Cafe De Coral Holdings Ltd
HKEX:341
Balance Sheet
Balance Sheet Decomposition
Cafe De Coral Holdings Ltd
Current Assets | 1.6B |
Cash & Short-Term Investments | 1.1B |
Receivables | 142.8m |
Other Current Assets | 340.1m |
Non-Current Assets | 4.9B |
Long-Term Investments | 550.8m |
PP&E | 4B |
Intangibles | 1.1m |
Other Non-Current Assets | 358.6m |
Current Liabilities | 2.1B |
Accounts Payable | 247.1m |
Other Current Liabilities | 1.8B |
Non-Current Liabilities | 1.6B |
Long-Term Debt | 1.5B |
Other Non-Current Liabilities | 115.3m |
Balance Sheet
Cafe De Coral Holdings Ltd
Mar-2013 | Mar-2014 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
400
|
370
|
1 187
|
134
|
175
|
836
|
152
|
569
|
347
|
567
|
|
Cash |
400
|
370
|
0
|
134
|
175
|
0
|
152
|
569
|
347
|
567
|
|
Cash Equivalents |
0
|
0
|
1 187
|
0
|
0
|
836
|
0
|
0
|
0
|
0
|
|
Short-Term Investments |
460
|
673
|
0
|
678
|
649
|
22
|
194
|
1 524
|
1 239
|
1 105
|
|
Total Receivables |
148
|
80
|
106
|
107
|
195
|
166
|
206
|
135
|
207
|
143
|
|
Accounts Receivables |
38
|
39
|
43
|
46
|
65
|
71
|
50
|
37
|
51
|
76
|
|
Other Receivables |
110
|
41
|
63
|
61
|
130
|
95
|
156
|
98
|
156
|
67
|
|
Inventory |
205
|
212
|
215
|
240
|
234
|
241
|
261
|
235
|
304
|
268
|
|
Other Current Assets |
125
|
107
|
156
|
116
|
121
|
38
|
61
|
51
|
55
|
45
|
|
Total Current Assets |
1 337
|
1 442
|
1 664
|
1 276
|
1 374
|
1 303
|
875
|
2 516
|
2 152
|
2 128
|
|
PP&E Net |
1 672
|
1 720
|
1 729
|
1 944
|
2 021
|
4 513
|
4 314
|
3 643
|
3 745
|
4 031
|
|
PP&E Gross |
1 672
|
1 720
|
1 729
|
1 944
|
2 021
|
4 513
|
4 314
|
3 643
|
3 745
|
4 031
|
|
Accumulated Depreciation |
1 750
|
1 854
|
1 931
|
1 983
|
2 106
|
5 110
|
6 123
|
6 854
|
7 701
|
8 687
|
|
Intangible Assets |
60
|
47
|
4
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
|
Goodwill |
51
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Long-Term Investments |
905
|
991
|
657
|
797
|
811
|
782
|
687
|
640
|
611
|
646
|
|
Other Long-Term Assets |
387
|
367
|
389
|
415
|
406
|
365
|
344
|
355
|
364
|
370
|
|
Other Assets |
51
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Total Assets |
4 414
N/A
|
4 568
+3%
|
4 445
-3%
|
4 437
0%
|
4 616
+4%
|
6 965
+51%
|
6 221
-11%
|
7 155
+15%
|
6 872
-4%
|
7 175
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
179
|
209
|
214
|
211
|
207
|
220
|
172
|
178
|
167
|
226
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
80
|
80
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
774
|
755
|
782
|
781
|
1 661
|
|
Other Current Liabilities |
606
|
566
|
588
|
635
|
748
|
687
|
689
|
648
|
697
|
813
|
|
Total Current Liabilities |
785
|
774
|
802
|
846
|
956
|
1 681
|
1 616
|
1 688
|
1 726
|
2 780
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
2 018
|
1 845
|
2 368
|
2 242
|
1 508
|
|
Deferred Income Tax |
32
|
31
|
28
|
32
|
34
|
28
|
29
|
33
|
36
|
33
|
|
Minority Interest |
2
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
8
|
8
|
|
Other Liabilities |
45
|
30
|
73
|
68
|
54
|
59
|
59
|
31
|
42
|
62
|
|
Total Liabilities |
864
N/A
|
838
-3%
|
907
+8%
|
949
+5%
|
1 047
+10%
|
3 790
+262%
|
3 554
-6%
|
4 126
+16%
|
4 053
-2%
|
4 392
+8%
|
|
Equity | |||||||||||
Common Stock |
57
|
58
|
58
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
|
Retained Earnings |
2 617
|
2 690
|
2 933
|
2 763
|
2 767
|
2 397
|
1 976
|
2 305
|
2 067
|
1 991
|
|
Additional Paid In Capital |
415
|
466
|
577
|
607
|
617
|
617
|
621
|
621
|
621
|
621
|
|
Unrealized Security Profit/Loss |
351
|
422
|
0
|
204
|
188
|
194
|
141
|
137
|
136
|
180
|
|
Treasury Stock |
0
|
0
|
0
|
165
|
145
|
133
|
146
|
141
|
131
|
99
|
|
Other Equity |
109
|
93
|
54
|
19
|
84
|
42
|
16
|
49
|
68
|
32
|
|
Total Equity |
3 549
N/A
|
3 729
+5%
|
3 538
-5%
|
3 487
-1%
|
3 570
+2%
|
3 175
-11%
|
2 667
-16%
|
3 029
+14%
|
2 819
-7%
|
2 784
-1%
|
|
Total Liabilities & Equity |
4 414
N/A
|
4 568
+3%
|
4 445
-3%
|
4 437
0%
|
4 616
+4%
|
6 965
+51%
|
6 221
-11%
|
7 155
+15%
|
6 872
-4%
|
7 175
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
574
|
577
|
584
|
585
|
586
|
581
|
580
|
580
|
579
|
580
|