (70) | | | | | $ | 36,384 | | | | ||
減去:可歸因於非控股權益的淨收入
|
| | | | 1,323 | | | | | | — | | | | | | — | | | | | | 1,323 | | | | ||
公司應佔淨收益
|
| | | $ | 48,956 | | | | | $ | (13,825) | | | | | $ | (70) | | | | | $ | 35,061 | | | | ||
基本和稀釋後加權平均流通股
|
| | | | 104,094 | | | | | | | | | | | | | | | | | | 126,594(f) | | | | ||
基本每股收益和稀釋後每股收益
|
| | | $ | 0.47 | | | | | $ | | | | | | $ | | | | | | $ | 0.28(f) | | | |
| | |
截至2024年3月31日的三個月
|
| |||||||||||||||||||||
| | |
歷史
|
| |
交易
會計 調整 |
| |
自主
實體 調整 |
| |
形式
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | |
|
| |||
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 49,552 | | | | | $ | 50,000 (a) | | | | | $ | — | | | | | $ | 99,552 | | |
應收賬款
|
| | | | 229,686 | | | | | | — | | | | | | — | | | | | | 229,686 | | |
預付所得税
|
| | | | 2,146 | | | | | | — | | | | | | — | | | | | | 2,146 | | |
其他流動資產
|
| | | | 46,155 | | | | | | — | | | | | | — | | | | | | 46,155 | | |
流動資產總額
|
| | | | 327,539 | | | | | | 50,000 | | | | | | — | | | | | | 377,539 | | |
經營性租賃使用權資產
|
| | | | 394,252 | | | | | | — | | | | | | — | | | | | | 394,252 | | |
財產和設備,
淨額 |
| | | | 182,780 | | | | | | — | | | | | | — | | | | | | 182,780 | | |
商譽
|
| | | | 1,233,406 | | | | | | — | | | | | | — | | | | | | 1,233,406 | | |
客户關係
|
| | | | 111,860 | | | | | | — | | | | | | — | | | | | | 111,860 | | |
可識別無形資產淨額
|
| | | | 107,678 | | | | | | — | | | | | | — | | | | | | 107,678 | | |
其他資產
|
| | | | 8,647 | | | | | | 815 (a) | | | | | | — | | | | | | 9,462 | | |
總資產
|
| | | $ | 2,366,162 | | | | | $ | 50,815 | | | | | $ | — | | | | | $ | 2,416,977 | | |
負債和股權 | | | | | | | | | | | | | | | | | | | | | | | | | |
當前負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
當期經營租賃負債
|
| | | | 73,714 | | | | | | — | | | | | | — | | | | | | 73,714 | | |
長期債務和應付票據的流動部分
|
| | | | 6,636 | | | | | | — | | | | | | — | | | | | | 6,636 | | |
應付賬款
|
| | | | 24,649 | | | | | | — | | | | | | — | | | | | | 24,649 | | |
因關聯方原因
|
| | | | 3,313 | | | | | | — | | | | | | — | | | | | | 3,313 | | |
應計負債和其他負債
|
| | | | 167,317 | | | | | | — | | | | | | — | | | | | | 167,317 | | |
流動負債總額
|
| | | | 275,629 | | | | | | — | | | | | | — | | | | | | 275,629 | | |
非流動經營租賃負債
|
| | | | 353,923 | | | | | | — | | | | | | — | | | | | | 353,923 | | |
長期債務,扣除當期部分的淨額
|
| | | | 3,197 | | | | | | 1,478,000 (a) | | | | | | — | | | | | | 1,481,197 | | |
與關聯方的長期債務
|
| | | | 470,000 | | | | | | (470,000)(b) | | | | | | — | | | | | | — | | |
非流動遞延所得税負債
|
| | | | 21,092 | | | | | | — | | | | | | — | | | | | | 21,092 | | |
其他非流動負債
|
| | | | 23,037 | | | | | | | | | | | | — | | | | | | 23,037 | | |
總負債
|
| | | $ | 1,146,878 | | | | | $ | 1,008,000 | | | | | $ | — | | | | | $ | 2,154,878 | | |
可贖回非控制性權益
|
| | | | 18,257 | | | | | | — | | | | | | — | | | | | | 18,257 | | |
普通股
|
| | | | 1,041 | | | | | | 225 (b) | | | | | | — | | | | | | 1,266 | | |
資本超過面值
|
| | | | 462,371 | | | | | | 492,160 (b) | | | | | | — | | | | | | 954,531 | | |
留存收益
|
| | | | 732,348 | | | | | | (1,449,570) (a)(b) | | | | | | — | | | | | | (717,222) | | |
股東總數'
股權 |
| | | | 1,195,760 | | | | | | (957,185) | | | | | | — | | | | | | 238,575 | | |
非控股權益
|
| | | | 5,267 | | | | | | — | | | | | | — | | | | | | 5,267 | | |
總股本
|
| | | $ | 1,201,027 | | | | | $ | (957,185) | | | | | $ | — | | | | | $ | 243,842 | | |
總負債和
股權 |
| | | $ | 2,366,162 | | | | | $ | 50,815 | | | | | $ | — | | | | | $ | 2,416,977 | | |
| | |
截止三個月
2024年3月31日 |
| |
年終了
2023年12月31日 |
| ||||||
總債務的利息支出,估計加權平均利率約為7.3%
|
| | | $ | 27,278 | | | | | $ | 109,111 | | |
未提取信貸額度的0.375承諾費
|
| | | $ | 375 | | | | | $ | 1,500 | | |
債務發行成本攤銷和原始發行折扣
|
| | | $ | 801 | | | | | $ | 3,207 | | |
債務利息支出總額
|
| | | $ | 28,454 | | | | | $ | 113,818 | | |
利息支出總額的税收效應
|
| | | $ | 7,170 | | | | | $ | 28,682 | | |
| | |
截止三個月
2024年3月31日 |
| |
年終了
2023年12月31日 |
| ||||||
普通股每股收益-基本和稀釋
|
| | | $ | 0.28 | | | | | $ | 1.01 | | |
已發行普通股的加權平均股數-基本和稀釋
|
| | |
|
126,593,503
|
| | | |
|
126,691,216
|
| |
| | |
截至2024年3月31日的三個月
|
| |||||||||
| | |
形式
淨收入 |
| |
形式
基本和 稀釋收入 每股 |
| ||||||
形式上圖所示
|
| | | $ | 35,061 | | | | | $ | 0.28 | | |
管理調整
|
| | | | | | | | | | | | |
一般和行政(a)
|
| | | $ | 4,399 | | | | | | | | |
管理調整的税收影響(b)
|
| | | | (1,108) | | | | | | | | |
管理調整總額
|
| | | | 3,291 | | | | | | | | |
管理調整後的預計淨利潤(損失)
|
| | | $ | 31,770 | | | | | $ | 0.25 | | |
加權平均基本和稀釋普通股
|
| | | | | | | | | | 126,593,503 | | |
| | |
截至2023年12月31日的年度
|
| |||||||||
| | |
形式
淨收入 |
| |
形式
基本和 稀釋收入 每股 |
| ||||||
形式上圖所示
|
| | | $ | 127,634 | | | | | $ | 1.01 | | |
管理調整
|
| | | | | | | | | | | | |
一般和行政(a)
|
| | | $ | 17,595 | | | | | | | | |
管理調整的税收影響(b)
|
| | | | (4,434) | | | | | | | | |
管理調整總額
|
| | | | 13,161 | | | | | | | | |
管理調整後的預計淨利潤(損失)
|
| | | $ | 114,473 | | | | | $ | 0.90 | | |
加權平均基本和稀釋普通股
|
| | | | | | | | | | 126,691,216 | | |
| | |
三個月
截至3月31日 |
| |
%變化
2024 – 2023 |
| |
截至2013年12月31日的年度
|
| |
%變化
2023 – 2022 |
| |
%變化
2022 – 2021 |
| |||||||||||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||||||||||
患者就診次數 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
工人賠償
|
| | | | 1,433,084 | | | | | | 1,396,567 | | | | | | 2.6% | | | | | | 5,668,042 | | | | | | 5,312,802 | | | | | | 5,178,163 | | | | | | 6.7% | | | | | | 2.6% | | |
僱主服務
|
| | | | 1,659,291 | | | | | | 1,760,531 | | | | | | (5.8)% | | | | | | 6,874,693 | | | | | | 7,051,191 | | | | | | 6,645,005 | | | | | | (2.5)% | | | | | | 6.1% | | |
消費者健康
|
| | | | 63,280 | | | | | | 60,847 | | | | | | 4.0% | | | | | | 234,897 | | | | | | 215,475 | | | | | | 229,556 | | | | | | 9.0% | | | | | | (6.1)% | | |
合計
|
| | | | 3,155,655 | | | | | | 3,217,945 | | | | | | (1.9)% | | | | | | 12,777,632 | | | | | | 12,579,468 | | | | | | 12,052,724 | | | | | | 1.6% | | | | | | 4.4% | | |
VPD卷 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
工人賠償
|
| | | | 22,392 | | | | | | 21,821 | | | | | | 2.6% | | | | | | 22,315 | | | | | | 20,834 | | | | | | 20,387 | | | | | | 7.1% | | | | | | 2.2% | | |
僱主服務
|
| | | | 25,926 | | | | | | 27,508 | | | | | | (5.8)% | | | | | | 27,066 | | | | | | 27,652 | | | | | | 26,161 | | | | | | (2.1)% | | | | | | 5.7% | | |
消費者健康
|
| | | | 989 | | | | | | 951 | | | | | | 4.0% | | | | | | 925 | | | | | | 845 | | | | | | 904 | | | | | | 9.5% | | | | | | (6.5)% | | |
合計
|
| | | | 49,307 | | | | | | 50,280 | | | | | | (1.9)% | | | | | | 50,306 | | | | | | 49,331 | | | | | | 47,452 | | | | | | 2.0% | | | | | | 4.0% | | |
每次訪問的收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
工人賠償
|
| | | $ | 195.29 | | | | | $ | 192.14 | | | | | | 1.6% | | | | | $ | 194.48 | | | | | $ | 190.63 | | | | | $ | 186.79 | | | | | | 2.0% | | | | | | 2.1% | | |
僱主服務
|
| | | | 90.84 | | | | | | 86.44 | | | | | | 5.1% | | | | | | 86.44 | | | | | | 79.78 | | | | | | 75.39 | | | | | | 8.3% | | | | | | 5.8% | | |
消費者健康
|
| | | | 131.57 | | | | | | 134.53 | | | | | | (2.2)% | | | | | | 132.80 | | | | | | 127.68 | | | | | | 153.97 | | | | | | 4.0% | | | | | | (17.1)% | | |
合計
|
| | | $ | 139.09 | | | | | $ | 133.22 | | | | | | 4.4% | | | | | $ | 135.22 | | | | | $ | 127.41 | | | | | $ | 124.75 | | | | | | 6.1% | | | | | | 2.1% | | |
工作日
|
| | | | 64 | | | | | | 64 | | | | | | | | | | | | 254 | | | | | | 255 | | | | | | 254 | | | | | | | | | | | | | | |
| | |
三個月
截至3月31日 |
| |
截至本年度的年度業績
12月31日 |
| ||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||
職業健康中心數量
|
| | | | 544 | | | | | | 540 | | | | | | 540 | | | | | | 518 | | | | | | 517 | | |
收購的職業健康中心數量
|
| | | | 2 | | | | | | — | | | | | | 4 | | | | | | 21 | | | | | | 7 | | |
新職業健康中心數量
|
| | | | 1 | | | | | | — | | | | | | 3 | | | | | | 4 | | | | | | 1 | | |
關閉/出售的職業健康中心數量
|
| | | | — | | | | | | (1) | | | | | | (3) | | | | | | (3) | | | | | | (7) | | |
職業健康中心數量
|
| | | | 547 | | | | | | 539 | | | | | | 544 | | | | | | 540 | | | | | | 518 | | |
已運營的現場衞生診所數量
|
| | | | 151 | | | | | | 140 | | | | | | 150 | | | | | | 147 | | | | | | 134 | | |
(千)
|
| |
截至3月31日的三個月
|
| |||||||||||||||||||||
|
2024
|
| |
2023
|
| ||||||||||||||||||||
|
金額
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| ||||||||||||||
收入
|
| | | $ | 467,598 | | | | | | 100.0% | | | | | $ | 456,298 | | | | | | 100.0% | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
服務成本,不包括折舊和攤銷
|
| | | | 336,990 | | | | | | 72.1 | | | | | | 328,078 | | | | | | 71.9 | | |
一般和行政管理,不包括折舊和攤銷
|
| | | | 36,909 | | | | | | 7.9 | | | | | | 34,650 | | | | | | 7.6 | | |
折舊及攤銷
|
| | | | 18,485 | | | | | | 4.0 | | | | | | 18,310 | | | | | | 4.0 | | |
總成本和費用
|
| | | | 392,384 | | | | | | 84.0 | | | | | | 381,038 | | | | | | 83.5 | | |
其他營業收入
|
| | | | 284 | | | | | | 0.1 | | | | | | — | | | | | | — | | |
運營收入
|
| | | | 75,498 | | | | | | 16.1 | | | | | | 75,260 | | | | | | 16.5 | | |
其他收入和費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
未合併子公司虧損中的權益
|
| | | | — | | | | | | — | | | | | | (526) | | | | | | (0.1) | | |
關聯方債務的利息費用
|
| | | | (9,971) | | | | | | (2.1) | | | | | | (11,076) | | | | | | (2.4) | | |
利息支出
|
| | | | (111) | | | | | | — | | | | | | (61) | | | | | | — | | |
所得税前收入
|
| | | | 65,416 | | | | | | 14.0 | | | | | | 63,597 | | | | | | 13.9 | | |
所得税費用
|
| | | | 15,137 | | | | | | 3.2 | | | | | | 16,166 | | | | | | 3.5 | | |
淨收入
|
| | | | 50,279 | | | | | | 10.8 | | | | | | 47,431 | | | | | | 10.4 | | |
減去:可歸因於非控股權益的淨收入
|
| | | | 1,323 | | | | | | 0.3 | | | | | | 1,167 | | | | | | 0.3 | | |
公司應佔淨收益
|
| | | | 48,956 | | | | | | 10.5% | | | | | | 46,264 | | | | | | 10.1% | | |
(千)
|
| |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
|
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||||
|
金額
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| ||||||||||||||||||||
收入
|
| | | $ | 1,838,081 | | | | | | 100.0% | | | | | $ | 1,724,359 | | | | | | 100.0% | | | | | $ | 1,732,041 | | | | | | 100.0% | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
服務成本,不包括折舊和攤銷
|
| | | | 1,325,649 | | | | | | 72.1 | | | | | | 1,242,499 | | | | | | 72.1 | | | | | | 1,221,854 | | | | | | 70.5 | | |
一般和行政,不包括
折舊和攤銷 |
| | | | 151,999 | | | | | | 8.3 | | | | | | 149,976 | | | | | | 8.7 | | | | | | 157,712 | | | | | | 9.1 | | |
折舊及攤銷
|
| | | | 73,051 | | | | | | 4.0 | | | | | | 73,667 | | | | | | 4.3 | | | | | | 82,210 | | | | | | 4.7 | | |
總成本和費用
|
| | | | 1,550,699 | | | | | | 84.4 | | | | | | 1,466,142 | | | | | | 85.0 | | | | | | 1,461,776 | | | | | | 84.4 | | |
其他營業收入
|
| | | | 250 | | | | | | 0.0 | | | | | | 312 | | | | | | 0.0 | | | | | | 34,999 | | | | | | 2.0 | | |
運營收入
|
| | | | 287,632 | | | | | | 15.6 | | | | | | 258,529 | | | | | | 15.0 | | | | | | 305,264 | | | | | | 17.6 | | |
其他收入和支出: | | | | | | | | ||||||||||||||||||||||||||||||
未合併子公司虧損中的權益
|
| | | | (526) | | | | | | 0.0 | | | | | | (1,577) | | | | | | (0.1) | | | | | | — | | | | | | — | | |
出售業務收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,155 | | | | | | 0.1 | | |
關聯方債務的利息費用
|
| | | | (44,253) | | | | | | (2.4) | | | | | | (30,792) | | | | | | (1.8) | | | | | | (29,473) | | | | | | (1.7) | | |
利息支出
|
| | | | (221) | | | | | | 0.0 | | | | | | (849) | | | | | | 0.0 | | | | | | (2,383) | | | | | | (0.1) | | |
其他費用
|
| | | | (2) | | | | | | 0.0 | | | | | | (415) | | | | | | 0.0 | | | | | | — | | | | | | — | | |
所得税前收入
|
| | | | 242,630 | | | | | | 13.2 | | | | | | 224,896 | | | | | | 13.0 | | | | | | 275,563 | | | | | | 15.9 | | |
所得税費用
|
| | | | 57,887 | | | | | | 3.1 | | | | | | 52,653 | | | | | | 3.1 | | | | | | 59,527 | | | | | | 3.4 | | |
淨收入
|
| | | | 184,743 | | | | | | 10.1 | | | | | | 172,243 | | | | | | 10.0 | | | | | | 216,036 | | | | | | 12.5 | | |
減去:可歸因於非控股權益的淨收入
|
| | | | 4,796 | | | | | | 0.3 | | | | | | 5,516 | | | | | | 0.3 | | | | | | 7,161 | | | | | | 0.4 | | |
可歸因於
的淨收入
公司 |
| | | $ | 179,947 | | | | | | 9.8% | | | | | $ | 166,727 | | | | | | 9.7% | | | | | $ | 208,875 | | | | | | 12.1% | | |
| | |
截止三個月
3月31日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
(美元單位:千)
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
調整後的EBITDA和調整後的COVID的對賬
EBITDA |
| | | | | | |||||||||||||||||||||||||
淨收入
|
| | | $ | 50,279 | | | | | $ | 47,431 | | | | | $ | 184,743 | | | | | $ | 172,243 | | | | | $ | 216,036 | | |
所得税費用
|
| | | | 15,137 | | | | | | 16,166 | | | | | | 57,887 | | | | | | 52,653 | | | | | | 59,527 | | |
利息支出
|
| | | | 111 | | | | | | 61 | | | | | | 221 | | | | | | 849 | | | | | | 2,383 | | |
關聯方債務的利息費用
|
| | | | 9,971 | | | | | | 11,076 | | | | | | 44,253 | | | | | | 30,792 | | | | | | 29,473 | | |
出售業務虧損(收益)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,155) | | |
未合併子公司虧損中的權益
|
| | | | — | | | | | | 526 | | | | | | 526 | | | | | | 1,577 | | | | | | — | | |
其他費用
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 415 | | | | | | — | | |
股票薪酬費用
|
| | | | 166 | | | | | | 178 | | | | | | 651 | | | | | | 2,141 | | | | | | 2,142 | | |
折舊及攤銷
|
| | | | 18,485 | | | | | | 18,310 | | | | | | 73,051 | | | | | | 73,667 | | | | | | 82,210 | | |
分離交易成本(A)
|
| | | | 1,993 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 96,142 | | | | | $ | 93,748 | | | | | $ | 361,334 | | | | | $ | 334,337 | | | | | $ | 389,616 | | |
可直接歸屬的其他非經常性收入
轉至新冠肺炎(A) |
| | | | — | | | | | | — | | | | | | — | | | | | | (477) | | | | | | (74,647) | | |
經COVID調整的EBITDA
|
| | | $ | 96,142 | | | | | $ | 93,748 | | | | | $ | 361,334 | | | | | $ | 333,860 | | | | | $ | 314,969 | | |
調整後的EBITDA利潤率
|
| | | | 20.6% | | | | | | 20.5% | | | | | | 19.7% | | | | | | 19.4% | | | | | | 22.5% | | |
淨利潤率
|
| | | | 10.8% | | | | | | 10.4% | | | | | | 10.1% | | | | | | 10.0% | | | | | | 12.5% | | |
| | |
截至3月31日的三個月
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(千)
|
| |||||||||
經營活動提供的現金淨額
|
| | | $ | 44,622 | | | | | $ | 17,695 | | |
投資活動中使用的淨現金
|
| | | | (22,352) | | | | | | (14,396) | | |
用於融資活動的現金淨額
|
| | | | (4,092) | | | | | | (15,997) | | |
現金淨增加(減少)
|
| | | | 18,178 | | | | | | (12,698) | | |
期初現金
|
| | | | 31,374 | | | | | | 37,657 | | |
期末現金
|
| | | $ | 49,552 | | | | | $ | 24,959 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
經營活動提供的淨現金流
|
| | | $ | 234,316 | | | | | $ | 274,337 | | | | | $ | 290,638 | | |
用於投資活動的淨現金流
|
| | | | (75,308) | | | | | | (57,750) | | | | | | (61,798) | | |
用於融資活動的淨現金流量
|
| | | | (165,291) | | | | | | (209,858) | | | | | | (342,589) | | |
現金淨增加(減少)
|
| | | | (6,283) | | | | | | 6,729 | | | | | | (113,749) | | |
期初現金
|
| | | | 37,657 | | | | | | 30,928 | | | | | | 144,677 | | |
期末現金
|
| | | $ | 31,374 | | | | | $ | 37,657 | | | | | $ | 30,928 | | |
| | |
|
| |
|
| |
|
|
| | |
職業健康
中心 |
| |
現場健康
診所 |
| |
其他
企業 |
|
説明 | | |
為大量用人單位客户提供職業健康和其他服務的中心網絡
|
| |
專門提供職業健康、高級初級保健和其他服務的單個僱主工作場所的診所
|
| |
遠程醫療、藥房重新包裝操作、同行評審和第三方僱主服務管理
|
|
設施數量 | | |
547
|
| |
151
|
| |
不適用
|
|
用人單位客户類型 | | |
從財富500強到小型企業的所有類型的僱主
|
| |
大中型用人單位
|
| |
所有類型的僱主
|
|
提供的服務線路 | | |
所有細分市場都提供工人補償、僱主服務和消費者健康服務
|
|
傷害護理
|
| ||||||
•
磨損
•
過敏反應
•
背部受傷
•
咬傷
•
骨折
|
| |
•
累積創傷
•
眼睛受傷
•
與熱相關的疾病/暴露
•
跌倒或舉起受傷
•
伯恩斯
|
| |
•
關節受傷
•
撕裂傷
•
皮疹
•
皮膚狀況
•
肌肉骨骼疾病
|
|
理療
|
| ||||||
•
職能工作分析
•
人體工程學評估
•
工作條件調整
•
傷病評估和急救管理
|
| |
•
預防性肌肉骨骼篩查
•
身體力學訓練
•
員工教育
|
| |
•
報價後、安置前功能測試
•
職業和手部治療服務
|
|
考試和評估
|
| ||||||
•
入學前和入學後體檢
•
是否適合參加值班考試
•
返崗考試
•
醫療監護考試
|
| |
•
點體檢
•
國家消防協會和國際消防員協會考試
|
| |
•
執法人員體檢
•
符合ADA的Adapt®考試、工作現場評估
•
人員績效評估
|
|
測試和篩選
|
| ||||||
•
符合DOT標準的尿藥篩查
•
呼氣酒精檢測
•
頭髮樣本檢測
•
快速尿液藥物篩查
|
| |
•
聽力篩查
•
心電圖
•
肺功能測試
•
視力測試
•
生命體徵
|
| |
•
X光檢查
•
傳染病篩查
•
血源性病原體暴露篩查
|
|
其他
|
| ||||||
•
疫苗接種/免疫接種
|
| |
•
運動訓練
|
| |
•
專業護理
|
|
臨牀領域
|
| ||||||
•
程序室(用於小程序)
•
8個 - 12個考場
•
試驗區 - 分開的洗手間(符合美國反興奮劑機構的規定),用於藥物和酒精收集
•
呼吸分析/檢查室 - ,最大限度地保護聯邦授權測試的隱私
|
| |
•
音頻測試室 - 單人間
•
醫務室
•
醫生站 - ,具有X射線查看區域和隱私,可將患者數據輸入我們的計算機系統
•
X射線設施 - 提供全方位服務的X光室和數字文件存儲
|
| |
•
病歷存儲區 -
•
理療區、治療區、力量和柔韌性設備、水療器/冰櫃,以及各種各樣的治療方式
•
現場專業服務
|
|
支持/公共區域
|
| ||||||
•
候診室帶電視的 - 座位
•
商務辦公室 - 辦公人員工作區
|
| |
•
經理辦公室
•
休息室
•
銷售處
|
| |
•
洗手間
•
記錄存儲區域
•
電話/電氣區
|
|
現場衞生診所服務
|
| ||||||
•
職業健康服務
•
受傷護理
•
初級保健
•
緊急護理
|
| |
•
預防性護理
•
理療
•
體育培訓服務
•
劇集服務
•
健康和健康服務
|
| |
•
急救
•
下班後護士分診
•
遠程醫療(職業)
•
藥房 - 禮賓/限量配方(如果允許)
|
|
|
1.
州和地方政府(4.9)
2.
運輸與倉儲(4.8)
3.
教育和健康服務(4.2)
4.
農業、林業、漁業和狩獵(4.1)
5.
零售業(3.7)
|
| |
6.
製造業(3.2)
7.
休閒、娛樂和酒店服務(2.9)
8.
批發貿易(2.6)
9.
建築(2.4)
10.
其他服務(1.8)
|
|
| | |
公司
職業 健康 中心 |
| |||
阿拉斯加
|
| | | | 1 | | |
亞利桑那州
|
| | | | 16 | | |
阿肯色州
|
| | | | 2 | | |
加利福尼亞州
|
| | | | 101 | | |
科羅拉多州
|
| | | | 26 | | |
康涅狄格州
|
| | | | 10 | | |
特拉華州
|
| | | | 3 | | |
佛羅裏達州
|
| | | | 32 | | |
佐治亞州
|
| | | | 15 | | |
夏威夷
|
| | | | 1 | | |
伊利諾伊州
|
| | | | 17 | | |
印第安納州
|
| | | | 14 | | |
愛荷華州
|
| | | | 3 | | |
堪薩斯州
|
| | | | 4 | | |
肯塔基州
|
| | | | 8 | | |
路易斯安那州
|
| | | | 3 | | |
緬因州
|
| | | | 7 | | |
馬裏蘭州
|
| | | | 13 | | |
馬薩諸塞州
|
| | | | 2 | | |
密歇根州
|
| | | | 19 | | |
明尼蘇達州
|
| | | | 6 | | |
密蘇裏州
|
| | | | 15 | | |
內布拉斯加州
|
| | | | 3 | | |
| | |
公司
職業 健康 中心 |
| |||
內華達州
|
| | | | 7 | | |
新漢普郡
|
| | | | 3 | | |
新澤西州
|
| | | | 24 | | |
新墨西哥州
|
| | | | 4 | | |
北卡羅來納州
|
| | | | 8 | | |
俄亥俄州
|
| | | | 18 | | |
俄克拉荷馬州
|
| | | | 8 | | |
俄勒岡州
|
| | | | 4 | | |
賓夕法尼亞州
|
| | | | 32 | | |
羅德島
|
| | | | 2 | | |
南卡羅來納州
|
| | | | 5 | | |
田納西州
|
| | | | 9 | | |
德克薩斯州
|
| | | | 53 | | |
猶他州
|
| | | | 6 | | |
佛蒙特州
|
| | | | 2 | | |
弗吉尼亞州
|
| | | | 11 | | |
華盛頓
|
| | | | 16 | | |
威斯康星州
|
| | | | 14 | | |
公司總數
|
| | | | 547 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
威廉·K·牛頓 | | | 61 | | | 首席執行官 | |
馬修·t。迪卡尼奧 | | | 41 | | | 總裁兼首席財務官 | |
約翰·R·安德森 | | | 74 | | | 首席醫療官常務副總裁 | |
喬瓦尼·加拉拉 | | | 49 | | | 首席臨牀服務官總裁常務副總裁 | |
John A Delorimier | | | 65 | | | 首席數字和數據官執行副總裁總裁 | |
邁克爾·A·科蘇特 | | | 66 | | | - 東區首席運營官執行副總裁總裁 | |
道格拉斯·R·麥克安德魯 | | | 54 | | | - West首席運營官執行副總裁總裁 | |
蘇贊·納爾遜 | | | 61 | | | 首席會計官常務副總裁 | |
喬納森·P·康瑟 | | | 53 | | | 首席增長與客户官執行副總裁總裁 | |
託馬斯·A·德瓦西亞 | | | 54 | | | 首席營銷與創新官執行副總裁總裁 | |
格雷格·M·吉爾伯特 | | | 61 | | | 首席報銷兼政府關係官常務副總裁 | |
邁克爾·D·萊茵 | | | 46 | | | 執行副總裁、首席運營官現場健康與遠程醫療 | |
丹妮爾·肯德爾 | | | 56 | | | 人力資源高級副總裁 | |
名稱
|
| |
年齡
|
| |
職位
|
|
羅伯特·A·奧滕齊奧 | | | 67 | | | 總監、主席 | |
Daniel J.託馬斯 | | | 65 | | | 董事 | |
威廉·基思·牛頓 | | | 61 | | | 董事 | |
馬克·R·沃特金斯,MD | | | 54 | | | 董事被提名者 | |
謝麗爾·佩格斯,醫學博士,公共衞生碩士 | | | 60 | | | 董事被提名者 | |
高管姓名
|
| |
標題
|
|
威廉·K·牛頓 | | | 首席執行官 | |
馬修·T·迪卡尼奧(1) | | | 總裁兼首席財務官 | |
John A.Delorimier | | | 首席數字和數據官執行副總裁總裁 | |
喬瓦尼·加拉拉 | | | 首席臨牀服務官總裁常務副總裁 | |
蘇贊·尼爾森(1) | | | 首席會計官常務副總裁 | |
高管姓名
|
| |
受限股份
已發行股票 |
| |||
威廉·K·牛頓
|
| | | | 33,422 | | |
姓名和主要職務
|
| |
年
|
| |
工資
($) |
| |
獎金
($) |
| |
庫存
獎項 ($)(1) |
| |
非股權
獎勵計劃 薪酬 ($)(2) |
| |
所有其他
薪酬 ($)(3) |
| |
合計
($) |
| |||||||||||||||||||||
William K.牛頓
首席執行官 |
| | | | 2023 | | | | | | 700,000 | | | | | | — | | | | | | 999,986 | | | | | | 1,670,550 | | | | | | 3,661,491 | | | | | | 7,032,027 | | |
| | | 2022 | | | | | | 698,077 | | | | | | — | | | | | | 1,000,009 | | | | | | 2,331,000 | | | | | | 3,394,185 | | | | | | 7,423,271 | | | ||
| | | 2021 | | | | | | 650,000 | | | | | | 800,000 | | | | | | — | | | | | | 2,275,000 | | | | | | 22,588,327(4) | | | | | | 26,313,327 | | | ||
馬修·t。迪卡尼奧
總裁兼首席財務官 |
| | | | 2023 | | | | | | 495,192 | | | | | | — | | | | | | — | | | | | | 645,000 | | | | | | 496,219 | | | | | | 1,636,411 | | |
| | | 2022 | | | | | | 362,500 | | | | | | — | | | | | | — | | | | | | 506,250 | | | | | | 462,256 | | | | | | 1,331,006 | | | ||
| | | 2021 | | | | | | 341,732 | | | | | | 100,000 | | | | | | — | | | | | | 1,235,000 | | | | | | 2,228,308 | | | | | | 3,905,040 | | | ||
John A.德洛裏米爾
執行副總裁,首席數字與數據官 |
| | | | 2023 | | | | | | 450,000 | | | | | | — | | | | | | — | | | | | | 435.375 | | | | | | 495,395 | | | | | | 1,380,770 | | |
| | | 2022 | | | | | | 450,000 | | | | | | — | | | | | | — | | | | | | 607,500 | | | | | | 461,012 | | | | | | 1,518,512 | | | ||
| | | 2021 | | | | | | 436,846 | | | | | | 100,000 | | | | | | — | | | | | | 1,181,250 | | | | | | 2,229,758 | | | | | | 3,947,854 | | | ||
喬瓦尼·加拉拉
執行副總裁兼首席臨牀服務官 |
| | | | 2023 | | | | | | 374,039 | | | | | | — | | | | | | — | | | | | | 362,813 | | | | | | 638,514 | | | | | | 1,375,366 | | |
| | | 2022 | | | | | | 350,000 | | | | | | — | | | | | | — | | | | | | 472,500 | | | | | | 593,950 | | | | | | 1,416,450 | | | ||
| | | 2021 | | | | | | 341,731 | | | | | | 100,000 | | | | | | — | | | | | | 1,135,000 | | | | | | 1,746,633 | | | | | | 3,323,364 | | | ||
蘇贊尼爾森
執行副總裁,首席會計師 警官 |
| | | | 2023 | | | | | | 374,039 | | | | | | — | | | | | | — | | | | | | 362,813 | | | | | | 506,674 | | | | | | 1,243,526 | | |
| | | 2022 | | | | | | 350,000 | | | | | | — | | | | | | — | | | | | | 472,500 | | | | | | 471,230 | | | | | | 1,293,730 | | | ||
| | | 2021 | | | | | | 342,041 | | | | | | 100,000 | | | | | | — | | | | | | 1,235,000 | | | | | | 1,772,067 | | | | | | 3,449,108 | | |
被任命為首席執行官
|
| |
年
|
| |
401(k)
匹配 投稿 ($) |
| |
C類
利息 回購 ($)(5) |
| |
分紅
支付日期為 未授權的 股票數量: 受限 庫存($) |
| |
合計
($) |
| |||||||||||||||
威廉·K·牛頓
|
| | | | 2023 | | | | | | 4,846 | | | | | | 3,631,460 | | | | | | 25,185 | | | | | | 3,661,491 | | |
馬修·T·迪卡尼奧
|
| | | | 2023 | | | | | | 4,949 | | | | | | 491,270 | | | | | | — | | | | | | 496,219 | | |
John A.Delorimier
|
| | | | 2023 | | | | | | 4,125 | | | | | | 491,270 | | | | | | — | | | | | | 495,395 | | |
喬瓦尼·加拉拉
|
| | | | 2023 | | | | | | 4,834 | | | | | | 633,680 | | | | | | — | | | | | | 638,514 | | |
蘇贊·納爾遜
|
| | | | 2023 | | | | | | 4,834 | | | | | | 501,840 | | | | | | — | | | | | | 506,674 | | |
名稱
|
| |
授予日期
|
| |
預計未來支出為
非股權激勵計劃獎勵 |
| |
所有其他
庫存 獎項: 數量: 股票數量: 股票(#)(2) |
| |
授予日期
公允價值 庫存的 個 和選項 獎項 ($)(3) |
| ||||||||||||||||||||||||||||||
|
獎金
單位(#)(1) |
| |
閾值
($) |
| |
目標($)
|
| |
最大
($) |
| ||||||||||||||||||||||||||||||||
威廉·K·牛頓 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020年股權計劃
|
| | | | 08/01/2023 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,422 | | | | | | 999,986 | | |
Concentra領導團隊激勵計劃(4)
|
| | | | 05/05/2023 | | | | | | — | | | | | | 647,500 | | | | | | 1,295,000 | | | | | | 1,670,550 | | | | | | — | | | | | | — | | |
Concentra執行領導團隊LTIP
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
馬修·t。迪卡尼奧 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Concentra領導團隊激勵計劃(4)
|
| | | | 05/05/2023 | | | | | | — | | | | | | 250,000 | | | | | | 500,000 | | | | | | 645,000 | | | | | | — | | | | | | — | | |
Concentra執行領導團隊LTIP
|
| | | | 02/27/2023 | | | | | | 70,419 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
John A.Delorimier | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Concentra領導團隊激勵計劃(4)
|
| | | | 05/05/2023 | | | | | | — | | | | | | 168,750 | | | | | | 337,500 | | | | | | 435,375 | | | | | | — | | | | | | — | | |
Concentra執行領導團隊LTIP
|
| | | | 02/27/2023 | | | | | | 42,251 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
喬瓦尼·加拉拉 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Concentra領導團隊激勵計劃(4)
|
| | | | 05/05/2023 | | | | | | — | | | | | | 140,625 | | | | | | 281,250 | | | | | | 362,813 | | | | | | — | | | | | | — | | |
Concentra執行領導團隊LTIP
|
| | | | 02/27/2023 | | | | | | 42,251 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蘇贊·納爾遜 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Concentra領導團隊激勵計劃(4)
|
| | | | 05/05/2023 | | | | | | — | | | | | | 140,625 | | | | | | 281,250 | | | | | | 362,813 | | | | | | — | | | | | | — | | |
Concentra執行領導團隊LTIP
|
| | | | 02/27/2023 | | | | | | 38,730 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
名稱
|
| |
授予日期
|
| |
股票獎勵(1)
|
| ||||||||||||
|
數量:
擁有 的股票 未授予(#) |
| |
市值
擁有 的股票 未授予($)(4) |
| ||||||||||||||
威廉·K·牛頓
|
| | | | 08/01/2023 | | | | | | 33,422(2) | | | | | | 785,417 | | |
| | | | | 08/01/2022 | | | | | | 33,659(3) | | | | | | 790,987 | | |
| | |
無故/無正當理由
|
| |
有充分理由(1)
|
| |
死亡
|
| |
殘疾
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
名稱
|
| |
鹼基
工資 ($) |
| |
獎金
($)(2) |
| |
按比例
獎金($)(3) |
| |
股權
親- 比率 歸屬 值 ($)(4) |
| |
鹼基
工資 ($) |
| |
獎金
($)(2) |
| |
按比例
獎金 ($)(3) |
| |
股權
親- 比率 歸屬 值 ($) |
| |
獎金
($)(2) |
| |
股權
親- 比率 歸屬 值 ($)(4) |
| |
獎金
($)(2) |
| |
股權
親- 比率 歸屬 值 ($)(4) |
| ||||||||||||||||||||||||||||||||||||
威廉·K·牛頓
|
| | | | 1,400,000 | | | | | | 1,670,550 | | | | | | 1,670,550 | | | | | | 481,727 | | | | | | 1,400,000 | | | | | | 1,670,550 | | | | | | 1,670,550 | | | | | | 481,727 | | | | | | 1,670,550 | | | | | | 481,727 | | | | | | 1,670,550 | | | | | | 481,727 | | |
馬修·T·迪卡尼奧
|
| | | | 375,000 | | | | | | 645,000 | | | | | | — | | | | | | — | | | | | | 375,000 | | | | | | 645,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
John A.Delorimier
|
| | | | 337,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
喬瓦尼·加拉拉
|
| | | | 312,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 312,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
蘇贊·納爾遜
|
| | | | 281,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
受益人姓名
|
| |
我們的普通股
實益擁有的股票 完成之前的 此產品 |
| |
我們的普通股
實益擁有的股票 完成後 此產品 (假設不練習 承銷商選擇 增購股份 我們的普通股 我們) |
| |
我們的普通股
實益擁有的股票 完成後 此產品 (假設充分行使 承銷商的選擇權 增購股份 我們的普通股 我們) |
| |||||||||||||||||||||||||||
|
編號
|
| |
%
|
| |
編號
|
| |
%
|
| |
編號
|
| |
%
|
| ||||||||||||||||||||
選擇醫療公司(1)
|
| | | | 104,093,503 | | | | | | 100% | | | | | | 104,093,503 | | | | | | 82.23% | | | | | | 104,093,503 | | | | | | 80.09% | | |
威廉·K·牛頓
|
| | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
馬修·T·迪卡尼奧
|
| | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
John A Delorimier
|
| | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
喬瓦尼·加拉拉
|
| | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
蘇贊·納爾遜
|
| | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
Robert A.奧滕齊奧
|
| | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
丹尼爾·J·託馬斯
|
| | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
所有董事和執行官
作為一個團體(人員) |
| | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
名稱
|
| |
數量:
個共享 |
| |||
摩根大通證券有限責任公司
|
| | | | 5,962,500 | | |
高盛有限責任公司
|
| | | | 4,837,500 | | |
美國銀行證券公司
|
| | | | 3,150,000 | | |
德意志銀行證券公司
|
| | | | 2,025,000 | | |
富國證券有限責任公司
|
| | | | 2,025,000 | | |
加拿大皇家銀行資本市場有限責任公司
|
| | | | 1,125,000 | | |
瑞穗證券美國有限責任公司
|
| | | | 675,000 | | |
Truist Securities,Inc.
|
| | | | 675,000 | | |
Capital One Securities,Inc.
|
| | | | 675,000 | | |
第五第三證券公司
|
| | | | 675,000 | | |
PNC資本市場有限責任公司
|
| | | | 675,000 | | |
合計
|
| | | | 22,500,000 | | |
| | |
不能選擇
額外購買 共享練習 |
| |
包含完整的
購買選項 其他共享 練習 |
| ||||||
每股
|
| | | $ | 1.2925 | | | | | $ | 1.2925 | | |
合計
|
| | | $ | 29,081,250 | | | | | $ | 33,443,438 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
|
截至2023年12月31日和2022年12月31日的合併資產負債表
|
| | | | F-4 | | |
|
截至2023年12月31日及2022年12月31日止年度的綜合經營報表
和2021年12月31日 |
| | | | F-5 | | |
|
截至2023年12月31日、2022年12月31日和
止三個年度的合併權益報表
2021年12月31日 |
| | | | F-6 | | |
|
2023年12月31日、2022年12月31日和2021年12月31日三個年度的合併現金流量表
|
| | | | F-7 | | |
|
合併財務報表附註
|
| | | | F-8 | | |
|
截至2023年12月31日、2022年12月31日和2021年12月31日各年度的財務報表附表二 - 估值和合格賬户
|
| | | | F-31 | | |
|
截至2024年3月31日和2023年12月31日的簡明綜合資產負債表
|
| | | | F-32 | | |
|
截至2024年3月31日和2024年3月31日止三個月的簡明綜合經營報表
2023年3月31日 |
| | | | F-33 | | |
|
截至2024年3月31日和2023年3月31日止三個月股東/會員權益變動簡明綜合報表
|
| | | | F-34 | | |
|
截至2024年3月31日和2024年3月31日的三個月現金流量表簡明合併報表
2023年3月31日 |
| | | | F-35 | | |
|
簡明合併財務報表附註
|
| | | | F-36 | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
資產
|
| | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 31,374 | | | | | $ | 37,657 | | |
應收賬款
|
| | | | 216,194 | | | | | | 206,259 | | |
預付所得税
|
| | | | 7,979 | | | | | | 6,684 | | |
其他流動資產
|
| | | | 38,871 | | | | | | 34,027 | | |
流動資產總額
|
| | | | 294,418 | | | | | | 284,627 | | |
經營性租賃使用權資產
|
| | | | 397,852 | | | | | | 375,051 | | |
財產和設備,淨額
|
| | | | 178,370 | | | | | | 158,875 | | |
商譽
|
| | | | 1,229,745 | | | | | | 1,225,871 | | |
客户關係
|
| | | | 117,259 | | | | | | 140,014 | | |
其他可識別無形資產,淨值
|
| | | | 107,510 | | | | | | 107,561 | | |
其他資產
|
| | | | 8,406 | | | | | | 5,236 | | |
總資產
|
| | | $ | 2,333,560 | | | | | $ | 2,297,235 | | |
負債和權益
|
| | | | | | | | | | | | |
當前負債: | | | | | | | | | | | | | |
當期經營租賃負債
|
| | | $ | 72,946 | | | | | $ | 71,299 | | |
長期債務和應付票據的流動部分
|
| | | | 1,455 | | | | | | 1,667 | | |
應付賬款
|
| | | | 20,413 | | | | | | 27,670 | | |
因關聯方原因
|
| | | | 3,354 | | | | | | 9,016 | | |
應計負債和其他負債
|
| | | | 176,466 | | | | | | 169,974 | | |
流動負債總額
|
| | | | 274,634 | | | | | | 279,626 | | |
非流動經營租賃負債
|
| | | | 357,310 | | | | | | 332,769 | | |
長期債務,扣除當期部分的淨額
|
| | | | 3,291 | | | | | | 3,911 | | |
與關聯方的長期債務
|
| | | | 470,000 | | | | | | 630,000 | | |
非流動遞延所得税負債
|
| | | | 23,364 | | | | | | 29,796 | | |
其他非流動負債
|
| | | | 27,522 | | | | | | 25,018 | | |
總負債
|
| | | | 1,156,121 | | | | | | 1,301,120 | | |
承諾和或有事項(注18) | | | | | | | | | | | | | |
可贖回的非控股權益
|
| | | | 16,477 | | | | | | 16,772 | | |
實繳資本
|
| | | | 470,303 | | | | | | 464,725 | | |
留存收益
|
| | | | 685,293 | | | | | | 508,592 | | |
會員權益總額
|
| | | | 1,155,596 | | | | | | 973,317 | | |
非控股權益
|
| | | | 5,366 | | | | | | 6,026 | | |
總股本
|
| | | | 1,160,962 | | | | | | 979,343 | | |
負債和權益合計
|
| | | $ | 2,333,560 | | | | | $ | 2,297,235 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
收入
|
| | | $ | 1,838,081 | | | | | $ | 1,724,359 | | | | | $ | 1,732,041 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | |
服務成本,不包括折舊和攤銷
|
| | | | 1,325,649 | | | | | | 1,242,499 | | | | | | 1,221,854 | | |
一般和行政,不包括折舊和攤銷(1)
|
| | | | 151,999 | | | | | | 149,976 | | | | | | 157,712 | | |
折舊及攤銷
|
| | | | 73,051 | | | | | | 73,667 | | | | | | 82,210 | | |
總成本和費用
|
| | | | 1,550,699 | | | | | | 1,466,142 | | | | | | 1,461,776 | | |
其他營業收入
|
| | | | 250 | | | | | | 312 | | | | | | 34,999 | | |
運營收入
|
| | | | 287,632 | | | | | | 258,529 | | | | | | 305,264 | | |
其他收入和支出: | | | | | | | | | | | | | | | | | | | |
未合併子公司虧損中的權益
|
| | | | (526) | | | | | | (1,577) | | | | | | — | | |
出售業務收益
|
| | | | — | | | | | | — | | | | | | 2,155 | | |
關聯方債務的利息費用
|
| | | | (44,253) | | | | | | (30,792) | | | | | | (29,473) | | |
利息支出
|
| | | | (221) | | | | | | (849) | | | | | | (2,383) | | |
其他費用
|
| | | | (2) | | | | | | (415) | | | | | | — | | |
所得税前收入
|
| | | | 242,630 | | | | | | 224,896 | | | | | | 275,563 | | |
所得税費用
|
| | | | 57,887 | | | | | | 52,653 | | | | | | 59,527 | | |
淨收入
|
| | | | 184,743 | | | | | | 172,243 | | | | | | 216,036 | | |
減去:可歸因於非控股權益的淨收入
|
| | | | 4,796 | | | | | | 5,516 | | | | | | 7,161 | | |
公司應佔淨收益
|
| | | $ | 179,947 | | | | | $ | 166,727 | | | | | $ | 208,875 | | |
每股收益(注15): | | | | | | | | | | | | | | | | | | | |
基本和稀釋
|
| | | $ | 1.73 | | | | | $ | 1.60 | | | | | $ | 1.99 | | |
| | |
可贖回的
非 控制 興趣 |
| | |
貢獻
大寫 |
| |
保留
收入 |
| |
合計
成員的 股權 |
| |
非
控制 興趣 |
| |
合計
股權 |
| ||||||||||||||||||
2020年12月31日的餘額
|
| | | $ | 18,577 | | | | | | $ | 469,056 | | | | | $ | 148,569 | | | | | $ | 617,625 | | | | | $ | 6,231 | | | | | $ | 623,856 | | |
公司應佔淨收益
|
| | | | | | | | | | | | | | | | | 208,875 | | | | | | 208,875 | | | | | | | | | | | | 208,875 | | |
可歸因於非控股權益的淨收入
|
| | | | 3,834 | | | | | | | | | | | | | | | | | | | — | | | | | | 3,327 | | | | | | 3,327 | | |
家長的貢獻
|
| | | | | | | | | | | 4,291 | | | | | | | | | | | | 4,291 | | | | | | | | | | | | 4,291 | | |
限制權益和期權的歸屬
|
| | | | | | | | | | | 2,142 | | | | | | | | | | | | 2,142 | | | | | | | | | | | | 2,142 | | |
A類額外資本收益率
|
| | | | | | | | | | | 1,035 | | | | | | | | | | | | 1,035 | | | | | | | | | | | | 1,035 | | |
行使股票期權
|
| | | | | | | | | | | 10,129 | | | | | | | | | | | | 10,129 | | | | | | | | | | | | 10,129 | | |
回購會員利益
|
| | | | | | | | | | | (7,961) | | | | | | (15,440) | | | | | | (23,401) | | | | | | | | | | | | (23,401) | | |
向非控股權益的分配和購買
|
| | | | (3,578) | | | | | | | | | | | | | | | | | | | — | | | | | | (3,136) | | | | | | (3,136) | | |
非控股權益的贖回價值調整
|
| | | | (3,033) | | | | | | | | | | | | | 3,033 | | | | | | 3,033 | | | | | | | | | | | | 3,033 | | |
2021年12月31日的餘額
|
| | | $ | 15,800 | | | | | | $ | 478,692 | | | | | $ | 345,037 | | | | | $ | 823,729 | | | | | $ | 6,422 | | | | | $ | 830,151 | | |
公司應佔淨收益
|
| | | | | | | | | | | | | | | | | 166,727 | | | | | | 166,727 | | | | | | | | | | | | 166,727 | | |
可歸因於非控股權益的淨收入
|
| | | | 3,696 | | | | | | | | | | | | | | | | | | | — | | | | | | 1,820 | | | | | | 1,820 | | |
家長的貢獻
|
| | | | | | | | | | | 6,823 | | | | | | | | | | | | 6,823 | | | | | | | | | | | | 6,823 | | |
限制權益和期權的歸屬
|
| | | | | | | | | | | 2,141 | | | | | | | | | | | | 2,141 | | | | | | | | | | | | 2,141 | | |
A類額外資本收益率
|
| | | | | | | | | | | 316 | | | | | | | | | | | | 316 | | | | | | | | | | | | 316 | | |
回購A類追加資本
|
| | | | | | | | | | | (23,904) | | | | | | | | | | | | (23,904) | | | | | | | | | | | | (23,904) | | |
行使股票期權
|
| | | | | | | | | | | 3,340 | | | | | | | | | | | | 3,340 | | | | | | | | | | | | 3,340 | | |
回購會員利益
|
| | | | | | | | | | | (2,697) | | | | | | (2,449) | | | | | | (5,146) | | | | | | | | | | | | (5,146) | | |
非控股權益發行
|
| | | | | | | | | | | 14 | | | | | | | | | | | | 14 | | | | | | 626 | | | | | | 640 | | |
向非控股權益的分配和購買
|
| | | | (3,447) | | | | | | | | | | | | | | | | | | | — | | | | | | (2,842) | | | | | | (2,842) | | |
非控股權益的贖回價值調整
|
| | | | 723 | | | | | | | | | | | | | (723) | | | | | | (723) | | | | | | | | | | | | (723) | | |
2022年12月31日的餘額
|
| | | $ | 16,772 | | | | | | $ | 464,725 | | | | | $ | 508,592 | | | | | $ | 973,317 | | | | | $ | 6,026 | | | | | $ | 979,343 | | |
公司應佔淨收益
|
| | | | | | | | | | | | | | | | | 179,947 | | | | | | 179,947 | | | | | | | | | | | | 179,947 | | |
可歸因於非控股權益的淨收入
|
| | | | 3,687 | | | | | | | | | | | | | | | | | | | — | | | | | | 1,109 | | | | | | 1,109 | | |
家長的貢獻
|
| | | | | | | | | | | 4,515 | | | | | | | | | | | | 4,515 | | | | | | | | | | | | 4,515 | | |
限制權益和期權的歸屬
|
| | | | | | | | | | | 178 | | | | | | | | | | | | 178 | | | | | | | | | | | | 178 | | |
行使股票期權
|
| | | | | | | | | | | 3,340 | | | | | | | | | | | | 3,340 | | | | | | | | | | | | 3,340 | | |
回購會員利益
|
| | | | | | | | | | | (2,650) | | | | | | (2,672) | | | | | | (5,322) | | | | | | | | | | | | (5,322) | | |
向非控股權益的分配和購買
|
| | | | (4,556) | | | | | | | 195 | | | | | | | | | | | | 195 | | | | | | (1,769) | | | | | | (1,574) | | |
非控股權益的贖回價值調整
|
| | | | 574 | | | | | | | | | | | | | (574) | | | | | | (574) | | | | | | | | | | | | (574) | | |
2023年12月31日餘額
|
| | | $ | 16,477 | | | | | | $ | 470,303 | | | | | $ | 685,293 | | | | | $ | 1,155,596 | | | | | $ | 5,366 | | | | | $ | 1,160,962 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
運營活動: | | | | | | | | | | | | | | | | | | | |
淨收入
|
| | | $ | 184,743 | | | | | $ | 172,243 | | | | | $ | 216,036 | | |
將淨收益與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 73,051 | | | | | | 73,667 | | | | | | 82,210 | | |
預期信貸損失準備金
|
| | | | 327 | | | | | | 273 | | | | | | 52 | | |
未合併子公司虧損中的權益
|
| | | | 526 | | | | | | 1,577 | | | | | | — | | |
出售資產、業務和解決問題的收益(損失)
意外情況 |
| | | | 4 | | | | | | (1,158) | | | | | | (2,326) | | |
股票薪酬費用
|
| | | | 651 | | | | | | 2,141 | | | | | | 2,142 | | |
債務貼現和發行成本攤銷
|
| | | | — | | | | | | — | | | | | | 98 | | |
A類額外資本收益率
|
| | | | — | | | | | | 316 | | | | | | 1,035 | | |
遞延所得税
|
| | | | (6,286) | | | | | | (8,639) | | | | | | (1,331) | | |
經營資產和負債變化,扣除業務合併的影響:
|
| | | | | | | | | | | | | | | | | | |
應收賬款
|
| | | | (10,262) | | | | | | (5,931) | | | | | | 12,519 | | |
其他流動資產
|
| | | | (20,743) | | | | | | (2,875) | | | | | | 2,028 | | |
其他資產
|
| | | | 2,738 | | | | | | 8,921 | | | | | | (2,599) | | |
應付賬款和應計負債
|
| | | | 9,567 | | | | | | 33,802 | | | | | | (19,226) | | |
經營活動提供的現金淨額
|
| | | | 234,316 | | | | | | 274,337 | | | | | | 290,638 | | |
投資活動: | | | | | | | | | | | | | | | | | | | |
業務合併,扣除收購現金後
|
| | | | (6,004) | | | | | | (9,702) | | | | | | (20,100) | | |
獲得的客户關係
|
| | | | (4,382) | | | | | | — | | | | | | — | | |
購置房產和設備
|
| | | | (64,958) | | | | | | (45,983) | | | | | | (46,787) | | |
企業投資
|
| | | | — | | | | | | (2,103) | | | | | | — | | |
出售資產和企業的收益
|
| | | | 36 | | | | | | 38 | | | | | | 5,089 | | |
投資活動中使用的淨現金
|
| | | | (75,308) | | | | | | (57,750) | | | | | | (61,798) | | |
融資活動: | | | | | | | | | | | | | | | | | | | |
關聯方定期貸款付款
|
| | | | — | | | | | | (31,552) | | | | | | (321,541) | | |
關聯方循環期票付款
|
| | | | (160,000) | | | | | | (150,000) | | | | | | — | | |
其他債務的借款
|
| | | | 5,471 | | | | | | 4,265 | | | | | | — | | |
其他債務的本金支付
|
| | | | (7,165) | | | | | | (7,395) | | | | | | (5,353) | | |
行使股票期權
|
| | | | 3,340 | | | | | | 3,340 | | | | | | 10,129 | | |
成員利益回購
|
| | | | (5,322) | | | | | | (5,146) | | | | | | (23,401) | | |
回購A類追加資本
|
| | | | — | | | | | | (23,904) | | | | | | — | | |
向非控股權益的分配和購買
|
| | | | (6,130) | | | | | | (6,289) | | | | | | (6,714) | | |
家長的貢獻
|
| | | | 4,515 | | | | | | 6,823 | | | | | | 4,291 | | |
用於融資活動的現金淨額
|
| | | | (165,291) | | | | | | (209,858) | | | | | | (342,589) | | |
現金淨增加(減少)
|
| | | | (6,283) | | | | | | 6,729 | | | | | | (113,749) | | |
期初現金
|
| | | | 37,657 | | | | | | 30,928 | | | | | | 144,677 | | |
期末現金
|
| | | $ | 31,374 | | | | | $ | 37,657 | | | | | $ | 30,928 | | |
補充信息: | | | | | | | | | | | | | | | | | | | |
支付利息的現金
|
| | | $ | 44,348 | | | | | $ | 31,116 | | | | | $ | 30,071 | | |
繳税現金
|
| | | | 60,607 | | | | | | 42,169 | | | | | | 78,379 | | |
非現金投融資活動: | | | | | | | | | | | | | | | | | | | |
購置房產和設備的負債
|
| | | $ | 5,136 | | | | | $ | 7,739 | | | | | $ | 5,043 | | |
|
土地改良
|
| |
5年 - 15年
|
|
|
租賃改進
|
| |
1個 - 15年
|
|
|
建築物
|
| |
40年
|
|
|
建築改進
|
| |
5年 - 40年
|
|
|
傢俱和設備
|
| |
1個 - 20年
|
|
|
客户關係
|
| |
5年 - 15年
|
|
|
競業禁止協議
|
| |
5年
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
運營租賃成本
|
| | | $ | 97,640 | | | | | $ | 91,632 | | | | | $ | 89,158 | | |
融資租賃成本: | | | | | | | | | | | | | | | | | | | |
使用權資產攤銷
|
| | | | 1,000 | | | | | | 916 | | | | | | 464 | | |
租賃負債利息
|
| | | | 392 | | | | | | 426 | | | | | | 379 | | |
可變租賃成本
|
| | | | 19,834 | | | | | | 18,376 | | | | | | 16,911 | | |
總租賃成本
|
| | | $ | 118,866 | | | | | $ | 111,350 | | | | | $ | 106,912 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
計入租賃負債的金額所支付的現金: | | | | | | | | | | | | | | | | | | | |
經營租賃的經營現金流
|
| | | $ | 96,854 | | | | | $ | 93,361 | | | | | $ | 90,511 | | |
融資租賃的運營現金流
|
| | | | 358 | | | | | | 393 | | | | | | 379 | | |
融資租賃現金流融資
|
| | | | 917 | | | | | | 827 | | | | | | 436 | | |
為換取租賃負債而獲得的使用權資產: | | | | | | | | | | | | | | | | | | | |
經營租賃
|
| | | | 98,584 | | | | | | 106,229 | | | | | | 71,591 | | |
融資租賃
|
| | | | — | | | | | | 494 | | | | | | 436 | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(千)
|
| |||||||||
經營租賃 | | | | | | | | | |||||
經營性租賃使用權資產
|
| | | $ | 397,852 | | | | | $ | 375,051 | | |
當期經營租賃負債
|
| | | $ | 72,946 | | | | | $ | 71,299 | | |
非流動經營租賃負債
|
| | | | 357,310 | | | | | | 332,769 | | |
經營租賃總負債
|
| | | $ | 430,256 | | | | | $ | 404,068 | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(千)
|
| |||||||||
融資租賃 | | | | | | | | | |||||
財產和設備,淨額
|
| | | $ | 2,112 | | | | | $ | 3,070 | | |
長期債務和應付票據的流動部分
|
| | | $ | 620 | | | | | $ | 917 | | |
長期債務,扣除當期部分的淨額
|
| | | | 3,291 | | | | | | 3,911 | | |
融資租賃總負債
|
| | | $ | 3,911 | | | | | $ | 4,828 | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
加權平均剩餘租賃年限(單位:年): | | | | | | | | | | | | | |
經營租賃
|
| | | | 6.6 | | | | | | 6.4 | | |
融資租賃
|
| | | | 7.9 | | | | | | 7.9 | | |
加權平均貼現率: | | | | | | | | | | | | | |
經營租賃
|
| | | | 6.1% | | | | | | 5.8% | | |
融資租賃
|
| | | | 8.6% | | | | | | 8.3% | | |
| | |
運行中
租約 |
| |
財務
租約 |
| ||||||
| | |
(千)
|
| |||||||||
2024
|
| | | $ | 96,610 | | | | | $ | 927 | | |
2025
|
| | | | 87,874 | | | | | | 676 | | |
2026
|
| | | | 77,495 | | | | | | 593 | | |
2027
|
| | | | 65,496 | | | | | | 605 | | |
2028
|
| | | | 54,034 | | | | | | 617 | | |
之後
|
| | | | 147,869 | | | | | | 2,110 | | |
未貼現現金流總額
|
| | | | 529,378 | | | | | | 5,528 | | |
減去:計入利息
|
| | | | 99,122 | | | | | | 1,617 | | |
貼現租賃負債總額
|
| | | $ | 430,256 | | | | | $ | 3,911 | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(千)
|
| |||||||||
土地
|
| | | $ | 4,107 | | | | | $ | 4,106 | | |
租賃改進
|
| | | | 286,145 | | | | | | 257,507 | | |
建築物
|
| | | | 12,925 | | | | | | 12,795 | | |
傢俱和設備
|
| | | | 230,040 | | | | | | 208,217 | | |
在建工程
|
| | | | 17,228 | | | | | | 11,690 | | |
全部物業和設備
|
| | | $ | 550,445 | | | | | $ | 494,315 | | |
累計折舊
|
| | | | (372,075) | | | | | | (335,440) | | |
財產和設備,淨額
|
| | | $ | 178,370 | | | | | $ | 158,875 | | |
| | |
中心
|
| |
現場
|
| |
其他業務
|
| |
合計
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
2022年1月1日的餘額
|
| | | $ | 1,133,318 | | | | | | 50,940 | | | | | | 36,934 | | | | | $ | 1,221,192 | | |
收購企業
|
| | | | 4,679 | | | | | | — | | | | | | — | | | | | | 4,679 | | |
2022年12月31日的餘額
|
| | | $ | 1,137,997 | | | | | $ | 50,940 | | | | | $ | 36,934 | | | | | $ | 1,225,871 | | |
收購企業
|
| | | | 3,874 | | | | | | — | | | | | | — | | | | | | 3,874 | | |
2023年12月31日餘額
|
| | | $ | 1,141,871 | | | | | $ | 50,940 | | | | | $ | 36,934 | | | | | $ | 1,229,745 | | |
| | |
12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||||||||||||||
| | |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
淨額
攜帶 金額 |
| |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
淨額
攜帶 金額 |
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
無限期無形資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商標
|
| | | $ | 104,900 | | | | | $ | — | | | | | $ | 104,900 | | | | | $ | 104,900 | | | | | $ | — | | | | | $ | 104,900 | | |
長期存在的無形資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商標
|
| | | | 5,000 | | | | | | (5,000) | | | | | | — | | | | | | 5,000 | | | | | | (5,000) | | | | | | — | | |
客户關係
|
| | | | 317,571 | | | | | | (200,312) | | | | | | 117,259 | | | | | | 310,279 | | | | | | (170,265) | | | | | | 140,014 | | |
競業禁止協議
|
| | | | 7,084 | | | | | | (4,474) | | | | | | 2,610 | | | | | | 5,984 | | | | | | (3,323) | | | | | | 2,661 | | |
可識別無形資產總額
|
| | | $ | 434,555 | | | | | $ | (209,786) | | | | | $ | 224,769 | | | | | $ | 426,163 | | | | | $ | (178,588) | | | | | $ | 247,575 | | |
| | |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||
攤銷費用
|
| | | $ | 21,636 | | | | | $ | 14,922 | | | | | $ | 13,772 | | | | | $ | 12,828 | | | | | $ | 11,724 | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(千)
|
| |||||||||
與關聯方的長期循環本票
|
| | | $ | 470,000 | | | | | $ | 630,000 | | |
其他債務(1)
|
| | | | 4,746 | | | | | | 5,578 | | |
總債務
|
| | | $ | 474,746 | | | | | $ | 635,578 | | |
| | |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
之後
|
| |
合計
|
| |||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||
與關聯方的循環本票
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 470,000 | | | | | $ | 470,000 | | |
其他債務
|
| | | | 1,455 | | | | | | 404 | | | | | | 351 | | | | | | 397 | | | | | | 447 | | | | | | 1,692 | | | | | | 4,746 | | |
總債務
|
| | | $ | 1,455 | | | | | $ | 404 | | | | | $ | 351 | | | | | $ | 397 | | | | | $ | 447 | | | | | $ | 471,692 | | | | | $ | 474,746 | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(千)
|
| |||||||||
應計工資總額
|
| | | $ | 62,824 | | | | | $ | 65,792 | | |
累積假期
|
| | | | 41,488 | | | | | | 39,903 | | |
應計其他
|
| | | | 71,755 | | | | | | 64,226 | | |
應付所得税
|
| | | | 399 | | | | | | 53 | | |
應計其他
|
| | | $ | 176,466 | | | | | $ | 169,974 | | |
(單位:千)
|
| |
A級單位 -
投票 |
| |
B類單位 -
無投票權 |
| |
C級單位 -
無投票權 |
| |||||||||
2020年12月31日的餘額
|
| | | | 435,000 | | | | | | 6,527 | | | | | | 821 | | |
選項已行使,取消訂單後為淨額
|
| | | | — | | | | | | 1,971 | | | | | | 900 | | |
有限權益的歸屬
|
| | | | — | | | | | | — | | | | | | 248 | | |
2021年12月31日的餘額
|
| | | | 435,000 | | | | | | 8,498 | | | | | | 1,969 | | |
選項已行使,取消訂單後為淨額
|
| | | | — | | | | | | — | | | | | | 553 | | |
有限權益的歸屬
|
| | | | — | | | | | | — | | | | | | 248 | | |
2022年12月31日的餘額
|
| | | | 435,000 | | | | | | 8,498 | | | | | | 2,770 | | |
選項已行使,取消訂單後為淨額
|
| | | | — | | | | | | — | | | | | | 565 | | |
有限權益的歸屬
|
| | | | — | | | | | | — | | | | | | 248 | | |
2023年12月31日餘額
|
| | | | 435,000 | | | | | | 8,498 | | | | | | 3,583 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
職業健康中心: | | | | | | | | | | | | | | | | | | | |
工傷賠償
|
| | | $ | 1,110,277 | | | | | $ | 1,019,593 | | | | | $ | 973,327 | | |
僱主服務
|
| | | | 594,573 | | | | | | 582,871 | | | | | | 541,229 | | |
消費者健康
|
| | | | 31,164 | | | | | | 27,490 | | | | | | 35,302 | | |
職業健康中心總收入
|
| | | | 1,736,014 | | | | | | 1,629,954 | | | | | | 1,549,858 | | |
現場診所
|
| | | | 60,181 | | | | | | 55,995 | | | | | | 144,563 | | |
其他
|
| | | | 41,886 | | | | | | 38,410 | | | | | | 37,620 | | |
總收入
|
| | | $ | 1,838,081 | | | | | $ | 1,724,359 | | | | | $ | 1,732,041 | | |
(單位:千)
|
| |
C類
受限 興趣 |
| |
加權
平均 授予日期 公允價值 |
| ||||||
| | |
(份額金額以千計)
|
| |||||||||
未支配餘額,2020年12月31日
|
| | | | 744 | | | | | $ | 2.66 | | |
已歸屬
|
| | | | (248) | | | | | | 2.66 | | |
未支配餘額,2021年12月31日
|
| | | | 496 | | | | | | 2.66 | | |
已歸屬
|
| | | | (248) | | | | | | 2.66 | | |
未支配餘額,2022年12月31日
|
| | | | 248 | | | | | | 2.66 | | |
已歸屬
|
| | | | (248) | | | | | | 2.66 | | |
未支配餘額,2023年12月31日
|
| | | | — | | | | | $ | — | | |
(單位:千)
|
| |
B類
受限 選項 |
| |
加權
平均 授予日期 公允價值 |
| | |
C類
受限 選項 |
| |
加權
平均 授予日期 公允價值 |
| ||||||||||||
| | |
(份額金額以千計)
|
| | | | | | | | | | | | | | |||||||||
傑出,2020年12月31日
|
| | | | 3,773 | | | | | $ | 0.05 | | | | | | | 4,901 | | | | | $ | 1.18 | | |
鍛鍊
|
| | | | (3,773) | | | | | | 0.05 | | | | | | | (2,389) | | | | | | 1.18 | | |
傑出,2021年12月31日
|
| | | | — | | | | | | — | | | | | | | 2,512 | | | | | | 1.18 | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | | (1,256) | | | | | | 1.18 | | |
傑出,2022年12月31日
|
| | | | — | | | | | | — | | | | | | | 1,256 | | | | | | 1.18 | | |
鍛鍊
|
| | | | — | | | | | | — | | | | | | | (1,256) | | | | | | 1.18 | | |
傑出,2023年12月31日
|
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
b類選項 - 被沒收並取消
|
| | | | — | | | | | | — | | | | | | 1,802 | | |
C類期權 - 被沒收和取消
|
| | | | 691 | | | | | | 702 | | | | | | 1,490 | | |
- 合計選項被沒收和取消
|
| | | | 691 | | | | | | 702 | | | | | | 3,292 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
淨收入
|
| | | $ | 184,743 | | | | | $ | 172,243 | | | | | $ | 216,036 | | |
減去:可歸因於非控股權益的淨收入
|
| | | | 4,796 | | | | | | 5,516 | | | | | | 7,161 | | |
公司應佔淨收益
|
| | | | 179,947 | | | | | | 166,727 | | | | | | 208,875 | | |
減去:可歸因於參股的分配和未分配收入
|
| | | | 316 | | | | | | 853 | | | | | | 4,188 | | |
已分配和未分配的流通股淨收入
|
| | | $ | 179,631 | | | | | $ | 165,874 | | | | | $ | 204,687 | | |
| | |
截至2023年12月31日的年度
|
| |||||||||||||||
| | |
淨利潤
分配 |
| |
共享(1)
|
| |
基本和
稀釋的 每股收益 |
| |||||||||
| | |
(in數千,每股金額除外)
|
| |||||||||||||||
已發行的A類、b類和C類股票
|
| | | $ | 179,631 | | | | | | 104,008 | | | | | $ | 1.73 | | |
參與股份
|
| | | | 316 | | | | | | 183 | | | | | | 1.73 | | |
公司總數
|
| | | $ | 179,947 | | | | | | | | | | | | | | |
| | |
截至2022年12月31日
|
| |||||||||||||||
| | |
淨利潤
分配 |
| |
共享(1)
|
| |
基本和
稀釋的 每股收益 |
| |||||||||
| | |
(in數千,每股金額除外)
|
| |||||||||||||||
已發行的A類、b類和C類股票
|
| | | $ | 165,874 | | | | | | 103,821 | | | | | $ | 1.60 | | |
參與股份
|
| | | | 853 | | | | | | 534 | | | | | | 1.60 | | |
公司總數
|
| | | $ | 166,727 | | | | | | | | | | | | | | |
| | |
截至2021年12月31日
|
| |||||||||||||||
| | |
淨利潤
分配 |
| |
共享(1)
|
| |
基本和
稀釋的 每股收益 |
| |||||||||
| | |
(in數千,每股金額除外)
|
| |||||||||||||||
已發行的A類、b類和C類股票
|
| | | $ | 204,687 | | | | | | 103,059 | | | | | $ | 1.99 | | |
參與股份
|
| | | | 4,188 | | | | | | 2,108 | | | | | | 1.99 | | |
公司總數
|
| | | $ | 208,875 | | | | | | | | | | | | | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
當期所得税費用: | | | | | | | | | | | | | | | | | | | |
聯邦政府
|
| | | $ | 50,911 | | | | | $ | 47,825 | | | | | $ | 48,963 | | |
州和地方
|
| | | | 13,262 | | | | | | 13,467 | | | | | | 11,895 | | |
當期所得税支出總額
|
| | | | 64,173 | | | | | | 61,292 | | | | | | 60,858 | | |
遞延所得税優惠
|
| | | | (6,286) | | | | | | (8,639) | | | | | | (1,331) | | |
所得税總支出
|
| | | $ | 57,887 | | | | | $ | 52,653 | | | | | $ | 59,527 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
法定税率的聯邦所得税
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
州和地方所得税,聯邦所得税優惠減少
|
| | | | 4.2 | | | | | | 4.4 | | | | | | 4.2 | | |
永久性差異
|
| | | | 0.3 | | | | | | 0.2 | | | | | | 0.3 | | |
遞延所得税 - 州所得税税率調整
|
| | | | (0.3) | | | | | | (0.4) | | | | | | 0.6 | | |
上一年度調整(準備退回)
|
| | | | 0.4 | | | | | | (0.4) | | | | | | (0.9) | | |
股票薪酬
|
| | | | (0.5) | | | | | | (0.5) | | | | | | (2.7) | | |
處置業務
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
非控股權益
|
| | | | (0.5) | | | | | | (0.6) | | | | | | (0.5) | | |
其他
|
| | | | (0.7) | | | | | | (0.5) | | | | | | (0.4) | | |
實際所得税率
|
| | | | 23.9% | | | | | | 23.2% | | | | | | 21.6% | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(千)
|
| |||||||||
遞延納税資產 | | | | | | | | | | | | | |
隱性折扣和調整
|
| | | $ | 11,685 | | | | | $ | 9,973 | | |
薪酬和福利相關應計費用
|
| | | | 17,217 | | | | | | 18,173 | | |
專業醫療事故責任保險
|
| | | | 7,838 | | | | | | 8,238 | | |
聯邦和州淨營業損失和州税收抵免結轉
|
| | | | 3,288 | | | | | | 3,920 | | |
股票獎項
|
| | | | 151 | | | | | | 326 | | |
股權投資
|
| | | | — | | | | | | 395 | | |
經營性租賃負債
|
| | | | 106,329 | | | | | | 101,236 | | |
研究和實驗支出
|
| | | | 7,929 | | | | | | 3,183 | | |
其他
|
| | | | 2,707 | | | | | | 2,064 | | |
遞延納税資產
|
| | | | 157,144 | | | | | | 147,508 | | |
估值免税額
|
| | | | (2,933) | | | | | | (3,586) | | |
遞延税項資產,扣除估值免税額後的淨額
|
| | | $ | 154,211 | | | | | $ | 143,922 | | |
遞延納税義務 | | | | | | | | | | | | | |
經營性租賃使用權資產
|
| | | $ | (98,055) | | | | | $ | (93,630) | | |
折舊及攤銷
|
| | | | (76,776) | | | | | | (77,106) | | |
其他
|
| | | | (2,744) | | | | | | (2,836) | | |
遞延納税義務
|
| | | $ | (177,575) | | | | | $ | (173,572) | | |
遞延税項負債,扣除遞延税項資產後的淨額
|
| | | $ | (23,364) | | | | | $ | (29,650) | | |
| | |
12月31日
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(千)
|
| |||||||||
其他資產
|
| | | $ | — | | | | | $ | 146 | | |
非流動遞延所得税負債
|
| | | | (23,364) | | | | | | (29,796) | | |
| | | | $ | (23,364) | | | | | $ | (29,650) | | |
| | |
國家網
運行中 虧損 |
| |
毛收入
估值 津貼 |
| ||||||
| | |
(千)
|
| |||||||||
2024
|
| | | | 564 | | | | | | 509 | | |
2025
|
| | | | 1,372 | | | | | | 794 | | |
2026
|
| | | | 1,124 | | | | | | 1,054 | | |
2027
|
| | | | 1,253 | | | | | | 698 | | |
此後至2041年
|
| | | | 51,364 | | | | | | 46,775 | | |
| | |
餘額為
開始 年份 |
| |
已計入
成本和 費用 |
| |
收購(1)
|
| |
扣除(2)
|
| |
餘額為
年底 |
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||
所得税估價津貼 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
截至2023年12月31日的年度
|
| | | $ | 3,586 | | | | | $ | (653) | | | | | $ | — | | | | | $ | — | | | | | $ | 2,933 | | |
截至2022年12月31日的年度
|
| | | $ | 4,085 | | | | | $ | (499) | | | | | $ | — | | | | | $ | — | | | | | $ | 3,586 | | |
截至2021年12月31日的年度
|
| | | $ | 3,882 | | | | | $ | 203 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,085 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
資產
|
| | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 49,552 | | | | | $ | 31,374 | | |
應收賬款
|
| | | | 229,686 | | | | | | 216,194 | | |
預付所得税
|
| | | | 2,146 | | | | | | 7,979 | | |
其他流動資產
|
| | | | 46,155 | | | | | | 38,871 | | |
流動資產總額
|
| | | | 327,539 | | | | | | 294,418 | | |
經營性租賃使用權資產
|
| | | | 394,252 | | | | | | 397,852 | | |
財產和設備,淨額
|
| | | | 182,780 | | | | | | 178,370 | | |
商譽
|
| | | | 1,233,406 | | | | | | 1,229,745 | | |
客户關係
|
| | | | 111,860 | | | | | | 117,259 | | |
其他可識別無形資產,淨值
|
| | | | 107,678 | | | | | | 107,510 | | |
其他資產
|
| | | | 8,647 | | | | | | 8,406 | | |
總資產
|
| | | $ | 2,366,162 | | | | | $ | 2,333,560 | | |
負債和權益
|
| | | | | | | | | | | | |
當前負債: | | | | | | | | | | | | | |
當期經營租賃負債
|
| | | | 73,714 | | | | | | 72,946 | | |
長期債務和應付票據的流動部分
|
| | | | 6,636 | | | | | | 1,455 | | |
應付賬款
|
| | | | 24,649 | | | | | | 20,413 | | |
因關聯方原因
|
| | | | 3,313 | | | | | | 3,354 | | |
應計負債和其他負債
|
| | | | 167,317 | | | | | | 176,466 | | |
流動負債總額
|
| | | | 275,629 | | | | | | 274,634 | | |
非流動經營租賃負債
|
| | | | 353,923 | | | | | | 357,310 | | |
長期債務,扣除當期部分的淨額
|
| | | | 3,197 | | | | | | 3,291 | | |
與關聯方的長期債務
|
| | | | 470,000 | | | | | | 470,000 | | |
非流動遞延所得税負債
|
| | | | 21,092 | | | | | | 23,364 | | |
其他非流動負債
|
| | | | 23,037 | | | | | | 27,522 | | |
總負債
|
| | | | 1,146,878 | | | | | | 1,156,121 | | |
承付款和或有事項(注11) | | | | | | | | | | | | | |
可贖回的非控股權益
|
| | | | 18,257 | | | | | | 16,477 | | |
成員繳納的資本
|
| | | | — | | | | | | 470,303 | | |
普通股,面值0.01美元,447,081股授權104,094股,已發行和發行於2024年3月31日
|
| | | | 1,041 | | | | | | — | | |
資本超過面值
|
| | | | 462,371 | | | | | | — | | |
留存收益
|
| | | | 732,348 | | | | | | 685,293 | | |
股東權益總額(2023年12月31日股東權益)
|
| | | | 1,195,760 | | | | | | 1,155,596 | | |
非控股權益
|
| | | | 5,267 | | | | | | 5,366 | | |
總股本
|
| | | | 1,201,027 | | | | | | 1,160,962 | | |
負債和權益合計
|
| | | $ | 2,366,162 | | | | | $ | 2,333,560 | | |
| | |
用於
三個月 截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
收入
|
| | | $ | 467,598 | | | | | $ | 456,298 | | |
成本和費用: | | | | | | | | | | | | | |
服務成本,不包括折舊和攤銷
|
| | | | 336,990 | | | | | | 328,078 | | |
一般和行政,不包括折舊和攤銷(1)
|
| | | | 36,909 | | | | | | 34,650 | | |
折舊及攤銷
|
| | | | 18,485 | | | | | | 18,310 | | |
總成本和費用
|
| | | | 392,384 | | | | | | 381,038 | | |
其他營業收入
|
| | | | 284 | | | | | | — | | |
運營收入
|
| | | | 75,498 | | | | | | 75,260 | | |
其他收入和費用: | | | | | | | | | | | | | |
未合併子公司虧損中的權益
|
| | | | — | | | | | | (526) | | |
關聯方債務的利息費用
|
| | | | (9,971) | | | | | | (11,076) | | |
利息支出
|
| | | | (111) | | | | | | (61) | | |
所得税前收入
|
| | | | 65,416 | | | | | | 63,597 | | |
所得税費用
|
| | | | 15,137 | | | | | | 16,166 | | |
淨收入
|
| | | | 50,279 | | | | | | 47,431 | | |
減去:可歸因於非控股權益的淨收入
|
| | | | 1,323 | | | | | | 1,167 | | |
公司應佔淨收益
|
| | | $ | 48,956 | | | | | $ | 46,264 | | |
每股普通股收益(注9): | | | | | | | | | | | | | |
基本和稀釋
|
| | | $ | 0.47 | | | | | $ | 0.44 | | |
| | |
截至2024年3月31日的三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
合計
成員的 個單位 |
| |
成員的
貢獻 大寫 |
| |
常見的
庫存 已發佈 |
| |
常見的
股票價格 值 |
| |
資本在
超過 帕 |
| |
保留
收入 |
| |
合計
股東的 股權 |
| |
非
控制 興趣 |
| |
合計
股權 |
| |||||||||||||||||||||||||||
2023年12月31日餘額
|
| | | | 447,081 | | | | | $ | 470,303 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 685,293 | | | | | $ | 1,155,596 | | | | | $ | 5,366 | | | | | $ | 1,160,962 | | |
公司應佔淨收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,956 | | | | | | 48,956 | | | | | | | | | | | | 48,956 | | |
可歸因於非控股權益的淨收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | 270 | | | | | | 270 | | |
分配給父母
|
| | | | | | | | | | (6,891) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,891) | | | | | | | | | | | | (6,891) | | |
向非控股權益的分配和購買
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | (369) | | | | | | (369) | | |
上的贖回價值調整
非控股權益 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,901) | | | | | | (1,901) | | | | | | | | | | | | (1,901) | | |
LLC向公司的轉換以及反向股票拆分的影響
|
| | | | (447,081) | | | | | | (463,412) | | | | | | 104,094 | | | | | | 1,041 | | | | | | 462,371 | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
2024年3月31日的餘額
|
| | | | — | | | | | $ | — | | | | | | 104,094 | | | | | $ | 1,041 | | | | | $ | 462,371 | | | | | $ | 732,348 | | | | | $ | 1,195,760 | | | | | $ | 5,267 | | | | | $ | 1,201,027 | | |
| | |
截至2023年3月31日的三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
成員單位
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
A類
個單位 投票 |
| |
B類
個單位 非 投票 |
| |
C類
個單位 非 投票 |
| |
成員的
貢獻 大寫 |
| |
保留
收入 |
| |
合計
成員的 股權 |
| |
非控制性
興趣 |
| |
合計
股權 |
| ||||||||||||||||||||||||
2022年12月31日的餘額
|
| | | | 435,000 | | | | | | 8,498 | | | | | | 2,770 | | | | | $ | 464,725 | | | | | $ | 508,592 | | | | | $ | 973,317 | | | | | $ | 6,026 | | | | | $ | 979,343 | | |
公司應佔淨收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 46,264 | | | | | | 46,264 | | | | | | | | | | | | 46,264 | | |
歸屬於非控股淨利潤
興趣 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | 253 | | | | | | 253 | | |
家長的貢獻
|
| | | | | | | | | | | | | | | | | | | | | | 2,797 | | | | | | | | | | | | 2,797 | | | | | | | | | | | | 2,797 | | |
有限權益的歸屬
|
| | | | | | | | | | | | | | | | 248 | | | | | | 178 | | | | | | | | | | | | 178 | | | | | | | | | | | | 178 | | |
向非控股權益的分配和購買
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | (221) | | | | | | (221) | | |
非控制性權益的贖回價值調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (435) | | | | | | (435) | | | | | | | | | | | | (435) | | |
2023年3月31日的餘額
|
| | | | 435,000 | | | | | | 8,498 | | | | | | 3,018 | | | | | $ | 467,700 | | | | | $ | 554,421 | | | | | $ | 1,022,121 | | | | | $ | 6,058 | | | | | $ | 1,028,179 | | |
| | |
用於
三個月 截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
運營活動 | | | | | | | | | | | | | |
淨收入
|
| | | $ | 50,279 | | | | | $ | 47,431 | | |
將淨收益與經營活動提供的現金淨額進行調整: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 18,485 | | | | | | 18,310 | | |
預期信貸損失準備金
|
| | | | 12 | | | | | | 19 | | |
未合併子公司虧損中的權益
|
| | | | — | | | | | | 526 | | |
出售或處置資產的收益(損失)
|
| | | | 43 | | | | | | (4) | | |
股票薪酬費用
|
| | | | 166 | | | | | | 178 | | |
遞延所得税
|
| | | | (2,521) | | | | | | (3,195) | | |
扣除業務合併影響後的經營資產和負債變化:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | (13,505) | | | | | | (19,361) | | |
其他流動資產
|
| | | | (7,315) | | | | | | (12,655) | | |
其他資產
|
| | | | 722 | | | | | | 1,174 | | |
應付賬款和應計負債
|
| | | | (1,744) | | | | | | (14,728) | | |
經營活動提供的現金淨額
|
| | | | 44,622 | | | | | | 17,695 | | |
投資活動 | | | | | | | | | | | | | |
業務合併,扣除收購現金後
|
| | | | (5,144) | | | | | | — | | |
獲得的客户關係
|
| | | | — | | | | | | (2,756) | | |
購置房產和設備
|
| | | | (17,231) | | | | | | (11,644) | | |
出售資產收益
|
| | | | 23 | | | | | | 4 | | |
投資活動中使用的淨現金
|
| | | | (22,352) | | | | | | (14,396) | | |
融資活動 | | | | | | | | | | | | | |
關聯方循環本票借款
|
| | | | 10,000 | | | | | | — | | |
關聯方循環期票付款
|
| | | | (10,000) | | | | | | (20,000) | | |
其他債務的借款
|
| | | | 6,618 | | | | | | 5,471 | | |
其他債務的本金支付
|
| | | | (2,276) | | | | | | (2,388) | | |
向非控股權益的分配和購買
|
| | | | (1,543) | | | | | | (1,877) | | |
來自(分配給)父母的捐款
|
| | | | (6,891) | | | | | | 2,797 | | |
用於融資活動的現金淨額
|
| | | | (4,092) | | | | | | (15,997) | | |
現金淨增加(減少)
|
| | | | 18,178 | | | | | | (12,698) | | |
期初現金
|
| | | | 31,374 | | | | | | 37,657 | | |
期末現金
|
| | | $ | 49,552 | | | | | $ | 24,959 | | |
補充信息 | | | | | | | | | | | | | |
支付利息的現金
|
| | | $ | 9,958 | | | | | $ | 11,307 | | |
已支付(已收到)税款的現金
|
| | | | 34 | | | | | | (205) | | |
| | |
2024
|
| |
2023
|
| ||||||
| | |
(千)
|
| |||||||||
截至1月1日的餘額
|
| | | $ | 16,477 | | | | | $ | 16,772 | | |
可贖回非控股權益的淨收入
|
| | | | 1,053 | | | | | | 914 | | |
分配和購買可贖回的非控股權益
|
| | | | (1,174) | | | | | | (1,656) | | |
可贖回非控股權益的贖回價值調整
|
| | | | 1,901 | | | | | | 436 | | |
截至3月31日的餘額
|
| | | $ | 18,257 | | | | | $ | 16,466 | | |
| | |
用於
三個月 截至3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(千)
|
| |||||||||
運營租賃成本
|
| | | $ | 24,790 | | | | | $ | 24,128 | | |
融資租賃成本: | | | | | | | | | | | | | |
使用權資產攤銷
|
| | | | 211 | | | | | | 251 | | |
租賃負債利息
|
| | | | 55 | | | | | | 103 | | |
可變租賃成本
|
| | | | 5,256 | | | | | | 5,114 | | |
總租賃成本
|
| | | $ | 30,312 | | | | | $ | 29,596 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
| | |
(千)
|
| |||||||||
與關聯方的長期循環本票
|
| | | $ | 470,000 | | | | | $ | 470,000 | | |
其他債務(1)
|
| | | | 9,833 | | | | | | 4,746 | | |
總債務
|
| | | $ | 479,833 | | | | | $ | 474,746 | | |
| | |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
之後
|
| |
合計
|
| |||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||
與關聯方的循環本票
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 470,000 | | | | | $ | 470,000 | | |
其他債務,包括融資租賃
|
| | | | 5,922 | | | | | | 1,024 | | | | | | 351 | | | | | | 397 | | | | | | 447 | | | | | | 1,692 | | | | | | 9,833 | | |
總債務
|
| | | $ | 5,922 | | | | | $ | 1,024 | | | | | $ | 351 | | | | | $ | 397 | | | | | $ | 447 | | | | | $ | 471,692 | | | | | $ | 479,833 | | |
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
| | |
(千)
|
| |||||||||
應計工資總額
|
| | | $ | 39,563 | | | | | $ | 62,824 | | |
累積假期
|
| | | | 42,064 | | | | | | 41,488 | | |
應計其他
|
| | | | 66,610 | | | | | | 71,755 | | |
應付所得税
|
| | | | 19,080 | | | | | | 399 | | |
應計負債和其他負債
|
| | | $ | 167,317 | | | | | $ | 176,466 | | |
| | |
截止三個月
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(千)
|
| |||||||||
職業健康中心: | | | | | | | | | | | | | |
工傷賠償
|
| | | $ | 279,866 | | | | | $ | 268,340 | | |
僱主服務
|
| | | | 150,735 | | | | | | 152,173 | | |
消費者健康
|
| | | | 8,326 | | | | | | 8,185 | | |
其他職業健康中心收入
|
| | | | 2,145 | | | | | | 2,418 | | |
職業健康中心總收入
|
| | | | 441,072 | | | | | | 431,116 | | |
現場診所
|
| | | | 15,857 | | | | | | 14,545 | | |
其他
|
| | | | 10,669 | | | | | | 10,637 | | |
總收入
|
| | | $ | 467,598 | | | | | $ | 456,298 | | |
|
淨收入
|
| | | $ | 47,431 | | |
|
減去:可歸因於非控股權益的淨收入
|
| | | | 1,167 | | |
|
公司應佔淨收益
|
| | | | 46,264 | | |
|
減去:可歸因於參股的分配和未分配收入
|
| | | | 138 | | |
|
歸屬於已發行股份的已分配和未分配收益
|
| | | $ | 46,126 | | |
| | |
淨利潤
歸屬 至 公司 |
| |
股份(2)
|
| |
基本和
稀釋每股收益 |
| |||||||||
| | |
(in數千,每股金額除外)
|
| |||||||||||||||
普通股
|
| | | $ | 48,956 | | | | | | 104,094 | | | | | | 0.47 | | |
| | |
淨利潤
分配 |
| |
共享(1)
|
| |
基本和
稀釋每股收益 |
| |||||||||
已發行的A類、b類和C類股票
|
| | | $ | 46,126 | | | | | | 103,942 | | | | | | 0.44 | | |
參與股份
|
| | | | 138 | | | | | | 312 | | | | | | 0.44 | | |
公司總數
|
| | | $ | 46,264 | | | | | | | | | | | | | | |