Sino Hotels (Holdings) Ltd
HKEX:1221
Balance Sheet
Balance Sheet Decomposition
Sino Hotels (Holdings) Ltd
Sino Hotels (Holdings) Ltd
Balance Sheet
Sino Hotels (Holdings) Ltd
| Jun-2001 | Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
19
|
15
|
17
|
35
|
23
|
26
|
44
|
38
|
31
|
37
|
27
|
25
|
189
|
429
|
673
|
821
|
878
|
1 167
|
1 204
|
967
|
954
|
839
|
912
|
1 248
|
|
| Cash |
19
|
15
|
17
|
35
|
23
|
26
|
44
|
38
|
31
|
37
|
27
|
25
|
189
|
429
|
673
|
821
|
878
|
1 167
|
1 204
|
967
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
954
|
839
|
912
|
1 248
|
|
| Short-Term Investments |
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
|
| Total Receivables |
246
|
418
|
290
|
298
|
303
|
305
|
230
|
235
|
239
|
248
|
248
|
126
|
161
|
102
|
78
|
97
|
125
|
136
|
129
|
105
|
14
|
16
|
27
|
34
|
|
| Accounts Receivables |
4
|
4
|
1
|
4
|
5
|
6
|
7
|
8
|
4
|
7
|
6
|
8
|
7
|
7
|
6
|
6
|
7
|
6
|
7
|
1
|
2
|
3
|
3
|
4
|
|
| Other Receivables |
243
|
414
|
289
|
294
|
298
|
299
|
223
|
227
|
235
|
242
|
243
|
118
|
154
|
96
|
72
|
92
|
119
|
129
|
122
|
104
|
12
|
13
|
24
|
30
|
|
| Inventory |
2
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
22
|
22
|
22
|
22
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
274
|
434
|
308
|
334
|
327
|
353
|
296
|
295
|
293
|
308
|
276
|
152
|
350
|
531
|
751
|
919
|
1 004
|
1 303
|
1 333
|
1 073
|
969
|
855
|
938
|
1 360
|
|
| PP&E Net |
1 956
|
1 960
|
1 960
|
1 959
|
1 962
|
358
|
348
|
352
|
345
|
335
|
1 503
|
1 469
|
1 434
|
1 412
|
1 390
|
1 363
|
1 326
|
1 280
|
1 290
|
1 294
|
1 253
|
1 212
|
1 173
|
1 139
|
|
| PP&E Gross |
1 956
|
1 960
|
1 960
|
1 959
|
1 962
|
358
|
348
|
352
|
345
|
335
|
1 503
|
1 469
|
1 434
|
1 412
|
1 390
|
1 363
|
1 326
|
1 280
|
1 290
|
1 294
|
1 253
|
1 212
|
1 173
|
1 139
|
|
| Accumulated Depreciation |
7
|
8
|
11
|
14
|
16
|
83
|
94
|
103
|
115
|
133
|
517
|
556
|
594
|
633
|
673
|
718
|
763
|
815
|
847
|
322
|
344
|
364
|
383
|
402
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
1 268
|
1 246
|
1 224
|
1 202
|
1 179
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
115
|
180
|
159
|
44
|
|
| Long-Term Investments |
2 250
|
1 556
|
1 582
|
1 633
|
1 890
|
1 763
|
1 814
|
1 792
|
1 675
|
2 062
|
2 194
|
1 761
|
1 995
|
1 942
|
1 924
|
1 779
|
2 393
|
2 106
|
2 185
|
2 036
|
2 050
|
1 959
|
1 895
|
1 592
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
4 480
N/A
|
3 951
-12%
|
3 849
-3%
|
3 926
+2%
|
4 178
+6%
|
3 742
-10%
|
3 704
-1%
|
3 663
-1%
|
3 515
-4%
|
3 884
+11%
|
3 973
+2%
|
3 486
-12%
|
3 779
+8%
|
3 885
+3%
|
4 066
+5%
|
4 060
0%
|
4 724
+16%
|
4 689
-1%
|
4 808
+3%
|
4 403
-8%
|
4 387
0%
|
4 206
-4%
|
4 165
-1%
|
4 136
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5
|
3
|
2
|
3
|
3
|
3
|
5
|
6
|
4
|
6
|
13
|
8
|
8
|
9
|
7
|
12
|
8
|
10
|
10
|
11
|
4
|
5
|
4
|
22
|
|
| 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 |
526
|
185
|
184
|
218
|
82
|
94
|
56
|
56
|
97
|
57
|
43
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
25
|
30
|
8
|
12
|
24
|
19
|
18
|
39
|
15
|
16
|
30
|
43
|
42
|
36
|
30
|
29
|
33
|
39
|
42
|
18
|
7
|
10
|
18
|
19
|
|
| Total Current Liabilities |
556
|
217
|
194
|
233
|
109
|
116
|
79
|
101
|
116
|
79
|
85
|
92
|
50
|
44
|
37
|
41
|
42
|
49
|
52
|
29
|
11
|
15
|
22
|
21
|
|
| Long-Term Debt |
946
|
820
|
700
|
669
|
762
|
746
|
374
|
297
|
245
|
248
|
143
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
2
|
2
|
2
|
3
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
5
|
3
|
4
|
4
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
185
|
386
|
387
|
384
|
388
|
395
|
410
|
426
|
434
|
436
|
438
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
1 687
N/A
|
1 423
-16%
|
1 282
-10%
|
1 288
+1%
|
1 261
-2%
|
1 259
0%
|
866
-31%
|
829
-4%
|
800
-4%
|
768
-4%
|
673
-12%
|
100
-85%
|
57
-43%
|
51
-10%
|
43
-15%
|
47
+9%
|
47
-1%
|
52
+12%
|
56
+7%
|
33
-42%
|
11
-66%
|
15
+35%
|
22
+52%
|
21
-5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
789
|
803
|
816
|
824
|
833
|
842
|
850
|
860
|
865
|
881
|
903
|
931
|
949
|
965
|
996
|
1 029
|
1 060
|
1 089
|
1 120
|
1 143
|
1 143
|
1 143
|
1 143
|
1 153
|
|
| Retained Earnings |
2 004
|
1 866
|
1 894
|
1 885
|
1 955
|
1 453
|
1 497
|
1 555
|
1 591
|
1 679
|
1 805
|
1 968
|
2 134
|
2 292
|
2 418
|
2 503
|
2 598
|
2 697
|
2 831
|
2 687
|
2 592
|
2 499
|
2 480
|
2 526
|
|
| Additional Paid In Capital |
0
|
56
|
60
|
71
|
101
|
136
|
169
|
203
|
214
|
234
|
266
|
308
|
306
|
361
|
405
|
450
|
500
|
564
|
635
|
677
|
677
|
677
|
677
|
683
|
|
| Unrealized Security Profit/Loss |
0
|
198
|
203
|
142
|
27
|
52
|
323
|
216
|
45
|
323
|
326
|
179
|
335
|
216
|
203
|
30
|
519
|
286
|
167
|
136
|
35
|
127
|
157
|
249
|
|
| Total Equity |
2 793
N/A
|
2 528
-9%
|
2 568
+2%
|
2 638
+3%
|
2 917
+11%
|
2 484
-15%
|
2 838
+14%
|
2 834
0%
|
2 715
-4%
|
3 116
+15%
|
3 301
+6%
|
3 386
+3%
|
3 722
+10%
|
3 834
+3%
|
4 023
+5%
|
4 013
0%
|
4 677
+17%
|
4 637
-1%
|
4 752
+2%
|
4 370
-8%
|
4 376
+0%
|
4 192
-4%
|
4 143
-1%
|
4 114
-1%
|
|
| Total Liabilities & Equity |
4 480
N/A
|
3 951
-12%
|
3 849
-3%
|
3 926
+2%
|
4 178
+6%
|
3 742
-10%
|
3 704
-1%
|
3 663
-1%
|
3 515
-4%
|
3 884
+11%
|
3 973
+2%
|
3 486
-12%
|
3 779
+8%
|
3 885
+3%
|
4 066
+5%
|
4 060
0%
|
4 724
+16%
|
4 689
-1%
|
4 808
+3%
|
4 403
-8%
|
4 387
0%
|
4 206
-4%
|
4 165
-1%
|
4 136
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
789
|
803
|
816
|
824
|
833
|
842
|
850
|
860
|
865
|
881
|
903
|
931
|
949
|
965
|
996
|
1 029
|
1 060
|
1 089
|
1 120
|
1 143
|
1 143
|
1 143
|
1 143
|
1 153
|
|