This document contains audited financial statements for the Sorsogon Medical Mission Group Hospital and Health Services Cooperative (SMMGHHSC) for the year 2015, including statements of operations, financial condition, and cash flows with comparisons to 2014. The key information presented is: - Total revenues increased to ₱152.5 million in 2015 from ₱138.6 million in 2014, with the majority coming from hospital service operations. - Net surplus from operations increased to ₱13.9 million in 2015 from ₱11 million in 2014. - Total assets increased to ₱186.2 million in 2015 from ₱177.1 million the prior year,

1. SORSOGON MEDICAL
MISSION GROUP
HOSPITAL
AND HEALTH
SERVICES
COOPERATIVE

2. AUDITED
FINANCIAL
STATEMENTS
2015

3. STATEMENT
OF
OPERATIONS
(With Comparative Figures for 2014)

4. 2015 2014
REVENUES
Income from Service(Hospital) Operation 132,191,239.49 116,800,557.54
Income from Consumers/Marketing
Operations 18,772,683.23 21,048,426.08
Other Income 1,527,481.98 746,886.70
TOTAL REVENUES 152,491,404.70 138,595,870.32
EXPENSES 137,742,912.48 127,573,576.28
NET SURPLUS BEFORE ADJUSTMENT 14,748,492.22 11,022,294.04
PRIOR YEARS ADJUSTMENTS (863,187.88) (44,543.36)
NET SURPLUS FROM OPERATIONS 13,885,304.34 10,977,750.68

5. Note
15- INCOME/RECEIPTS
This account is broken down as follows:
2015 2014
11.1
Income from Service Operations (Hospital Service
Income)
Service Income - Room and Board 23,639,027.25 26,304,753.70
Service Income - OPD 1,927,851.72 2,077,276.20
Service Income - Laboratory 29,041,761.68 24,534,188.06
Service Income - Laboratory - PMDT 3,896,330.00 2,006,315.20
Service Income - X-Ray 4,517,825.49 4,015,184.85
Service Income - Ultra Sound 4,787,658.50 3,970,651.00
Service Income - CT Scan 7,031,651.62 4,394,817.00
Service Income - Carotid Duplex Scan 7,000.00 -
Service Income - ECG 1,272,162.90 1,154,500.70
Service Income - Delivery Room 1,282,442.50 786,527.50
Service Income - Operating Room 5,646,642.51 5,488,993.00
Service Income - Endoscopy 584,918.50 -
Service Income - Emergency Room 2,474,798.66 2,225,582.00
Service Income - Nebulization 1,197,716.75 1,118,499.25

6. 2015 2014
Service Income - Suction 56,981.56 33,001.20
Service Income - Oxygen 6,885,073.23 6,514,200.00
Service Income - PT Rehab 969,029.70 807,957.00
Service Income - 2D Echo 1,788,840.39 1,498,260.00
Service Income - Treadmill 103,197.20 59,600.00
Service Income - Hemodialysis 17,177,281.63 17,098,345.21
Service Income - Dental 188,826.92 117,170.00
Service Income - Pulse Oximeter 389,295.00 376,100.00
Service Income - ICU 3,342,850.00 3,054,500.00
Service Income - Ventilator 563,600.00 366,700.00
Service Income - Hearing Test 72,250.00 -
Service Income - Defibrillator 2,500.00 -
Service Income - Cautery 217,260.00 190,775.00
Service Income - Ambulance 418,582.52 327,565.70
Service Income - Dietary 9,043,015.75 3,557,463.46
Service Income - Nursing Service 14,796,559.67 10,320,092.28
Total 143,322,931.65 122,399,018.11
Less:
Discounts 11,131,692.16 5,598,460.57
Net Income from Hospital Services 132,191,239.49 116,800,557.54

7. 15.2 Income from Marketing/Consumers Operations 2015 2014
Medicines 67,045,180.94 61,718,445.27
Medical Supplies 1,866,470.43 1,666,900.96
Total 68,911,651.37 63,385,346.23
Less: Sales Return and Discount 833,309.44 695,621.67
NET SALES 68,078,341.93 62,689,724.56
Less: Cost of Sales
Medicines 52,042,712.32 44,264,138.79
Medical Supplies 666,083.83 1,405,723.91
Less: Purchase Discount (3,403,137.45) (4,028,564.22)
Total 49,305,658.70 41,641,298.48
GROSS PROFIT FROM SALES 18,772,683.23 21,048,426.08

8. 15.3 Other Income 2015 2014
Interest on PN Accounts 48,834.94 28,595.89
Interest Income-Bank Deposits (net of tax) 38,687.24 45,295.60
Income from Investment (net of tax) 728,820.58 54,750.00
Membership Fees 329,920.00 34,900.00
Recovery from Bad Debts 51,344.22 315,015.61
Affiliation/Orientation Fee 5,250.00 2,329.60
Donation - -
Rentals - -
Rentals-Doctors' Clinic 324,625.00 266,000.00
OR Cataract - -
Total 1,527,481.98 746,886.70
15.4 TOTAL INCOME FOR THE PERIOD 152,491,404.70 138,595,870.32

9. 87%
12%
1%
Income from Service
(Hospital) Operations
Income from
Consumers/Marketing
Operations
Other Income
REVENUES

10. EXPENSES
64%
1%
35% COST OF
SALES/SERVICES
FINANCING COST
PERSONNEL COST

11. -
2,000,000.00
4,000,000.00
6,000,000.00
8,000,000.00
10,000,000.00
12,000,000.00
14,000,000.00
2014 2015
10,977,750.68
13,885,304.34
COMPARATIVE NET INCOME

12. COMPARATIVE GRAPHICAL PRESENTATION
OF NET INCOME AGAINST BUDGET
For the year ended December 31, 2015

13. STATEMENT OF
FINANCIAL
CONDITION
As of December 31, 2015

14. 2015 2014
ASSETS
CURRENT ASSETS
Cash and Cash Equivalents 13,617,290.37 9,248,083.20
Receivables and Advances, Net 52,869,909.25 53,348,030.00
Inventories 12,544,830.30 17,402,031.40
Other Current Assets 144,423.37 160,457.27
Total Current Assets 79,176,453.29 80,158,601.87
NON-CURRENT ASSETS
Investment-Non Marketable Equity Securities (LT) 4,249,581.85 4,949,681.85
Property and Equipment, Net 97,997,695.27 91,705,157.55
Other Non-Current Assets 4,764,435.83 238,766.72
Total Non-Current Assets 107,011,712.95 96,893,606.12
TOTAL ASSETS 186,188,166.24 177,052,207.99

15. LIABILITIES AND EQUITY
LIABILITIES
CURRENT LIABILITIES
Trade, Non-Trade and Other Payables 48,580,732.40 67,526,447.02
Total Current Liabilities 48,580,732.40 67,526,447.02
NON-CURRENT LIABILITIES
Loans Payable-Long Term 23,996,547.89 25,115,123.05
Other Non-Current Liabilities 14,805,920.68 12,759,922.47
Total Non-Current Liabilities 38,802,468.57 37,875,045.52
TOTAL LIABILITIES 87,383,200.97 105,401,492.54
EQUITY
Share Capital 65,252,013.91 51,890,748.89
Statutory & Optional Funds 19,667,647.02 19,759,966.56
13,885,304.34
TOTAL EQUITY 98,804,965.27 71,650,715.45
TOTAL LIABILITIES AND EQUITY 186,188,166.24 177,052,207.99

16. COMPOSITION OF TOTAL ASSETS (YAMAN O ARI-ARIAN)

17. COMPOSITION OF TOTAL LIABILITIES (UTANG)

18. COMPOSITION OF TOTAL EQUITY

19. ASSETS
47%
53%
LIABILITIES + EQUITY
ACCOUNTING EQUATION

20. 172,000,000.00
174,000,000.00
176,000,000.00
178,000,000.00
180,000,000.00
182,000,000.00
184,000,000.00
186,000,000.00
188,000,000.00
2014 2015
177,052,207.99
186,188,166.24
TOTAL ASSETS (YAMAN/ARI-ARIAN)

21. -
20,000,000.00
40,000,000.00
60,000,000.00
80,000,000.00
100,000,000.00
120,000,000.00
2014 2015
TOTAL LIABILITIES (UTANG)

22. -
10,000,000.00
20,000,000.00
30,000,000.00
40,000,000.00
50,000,000.00
60,000,000.00
70,000,000.00
80,000,000.00
90,000,000.00
100,000,000.00
2014 2015
TOTAL EQUITY (KAPITAL/YAMAN-UTANG)

23. 1.00
1.17
1.41
1.03
0.97 0.95
1.07 1.06
1.35
1.19
1.34
-
0.20
0.40
0.60
0.80
1.00
1.20
1.40
1.60
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Current Ratio (11 years)

24. 63%
67%
62%
59%
52%
56%
58%
60%
57%
60%
53%
0%
10%
20%
30%
40%
50%
60%
70%
80%
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Debt Ratio (11 years)

25. 37%
33%
38%
41%
48%
44%
42%
40%
43%
40%
47%
0%
10%
20%
30%
40%
50%
60%
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Equity Ratio (11 years)

26. STATEMENT
OF CASH
FLOWS

27. 2015 2014
NET INCOME 13,885,304.34 10,977,750.68
CASH FLOW FROM OPERATING ACTIVITIES
Non-Cash Expenses
Depreciation 14,554,368.10 13,789,084.68
Provision for Cooperative Guarantee Fund
Changes in assets and liabilities
Decrease ( Increase ) in:
Receivables and Advances 478,120.75 (12,679,385.29)
Inventories 4,857,201.10 (5,992,550.41)
Other Current Assets 16,033.90 850,053.07
Other Non-Current Assets (4,525,669.11) (76,116.72)
Increase ( Decrease ) in:
Trade, Non-Trade and Other Payables (9,502,775.69) (18,942,990.24)
Non-Current Liabilities 2,045,998.21 3,625,196.42
Interest on Share Capital Payable (5,570,105.16) (4,736,153.80)
Patronage Refund Payable (3,872,833.77) (213,541.49)
Net cash provided by ( used in ) operating activities 12,365,642.67 24,487,327.38

28. CASH FLOW FROM INVESTING ACTIVITIES 2015 2014
Increase in Long-Term Investments 700,100.00 (1,636,100.00)
Acquisition/disposal/Sale of Property and Equipment (20,846,905.82) (19,743,604.52)
Net cash provided by ( used in ) investing activities (20,146,805.82) (21,379,704.52)
CASH FLOWS FROM FINANCING ACTIVITIES
Decrease ( Increase in other Fund and Deposits )
Net Proceeds/Payments from/of bank loans (1,118,575.16) (6,156,545.63)
Net Proceeds from Issuances of Share Capital 13,361,265.02 5,827,173.43
Changes in Statutory and Optional Funds (92,319.55) (1,548,752.77)
Net Cash Provided by ( used in ) Financing Activities 12,150,370.31 (1,878,124.97)
NET CHANGES IN CASH AND CASH EQUIVALENT 4,369,207.16 1,229,497.89
CASH AND CASH EQUIVALENT BALANCE, January 1 9,248,083.20 8,018,585.31
CASH AND CASH EQUIVALENTS, December 31 13,617,290.37 9,248,083.20

29. PROFITABILITY VS LIQUIDITY

30. VENDOR BVENDOR A EMPLOYEES

31. VENDOR BVENDOR A EMPLOYEES
ITEMS QTY. Cost Total
APPLES 3 BOXES 900.00 2,700.00
GRAPES 3 BOXES 1,300.00 3,900.00
ORANGE 3 BOXES 600.00 1,800.00
TOTAL DUE 8,400.00
ITEMS QTY. Selling Price Total
APPLES 3 BOXES 1,400.00 4,200.00
GRAPES 3 BOXES 1,800.00 5,400.00
ORANGE 3 BOXES 800.00 2,400.00
TOTAL REVENUE (KITA) 12,000.00
LESS: COST (KABAKLANAN) 8,400.00
INCOME (NET TUBO) 3,600.00
Terms of
Payment:
15th
30th

32. PROFIT??
(Tubo??)
NO! (at the point of
sale)
LIQUID??
(Pera???)
YES!
YES! (at the point of
collection during payroll
period)

33. S
U
P
P
L
I
E
R
S
SMMGHHSC

34. PROFIT??
(Tubo??) YES!! 13 M
LIQUID??
(Pera???)
YES! (upon payment
of PHILHEALTH,PCSO,
HMO’s AND PATIENTS)
NO! (phic
package,pcso grantees,
with PN’s)

35. GOALS:
• IMPROVE COLLECTIONS
• DECREASE LIABILITIES
• INCREASE CAPITAL
• INCREASE INCOME
• DECREASE EXPENSES

39. THANK
YOU!