Les Hotels de Paris SA
PAR:HDP
Balance Sheet
Balance Sheet Decomposition
Les Hotels de Paris SA
Les Hotels de Paris SA
Balance Sheet
Les Hotels de Paris SA
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | 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 |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
1
|
1
|
0
|
2
|
10
|
3
|
1
|
17
|
17
|
2
|
6
|
|
| Cash |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
2
|
10
|
3
|
1
|
17
|
17
|
2
|
6
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
7
|
9
|
5
|
5
|
8
|
10
|
9
|
5
|
5
|
7
|
11
|
13
|
10
|
8
|
4
|
5
|
15
|
10
|
9
|
8
|
10
|
8
|
9
|
9
|
|
| Accounts Receivables |
4
|
8
|
4
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
3
|
6
|
6
|
3
|
2
|
1
|
2
|
2
|
3
|
2
|
1
|
2
|
1
|
1
|
|
| Other Receivables |
3
|
1
|
2
|
2
|
4
|
6
|
7
|
3
|
3
|
5
|
8
|
8
|
4
|
5
|
3
|
4
|
13
|
8
|
6
|
6
|
9
|
6
|
9
|
7
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
9
|
10
|
7
|
6
|
8
|
11
|
10
|
6
|
6
|
7
|
12
|
17
|
11
|
9
|
5
|
8
|
16
|
20
|
12
|
9
|
27
|
25
|
11
|
15
|
|
| PP&E Net |
39
|
38
|
36
|
39
|
38
|
34
|
35
|
35
|
34
|
32
|
35
|
70
|
61
|
81
|
70
|
69
|
90
|
90
|
116
|
113
|
93
|
96
|
107
|
107
|
|
| PP&E Gross |
39
|
38
|
36
|
39
|
38
|
34
|
35
|
35
|
34
|
32
|
35
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
116
|
113
|
93
|
96
|
107
|
107
|
|
| Accumulated Depreciation |
6
|
9
|
11
|
9
|
9
|
12
|
13
|
14
|
15
|
16
|
17
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
56
|
58
|
63
|
68
|
76
|
|
| Intangible Assets |
23
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
1
|
1
|
1
|
24
|
25
|
26
|
31
|
31
|
31
|
31
|
26
|
48
|
43
|
43
|
41
|
41
|
43
|
43
|
43
|
43
|
37
|
37
|
38
|
36
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
2
|
4
|
5
|
5
|
5
|
5
|
5
|
35
|
35
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Other Long-Term Assets |
1
|
1
|
0
|
1
|
11
|
8
|
2
|
2
|
2
|
1
|
2
|
3
|
9
|
3
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
1
|
1
|
1
|
24
|
25
|
26
|
31
|
31
|
31
|
31
|
26
|
48
|
43
|
43
|
41
|
41
|
43
|
43
|
43
|
43
|
37
|
37
|
38
|
36
|
|
| Total Assets |
74
N/A
|
73
-1%
|
69
-6%
|
71
+3%
|
83
+17%
|
82
-2%
|
83
+2%
|
79
-5%
|
77
-2%
|
77
-1%
|
75
-3%
|
167
+124%
|
158
-5%
|
137
-14%
|
128
-6%
|
120
-6%
|
152
+27%
|
155
+2%
|
173
+12%
|
167
-4%
|
159
-5%
|
160
+1%
|
158
-1%
|
158
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5
|
4
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
4
|
5
|
13
|
13
|
12
|
11
|
19
|
11
|
7
|
8
|
12
|
10
|
10
|
13
|
11
|
|
| Accrued Liabilities |
2
|
2
|
3
|
3
|
4
|
6
|
6
|
5
|
7
|
7
|
9
|
13
|
11
|
13
|
16
|
18
|
11
|
12
|
10
|
12
|
16
|
17
|
17
|
17
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
7
|
0
|
0
|
0
|
0
|
5
|
3
|
11
|
14
|
79
|
96
|
105
|
120
|
|
| Current Portion of Long-Term Debt |
7
|
1
|
8
|
6
|
3
|
3
|
4
|
3
|
3
|
4
|
3
|
6
|
10
|
9
|
9
|
5
|
2
|
12
|
9
|
13
|
15
|
12
|
10
|
14
|
|
| Other Current Liabilities |
1
|
1
|
1
|
0
|
3
|
2
|
1
|
1
|
1
|
1
|
3
|
10
|
9
|
11
|
4
|
4
|
5
|
1
|
5
|
1
|
3
|
3
|
4
|
9
|
|
| Total Current Liabilities |
16
|
8
|
14
|
12
|
16
|
16
|
16
|
14
|
16
|
16
|
20
|
49
|
43
|
45
|
41
|
46
|
34
|
35
|
43
|
52
|
123
|
138
|
150
|
171
|
|
| Long-Term Debt |
26
|
33
|
23
|
21
|
24
|
23
|
22
|
20
|
18
|
15
|
13
|
67
|
61
|
48
|
42
|
39
|
96
|
108
|
129
|
121
|
41
|
39
|
35
|
17
|
|
| Deferred Income Tax |
0
|
0
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
5
|
6
|
1
|
0
|
3
|
3
|
3
|
3
|
5
|
3
|
2
|
2
|
2
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
|
| Other Liabilities |
1
|
0
|
1
|
0
|
8
|
5
|
5
|
4
|
4
|
3
|
3
|
1
|
4
|
3
|
7
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
16
|
|
| Total Liabilities |
42
N/A
|
42
N/A
|
38
-10%
|
36
-6%
|
51
+44%
|
46
-10%
|
46
-1%
|
41
-10%
|
40
-2%
|
37
-8%
|
38
+3%
|
122
+220%
|
113
-7%
|
97
-15%
|
90
-7%
|
90
+0%
|
135
+50%
|
147
+9%
|
176
+20%
|
179
+1%
|
167
-6%
|
178
+7%
|
187
+5%
|
205
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
10
|
14
|
30
|
35
|
40
|
41
|
45
|
45
|
45
|
45
|
45
|
14
|
14
|
14
|
|
| Retained Earnings |
2
|
1
|
1
|
5
|
2
|
5
|
7
|
7
|
6
|
9
|
7
|
5
|
7
|
4
|
9
|
21
|
33
|
42
|
53
|
62
|
58
|
32
|
43
|
61
|
|
| Additional Paid In Capital |
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
20
|
26
|
8
|
8
|
7
|
9
|
5
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
32
N/A
|
32
-2%
|
32
N/A
|
36
+14%
|
32
-11%
|
35
+10%
|
37
+6%
|
38
+1%
|
37
-2%
|
40
+8%
|
36
-9%
|
45
+23%
|
45
+1%
|
40
-12%
|
38
-4%
|
30
-21%
|
17
-43%
|
8
-51%
|
3
N/A
|
12
-260%
|
8
+31%
|
18
-124%
|
29
-63%
|
47
-63%
|
|
| Total Liabilities & Equity |
74
N/A
|
73
-1%
|
69
-6%
|
71
+3%
|
83
+17%
|
82
-2%
|
83
+2%
|
79
-5%
|
77
-2%
|
77
-1%
|
75
-3%
|
167
+124%
|
158
-5%
|
137
-14%
|
128
-6%
|
120
-6%
|
152
+27%
|
155
+2%
|
173
+12%
|
167
-4%
|
159
-5%
|
160
+1%
|
158
-1%
|
158
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|