Clinica Baviera SA
MAD:CBAV
Balance Sheet
Balance Sheet Decomposition
Clinica Baviera SA
Clinica Baviera SA
Balance Sheet
Clinica Baviera SA
| Nov-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
18
|
16
|
10
|
13
|
14
|
14
|
14
|
9
|
13
|
3
|
5
|
4
|
6
|
4
|
4
|
11
|
10
|
19
|
8
|
10
|
|
| Cash Equivalents |
18
|
16
|
10
|
13
|
14
|
14
|
14
|
9
|
13
|
3
|
5
|
4
|
6
|
4
|
4
|
11
|
10
|
19
|
8
|
10
|
|
| Short-Term Investments |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
9
|
8
|
7
|
6
|
3
|
16
|
22
|
20
|
43
|
28
|
|
| Total Receivables |
1
|
2
|
2
|
3
|
3
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
3
|
2
|
3
|
3
|
4
|
5
|
|
| Accounts Receivables |
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
3
|
3
|
3
|
4
|
|
| Other Receivables |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Inventory |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
|
| Other Current Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Total Current Assets |
21
|
19
|
14
|
16
|
17
|
16
|
16
|
13
|
17
|
17
|
15
|
14
|
16
|
13
|
11
|
31
|
38
|
45
|
58
|
48
|
|
| PP&E Net |
8
|
13
|
21
|
27
|
22
|
20
|
21
|
21
|
17
|
17
|
16
|
18
|
23
|
27
|
73
|
71
|
77
|
86
|
99
|
123
|
|
| PP&E Gross |
8
|
13
|
21
|
27
|
22
|
20
|
21
|
21
|
17
|
17
|
16
|
18
|
23
|
27
|
73
|
71
|
77
|
86
|
99
|
123
|
|
| Accumulated Depreciation |
20
|
24
|
28
|
34
|
42
|
48
|
55
|
60
|
54
|
54
|
62
|
65
|
66
|
62
|
109
|
119
|
112
|
124
|
135
|
142
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
3
|
9
|
|
| Goodwill |
0
|
10
|
9
|
20
|
18
|
18
|
18
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
15
|
15
|
15
|
15
|
15
|
28
|
|
| Long-Term Investments |
0
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Other Assets |
0
|
10
|
9
|
20
|
18
|
18
|
18
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
15
|
15
|
15
|
15
|
15
|
28
|
|
| Total Assets |
30
N/A
|
43
+44%
|
45
+4%
|
64
+42%
|
59
-8%
|
57
-3%
|
58
+2%
|
52
-11%
|
48
-7%
|
49
+2%
|
46
-5%
|
47
+1%
|
54
+15%
|
56
+3%
|
102
+82%
|
121
+19%
|
134
+11%
|
150
+12%
|
179
+19%
|
212
+19%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
2
|
2
|
6
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
5
|
7
|
8
|
10
|
13
|
17
|
16
|
17
|
|
| Accrued Liabilities |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
2
|
1
|
2
|
2
|
3
|
5
|
7
|
11
|
13
|
|
| Short-Term Debt |
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 |
3
|
3
|
3
|
5
|
5
|
5
|
6
|
6
|
5
|
4
|
4
|
6
|
6
|
6
|
12
|
13
|
12
|
10
|
11
|
11
|
|
| Other Current Liabilities |
4
|
6
|
4
|
6
|
4
|
5
|
3
|
3
|
2
|
3
|
2
|
3
|
6
|
4
|
6
|
7
|
6
|
7
|
8
|
9
|
|
| Total Current Liabilities |
9
|
11
|
14
|
19
|
16
|
17
|
17
|
17
|
15
|
15
|
14
|
16
|
19
|
18
|
28
|
32
|
36
|
41
|
45
|
50
|
|
| Long-Term Debt |
6
|
6
|
5
|
18
|
18
|
14
|
13
|
10
|
6
|
12
|
10
|
11
|
9
|
8
|
42
|
42
|
40
|
38
|
37
|
57
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
0
|
6
|
6
|
8
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
4
|
5
|
|
| Total Liabilities |
16
N/A
|
24
+51%
|
26
+6%
|
45
+76%
|
38
-16%
|
34
-9%
|
34
-1%
|
30
-11%
|
23
-23%
|
29
+25%
|
25
-13%
|
28
+12%
|
29
+4%
|
27
-7%
|
71
+160%
|
76
+8%
|
79
+4%
|
83
+4%
|
88
+6%
|
115
+31%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
10
|
13
|
13
|
12
|
14
|
18
|
19
|
15
|
18
|
13
|
14
|
12
|
18
|
22
|
24
|
38
|
48
|
61
|
84
|
98
|
|
| Additional Paid In Capital |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
|
| Other Equity |
2
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
14
N/A
|
19
+36%
|
20
+2%
|
19
-3%
|
21
+9%
|
22
+7%
|
24
+6%
|
21
-10%
|
25
+17%
|
20
-20%
|
21
+6%
|
19
-12%
|
25
+33%
|
28
+16%
|
31
+7%
|
44
+45%
|
55
+23%
|
67
+23%
|
91
+35%
|
97
+7%
|
|
| Total Liabilities & Equity |
30
N/A
|
43
+44%
|
45
+4%
|
64
+42%
|
59
-8%
|
57
-3%
|
58
+2%
|
52
-11%
|
48
-7%
|
49
+2%
|
46
-5%
|
47
+1%
|
54
+15%
|
56
+3%
|
102
+82%
|
121
+19%
|
134
+11%
|
150
+12%
|
179
+19%
|
212
+19%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|