PPHE Hotel Group Ltd
LSE:PPH
Balance Sheet
Balance Sheet Decomposition
PPHE Hotel Group Ltd
PPHE Hotel Group Ltd
Balance Sheet
PPHE Hotel Group Ltd
| 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 |
4
|
88
|
32
|
31
|
22
|
25
|
37
|
35
|
58
|
51
|
145
|
241
|
208
|
153
|
114
|
137
|
164
|
150
|
113
|
|
| Cash Equivalents |
4
|
88
|
32
|
31
|
22
|
25
|
37
|
35
|
58
|
51
|
145
|
241
|
208
|
153
|
114
|
137
|
164
|
150
|
113
|
|
| Short-Term Investments |
1
|
1
|
23
|
13
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
25
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
3
|
9
|
14
|
16
|
19
|
17
|
17
|
15
|
15
|
13
|
16
|
18
|
20
|
20
|
6
|
21
|
24
|
31
|
26
|
|
| Accounts Receivables |
2
|
8
|
11
|
13
|
15
|
14
|
16
|
13
|
13
|
9
|
13
|
13
|
15
|
13
|
3
|
7
|
19
|
18
|
19
|
|
| Other Receivables |
1
|
2
|
3
|
3
|
5
|
3
|
1
|
2
|
2
|
4
|
4
|
4
|
4
|
8
|
3
|
14
|
6
|
14
|
7
|
|
| Inventory |
0
|
0
|
193
|
271
|
1
|
8
|
14
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
|
| Other Current Assets |
1
|
1
|
52
|
60
|
22
|
8
|
9
|
7
|
8
|
7
|
32
|
34
|
11
|
11
|
10
|
11
|
21
|
17
|
27
|
|
| Total Current Assets |
9
|
100
|
313
|
390
|
66
|
58
|
78
|
58
|
83
|
72
|
196
|
320
|
246
|
192
|
133
|
170
|
212
|
202
|
169
|
|
| PP&E Net |
91
|
126
|
151
|
167
|
519
|
509
|
619
|
664
|
821
|
813
|
1 070
|
1 158
|
1 271
|
1 332
|
1 425
|
1 452
|
1 561
|
1 642
|
1 647
|
|
| PP&E Gross |
91
|
126
|
151
|
167
|
519
|
509
|
619
|
664
|
821
|
813
|
1 070
|
1 158
|
1 271
|
1 332
|
1 425
|
1 452
|
1 561
|
1 642
|
1 647
|
|
| Accumulated Depreciation |
14
|
19
|
28
|
33
|
41
|
55
|
65
|
81
|
112
|
121
|
144
|
177
|
206
|
240
|
284
|
316
|
360
|
399
|
434
|
|
| Intangible Assets |
13
|
57
|
66
|
40
|
37
|
34
|
31
|
30
|
27
|
22
|
25
|
24
|
21
|
18
|
18
|
14
|
13
|
11
|
8
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
23
|
25
|
6
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
10
|
9
|
52
|
51
|
19
|
18
|
18
|
18
|
35
|
51
|
18
|
35
|
21
|
36
|
20
|
20
|
21
|
23
|
26
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
138
|
152
|
149
|
149
|
5
|
0
|
9
|
3
|
3
|
8
|
10
|
19
|
53
|
46
|
48
|
|
| Total Assets |
122
N/A
|
292
+139%
|
581
+99%
|
649
+12%
|
802
+24%
|
795
-1%
|
901
+13%
|
933
+4%
|
982
+5%
|
957
-2%
|
1 318
+38%
|
1 540
+17%
|
1 562
+1%
|
1 585
+1%
|
1 605
+1%
|
1 675
+4%
|
1 860
+11%
|
1 924
+3%
|
1 897
-1%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
3
|
3
|
9
|
4
|
21
|
12
|
9
|
10
|
11
|
10
|
11
|
13
|
12
|
10
|
7
|
17
|
14
|
15
|
9
|
|
| Accrued Liabilities |
5
|
9
|
10
|
10
|
20
|
22
|
24
|
23
|
18
|
18
|
26
|
31
|
28
|
29
|
28
|
39
|
53
|
59
|
52
|
|
| Short-Term Debt |
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 |
6
|
21
|
204
|
246
|
120
|
6
|
26
|
21
|
13
|
11
|
118
|
33
|
15
|
17
|
47
|
45
|
53
|
52
|
87
|
|
| Other Current Liabilities |
1
|
3
|
54
|
58
|
28
|
8
|
20
|
4
|
7
|
20
|
18
|
16
|
14
|
15
|
13
|
7
|
22
|
16
|
20
|
|
| Total Current Liabilities |
16
|
36
|
278
|
319
|
189
|
48
|
79
|
58
|
49
|
60
|
173
|
93
|
69
|
71
|
95
|
109
|
142
|
142
|
167
|
|
| Long-Term Debt |
114
|
133
|
149
|
190
|
269
|
386
|
407
|
438
|
470
|
461
|
663
|
859
|
870
|
893
|
965
|
975
|
1 079
|
1 118
|
1 080
|
|
| Deferred Income Tax |
1
|
2
|
10
|
9
|
8
|
3
|
10
|
10
|
11
|
8
|
9
|
7
|
7
|
8
|
8
|
7
|
6
|
6
|
5
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
98
|
105
|
103
|
95
|
169
|
188
|
217
|
213
|
|
| Other Liabilities |
0
|
0
|
5
|
8
|
163
|
191
|
193
|
186
|
183
|
160
|
142
|
140
|
138
|
132
|
133
|
138
|
130
|
126
|
118
|
|
| Total Liabilities |
131
N/A
|
170
+30%
|
441
+159%
|
525
+19%
|
628
+20%
|
628
N/A
|
690
+10%
|
692
+0%
|
713
+3%
|
689
-3%
|
1 018
+48%
|
1 197
+18%
|
1 189
-1%
|
1 208
+2%
|
1 296
+7%
|
1 397
+8%
|
1 545
+11%
|
1 609
+4%
|
1 584
-2%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
19
|
16
|
48
|
51
|
4
|
16
|
66
|
85
|
118
|
176
|
160
|
199
|
224
|
243
|
162
|
147
|
156
|
166
|
178
|
|
| Additional Paid In Capital |
10
|
144
|
226
|
209
|
204
|
198
|
195
|
199
|
199
|
129
|
130
|
130
|
130
|
130
|
131
|
131
|
133
|
133
|
134
|
|
| Treasury Stock |
0
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
5
|
7
|
15
|
|
| Other Equity |
1
|
7
|
37
|
33
|
32
|
44
|
46
|
39
|
45
|
34
|
14
|
19
|
23
|
7
|
20
|
3
|
31
|
22
|
15
|
|
| Total Equity |
9
N/A
|
122
N/A
|
140
+15%
|
124
-12%
|
174
+41%
|
168
-4%
|
211
+26%
|
241
+14%
|
269
+11%
|
268
0%
|
300
+12%
|
343
+15%
|
373
+9%
|
377
+1%
|
310
-18%
|
278
-10%
|
315
+13%
|
315
0%
|
313
-1%
|
|
| Total Liabilities & Equity |
122
N/A
|
292
+139%
|
581
+99%
|
649
+12%
|
802
+24%
|
795
-1%
|
901
+13%
|
933
+4%
|
982
+5%
|
957
-2%
|
1 318
+38%
|
1 540
+17%
|
1 562
+1%
|
1 585
+1%
|
1 605
+1%
|
1 675
+4%
|
1 860
+11%
|
1 924
+3%
|
1 897
-1%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
41
|
41
|
42
|
41
|
42
|
41
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
43
|
43
|
42
|
42
|
42
|
|