Lai Sun Development Co Ltd
HKEX:488
Balance Sheet
Balance Sheet Decomposition
Lai Sun Development Co Ltd
Current Assets | 15.5B |
Cash & Short-Term Investments | 3.1B |
Receivables | 335m |
Other Current Assets | 12.1B |
Non-Current Assets | 56B |
Long-Term Investments | 44.2B |
PP&E | 10.3B |
Intangibles | 410.2m |
Other Non-Current Assets | 1.1B |
Current Liabilities | 6.7B |
Accounts Payable | 2.7B |
Other Current Liabilities | 4.1B |
Non-Current Liabilities | 36.9B |
Long-Term Debt | 25B |
Other Non-Current Liabilities | 12B |
Balance Sheet
Lai Sun Development Co Ltd
Jul-2013 | Jul-2014 | Jul-2015 | Jul-2016 | Jul-2017 | Jul-2018 | Jul-2019 | Jul-2020 | Jul-2021 | Jul-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 500
|
876
|
485
|
821
|
972
|
3 807
|
2 876
|
3 185
|
8 285
|
5 056
|
|
Cash |
2 500
|
876
|
485
|
821
|
972
|
3 807
|
2 876
|
3 185
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 285
|
5 056
|
|
Short-Term Investments |
640
|
798
|
588
|
1 534
|
1 692
|
151
|
1 076
|
1 133
|
183
|
120
|
|
Total Receivables |
68
|
72
|
61
|
101
|
456
|
409
|
408
|
305
|
341
|
403
|
|
Accounts Receivables |
10
|
11
|
11
|
22
|
19
|
53
|
300
|
305
|
341
|
403
|
|
Other Receivables |
58
|
61
|
50
|
79
|
437
|
356
|
107
|
0
|
0
|
0
|
|
Inventory |
772
|
841
|
654
|
347
|
283
|
1 333
|
6 548
|
10 153
|
9 711
|
11 801
|
|
Other Current Assets |
55
|
62
|
300
|
76
|
288
|
1 914
|
2 612
|
2 856
|
3 282
|
3 380
|
|
Total Current Assets |
4 034
|
2 648
|
2 089
|
2 879
|
3 692
|
7 615
|
13 521
|
17 632
|
21 803
|
20 761
|
|
PP&E Net |
510
|
555
|
2 380
|
2 984
|
4 034
|
5 277
|
10 338
|
12 949
|
12 771
|
11 569
|
|
PP&E Gross |
510
|
555
|
2 380
|
2 984
|
4 034
|
5 277
|
10 338
|
12 949
|
12 771
|
11 569
|
|
Accumulated Depreciation |
385
|
408
|
412
|
461
|
511
|
575
|
993
|
1 447
|
2 202
|
2 989
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
462
|
270
|
248
|
224
|
214
|
|
Goodwill |
0
|
0
|
0
|
5
|
5
|
236
|
227
|
272
|
274
|
208
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
650
|
0
|
0
|
527
|
494
|
|
Long-Term Investments |
21 002
|
23 762
|
26 320
|
26 945
|
28 817
|
31 389
|
49 117
|
45 586
|
47 107
|
46 848
|
|
Other Long-Term Assets |
960
|
998
|
818
|
1 741
|
1 893
|
1 075
|
5 153
|
431
|
332
|
803
|
|
Other Assets |
0
|
0
|
0
|
5
|
5
|
236
|
227
|
272
|
274
|
208
|
|
Total Assets |
26 506
N/A
|
27 963
+5%
|
31 607
+13%
|
34 553
+9%
|
38 441
+11%
|
46 703
+21%
|
78 626
+68%
|
77 118
-2%
|
83 038
+8%
|
80 896
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
336
|
10
|
13
|
22
|
20
|
31
|
1 020
|
414
|
491
|
613
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
417
|
417
|
1 013
|
127
|
2 889
|
1 186
|
4 324
|
8 356
|
3 435
|
7 711
|
|
Other Current Liabilities |
78
|
422
|
568
|
571
|
551
|
2 239
|
4 141
|
4 515
|
4 927
|
4 175
|
|
Total Current Liabilities |
831
|
849
|
1 593
|
720
|
3 460
|
3 457
|
9 485
|
13 285
|
8 852
|
12 499
|
|
Long-Term Debt |
5 357
|
4 973
|
5 974
|
7 985
|
6 748
|
10 817
|
14 988
|
15 181
|
24 735
|
21 375
|
|
Deferred Income Tax |
106
|
112
|
121
|
128
|
141
|
176
|
5 470
|
5 013
|
5 256
|
4 866
|
|
Minority Interest |
402
|
450
|
441
|
534
|
505
|
460
|
12 526
|
8 481
|
8 835
|
8 193
|
|
Other Liabilities |
683
|
805
|
816
|
829
|
987
|
634
|
329
|
188
|
1 210
|
1 169
|
|
Total Liabilities |
7 379
N/A
|
7 188
-3%
|
8 944
+24%
|
10 196
+14%
|
11 841
+16%
|
15 544
+31%
|
42 798
+175%
|
42 147
-2%
|
48 889
+16%
|
48 101
-2%
|
|
Equity | |||||||||||
Common Stock |
201
|
3 130
|
3 136
|
4 050
|
4 064
|
4 077
|
4 082
|
4 128
|
4 135
|
5 463
|
|
Retained Earnings |
10 154
|
16 146
|
18 124
|
19 223
|
21 258
|
25 550
|
30 647
|
27 650
|
25 555
|
23 588
|
|
Additional Paid In Capital |
7 429
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Unrealized Security Profit/Loss |
1 116
|
1 132
|
1 118
|
1 242
|
1 443
|
1 766
|
1 663
|
1 480
|
1 449
|
1 462
|
|
Other Equity |
227
|
367
|
285
|
157
|
164
|
234
|
564
|
1 712
|
3 011
|
2 281
|
|
Total Equity |
19 128
N/A
|
20 775
+9%
|
22 663
+9%
|
24 358
+7%
|
26 600
+9%
|
31 159
+17%
|
35 828
+15%
|
34 970
-2%
|
34 149
-2%
|
32 794
-4%
|
|
Total Liabilities & Equity |
26 506
N/A
|
27 963
+5%
|
31 607
+13%
|
34 553
+9%
|
38 441
+11%
|
46 703
+21%
|
78 626
+68%
|
77 118
-2%
|
83 038
+8%
|
80 896
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
419
|
419
|
419
|
703
|
705
|
706
|
707
|
712
|
612
|
969
|