Langham Hospitality Investments Ltd
HKEX:1270
Balance Sheet
Balance Sheet Decomposition
Langham Hospitality Investments Ltd
Current Assets | 166.2m |
Cash & Short-Term Investments | 122.5m |
Receivables | 43.7m |
Non-Current Assets | 15.7B |
Long-Term Investments | 15.7B |
PP&E | 924k |
Other Non-Current Assets | 5.9m |
Current Liabilities | 6.2B |
Accounts Payable | 68.2m |
Other Current Liabilities | 6.1B |
Non-Current Liabilities | 483m |
Long-Term Debt | 67k |
Other Non-Current Liabilities | 482.9m |
Balance Sheet
Langham Hospitality Investments Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
589
|
244
|
238
|
101
|
87
|
76
|
218
|
179
|
245
|
123
|
|
Cash |
589
|
244
|
238
|
101
|
87
|
76
|
218
|
179
|
245
|
123
|
|
Total Receivables |
44
|
112
|
117
|
106
|
64
|
14
|
1
|
17
|
11
|
44
|
|
Accounts Receivables |
43
|
109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
|
Other Receivables |
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
71
|
66
|
5
|
9
|
11
|
16
|
56
|
2
|
75
|
0
|
|
Total Current Assets |
705
|
422
|
360
|
217
|
162
|
106
|
274
|
199
|
330
|
166
|
|
PP&E Net |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
2
|
1
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
2
|
0
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
2
|
0
|
|
Long-Term Investments |
17 000
|
18 381
|
18 432
|
19 373
|
20 177
|
17 500
|
14 802
|
14 407
|
14 685
|
15 662
|
|
Other Long-Term Assets |
0
|
0
|
32
|
28
|
27
|
5
|
0
|
5
|
5
|
6
|
|
Total Assets |
17 705
N/A
|
18 803
+6%
|
18 824
+0%
|
19 618
+4%
|
20 366
+4%
|
17 612
-14%
|
15 080
-14%
|
14 613
-3%
|
15 023
+3%
|
15 835
+5%
|
|
Liabilities | |||||||||||
Accounts Payable |
40
|
37
|
40
|
38
|
41
|
20
|
17
|
14
|
17
|
68
|
|
Accrued Liabilities |
37
|
34
|
30
|
9
|
10
|
17
|
14
|
12
|
18
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
6 786
|
0
|
0
|
165
|
353
|
429
|
329
|
6 307
|
6 051
|
|
Other Current Liabilities |
7
|
15
|
41
|
74
|
46
|
74
|
51
|
64
|
55
|
42
|
|
Total Current Liabilities |
85
|
6 872
|
111
|
121
|
262
|
464
|
511
|
417
|
6 398
|
6 161
|
|
Long-Term Debt |
6 752
|
0
|
6 739
|
6 757
|
6 775
|
6 757
|
5 959
|
5 968
|
1
|
0
|
|
Deferred Income Tax |
186
|
249
|
297
|
329
|
362
|
392
|
398
|
408
|
449
|
471
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
9
|
10
|
82
|
20
|
14
|
12
|
|
Total Liabilities |
7 022
N/A
|
7 121
+1%
|
7 147
+0%
|
7 207
+1%
|
7 408
+3%
|
7 622
+3%
|
6 950
-9%
|
6 813
-2%
|
6 862
+1%
|
6 644
-3%
|
|
Equity | |||||||||||
Common Stock |
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
|
Retained Earnings |
11 252
|
9 810
|
9 400
|
8 254
|
7 358
|
9 992
|
12 825
|
13 171
|
12 752
|
9 187
|
|
Additional Paid In Capital |
9 334
|
8 891
|
8 476
|
8 065
|
7 716
|
7 382
|
8 353
|
8 370
|
8 311
|
0
|
|
Unrealized Security Profit/Loss |
12 598
|
12 598
|
12 598
|
12 598
|
12 598
|
12 598
|
12 598
|
12 598
|
12 598
|
0
|
|
Total Equity |
10 683
N/A
|
11 682
+9%
|
11 677
0%
|
12 411
+6%
|
12 959
+4%
|
9 990
-23%
|
8 130
-19%
|
7 800
-4%
|
8 161
+5%
|
9 191
+13%
|
|
Total Liabilities & Equity |
17 705
N/A
|
18 803
+6%
|
18 824
+0%
|
19 618
+4%
|
20 366
+4%
|
17 612
-14%
|
15 080
-14%
|
14 613
-3%
|
15 023
+3%
|
15 835
+5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
2 022
|
2 050
|
2 074
|
2 096
|
2 117
|
2 143
|
3 225
|
3 241
|
3 273
|
3 319
|