MPH Health Care AG
FSX:93M1.DE
23.6 (EUR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q2 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3.553 | 4.552 | 0.805 | 1.669 | 1.495 | 1.843 | 0.902 | 0.369 | 0.399 | 1.796 | 7.956 | 1.018 | 4.308 | 1.239 | 6.343 | 0.983 | 0.703 | 0.528 | 16.064 | 10.117 | 10.758 | 5.854 | 21.128 | 14.572 | 14.572 | 8.998 | 8.998 | 2.457 | 0.94 | 0.757 |
Short Term Investments
| 3.779 | 0.543 | 2.574 | 2.148 | 2.655 | 2.599 | 2.296 | 3.865 | 1.93 | 0.305 | 1.852 | 0.064 | 0.26 | 7.046 | 9.282 | 9.465 | 4.975 | 0 | 2.966 | 7.581 | 11.628 | 9.524 | 22.166 | 10.998 | 10.997 | 8.753 | 8.753 | -0 | 0 | 0 |
Cash and Short Term Investments
| 7.332 | 5.095 | 3.379 | 3.817 | 1.495 | 4.442 | 0.902 | 4.234 | 0.399 | 2.101 | 7.956 | 1.082 | 4.568 | 8.285 | 15.625 | 10.448 | 5.678 | 0.528 | 19.03 | 17.698 | 22.385 | 15.379 | 43.294 | 25.569 | 25.569 | 17.752 | 17.752 | 2.457 | 0.94 | 0.757 |
Net Receivables
| 1.759 | 1.759 | 0 | 0 | 0 | 0 | 2.296 | 0.038 | 1.973 | 0.083 | 1.896 | 0.003 | 0.006 | 0.001 | 0 | 0 | 0.001 | 0.008 | 11.454 | 11.523 | 6.69 | 9.034 | 9.933 | 12.384 | 0 | 9.698 | 0 | 4.319 | 9.227 | 10.973 |
Inventory
| 0.002 | 0 | 0 | 0 | 0.002 | 0 | 0.002 | 0 | 0.002 | 0 | 0.009 | 0.007 | 0 | 0 | 0 | 0 | -0 | 0 | 47.876 | 35.401 | 37.064 | 31.305 | 27.234 | 23.401 | 23.401 | 36.833 | 36.833 | 21.417 | 17.272 | 13.971 |
Other Current Assets
| 1.786 | -6.854 | -3.379 | -3.817 | -1.496 | -4.442 | -3.2 | -4.272 | -2.374 | -2.185 | -9.861 | 0.061 | 3.595 | 0.002 | 0.032 | 0.004 | 0.044 | 0.149 | 2.488 | 3.527 | 2.919 | 0.249 | 0.285 | 0.896 | 0 | 0.989 | 0 | 1.943 | 1.427 | 0.152 |
Total Current Assets
| 9.119 | 7.096 | 3.545 | 3.96 | 4.23 | 4.453 | 3.266 | 4.318 | 2.444 | 2.237 | 9.87 | 1.153 | 8.169 | 8.288 | 15.657 | 10.452 | 5.723 | 0.685 | 80.848 | 68.15 | 69.058 | 55.966 | 80.745 | 62.25 | 62.25 | 65.271 | 65.271 | 30.137 | 28.866 | 25.852 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0.008 | 0.015 | 0.022 | 0.031 | 0.041 | 0.038 | 0.044 | 0.052 | 0.056 | 0.045 | 0.002 | 0.003 | 0.004 | 0.006 | 0.006 | 0.008 | 0.014 | 10.29 | 2.406 | 1.652 | 1.706 | 1.125 | 1.094 | 1.094 | 1.237 | 1.237 | 0.27 | 0.269 | 0.262 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.656 | 48.197 | 48.197 | 48.197 | 40.168 | 40.168 | 40.168 | 0 | 40.168 | 0 | 37.322 | 37.322 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.009 | 0.018 | 0.024 | 0.026 | 0.021 | 0.024 | 5.046 | 5.365 | 5.709 | 6.158 | 6.503 | 6.986 | 6.986 | 0 | 5.275 | 0 | 1.255 | 0.983 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.009 | 0.018 | 0.024 | 0.026 | 0.021 | 0.024 | 64.702 | 53.562 | 53.906 | 54.355 | 46.671 | 47.154 | 47.154 | 45.444 | 45.444 | 38.625 | 38.577 | 38.305 |
Long Term Investments
| 334.549 | 259.249 | 217.256 | 233.01 | 157.169 | 193.502 | 227.954 | 206.346 | 250.836 | 290.851 | 266.107 | 285.097 | 305.799 | 249.046 | 212.469 | 219.824 | 159.544 | 150.36 | 0.293 | 12.371 | 5.759 | -7.169 | -21.349 | -10.094 | 0.699 | -6.063 | 2.69 | 3.549 | 0 | 0 |
Tax Assets
| 0 | -0.242 | -0.165 | -0.143 | -2.734 | -0.011 | -0.067 | -0.046 | -0.07 | -0.052 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 22.326 | 0 | 0 | 0.568 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -0 | 0.242 | 0.165 | 0.143 | 2.734 | 0.011 | 0.067 | 0.046 | 0.07 | 0.052 | 0.009 | -285.1 | -305.811 | -249.068 | -212.5 | -219.856 | -159.574 | -150.398 | -75.285 | -68.339 | -0.001 | 22.622 | 0.179 | 11.213 | -48.947 | 9.175 | -49.371 | 0.09 | 0.088 | 0.088 |
Total Non-Current Assets
| 334.549 | 259.257 | 217.271 | 233.032 | 157.2 | 193.544 | 227.992 | 206.39 | 250.888 | 290.908 | 266.153 | 285.1 | 305.811 | 249.068 | 212.5 | 219.856 | 159.574 | 150.398 | 75.285 | 68.339 | 61.317 | 71.514 | 48.953 | 49.367 | 48.947 | 50.36 | 49.371 | 42.534 | 38.933 | 38.654 |
Total Assets
| 343.668 | 266.353 | 220.816 | 236.992 | 161.43 | 197.997 | 231.259 | 210.708 | 253.332 | 293.144 | 276.023 | 286.253 | 314.002 | 257.378 | 228.179 | 230.33 | 165.319 | 151.105 | 177.375 | 150.201 | 147.151 | 127.481 | 129.698 | 111.617 | 0 | 115.631 | 0 | 72.671 | 67.799 | 64.507 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 0.052 | 0.054 | 0.033 | 0.049 | 0.036 | 0.051 | 0.028 | 0.036 | 0.038 | 0.024 | 0.017 | 0.028 | 0.022 | 0.038 | 0.033 | 0.015 | 0.008 | 0.638 | 10.56 | 7.21 | 7.5 | 7.441 | 1.274 | 5.403 | 5.403 | 6.525 | 6.525 | 3.897 | 5.494 | 5.925 |
Short Term Debt
| 6.631 | 4.721 | 3.122 | 12.985 | 4.047 | 4.028 | 1.406 | 4.613 | 8.979 | 15.578 | 8.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0.061 | 16.096 | 14.359 | 16.067 | 14.776 | 13.311 | 20.555 | 0 | 23.524 | 0 | 11.843 | 6.605 | 1.521 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.541 | 0 | 0.383 | 0 | 0.718 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| -6.509 | 0.139 | -3.122 | -12.985 | -4.047 | -4.028 | -1.406 | -4.613 | -8.979 | -15.578 | -8.634 | 0 | 0 | 0 | 0 | 0 | 0 | -0.061 | -16.096 | -14.359 | -16.067 | 3.653 | 3.302 | 2.968 | 0 | 5.394 | 0 | 0.796 | 1.186 | 2.924 |
Other Current Liabilities
| 6.651 | 0.092 | 3.261 | 13.691 | 4.141 | 4.149 | 1.478 | 4.705 | 9.057 | 15.7 | 8.738 | 0.299 | 0.202 | 0.192 | 5.484 | 0.15 | 3.402 | 0.33 | 32.059 | 21.434 | 24.562 | 1.754 | 9.431 | 1.37 | 24.893 | 1.546 | 30.464 | 0.844 | 5.332 | 2.529 |
Total Current Liabilities
| 6.826 | 5.006 | 3.293 | 13.74 | 4.177 | 4.2 | 1.506 | 4.742 | 9.095 | 15.724 | 8.754 | 0.327 | 0.223 | 0.23 | 5.517 | 0.165 | 3.409 | 0.968 | 42.619 | 28.645 | 32.061 | 27.624 | 27.318 | 30.296 | 30.296 | 36.989 | 36.989 | 17.38 | 18.617 | 12.899 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 8.333 | 8.333 | 9.922 | 0.007 | 0.015 | 0.022 | 3 | 3 | 3 | 3 | 14 | 14 | 14 | 14 | 14 | 14 | 7.019 | 9.989 | 35.832 | 23.356 | 21.368 | 17.059 | 22.209 | 12.709 | 12.709 | 8.74 | 8.74 | 6 | 3.5 | 3.919 |
Deferred Revenue Non-Current
| -3.018 | -0.285 | -0.172 | -0.755 | -0.13 | -0.172 | -2.131 | -1.829 | -2.361 | -2.918 | -2.498 | 11.202 | 10.795 | 11.519 | 11.951 | 11.783 | 5.628 | 8.862 | 30.319 | 19.913 | 17.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
Deferred Tax Liabilities Non-Current
| 3.018 | 2.047 | 1.586 | 1.823 | 0.927 | 1.468 | 2.031 | 1.7 | 2.246 | 2.772 | 2.378 | 2.798 | 3.205 | 2.481 | 2.049 | 2.217 | 1.392 | 1.127 | 5.513 | 3.443 | 3.772 | 3.52 | 0.986 | 1.091 | 0 | 1.185 | 0 | 0.002 | 0.004 | 0.004 |
Other Non-Current Liabilities
| 3.018 | 0.285 | 0.172 | 0.755 | 0.13 | 0.172 | 0.1 | 0.129 | 0.115 | 0.146 | 0.12 | -14 | -14 | -14 | -14 | -14 | -7.019 | -9.989 | -35.832 | -23.356 | -21.368 | 0.083 | 0.122 | 0.161 | -12.709 | 0.232 | -8.74 | -0 | -0 | 0 |
Total Non-Current Liabilities
| 11.352 | 10.38 | 11.507 | 1.831 | 0.941 | 1.49 | 3 | 3 | 3 | 3 | 14 | 14 | 14 | 14 | 14 | 14 | 7.019 | 9.989 | 35.832 | 23.356 | 21.368 | 20.663 | 23.317 | 13.961 | 12.709 | 10.157 | 8.74 | 6.002 | 3.504 | 3.923 |
Total Liabilities
| 18.178 | 15.386 | 14.801 | 15.57 | 5.118 | 5.69 | 6.538 | 9.445 | 14.346 | 21.503 | 25.132 | 17.125 | 17.428 | 16.712 | 21.566 | 16.382 | 11.82 | 12.085 | 83.991 | 55.471 | 57.252 | 48.287 | 50.635 | 44.258 | 44.257 | 47.146 | 47.146 | 23.381 | 22.121 | 16.822 |
Equity: | ||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 4.281 | 4.281 | 4.281 | 4.281 | 4.281 | 4.281 | 4.281 | 4.281 | 42.814 | 42.814 | 42.814 | 42.814 | 42.814 | 42.814 | 42.814 | 42.814 | 42.814 | 42.814 | 42.814 | 42.814 | 41.167 | 41.167 | 56.392 | 41.167 | 41.167 | 41.167 | 41.167 | 38.05 | 38.05 | 38.05 |
Retained Earnings
| 279.988 | 205.464 | 160.513 | 175.92 | 110.81 | 146.805 | 179.218 | 155.761 | 193.484 | 226.139 | 205.389 | 223.626 | 251.071 | 195.164 | 161.111 | 168.447 | 107.996 | 93.518 | 15.073 | 23.289 | 20.473 | 19.644 | 0 | 20.185 | 20.264 | 18.206 | 18.203 | 11.239 | 7.017 | 9.394 |
Accumulated Other Comprehensive Income/Loss
| 41.221 | 41.221 | 41.221 | 41.221 | 41.221 | 146.805 | 179.218 | 155.761 | 193.484 | 226.139 | 205.389 | 2.688 | 2.688 | 2.688 | 2.688 | 2.687 | 2.688 | 2.688 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | -105.584 | -137.998 | -114.54 | -190.796 | -223.451 | -202.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.688 | 2.668 | 4.323 | 0.76 | 0 | -7.22 | -61.431 | -6.139 | -59.37 | 0 | 0.611 | 0.241 |
Total Shareholders Equity
| 325.49 | 250.966 | 206.015 | 221.422 | 156.312 | 192.307 | 224.72 | 201.263 | 238.986 | 271.641 | 250.891 | 269.128 | 296.573 | 240.666 | 206.613 | 213.948 | 153.498 | 139.02 | 60.575 | 68.771 | 65.963 | 61.571 | 56.392 | 54.132 | 61.431 | 53.235 | 59.37 | 49.289 | 45.678 | 47.685 |
Total Equity
| 325.49 | 250.966 | 206.015 | 221.422 | 156.312 | 192.307 | 224.72 | 201.263 | 238.986 | 271.641 | 250.891 | 269.128 | 296.573 | 240.666 | 206.613 | 213.948 | 153.498 | 139.02 | 93.384 | 94.73 | 89.899 | 79.194 | 79.063 | 67.36 | 61.431 | 68.485 | 59.37 | 49.289 | 45.678 | 47.685 |
Total Liabilities & Shareholders Equity
| 343.668 | 266.353 | 220.816 | 236.992 | 161.43 | 197.997 | 231.259 | 210.708 | 253.332 | 293.144 | 276.023 | 286.253 | 314.002 | 257.378 | 228.179 | 230.33 | 165.319 | 151.105 | 177.375 | 150.201 | 147.151 | 127.481 | 129.698 | 111.617 | 0 | 115.631 | 0 | 72.671 | 67.799 | 64.507 |