Bumrungrad Hospital PCL
SET:BH
Balance Sheet
Balance Sheet Decomposition
Bumrungrad Hospital PCL
Bumrungrad Hospital PCL
Balance Sheet
Bumrungrad Hospital PCL
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
560
|
986
|
653
|
524
|
854
|
550
|
385
|
387
|
627
|
1 261
|
6 034
|
5 857
|
4 676
|
5 054
|
5 154
|
2 470
|
2 529
|
2 081
|
1 229
|
1 802
|
2 091
|
3 774
|
3 259
|
7 595
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
17
|
1 592
|
3 017
|
3 746
|
4 102
|
1 388
|
2 529
|
1 981
|
1 229
|
1 802
|
2 091
|
3 774
|
3 259
|
7 595
|
|
| Cash Equivalents |
560
|
986
|
653
|
524
|
854
|
550
|
385
|
387
|
627
|
1 252
|
6 017
|
4 265
|
1 659
|
1 308
|
1 052
|
1 082
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
50
|
200
|
470
|
20
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 922
|
2 306
|
1 523
|
5 798
|
6 478
|
6 410
|
6 909
|
4 134
|
6 185
|
6 971
|
8 854
|
6 353
|
|
| Total Receivables |
317
|
344
|
241
|
351
|
543
|
614
|
512
|
678
|
958
|
1 126
|
1 335
|
1 307
|
1 525
|
2 318
|
1 695
|
1 819
|
2 561
|
2 748
|
2 206
|
1 461
|
2 658
|
4 408
|
3 896
|
4 291
|
|
| Accounts Receivables |
157
|
243
|
240
|
349
|
536
|
607
|
503
|
672
|
951
|
1 116
|
1 319
|
1 287
|
1 518
|
2 312
|
1 688
|
1 813
|
2 554
|
2 742
|
2 190
|
1 443
|
2 640
|
4 266
|
3 827
|
4 269
|
|
| Other Receivables |
160
|
101
|
1
|
2
|
7
|
7
|
9
|
6
|
7
|
10
|
16
|
20
|
8
|
6
|
7
|
6
|
7
|
5
|
15
|
18
|
18
|
143
|
68
|
22
|
|
| Inventory |
70
|
94
|
104
|
150
|
166
|
203
|
188
|
199
|
218
|
266
|
234
|
305
|
292
|
309
|
310
|
308
|
392
|
330
|
309
|
328
|
326
|
362
|
356
|
371
|
|
| Other Current Assets |
14
|
13
|
35
|
60
|
55
|
49
|
57
|
68
|
51
|
52
|
66
|
83
|
85
|
101
|
120
|
156
|
142
|
168
|
148
|
338
|
159
|
169
|
280
|
171
|
|
| Total Current Assets |
1 012
|
1 636
|
1 504
|
1 104
|
1 629
|
1 417
|
1 142
|
1 332
|
1 855
|
2 704
|
7 670
|
7 552
|
8 499
|
10 088
|
8 803
|
10 550
|
12 101
|
11 736
|
10 801
|
8 062
|
11 419
|
15 685
|
16 645
|
18 781
|
|
| PP&E Net |
2 333
|
2 484
|
2 802
|
3 270
|
3 752
|
4 145
|
5 374
|
5 667
|
5 785
|
6 242
|
7 683
|
9 096
|
9 948
|
10 472
|
11 579
|
11 784
|
11 256
|
11 860
|
11 810
|
11 599
|
11 767
|
12 368
|
12 740
|
13 658
|
|
| PP&E Gross |
2 333
|
2 484
|
2 802
|
3 270
|
3 752
|
4 145
|
5 374
|
5 667
|
5 785
|
6 242
|
7 683
|
9 096
|
9 948
|
10 472
|
11 579
|
11 784
|
11 256
|
11 860
|
11 810
|
11 599
|
11 767
|
12 368
|
12 740
|
13 658
|
|
| Accumulated Depreciation |
1 291
|
1 333
|
1 536
|
1 772
|
2 034
|
2 351
|
2 756
|
3 219
|
3 738
|
4 255
|
4 813
|
5 547
|
6 292
|
7 099
|
7 943
|
8 663
|
9 667
|
10 589
|
11 425
|
12 348
|
13 011
|
13 557
|
14 027
|
14 561
|
|
| Intangible Assets |
133
|
89
|
476
|
624
|
732
|
349
|
310
|
286
|
282
|
256
|
236
|
189
|
146
|
163
|
315
|
500
|
789
|
772
|
715
|
720
|
649
|
610
|
588
|
665
|
|
| Goodwill |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
123
|
122
|
111
|
74
|
67
|
64
|
71
|
61
|
61
|
60
|
54
|
|
| Note Receivable |
0
|
160
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
|
| Long-Term Investments |
2
|
2
|
2
|
483
|
467
|
1 525
|
1 243
|
1 267
|
1 212
|
4 253
|
239
|
236
|
235
|
236
|
238
|
222
|
222
|
1 396
|
432
|
2
|
2
|
85
|
2 144
|
2 810
|
|
| Other Long-Term Assets |
85
|
87
|
237
|
246
|
43
|
30
|
35
|
16
|
18
|
17
|
34
|
178
|
204
|
215
|
277
|
317
|
307
|
351
|
400
|
403
|
362
|
404
|
476
|
484
|
|
| Other Assets |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
123
|
122
|
111
|
74
|
67
|
64
|
71
|
61
|
61
|
60
|
54
|
|
| Total Assets |
3 561
N/A
|
4 456
+25%
|
5 021
+13%
|
5 728
+14%
|
6 623
+16%
|
7 466
+13%
|
8 104
+9%
|
8 567
+6%
|
9 152
+7%
|
13 473
+47%
|
15 862
+18%
|
17 252
+9%
|
19 145
+11%
|
21 298
+11%
|
21 333
+0%
|
23 484
+10%
|
24 749
+5%
|
26 181
+6%
|
24 222
-7%
|
20 857
-14%
|
24 259
+16%
|
29 212
+20%
|
32 653
+12%
|
36 459
+12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
279
|
398
|
413
|
484
|
554
|
622
|
583
|
550
|
607
|
596
|
782
|
838
|
835
|
807
|
838
|
799
|
913
|
831
|
641
|
721
|
972
|
995
|
1 061
|
906
|
|
| Accrued Liabilities |
203
|
285
|
309
|
423
|
400
|
455
|
535
|
648
|
623
|
721
|
897
|
873
|
1 025
|
1 291
|
1 044
|
1 134
|
1 258
|
1 290
|
1 068
|
1 035
|
1 547
|
2 109
|
1 900
|
2 011
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
200
|
190
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
8
|
90
|
329
|
329
|
329
|
437
|
569
|
0
|
0
|
0
|
0
|
0
|
0
|
1 497
|
0
|
1 186
|
168
|
0
|
2 534
|
40
|
24
|
17
|
37
|
23
|
|
| Other Current Liabilities |
17
|
51
|
130
|
344
|
289
|
267
|
235
|
276
|
322
|
189
|
459
|
415
|
462
|
462
|
476
|
527
|
539
|
518
|
175
|
488
|
872
|
1 063
|
829
|
1 146
|
|
| Total Current Liabilities |
507
|
825
|
1 181
|
1 581
|
1 572
|
1 781
|
2 123
|
1 664
|
1 652
|
1 506
|
2 138
|
2 125
|
2 322
|
4 056
|
2 358
|
3 647
|
2 878
|
2 639
|
4 418
|
2 284
|
3 415
|
4 184
|
3 827
|
4 085
|
|
| Long-Term Debt |
2 390
|
2 308
|
1 779
|
1 451
|
1 422
|
1 335
|
1 116
|
1 430
|
1 430
|
4 955
|
4 960
|
5 142
|
5 152
|
3 664
|
3 689
|
2 508
|
2 512
|
2 513
|
74
|
54
|
40
|
74
|
102
|
84
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
48
|
48
|
4
|
4
|
5
|
2
|
2
|
3
|
8
|
|
| Minority Interest |
4
|
20
|
0
|
81
|
344
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
377
|
365
|
314
|
303
|
290
|
292
|
305
|
332
|
300
|
297
|
313
|
308
|
|
| Other Liabilities |
72
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
278
|
376
|
387
|
410
|
477
|
493
|
576
|
567
|
760
|
889
|
896
|
797
|
854
|
920
|
1 110
|
|
| Total Liabilities |
2 973
N/A
|
3 217
+8%
|
2 961
-8%
|
3 112
+5%
|
3 339
+7%
|
3 117
-7%
|
3 239
+4%
|
3 094
-4%
|
3 082
0%
|
6 741
+119%
|
7 474
+11%
|
7 655
+2%
|
8 261
+8%
|
8 562
+4%
|
6 859
-20%
|
7 082
+3%
|
6 294
-11%
|
6 208
-1%
|
5 690
-8%
|
3 571
-37%
|
4 553
+28%
|
5 411
+19%
|
5 165
-5%
|
5 596
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
899
|
1 327
|
730
|
730
|
730
|
730
|
730
|
730
|
730
|
730
|
730
|
730
|
730
|
730
|
730
|
730
|
730
|
730
|
796
|
796
|
796
|
796
|
796
|
796
|
|
| Retained Earnings |
2 498
|
637
|
687
|
1 211
|
1 742
|
2 710
|
3 294
|
3 923
|
4 528
|
5 115
|
6 578
|
8 040
|
9 337
|
11 144
|
13 002
|
14 966
|
17 090
|
18 652
|
17 232
|
15 947
|
18 448
|
22 489
|
26 167
|
29 577
|
|
| Additional Paid In Capital |
888
|
0
|
286
|
286
|
286
|
286
|
286
|
286
|
286
|
286
|
286
|
286
|
286
|
286
|
286
|
286
|
286
|
286
|
450
|
450
|
450
|
450
|
450
|
450
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
156
|
257
|
252
|
252
|
252
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
7
|
29
|
|
| Other Equity |
1 300
|
550
|
357
|
388
|
370
|
367
|
304
|
282
|
273
|
601
|
794
|
542
|
531
|
577
|
456
|
421
|
349
|
305
|
54
|
98
|
17
|
71
|
68
|
11
|
|
| Total Equity |
589
N/A
|
1 239
+110%
|
2 060
+66%
|
2 615
+27%
|
3 284
+26%
|
4 349
+32%
|
4 865
+12%
|
5 473
+12%
|
6 069
+11%
|
6 732
+11%
|
8 388
+25%
|
9 597
+14%
|
10 883
+13%
|
12 736
+17%
|
14 474
+14%
|
16 402
+13%
|
18 455
+13%
|
19 973
+8%
|
18 532
-7%
|
17 286
-7%
|
19 705
+14%
|
23 801
+21%
|
27 488
+15%
|
30 863
+12%
|
|
| Total Liabilities & Equity |
3 561
N/A
|
4 456
+25%
|
5 021
+13%
|
5 728
+14%
|
6 623
+16%
|
7 466
+13%
|
8 104
+9%
|
8 567
+6%
|
9 152
+7%
|
13 473
+47%
|
15 862
+18%
|
17 252
+9%
|
19 145
+11%
|
21 298
+11%
|
21 333
+0%
|
23 484
+10%
|
24 749
+5%
|
26 181
+6%
|
24 222
-7%
|
20 857
-14%
|
24 259
+16%
|
29 212
+20%
|
32 653
+12%
|
36 459
+12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
446
|
661
|
727
|
728
|
728
|
728
|
728
|
728
|
728
|
728
|
728
|
729
|
729
|
729
|
729
|
729
|
729
|
729
|
795
|
795
|
795
|
795
|
795
|
795
|
|
| Preferred Shares Outstanding |
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|