Sands China Ltd
OTC:SCHYY
Balance Sheet
Balance Sheet Decomposition
Sands China Ltd
Sands China Ltd
Balance Sheet
Sands China 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 |
279
|
439
|
365
|
650
|
726
|
473
|
699
|
893
|
567
|
607
|
506
|
512
|
503
|
585
|
0
|
0
|
0
|
494
|
303
|
|
| Cash |
279
|
439
|
365
|
650
|
726
|
473
|
699
|
893
|
567
|
607
|
506
|
512
|
503
|
585
|
0
|
0
|
0
|
494
|
303
|
|
| Short-Term Investments |
0
|
0
|
53
|
258
|
315
|
2 018
|
1 249
|
2 050
|
1 968
|
676
|
778
|
727
|
2 173
|
1 886
|
329
|
362
|
552
|
867
|
1 667
|
|
| Total Receivables |
13
|
218
|
253
|
274
|
269
|
530
|
749
|
780
|
590
|
455
|
302
|
249
|
427
|
456
|
131
|
129
|
93
|
230
|
189
|
|
| Accounts Receivables |
6
|
44
|
199
|
253
|
254
|
516
|
734
|
764
|
578
|
451
|
297
|
237
|
367
|
400
|
120
|
116
|
81
|
222
|
175
|
|
| Other Receivables |
7
|
174
|
54
|
21
|
15
|
14
|
15
|
16
|
12
|
4
|
5
|
12
|
60
|
56
|
11
|
13
|
12
|
8
|
14
|
|
| Inventory |
2
|
8
|
11
|
10
|
9
|
10
|
15
|
13
|
14
|
12
|
14
|
15
|
14
|
16
|
15
|
15
|
19
|
26
|
28
|
|
| Other Current Assets |
238
|
82
|
159
|
39
|
159
|
30
|
40
|
46
|
56
|
51
|
60
|
55
|
63
|
104
|
75
|
70
|
965
|
66
|
98
|
|
| Total Current Assets |
531
|
747
|
841
|
1 231
|
1 479
|
3 063
|
2 753
|
3 783
|
3 195
|
1 801
|
1 660
|
1 558
|
3 180
|
3 047
|
1 082
|
892
|
1 867
|
1 683
|
2 285
|
|
| PP&E Net |
2 017
|
3 803
|
5 510
|
5 305
|
5 503
|
6 250
|
6 657
|
6 723
|
6 913
|
7 588
|
8 111
|
7 687
|
8 134
|
8 361
|
8 832
|
8 477
|
7 904
|
7 339
|
7 691
|
|
| PP&E Gross |
2 017
|
3 803
|
5 510
|
5 305
|
5 503
|
6 250
|
6 657
|
6 723
|
6 913
|
7 588
|
8 111
|
7 687
|
8 134
|
8 361
|
8 832
|
8 477
|
7 904
|
7 339
|
7 691
|
|
| Accumulated Depreciation |
71
|
166
|
400
|
682
|
973
|
1 210
|
1 528
|
1 972
|
2 389
|
2 855
|
3 371
|
3 915
|
4 455
|
4 988
|
5 438
|
5 998
|
6 506
|
7 012
|
7 313
|
|
| Intangible Assets |
3
|
6
|
46
|
41
|
35
|
32
|
16
|
20
|
21
|
28
|
35
|
34
|
46
|
48
|
41
|
38
|
31
|
476
|
438
|
|
| Note Receivable |
0
|
4
|
28
|
32
|
21
|
0
|
12
|
15
|
21
|
22
|
19
|
23
|
37
|
23
|
18
|
24
|
24
|
34
|
36
|
|
| Long-Term Investments |
1
|
293
|
338
|
678
|
761
|
747
|
913
|
891
|
1 143
|
1 278
|
1 322
|
1 311
|
629
|
587
|
543
|
639
|
599
|
566
|
528
|
|
| Other Long-Term Assets |
234
|
56
|
124
|
49
|
676
|
36
|
36
|
33
|
54
|
55
|
36
|
34
|
32
|
34
|
32
|
24
|
137
|
160
|
191
|
|
| Total Assets |
2 787
N/A
|
4 909
+76%
|
6 888
+40%
|
7 336
+7%
|
8 475
+16%
|
10 128
+20%
|
10 387
+3%
|
11 466
+10%
|
11 348
-1%
|
10 772
-5%
|
11 183
+4%
|
10 647
-5%
|
12 058
+13%
|
12 100
+0%
|
10 548
-13%
|
10 094
-4%
|
10 562
+5%
|
10 258
-3%
|
11 169
+9%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
544
|
912
|
1 982
|
818
|
960
|
1 180
|
1 503
|
1 724
|
1 608
|
1 429
|
1 622
|
1 537
|
1 928
|
1 874
|
1 388
|
1 071
|
908
|
1 299
|
1 342
|
|
| 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 |
0
|
6
|
44
|
87
|
387
|
80
|
49
|
207
|
6
|
6
|
26
|
54
|
10
|
19
|
21
|
18
|
1 963
|
16
|
1 639
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
4
|
2
|
2
|
2
|
6
|
5
|
6
|
6
|
5
|
5
|
5
|
5
|
0
|
57
|
12
|
|
| Total Current Liabilities |
545
|
919
|
2 027
|
905
|
1 351
|
1 262
|
1 554
|
1 933
|
1 620
|
1 441
|
1 654
|
1 597
|
1 943
|
1 898
|
1 414
|
1 094
|
2 871
|
1 372
|
2 993
|
|
| Long-Term Debt |
1 387
|
2 935
|
3 599
|
2 733
|
2 746
|
3 329
|
3 212
|
3 023
|
3 194
|
3 379
|
4 348
|
4 358
|
5 552
|
5 589
|
7 044
|
7 946
|
8 218
|
8 312
|
6 520
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
32
|
47
|
62
|
50
|
45
|
56
|
54
|
45
|
37
|
36
|
|
| Other Liabilities |
0
|
7
|
13
|
13
|
15
|
21
|
36
|
60
|
78
|
81
|
127
|
92
|
104
|
122
|
105
|
112
|
128
|
541
|
589
|
|
| Total Liabilities |
1 932
N/A
|
3 861
+100%
|
5 638
+46%
|
3 651
-35%
|
4 112
+13%
|
4 612
+12%
|
4 801
+4%
|
5 016
+4%
|
4 918
-2%
|
4 933
+0%
|
6 176
+25%
|
6 109
-1%
|
7 649
+25%
|
7 654
+0%
|
8 619
+13%
|
9 206
+7%
|
11 262
+22%
|
10 262
-9%
|
10 138
-1%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
80
|
80
|
80
|
81
|
81
|
81
|
81
|
81
|
81
|
81
|
81
|
81
|
81
|
81
|
81
|
81
|
|
| Retained Earnings |
854
|
1 051
|
1 226
|
1 448
|
2 128
|
3 261
|
3 295
|
4 128
|
4 876
|
4 265
|
3 420
|
2 957
|
2 807
|
2 789
|
346
|
702
|
2 279
|
1 582
|
528
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
2 128
|
2 128
|
2 131
|
2 150
|
2 180
|
1 397
|
1 403
|
1 411
|
1 428
|
1 457
|
1 491
|
1 498
|
1 515
|
1 515
|
1 516
|
1 516
|
|
| Other Equity |
0
|
3
|
24
|
30
|
26
|
44
|
61
|
61
|
76
|
90
|
95
|
72
|
64
|
85
|
4
|
6
|
17
|
19
|
38
|
|
| Total Equity |
855
N/A
|
1 048
+23%
|
1 250
+19%
|
3 685
+195%
|
4 362
+18%
|
5 516
+26%
|
5 586
+1%
|
6 450
+15%
|
6 429
0%
|
5 839
-9%
|
5 007
-14%
|
4 538
-9%
|
4 409
-3%
|
4 446
+1%
|
1 929
-57%
|
888
-54%
|
700
N/A
|
4
+99%
|
1 031
N/A
|
|
| Total Liabilities & Equity |
2 787
N/A
|
4 909
+76%
|
6 888
+40%
|
7 336
+7%
|
8 475
+16%
|
10 128
+20%
|
10 387
+3%
|
11 466
+10%
|
11 348
-1%
|
10 772
-5%
|
11 183
+4%
|
10 647
-5%
|
12 058
+13%
|
12 100
+0%
|
10 548
-13%
|
10 094
-4%
|
10 562
+5%
|
10 258
-3%
|
11 169
+9%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
8 048
|
8 048
|
8 048
|
8 048
|
8 048
|
8 049
|
8 055
|
8 063
|
8 068
|
8 069
|
8 071
|
8 074
|
8 081
|
8 088
|
8 090
|
8 093
|
8 093
|
8 093
|
8 093
|
|