Medibank Private Limited | MPL | Insurance
Performance | Valuation | Growth | Summary | Balance Sheet | Income Statement | Cash Flow
A$ in Million. Fiscal year ends in June. Figures are consolidated and restated.
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | ||
Cash and cash equiva... | 647 | 614 | 895 | 708 | 409 | 439 | 595 | |
Short-term investment | 1,536 | 1,673 | 1,448 | 1,491 | 1,972 | 2,016 | 2,038 | |
Accounts receivables | 232 | 352 | 312 | 339 | 301 | 313 | 317 | |
Inventories | 1 | 2 | 2 | 0 | 0 | 0 | 0 | |
Deferred income taxes | 0 | 21 | 0 | 0 | 0 | 0 | 0 | |
Other current assets | 12 | 8 | 13 | 20 | 45 | 45 | 51 | |
Total current assets | 2,429 | 2,669 | 2,669 | 2,558 | 2,727 | 2,813 | 3,000 | |
Gross property plant... | 84 | 77 | 89 | 138 | 106 | 93 | 87 | |
Accumulated Depriciat... | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net property, plant and Eq... | 84 | 77 | 89 | 138 | 106 | 93 | 87 | |
Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Miscellaneous Investment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Deferred income taxes | 42 | 48 | 8 | 8 | 0 | 0 | 0 | |
Intangible assets | 348 | 350 | 339 | 244 | 262 | 313 | 321 | |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other long-term assets | 0.29 | 0.24 | 10 | 27 | 46 | 48 | 54 | |
Total non-current assets | 475 | 476 | 445 | 417 | 414 | 454 | 462 | |
Total assets | 2,904 | 3,146 | 3,115 | 2,974 | 3,141 | 3,266 | 3,463 | |
Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Accounts Payable... | 1,056 | 1,282 | 972 | 726 | 771 | 730 | 723 | |
Provisions | 51 | 45 | 69 | 90 | 69 | 61 | 70 | |
Taxes Payable | 124 | 0 | 1 | 27 | 27 | 64 | 86 | |
Deferred Revenues | 0 | 0 | 559 | 621 | 668 | 664 | 686 | |
Capital Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other current liabilities | 2 | 5 | 23 | 0 | 0 | 0 | 0 | |
Total current liabilities | 1,233 | 1,332 | 1,625 | 1,464 | 1,535 | 1,519 | 1,565 | |
Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Investments Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Deferred tax liabilities | 18 | 31 | 0 | 0 | 6 | 12 | 27 | |
Provisions | 24 | 33 | 37 | 45 | 42 | 36 | 29 | |
Capital Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other longterm liabilities | 43 | 131 | 50 | 71 | 116 | 121 | 122 | |
Total non-current liabilities | 86 | 194 | 87 | 117 | 164 | 169 | 178 | |
Total liabilities | 1,318 | 1,527 | 1,712 | 1,580 | 1,699 | 1,688 | 1,743 | |
Share Capital | 85 | 85 | 85 | 85 | 85 | 85 | 85 | |
Share premium | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Retained earnings | 1,500 | 1,534 | 1,318 | 1,309 | 1,357 | 1,494 | 1,635 | |
Accumulated other equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Equity | 1,585 | 1,619 | 1,403 | 1,394 | 1,442 | 1,579 | 1,720 | |
Total Liabilities and Equity | 2,904 | 3,146 | 3,115 | 2,974 | 3,141 | 3,266 | 3,463 | |
Cash per Share | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | |
Cash, Current Inv Per share | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |