Ramsay Health Care Ltd
ASX:RHC
Balance Sheet
Balance Sheet Decomposition
Ramsay Health Care Ltd
Ramsay Health Care Ltd
Balance Sheet
Ramsay Health Care Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
17
|
22
|
51
|
42
|
15
|
93
|
89
|
186
|
227
|
173
|
272
|
167
|
242
|
329
|
420
|
771
|
746
|
1 504
|
1 005
|
314
|
656
|
662
|
784
|
|
| Cash |
5
|
17
|
22
|
51
|
42
|
15
|
93
|
89
|
186
|
227
|
173
|
272
|
167
|
242
|
329
|
420
|
771
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
746
|
1 504
|
1 005
|
314
|
656
|
662
|
784
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
56
|
68
|
75
|
307
|
201
|
232
|
348
|
419
|
466
|
432
|
430
|
483
|
547
|
1 022
|
1 154
|
1 181
|
1 169
|
1 609
|
1 932
|
1 814
|
2 372
|
2 316
|
2 523
|
2 519
|
|
| Accounts Receivables |
49
|
62
|
65
|
274
|
201
|
232
|
348
|
419
|
466
|
424
|
422
|
483
|
543
|
996
|
1 132
|
1 172
|
1 154
|
1 590
|
1 917
|
1 801
|
2 330
|
2 267
|
2 517
|
2 507
|
|
| Other Receivables |
7
|
6
|
10
|
33
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
4
|
26
|
22
|
9
|
16
|
19
|
15
|
12
|
42
|
49
|
6
|
13
|
|
| Inventory |
10
|
11
|
13
|
49
|
37
|
40
|
60
|
64
|
91
|
88
|
105
|
113
|
124
|
192
|
205
|
226
|
276
|
345
|
411
|
409
|
377
|
389
|
379
|
404
|
|
| Other Current Assets |
4
|
14
|
11
|
23
|
47
|
43
|
100
|
54
|
57
|
40
|
41
|
113
|
52
|
124
|
146
|
133
|
158
|
220
|
215
|
2 124
|
222
|
536
|
309
|
332
|
|
| Total Current Assets |
74
|
110
|
121
|
430
|
425
|
330
|
601
|
626
|
799
|
787
|
749
|
980
|
890
|
1 654
|
1 834
|
1 960
|
2 374
|
2 919
|
4 061
|
5 351
|
3 286
|
3 896
|
3 873
|
4 040
|
|
| PP&E Net |
440
|
513
|
519
|
1 476
|
1 077
|
1 162
|
1 497
|
1 626
|
1 737
|
1 787
|
1 846
|
1 970
|
2 145
|
3 592
|
3 860
|
3 866
|
4 113
|
4 643
|
8 925
|
8 900
|
9 436
|
10 187
|
10 159
|
11 153
|
|
| PP&E Gross |
440
|
513
|
519
|
1 476
|
0
|
1 162
|
1 497
|
1 626
|
1 737
|
1 787
|
1 846
|
1 970
|
2 145
|
3 592
|
3 860
|
3 866
|
4 113
|
4 643
|
8 925
|
8 900
|
9 436
|
10 187
|
10 159
|
11 153
|
|
| Accumulated Depreciation |
79
|
96
|
113
|
429
|
0
|
485
|
572
|
687
|
825
|
1 114
|
1 112
|
1 209
|
1 326
|
1 625
|
1 825
|
1 990
|
2 222
|
2 397
|
3 750
|
4 268
|
4 708
|
5 656
|
6 557
|
7 834
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
26
|
31
|
49
|
53
|
44
|
32
|
68
|
73
|
103
|
112
|
100
|
110
|
496
|
463
|
467
|
435
|
407
|
395
|
425
|
|
| Goodwill |
7
|
7
|
8
|
808
|
565
|
551
|
812
|
805
|
871
|
842
|
838
|
918
|
1 102
|
1 780
|
1 933
|
1 937
|
2 152
|
3 767
|
3 783
|
3 766
|
5 386
|
5 756
|
5 745
|
6 006
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
35
|
33
|
30
|
31
|
30
|
29
|
25
|
24
|
33
|
32
|
47
|
39
|
69
|
80
|
78
|
71
|
79
|
127
|
113
|
123
|
|
| Long-Term Investments |
0
|
0
|
0
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
195
|
238
|
242
|
241
|
283
|
333
|
328
|
300
|
339
|
84
|
94
|
111
|
|
| Other Long-Term Assets |
24
|
25
|
41
|
113
|
87
|
84
|
117
|
48
|
84
|
61
|
92
|
100
|
113
|
223
|
212
|
192
|
211
|
402
|
461
|
469
|
554
|
573
|
515
|
618
|
|
| Other Assets |
7
|
7
|
8
|
808
|
565
|
551
|
812
|
805
|
871
|
842
|
838
|
918
|
1 102
|
1 780
|
1 933
|
1 937
|
2 152
|
3 767
|
3 783
|
3 766
|
5 386
|
5 756
|
5 745
|
6 006
|
|
| Total Assets |
545
N/A
|
654
+20%
|
690
+6%
|
2 830
+310%
|
2 191
-23%
|
2 188
0%
|
3 091
+41%
|
3 187
+3%
|
3 576
+12%
|
3 551
-1%
|
3 586
+1%
|
4 062
+13%
|
4 551
+12%
|
7 622
+67%
|
8 241
+8%
|
8 335
+1%
|
9 313
+12%
|
12 640
+36%
|
18 100
+43%
|
19 325
+7%
|
19 515
+1%
|
21 030
+8%
|
20 894
-1%
|
22 476
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
33
|
41
|
50
|
152
|
96
|
109
|
167
|
195
|
230
|
227
|
247
|
253
|
339
|
722
|
788
|
743
|
775
|
1 035
|
1 149
|
1 165
|
4 537
|
1 484
|
1 652
|
1 728
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
74
|
77
|
90
|
97
|
134
|
140
|
149
|
172
|
217
|
581
|
637
|
639
|
661
|
866
|
994
|
1 062
|
1 530
|
1 646
|
1 698
|
1 832
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
23
|
29
|
8
|
11
|
16
|
4
|
7
|
12
|
18
|
14
|
31
|
19
|
34
|
402
|
88
|
86
|
100
|
107
|
380
|
420
|
398
|
487
|
606
|
686
|
|
| Other Current Liabilities |
70
|
76
|
74
|
238
|
205
|
216
|
277
|
316
|
350
|
346
|
383
|
351
|
332
|
466
|
472
|
435
|
462
|
736
|
1 251
|
1 071
|
337
|
193
|
225
|
219
|
|
| Total Current Liabilities |
126
|
146
|
131
|
402
|
392
|
406
|
541
|
620
|
731
|
728
|
810
|
794
|
923
|
2 171
|
1 984
|
1 902
|
1 999
|
2 744
|
3 773
|
3 717
|
3 748
|
3 810
|
4 180
|
4 466
|
|
| Long-Term Debt |
144
|
199
|
226
|
1 378
|
815
|
742
|
1 359
|
1 421
|
1 323
|
1 227
|
1 038
|
1 242
|
1 287
|
2 696
|
3 327
|
3 262
|
3 852
|
5 488
|
9 137
|
10 132
|
10 301
|
11 400
|
10 332
|
11 434
|
|
| Deferred Income Tax |
28
|
31
|
32
|
64
|
76
|
85
|
111
|
10
|
34
|
23
|
30
|
30
|
33
|
310
|
282
|
239
|
234
|
334
|
272
|
236
|
307
|
359
|
275
|
230
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
11
|
10
|
8
|
2
|
41
|
27
|
23
|
82
|
90
|
479
|
483
|
518
|
593
|
668
|
630
|
685
|
|
| Other Liabilities |
25
|
25
|
30
|
186
|
70
|
71
|
166
|
228
|
264
|
270
|
302
|
455
|
564
|
607
|
602
|
573
|
780
|
1 052
|
682
|
689
|
632
|
638
|
579
|
638
|
|
| Total Liabilities |
322
N/A
|
401
+25%
|
420
+5%
|
2 031
+384%
|
1 353
-33%
|
1 305
-4%
|
2 177
+67%
|
2 278
+5%
|
2 341
+3%
|
2 238
-4%
|
2 172
-3%
|
2 519
+16%
|
2 848
+13%
|
5 757
+102%
|
6 219
+8%
|
6 059
-3%
|
6 956
+15%
|
10 096
+45%
|
14 347
+42%
|
15 292
+7%
|
15 581
+2%
|
16 875
+8%
|
15 996
-5%
|
17 452
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
120
|
121
|
122
|
646
|
677
|
677
|
690
|
700
|
966
|
966
|
966
|
966
|
966
|
966
|
966
|
966
|
966
|
966
|
2 450
|
2 450
|
2 450
|
2 469
|
2 499
|
2 538
|
|
| Retained Earnings |
103
|
132
|
149
|
154
|
162
|
202
|
216
|
244
|
300
|
381
|
492
|
640
|
798
|
979
|
1 146
|
1 381
|
1 468
|
1 660
|
1 381
|
1 660
|
1 556
|
1 754
|
2 462
|
2 541
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
7
|
8
|
14
|
10
|
8
|
18
|
23
|
50
|
50
|
80
|
89
|
71
|
77
|
82
|
78
|
77
|
72
|
68
|
63
|
56
|
|
| Other Equity |
0
|
0
|
0
|
0
|
6
|
11
|
21
|
25
|
22
|
14
|
20
|
12
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
223
N/A
|
253
+13%
|
271
+7%
|
799
+195%
|
838
+5%
|
883
+5%
|
914
+4%
|
909
-1%
|
1 235
+36%
|
1 313
+6%
|
1 414
+8%
|
1 544
+9%
|
1 703
+10%
|
1 865
+9%
|
2 023
+8%
|
2 276
+13%
|
2 357
+4%
|
2 544
+8%
|
3 753
+48%
|
4 033
+7%
|
3 934
-2%
|
4 155
+6%
|
4 898
+18%
|
5 024
+3%
|
|
| Total Liabilities & Equity |
545
N/A
|
654
+20%
|
690
+6%
|
2 830
+310%
|
2 191
-23%
|
2 188
0%
|
3 091
+41%
|
3 187
+3%
|
3 576
+12%
|
3 551
-1%
|
3 586
+1%
|
4 062
+13%
|
4 551
+12%
|
7 622
+67%
|
8 241
+8%
|
8 335
+1%
|
9 313
+12%
|
12 640
+36%
|
18 100
+43%
|
19 325
+7%
|
19 515
+1%
|
21 030
+8%
|
20 894
-1%
|
22 476
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
130
|
131
|
129
|
170
|
173
|
173
|
174
|
174
|
201
|
201
|
201
|
200
|
201
|
201
|
201
|
201
|
201
|
201
|
228
|
228
|
228
|
228
|
229
|
230
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|