AEON Stores Hong Kong Co Ltd
F:AVK1
Balance Sheet
Balance Sheet Decomposition
AEON Stores Hong Kong Co Ltd
AEON Stores Hong Kong Co Ltd
Balance Sheet
AEON Stores Hong Kong Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
776
|
1 042
|
1 541
|
1 651
|
1 619
|
1 904
|
2 168
|
2 178
|
2 060
|
1 966
|
2 427
|
2 019
|
1 770
|
2 048
|
1 651
|
1 471
|
1 538
|
1 548
|
1 134
|
787
|
515
|
|
| Cash |
776
|
1 042
|
1 541
|
1 651
|
1 619
|
1 904
|
2 168
|
2 178
|
2 060
|
1 966
|
2 427
|
2 019
|
1 770
|
2 048
|
1 651
|
1 471
|
1 538
|
1 548
|
1 134
|
787
|
515
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117
|
180
|
379
|
6
|
849
|
455
|
169
|
358
|
328
|
464
|
286
|
290
|
362
|
315
|
|
| Total Receivables |
147
|
86
|
126
|
118
|
126
|
185
|
175
|
295
|
320
|
385
|
388
|
329
|
317
|
309
|
252
|
191
|
203
|
180
|
185
|
199
|
119
|
|
| Accounts Receivables |
16
|
23
|
39
|
34
|
20
|
19
|
21
|
33
|
37
|
35
|
33
|
31
|
48
|
64
|
55
|
35
|
38
|
32
|
39
|
46
|
29
|
|
| Other Receivables |
130
|
62
|
87
|
83
|
106
|
166
|
154
|
262
|
282
|
349
|
355
|
298
|
270
|
245
|
196
|
156
|
165
|
148
|
146
|
153
|
91
|
|
| Inventory |
384
|
383
|
367
|
412
|
549
|
559
|
585
|
700
|
770
|
812
|
803
|
913
|
974
|
951
|
857
|
936
|
890
|
954
|
893
|
837
|
846
|
|
| Other Current Assets |
0
|
0
|
0
|
79
|
12
|
13
|
12
|
26
|
0
|
19
|
648
|
29
|
19
|
20
|
15
|
11
|
10
|
31
|
34
|
179
|
51
|
|
| Total Current Assets |
1 307
|
1 511
|
2 034
|
2 259
|
2 306
|
2 660
|
2 941
|
3 316
|
3 330
|
3 560
|
4 271
|
4 140
|
3 535
|
3 497
|
3 133
|
2 936
|
3 104
|
2 998
|
2 535
|
2 366
|
1 846
|
|
| PP&E Net |
343
|
318
|
305
|
336
|
444
|
488
|
495
|
608
|
873
|
759
|
641
|
617
|
852
|
881
|
796
|
4 582
|
4 408
|
3 787
|
2 928
|
2 712
|
2 944
|
|
| PP&E Gross |
343
|
318
|
305
|
336
|
444
|
488
|
495
|
608
|
873
|
759
|
641
|
617
|
852
|
881
|
796
|
4 582
|
4 408
|
3 787
|
2 928
|
2 712
|
2 944
|
|
| Accumulated Depreciation |
614
|
696
|
813
|
858
|
939
|
944
|
959
|
1 105
|
1 239
|
1 532
|
1 716
|
1 853
|
1 749
|
1 770
|
1 701
|
1 723
|
1 948
|
2 150
|
1 914
|
1 965
|
1 959
|
|
| Goodwill |
0
|
0
|
0
|
0
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
63
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4
|
25
|
25
|
29
|
15
|
28
|
27
|
434
|
542
|
577
|
23
|
20
|
21
|
24
|
27
|
512
|
500
|
393
|
305
|
306
|
405
|
|
| Other Long-Term Assets |
11
|
90
|
94
|
108
|
306
|
292
|
283
|
188
|
215
|
226
|
210
|
244
|
353
|
346
|
338
|
253
|
269
|
276
|
269
|
195
|
261
|
|
| Other Assets |
0
|
0
|
0
|
0
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
63
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 664
N/A
|
1 944
+17%
|
2 457
+26%
|
2 732
+11%
|
3 167
+16%
|
3 562
+12%
|
3 840
+8%
|
4 640
+21%
|
5 055
+9%
|
5 217
+3%
|
5 240
+0%
|
5 115
-2%
|
4 855
-5%
|
4 843
0%
|
4 388
-9%
|
8 377
+91%
|
8 344
0%
|
7 454
-11%
|
6 038
-19%
|
5 579
-8%
|
5 455
-2%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
710
|
796
|
1 040
|
1 037
|
1 063
|
1 224
|
1 213
|
1 401
|
1 452
|
1 469
|
1 423
|
1 371
|
1 324
|
1 384
|
1 250
|
1 250
|
1 231
|
1 297
|
1 088
|
1 193
|
1 005
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
673
|
654
|
609
|
0
|
|
| Short-Term Debt |
0
|
14
|
60
|
100
|
152
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
230
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
124
|
23
|
25
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
762
|
711
|
834
|
827
|
676
|
758
|
|
| Other Current Liabilities |
381
|
428
|
540
|
582
|
737
|
853
|
1 049
|
1 330
|
1 547
|
1 626
|
1 550
|
1 485
|
1 420
|
1 518
|
1 348
|
1 285
|
1 256
|
656
|
582
|
572
|
1 053
|
|
| Total Current Liabilities |
1 091
|
1 239
|
1 640
|
1 719
|
1 951
|
2 201
|
2 286
|
2 756
|
3 000
|
3 096
|
2 973
|
2 858
|
2 744
|
2 902
|
2 599
|
3 298
|
3 199
|
3 460
|
3 151
|
3 050
|
3 046
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
45
|
23
|
0
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
4 039
|
4 160
|
3 532
|
2 654
|
2 533
|
2 706
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
3
|
3
|
4
|
16
|
20
|
12
|
9
|
4
|
5
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
41
|
40
|
49
|
72
|
93
|
111
|
146
|
184
|
173
|
153
|
161
|
161
|
154
|
138
|
137
|
133
|
147
|
119
|
102
|
103
|
99
|
|
| Other Liabilities |
0
|
22
|
22
|
24
|
56
|
59
|
71
|
106
|
169
|
178
|
172
|
180
|
199
|
196
|
209
|
134
|
136
|
139
|
130
|
91
|
134
|
|
| Total Liabilities |
1 132
N/A
|
1 300
+15%
|
1 711
+32%
|
1 815
+6%
|
2 103
+16%
|
2 419
+15%
|
2 530
+5%
|
3 061
+21%
|
3 366
+10%
|
3 441
+2%
|
3 318
-4%
|
3 204
-3%
|
3 102
-3%
|
3 237
+4%
|
2 947
-9%
|
7 604
+158%
|
7 641
+0%
|
7 251
-5%
|
6 038
-17%
|
5 777
-4%
|
5 985
+4%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
|
| Retained Earnings |
417
|
505
|
603
|
764
|
920
|
987
|
1 150
|
1 408
|
1 510
|
1 592
|
1 743
|
1 742
|
1 595
|
1 436
|
1 273
|
607
|
544
|
54
|
179
|
378
|
707
|
|
| Additional Paid In Capital |
63
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
21
|
21
|
26
|
12
|
24
|
23
|
20
|
28
|
25
|
21
|
17
|
19
|
22
|
24
|
21
|
17
|
17
|
17
|
18
|
11
|
|
| Other Equity |
0
|
3
|
7
|
13
|
18
|
17
|
22
|
36
|
36
|
44
|
43
|
36
|
25
|
33
|
29
|
30
|
26
|
18
|
47
|
47
|
51
|
|
| Total Equity |
532
N/A
|
644
+21%
|
745
+16%
|
918
+23%
|
1 064
+16%
|
1 144
+7%
|
1 311
+15%
|
1 579
+20%
|
1 690
+7%
|
1 776
+5%
|
1 922
+8%
|
1 911
-1%
|
1 754
-8%
|
1 606
-8%
|
1 441
-10%
|
774
-46%
|
703
-9%
|
203
-71%
|
0
N/A
|
198
-72 067%
|
530
-168%
|
|
| Total Liabilities & Equity |
1 664
N/A
|
1 944
+17%
|
2 457
+26%
|
2 732
+11%
|
3 167
+16%
|
3 562
+12%
|
3 840
+8%
|
4 640
+21%
|
5 055
+9%
|
5 217
+3%
|
5 240
+0%
|
5 115
-2%
|
4 855
-5%
|
4 843
0%
|
4 388
-9%
|
8 377
+91%
|
8 344
0%
|
7 454
-11%
|
6 038
-19%
|
5 579
-8%
|
5 455
-2%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
|