IHH Healthcare Bhd
KLSE:IHH
Balance Sheet
Balance Sheet Decomposition
IHH Healthcare Bhd
IHH Healthcare Bhd
Balance Sheet
IHH Healthcare Bhd
| 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 |
415
|
536
|
2 145
|
971
|
950
|
1 639
|
6 079
|
7 763
|
4 715
|
4 188
|
5 018
|
3 663
|
2 378
|
1 510
|
|
| Cash |
0
|
536
|
0
|
971
|
950
|
1 639
|
4 887
|
4 166
|
1 787
|
1 402
|
1 517
|
1 346
|
1 036
|
743
|
|
| Cash Equivalents |
415
|
0
|
2 145
|
0
|
0
|
0
|
1 192
|
3 597
|
2 928
|
2 785
|
3 501
|
2 317
|
1 342
|
767
|
|
| Short-Term Investments |
922
|
1 145
|
38
|
1 510
|
2 147
|
1 156
|
160
|
347
|
344
|
423
|
341
|
250
|
286
|
809
|
|
| Total Receivables |
510
|
860
|
1 065
|
1 013
|
1 220
|
1 288
|
1 406
|
1 834
|
1 964
|
1 794
|
2 277
|
2 419
|
2 713
|
3 273
|
|
| Accounts Receivables |
465
|
773
|
1 002
|
910
|
1 056
|
1 117
|
1 274
|
1 699
|
1 850
|
1 641
|
2 154
|
2 207
|
2 543
|
2 979
|
|
| Other Receivables |
45
|
87
|
63
|
103
|
164
|
172
|
131
|
135
|
114
|
154
|
123
|
212
|
170
|
294
|
|
| Inventory |
1 200
|
137
|
153
|
172
|
226
|
282
|
357
|
431
|
435
|
510
|
529
|
596
|
719
|
761
|
|
| Other Current Assets |
30
|
60
|
0
|
75
|
107
|
234
|
157
|
159
|
169
|
431
|
369
|
1 355
|
616
|
518
|
|
| Total Current Assets |
3 078
|
2 738
|
3 401
|
3 741
|
4 651
|
4 599
|
8 159
|
10 536
|
7 626
|
7 346
|
8 533
|
8 282
|
6 713
|
6 871
|
|
| PP&E Net |
4 727
|
8 503
|
8 663
|
9 148
|
11 436
|
13 141
|
13 142
|
14 123
|
17 932
|
18 182
|
17 370
|
18 568
|
20 533
|
23 778
|
|
| PP&E Gross |
4 727
|
8 503
|
0
|
9 148
|
11 436
|
13 141
|
13 142
|
14 123
|
17 932
|
18 182
|
17 370
|
18 568
|
20 533
|
23 778
|
|
| Accumulated Depreciation |
1 137
|
2 551
|
0
|
3 426
|
4 188
|
4 875
|
5 234
|
6 026
|
6 263
|
7 495
|
7 895
|
10 057
|
11 435
|
12 359
|
|
| Intangible Assets |
1 619
|
2 838
|
2 628
|
2 538
|
2 600
|
2 490
|
2 278
|
2 257
|
2 081
|
1 990
|
2 023
|
2 738
|
2 963
|
3 611
|
|
| Goodwill |
6 416
|
8 854
|
8 881
|
9 155
|
11 009
|
11 076
|
10 692
|
11 829
|
12 575
|
12 123
|
12 171
|
13 209
|
14 296
|
16 302
|
|
| Note Receivable |
0
|
1
|
36
|
1
|
70
|
32
|
40
|
334
|
425
|
328
|
322
|
389
|
440
|
442
|
|
| Long-Term Investments |
1 420
|
2 617
|
2 855
|
3 168
|
4 545
|
4 392
|
3 273
|
4 411
|
3 860
|
3 942
|
4 115
|
4 206
|
4 486
|
5 070
|
|
| Other Long-Term Assets |
24
|
97
|
797
|
890
|
1 187
|
1 458
|
1 342
|
1 531
|
554
|
623
|
976
|
1 075
|
761
|
685
|
|
| Other Assets |
6 416
|
8 854
|
8 881
|
9 155
|
11 009
|
11 076
|
10 692
|
11 829
|
12 575
|
12 123
|
12 171
|
13 209
|
14 296
|
16 302
|
|
| Total Assets |
17 284
N/A
|
25 648
+48%
|
27 261
+6%
|
28 640
+5%
|
35 498
+24%
|
37 188
+5%
|
38 925
+5%
|
45 021
+16%
|
45 053
+0%
|
44 534
-1%
|
45 510
+2%
|
48 467
+6%
|
50 192
+4%
|
56 759
+13%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
406
|
493
|
1 331
|
551
|
811
|
1 000
|
989
|
1 428
|
1 349
|
1 249
|
1 515
|
1 743
|
1 947
|
2 034
|
|
| Accrued Liabilities |
425
|
453
|
39
|
513
|
686
|
730
|
907
|
1 134
|
1 021
|
973
|
1 258
|
1 353
|
1 485
|
1 629
|
|
| Short-Term Debt |
1
|
37
|
0
|
0
|
6
|
241
|
0
|
81
|
122
|
22
|
24
|
44
|
78
|
83
|
|
| Current Portion of Long-Term Debt |
47
|
298
|
291
|
677
|
368
|
623
|
690
|
1 123
|
860
|
1 238
|
1 456
|
1 816
|
1 909
|
3 803
|
|
| Other Current Liabilities |
907
|
620
|
182
|
618
|
1 366
|
1 047
|
1 453
|
1 751
|
1 998
|
2 133
|
1 796
|
2 303
|
2 038
|
2 027
|
|
| Total Current Liabilities |
1 785
|
1 901
|
1 843
|
2 358
|
3 236
|
3 642
|
4 039
|
5 518
|
5 349
|
5 615
|
6 049
|
7 259
|
7 457
|
9 576
|
|
| Long-Term Debt |
4 991
|
3 501
|
4 170
|
3 593
|
6 323
|
6 853
|
6 948
|
9 366
|
10 118
|
10 369
|
9 393
|
8 974
|
8 063
|
10 894
|
|
| Deferred Income Tax |
0
|
968
|
935
|
938
|
1 101
|
1 067
|
1 011
|
982
|
1 110
|
1 168
|
1 235
|
1 649
|
1 663
|
1 634
|
|
| Minority Interest |
247
|
2 045
|
1 848
|
1 862
|
2 081
|
1 907
|
1 852
|
4 200
|
3 596
|
3 137
|
2 694
|
2 967
|
3 253
|
3 768
|
|
| Other Liabilities |
470
|
102
|
390
|
438
|
601
|
1 733
|
1 026
|
802
|
382
|
347
|
1 556
|
1 427
|
650
|
747
|
|
| Total Liabilities |
7 493
N/A
|
8 517
+14%
|
9 186
+8%
|
9 189
+0%
|
13 342
+45%
|
15 202
+14%
|
14 877
-2%
|
20 869
+40%
|
20 556
-2%
|
20 636
+0%
|
20 927
+1%
|
22 276
+6%
|
21 087
-5%
|
26 619
+26%
|
|
| Equity | |||||||||||||||
| Common Stock |
5 500
|
8 055
|
8 135
|
8 179
|
8 223
|
8 232
|
16 463
|
19 428
|
19 455
|
19 473
|
19 615
|
19 685
|
19 692
|
19 739
|
|
| Retained Earnings |
331
|
849
|
1 948
|
2 002
|
2 248
|
2 207
|
3 037
|
417
|
841
|
613
|
1 297
|
2 726
|
3 872
|
5 771
|
|
| Additional Paid In Capital |
3 886
|
7 890
|
7 992
|
0
|
8 151
|
8 185
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
23
|
178
|
0
|
384
|
670
|
406
|
86
|
86
|
83
|
83
|
83
|
83
|
131
|
206
|
|
| Other Equity |
52
|
159
|
0
|
827
|
2 863
|
2 956
|
4 463
|
4 221
|
4 118
|
3 728
|
3 588
|
3 698
|
5 411
|
4 424
|
|
| Total Equity |
9 791
N/A
|
17 131
+75%
|
18 075
+6%
|
19 452
+8%
|
22 156
+14%
|
21 986
-1%
|
24 049
+9%
|
24 152
+0%
|
24 498
+1%
|
23 898
-2%
|
24 583
+3%
|
26 192
+7%
|
29 106
+11%
|
30 140
+4%
|
|
| Total Liabilities & Equity |
17 284
N/A
|
25 648
+48%
|
27 261
+6%
|
28 640
+5%
|
35 498
+24%
|
37 188
+5%
|
38 925
+5%
|
45 021
+16%
|
45 053
+0%
|
44 534
-1%
|
45 510
+2%
|
48 467
+6%
|
50 192
+4%
|
56 759
+13%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
5 500
|
8 055
|
8 135
|
8 179
|
8 223
|
8 232
|
8 240
|
8 769
|
8 774
|
8 777
|
8 797
|
8 806
|
8 807
|
8 813
|
|