HCA Healthcare Inc
NYSE:HCA
Balance Sheet
Balance Sheet Decomposition
HCA Healthcare Inc
HCA Healthcare Inc
Balance Sheet
HCA Healthcare Inc
| 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 |
161
|
115
|
258
|
336
|
634
|
393
|
465
|
312
|
411
|
373
|
705
|
414
|
566
|
741
|
646
|
732
|
502
|
621
|
1 793
|
1 451
|
908
|
935
|
1 933
|
1 040
|
|
| Cash Equivalents |
161
|
115
|
258
|
336
|
634
|
393
|
465
|
312
|
411
|
373
|
705
|
414
|
566
|
741
|
646
|
732
|
502
|
621
|
1 793
|
1 451
|
908
|
935
|
1 933
|
1 040
|
|
| Total Receivables |
2 788
|
3 095
|
3 083
|
3 332
|
3 705
|
3 895
|
3 780
|
3 692
|
3 832
|
4 533
|
4 672
|
5 208
|
5 694
|
5 889
|
5 826
|
6 501
|
6 789
|
7 380
|
7 051
|
8 095
|
8 891
|
9 958
|
10 751
|
10 867
|
|
| Accounts Receivables |
2 788
|
3 095
|
3 083
|
3 332
|
3 705
|
3 895
|
3 780
|
3 692
|
3 832
|
4 533
|
4 672
|
5 208
|
5 694
|
5 889
|
5 826
|
6 501
|
6 789
|
7 380
|
7 051
|
8 095
|
8 891
|
9 958
|
10 751
|
10 867
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
462
|
520
|
577
|
616
|
669
|
710
|
737
|
802
|
897
|
1 054
|
1 086
|
1 179
|
1 279
|
1 439
|
1 503
|
1 573
|
1 732
|
1 849
|
2 025
|
1 986
|
2 068
|
2 021
|
1 738
|
1 652
|
|
| Other Current Assets |
1 094
|
1 092
|
1 140
|
931
|
1 070
|
1 207
|
1 319
|
1 771
|
1 779
|
1 273
|
1 300
|
1 236
|
1 391
|
1 163
|
1 111
|
1 171
|
1 190
|
1 346
|
1 464
|
2 010
|
1 776
|
2 013
|
1 992
|
2 224
|
|
| Total Current Assets |
4 505
|
4 822
|
5 058
|
5 215
|
6 078
|
6 205
|
6 301
|
6 577
|
6 919
|
7 233
|
7 763
|
8 037
|
8 930
|
9 232
|
9 086
|
9 977
|
10 213
|
11 196
|
12 333
|
13 542
|
13 643
|
14 927
|
16 414
|
15 783
|
|
| PP&E Net |
9 721
|
11 065
|
11 396
|
11 379
|
11 669
|
11 442
|
11 529
|
11 427
|
11 352
|
12 834
|
13 185
|
13 619
|
14 355
|
15 014
|
16 352
|
17 895
|
19 757
|
24 549
|
25 223
|
26 176
|
27 640
|
29 922
|
31 545
|
33 271
|
|
| PP&E Gross |
9 721
|
11 065
|
11 396
|
11 379
|
11 669
|
11 442
|
11 529
|
11 427
|
11 352
|
12 834
|
13 185
|
13 619
|
14 355
|
15 014
|
16 352
|
17 895
|
19 757
|
24 549
|
25 223
|
26 176
|
27 640
|
29 922
|
31 545
|
33 271
|
|
| Accumulated Depreciation |
7 079
|
7 620
|
8 574
|
9 439
|
10 238
|
11 137
|
12 185
|
13 242
|
14 289
|
15 241
|
16 342
|
17 454
|
18 625
|
19 600
|
20 703
|
22 189
|
23 208
|
24 520
|
26 118
|
27 287
|
29 182
|
30 833
|
33 100
|
35 134
|
|
| Intangible Assets |
1 994
|
2 481
|
2 540
|
2 626
|
2 601
|
2 629
|
2 580
|
2 577
|
2 693
|
5 251
|
5 539
|
5 903
|
6 416
|
6 731
|
6 704
|
7 394
|
7 953
|
8 269
|
8 578
|
9 540
|
9 653
|
46
|
30
|
10 293
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 899
|
10 063
|
0
|
|
| Long-Term Investments |
2 034
|
2 317
|
2 533
|
2 761
|
2 565
|
2 357
|
2 264
|
2 019
|
1 511
|
649
|
619
|
569
|
659
|
610
|
542
|
617
|
594
|
564
|
810
|
886
|
1 204
|
1 233
|
1 231
|
1 118
|
|
| Other Long-Term Assets |
487
|
378
|
313
|
244
|
762
|
1 392
|
1 606
|
1 531
|
1 377
|
931
|
969
|
703
|
620
|
1 157
|
1 074
|
710
|
690
|
480
|
546
|
598
|
298
|
184
|
230
|
255
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 899
|
10 063
|
0
|
|
| Total Assets |
18 741
N/A
|
21 063
+12%
|
21 840
+4%
|
22 225
+2%
|
23 675
+7%
|
24 025
+1%
|
24 280
+1%
|
24 131
-1%
|
23 852
-1%
|
26 898
+13%
|
28 075
+4%
|
28 831
+3%
|
30 980
+7%
|
32 744
+6%
|
33 758
+3%
|
36 593
+8%
|
39 207
+7%
|
45 058
+15%
|
47 490
+5%
|
50 742
+7%
|
52 438
+3%
|
56 211
+7%
|
59 513
+6%
|
60 720
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
809
|
877
|
1 230
|
1 484
|
1 415
|
1 370
|
1 370
|
1 460
|
1 537
|
1 597
|
1 768
|
1 803
|
2 035
|
2 170
|
2 318
|
2 606
|
2 577
|
2 905
|
3 535
|
4 111
|
4 239
|
4 233
|
4 276
|
4 659
|
|
| Accrued Liabilities |
1 551
|
1 626
|
1 770
|
1 763
|
1 868
|
2 171
|
1 912
|
2 007
|
2 140
|
2 550
|
2 969
|
3 106
|
3 107
|
3 113
|
3 300
|
3 352
|
4 204
|
4 707
|
4 960
|
5 234
|
5 212
|
5 998
|
6 203
|
6 802
|
|
| 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 |
446
|
665
|
486
|
586
|
293
|
308
|
404
|
846
|
592
|
1 407
|
1 435
|
786
|
338
|
233
|
216
|
200
|
788
|
145
|
209
|
237
|
370
|
2 424
|
4 698
|
4 889
|
|
| Other Current Liabilities |
933
|
0
|
63
|
62
|
0
|
0
|
224
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
|
| Total Current Liabilities |
3 739
|
3 168
|
3 549
|
3 895
|
3 576
|
3 849
|
3 910
|
4 313
|
4 269
|
5 554
|
6 172
|
5 695
|
5 480
|
5 516
|
5 834
|
6 158
|
7 569
|
7 757
|
8 704
|
9 582
|
9 902
|
12 655
|
15 177
|
16 350
|
|
| Long-Term Debt |
6 497
|
8 042
|
10 044
|
9 889
|
28 115
|
27 000
|
26 585
|
24 824
|
27 633
|
25 645
|
27 495
|
27 590
|
29 088
|
30 255
|
31 160
|
32 858
|
32 033
|
33 577
|
30 795
|
34 342
|
37 714
|
37 169
|
38 333
|
41 603
|
|
| Minority Interest |
611
|
680
|
809
|
828
|
907
|
938
|
995
|
1 008
|
1 132
|
1 244
|
1 319
|
1 342
|
1 396
|
1 553
|
1 669
|
1 811
|
2 032
|
2 243
|
2 320
|
2 422
|
2 694
|
2 834
|
3 054
|
3 256
|
|
| Other Liabilities |
2 192
|
2 964
|
3 031
|
2 750
|
2 451
|
2 776
|
3 045
|
2 972
|
2 744
|
2 713
|
2 749
|
2 474
|
2 910
|
3 019
|
2 397
|
2 572
|
2 523
|
4 289
|
5 099
|
5 329
|
4 895
|
5 327
|
5 448
|
5 538
|
|
| Total Liabilities |
13 039
N/A
|
14 854
+14%
|
17 433
+17%
|
17 362
0%
|
35 049
+102%
|
34 563
-1%
|
34 535
0%
|
33 117
-4%
|
35 778
+8%
|
35 156
-2%
|
37 735
+7%
|
37 101
-2%
|
38 874
+5%
|
40 343
+4%
|
41 060
+2%
|
43 399
+6%
|
44 157
+2%
|
47 866
+8%
|
46 918
-2%
|
51 675
+10%
|
55 205
+7%
|
57 985
+5%
|
62 012
+7%
|
66 747
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5
|
5
|
4
|
4
|
1
|
1
|
1
|
1
|
1
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
|
| Retained Earnings |
5 525
|
6 031
|
4 210
|
4 729
|
11 391
|
10 479
|
9 817
|
8 763
|
11 888
|
9 423
|
10 960
|
9 403
|
7 575
|
7 338
|
6 968
|
6 532
|
4 572
|
2 351
|
777
|
532
|
2 280
|
1 352
|
2 115
|
0
|
|
| Additional Paid In Capital |
93
|
0
|
0
|
0
|
0
|
112
|
165
|
226
|
389
|
1 601
|
1 753
|
1 386
|
0
|
0
|
0
|
0
|
0
|
0
|
294
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
13
|
13
|
7
|
7
|
3
|
14
|
25
|
12
|
30
|
22
|
21
|
0
|
|
| Other Equity |
79
|
173
|
193
|
130
|
16
|
172
|
604
|
450
|
428
|
440
|
457
|
264
|
336
|
278
|
345
|
285
|
384
|
474
|
527
|
416
|
460
|
403
|
366
|
6 027
|
|
| Total Equity |
5 702
N/A
|
6 209
+9%
|
4 407
-29%
|
4 863
+10%
|
11 374
N/A
|
10 538
+7%
|
10 255
+3%
|
8 986
+12%
|
11 926
-33%
|
8 258
+31%
|
9 660
-17%
|
8 270
+14%
|
7 894
+5%
|
7 599
+4%
|
7 302
+4%
|
6 806
+7%
|
4 950
+27%
|
2 808
+43%
|
572
N/A
|
933
N/A
|
2 767
-197%
|
1 774
+36%
|
2 499
-41%
|
6 027
-141%
|
|
| Total Liabilities & Equity |
18 741
N/A
|
21 063
+12%
|
21 840
+4%
|
22 225
+2%
|
23 675
+7%
|
24 025
+1%
|
24 280
+1%
|
24 131
-1%
|
23 852
-1%
|
26 898
+13%
|
28 075
+4%
|
28 831
+3%
|
30 980
+7%
|
32 744
+6%
|
33 758
+3%
|
36 593
+8%
|
39 207
+7%
|
45 058
+15%
|
47 490
+5%
|
50 742
+7%
|
52 438
+3%
|
56 211
+7%
|
59 513
+6%
|
60 720
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
514
|
491
|
423
|
418
|
415
|
424
|
425
|
426
|
427
|
437
|
443
|
440
|
420
|
399
|
371
|
350
|
343
|
338
|
339
|
305
|
277
|
266
|
250
|
228
|
|