Ramsay Generale de Sante SA
F:GD6
Balance Sheet
Balance Sheet Decomposition
Ramsay Generale de Sante SA
Ramsay Generale de Sante SA
Balance Sheet
Ramsay Generale de Sante SA
| 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 |
120
|
113
|
181
|
308
|
369
|
538
|
608
|
133
|
352
|
359
|
367
|
|
| Cash Equivalents |
120
|
113
|
181
|
308
|
369
|
538
|
608
|
133
|
352
|
359
|
367
|
|
| Short-Term Investments |
2
|
1
|
2
|
0
|
10
|
10
|
12
|
11
|
11
|
22
|
18
|
|
| Total Receivables |
123
|
190
|
164
|
167
|
373
|
325
|
331
|
427
|
556
|
691
|
534
|
|
| Accounts Receivables |
121
|
176
|
158
|
158
|
361
|
313
|
323
|
422
|
539
|
687
|
528
|
|
| Other Receivables |
2
|
14
|
6
|
10
|
12
|
12
|
8
|
5
|
18
|
4
|
6
|
|
| Inventory |
42
|
55
|
62
|
68
|
99
|
109
|
111
|
111
|
118
|
125
|
125
|
|
| Other Current Assets |
170
|
207
|
225
|
196
|
232
|
569
|
406
|
574
|
329
|
269
|
264
|
|
| Total Current Assets |
457
|
566
|
634
|
740
|
1 082
|
1 551
|
1 469
|
1 255
|
1 366
|
1 467
|
1 307
|
|
| PP&E Net |
662
|
922
|
878
|
869
|
1 107
|
3 002
|
2 998
|
3 008
|
3 038
|
2 900
|
2 964
|
|
| PP&E Gross |
662
|
922
|
878
|
869
|
1 107
|
3 002
|
2 998
|
3 008
|
3 038
|
2 900
|
2 964
|
|
| Accumulated Depreciation |
921
|
1 245
|
1 264
|
1 279
|
1 968
|
2 157
|
2 326
|
2 570
|
2 048
|
2 207
|
2 265
|
|
| Intangible Assets |
16
|
27
|
23
|
24
|
264
|
246
|
241
|
245
|
214
|
209
|
206
|
|
| Goodwill |
512
|
741
|
727
|
754
|
1 675
|
1 736
|
1 763
|
2 065
|
2 063
|
2 081
|
2 088
|
|
| Long-Term Investments |
32
|
51
|
50
|
70
|
88
|
89
|
86
|
120
|
170
|
147
|
160
|
|
| Other Long-Term Assets |
37
|
47
|
33
|
45
|
146
|
91
|
125
|
95
|
106
|
92
|
115
|
|
| Other Assets |
512
|
741
|
727
|
754
|
1 675
|
1 736
|
1 763
|
2 065
|
2 063
|
2 081
|
2 088
|
|
| Total Assets |
1 717
N/A
|
2 354
+37%
|
2 346
0%
|
2 502
+7%
|
4 361
+74%
|
6 715
+54%
|
6 682
0%
|
6 788
+2%
|
6 958
+3%
|
6 895
-1%
|
6 839
-1%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
170
|
201
|
186
|
192
|
266
|
342
|
344
|
411
|
472
|
458
|
432
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
3
|
5
|
5
|
|
| Current Portion of Long-Term Debt |
48
|
55
|
53
|
64
|
68
|
211
|
234
|
228
|
276
|
351
|
330
|
|
| Other Current Liabilities |
264
|
373
|
355
|
362
|
626
|
1 046
|
970
|
843
|
741
|
872
|
853
|
|
| Total Current Liabilities |
482
|
628
|
595
|
618
|
961
|
1 602
|
1 551
|
1 485
|
1 493
|
1 686
|
1 621
|
|
| Long-Term Debt |
807
|
1 110
|
1 100
|
1 196
|
1 955
|
3 704
|
3 614
|
3 735
|
3 868
|
3 703
|
3 749
|
|
| Deferred Income Tax |
62
|
81
|
58
|
51
|
113
|
30
|
51
|
40
|
53
|
17
|
29
|
|
| Minority Interest |
14
|
36
|
40
|
41
|
43
|
25
|
28
|
26
|
31
|
35
|
37
|
|
| Other Liabilities |
58
|
97
|
91
|
127
|
294
|
341
|
367
|
289
|
267
|
259
|
259
|
|
| Total Liabilities |
1 422
N/A
|
1 952
+37%
|
1 884
-4%
|
2 032
+8%
|
3 366
+66%
|
5 702
+69%
|
5 611
-2%
|
5 576
-1%
|
5 712
+2%
|
5 701
0%
|
5 694
0%
|
|
| Equity | ||||||||||||
| Common Stock |
42
|
57
|
57
|
57
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
|
| Retained Earnings |
248
|
273
|
334
|
342
|
302
|
319
|
376
|
519
|
552
|
500
|
451
|
|
| Additional Paid In Capital |
4
|
71
|
71
|
71
|
611
|
611
|
611
|
611
|
611
|
611
|
611
|
|
| Total Equity |
295
N/A
|
401
+36%
|
462
+15%
|
470
+2%
|
996
+112%
|
1 013
+2%
|
1 070
+6%
|
1 212
+13%
|
1 246
+3%
|
1 194
-4%
|
1 145
-4%
|
|
| Total Liabilities & Equity |
1 717
N/A
|
2 354
+37%
|
2 346
0%
|
2 502
+7%
|
4 361
+74%
|
6 715
+54%
|
6 682
0%
|
6 788
+2%
|
6 958
+3%
|
6 895
-1%
|
6 839
-1%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
61
|
82
|
82
|
82
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
|