Central Plaza Hotel PCL
SET:CENTEL
Balance Sheet
Balance Sheet Decomposition
Central Plaza Hotel PCL
Central Plaza Hotel PCL
Balance Sheet
Central Plaza Hotel PCL
| 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 |
42
|
94
|
60
|
56
|
74
|
81
|
113
|
86
|
115
|
299
|
316
|
356
|
742
|
646
|
448
|
989
|
701
|
1 282
|
2 024
|
2 734
|
3 354
|
3 137
|
2 519
|
2 658
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
353
|
735
|
646
|
448
|
479
|
700
|
1 051
|
1 018
|
2 734
|
3 354
|
3 137
|
2 519
|
2 658
|
|
| Cash Equivalents |
42
|
94
|
60
|
56
|
74
|
81
|
113
|
86
|
115
|
299
|
316
|
3
|
7
|
0
|
1
|
510
|
1
|
230
|
1 006
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
154
|
98
|
899
|
788
|
90
|
500
|
654
|
334
|
734
|
|
| Total Receivables |
264
|
236
|
204
|
285
|
333
|
420
|
349
|
604
|
850
|
903
|
935
|
900
|
932
|
877
|
1 087
|
1 029
|
987
|
950
|
905
|
735
|
1 056
|
1 383
|
1 385
|
1 710
|
|
| Accounts Receivables |
219
|
210
|
193
|
236
|
236
|
296
|
344
|
283
|
345
|
346
|
377
|
527
|
660
|
578
|
466
|
476
|
451
|
435
|
313
|
88
|
151
|
255
|
445
|
423
|
|
| Other Receivables |
45
|
26
|
11
|
49
|
97
|
124
|
5
|
321
|
505
|
557
|
558
|
373
|
272
|
299
|
621
|
553
|
536
|
515
|
591
|
647
|
904
|
1 127
|
940
|
1 286
|
|
| Inventory |
119
|
126
|
145
|
180
|
203
|
215
|
238
|
285
|
259
|
304
|
407
|
487
|
615
|
635
|
675
|
781
|
807
|
845
|
873
|
792
|
755
|
1 066
|
1 024
|
917
|
|
| Other Current Assets |
74
|
80
|
97
|
96
|
188
|
151
|
302
|
440
|
201
|
119
|
101
|
241
|
176
|
316
|
125
|
90
|
57
|
74
|
72
|
55
|
67
|
75
|
103
|
126
|
|
| Total Current Assets |
499
|
536
|
506
|
616
|
799
|
866
|
1 002
|
1 414
|
1 425
|
1 625
|
1 760
|
1 989
|
2 463
|
2 473
|
2 335
|
3 043
|
2 651
|
4 049
|
4 661
|
4 406
|
5 732
|
6 315
|
5 365
|
6 145
|
|
| PP&E Net |
4 652
|
4 214
|
4 938
|
5 078
|
6 322
|
8 411
|
9 472
|
13 796
|
15 490
|
16 425
|
16 276
|
21 988
|
22 945
|
22 760
|
18 915
|
18 288
|
17 884
|
17 628
|
17 997
|
26 011
|
36 513
|
34 644
|
41 313
|
47 339
|
|
| PP&E Gross |
4 652
|
4 214
|
4 938
|
5 078
|
6 322
|
8 411
|
9 472
|
13 796
|
15 490
|
16 425
|
16 276
|
21 988
|
22 945
|
22 760
|
18 915
|
18 288
|
17 884
|
17 628
|
17 997
|
26 011
|
36 513
|
34 644
|
41 313
|
47 339
|
|
| Accumulated Depreciation |
3 055
|
3 217
|
3 496
|
4 591
|
4 890
|
5 402
|
6 016
|
4 013
|
4 462
|
5 112
|
5 941
|
7 247
|
9 062
|
10 390
|
11 100
|
12 460
|
13 624
|
14 744
|
15 947
|
17 844
|
19 150
|
20 240
|
21 121
|
21 894
|
|
| Intangible Assets |
0
|
0
|
0
|
267
|
486
|
442
|
390
|
73
|
104
|
107
|
341
|
319
|
278
|
243
|
208
|
169
|
141
|
150
|
161
|
216
|
411
|
406
|
453
|
447
|
|
| Goodwill |
10
|
19
|
1
|
0
|
135
|
121
|
106
|
115
|
115
|
115
|
315
|
315
|
315
|
315
|
315
|
315
|
315
|
315
|
315
|
336
|
360
|
360
|
360
|
339
|
|
| Note Receivable |
0
|
0
|
0
|
25
|
46
|
0
|
0
|
42
|
58
|
94
|
96
|
157
|
41
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
13
|
11
|
9
|
7
|
5
|
0
|
159
|
1 088
|
1 172
|
1 080
|
1 743
|
1 416
|
1 372
|
1 183
|
1 068
|
1 020
|
939
|
1 321
|
1 584
|
3 026
|
4 294
|
5 106
|
5 067
|
5 129
|
|
| Other Long-Term Assets |
162
|
426
|
499
|
268
|
277
|
653
|
688
|
1 136
|
1 453
|
1 242
|
1 152
|
1 573
|
1 798
|
1 734
|
1 602
|
1 562
|
3 013
|
2 984
|
2 872
|
1 385
|
1 282
|
1 335
|
1 646
|
1 362
|
|
| Other Assets |
10
|
19
|
1
|
0
|
135
|
121
|
106
|
115
|
115
|
115
|
315
|
315
|
315
|
315
|
315
|
315
|
315
|
315
|
315
|
336
|
360
|
360
|
360
|
339
|
|
| Total Assets |
5 335
N/A
|
5 206
-2%
|
5 953
+14%
|
6 261
+5%
|
8 070
+29%
|
10 493
+30%
|
11 816
+13%
|
17 664
+49%
|
19 817
+12%
|
20 688
+4%
|
21 684
+5%
|
27 757
+28%
|
29 212
+5%
|
28 709
-2%
|
24 443
-15%
|
24 397
0%
|
25 037
+3%
|
26 447
+6%
|
27 590
+4%
|
35 380
+28%
|
48 593
+37%
|
48 166
-1%
|
54 204
+13%
|
60 761
+12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
225
|
195
|
244
|
247
|
318
|
259
|
311
|
338
|
345
|
470
|
572
|
661
|
743
|
738
|
785
|
838
|
919
|
805
|
778
|
644
|
692
|
798
|
752
|
988
|
|
| Accrued Liabilities |
136
|
231
|
175
|
203
|
285
|
302
|
0
|
0
|
89
|
550
|
657
|
835
|
812
|
1 203
|
1 160
|
1 016
|
1 276
|
1 273
|
1 265
|
853
|
1 578
|
1 883
|
1 881
|
2 168
|
|
| Short-Term Debt |
392
|
296
|
429
|
84
|
569
|
1 030
|
1 159
|
2 568
|
1 650
|
1 125
|
1 924
|
2 661
|
2 262
|
1 407
|
534
|
720
|
151
|
130
|
551
|
1 725
|
1 970
|
818
|
940
|
2 046
|
|
| Current Portion of Long-Term Debt |
42
|
46
|
202
|
202
|
168
|
891
|
268
|
2 975
|
525
|
1 949
|
2 069
|
2 445
|
1 277
|
956
|
4 063
|
1 127
|
935
|
234
|
1 416
|
3 856
|
4 645
|
6 442
|
5 677
|
3 195
|
|
| Other Current Liabilities |
297
|
213
|
233
|
325
|
460
|
858
|
1 042
|
1 353
|
1 490
|
1 129
|
1 290
|
1 242
|
1 323
|
1 041
|
1 102
|
938
|
1 123
|
1 250
|
1 120
|
720
|
780
|
1 226
|
1 345
|
2 240
|
|
| Total Current Liabilities |
1 092
|
981
|
1 283
|
1 061
|
1 801
|
3 340
|
2 781
|
7 234
|
4 098
|
5 222
|
6 512
|
7 843
|
6 418
|
5 344
|
7 644
|
4 639
|
4 405
|
3 692
|
5 129
|
7 798
|
9 664
|
11 167
|
10 594
|
10 636
|
|
| Long-Term Debt |
1 196
|
99
|
0
|
44
|
1 188
|
1 410
|
3 332
|
422
|
5 860
|
6 224
|
5 917
|
6 942
|
7 943
|
7 894
|
4 102
|
5 920
|
5 879
|
6 712
|
5 751
|
14 826
|
15 811
|
13 450
|
18 768
|
24 290
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
728
|
781
|
132
|
162
|
185
|
209
|
229
|
158
|
2 384
|
2 407
|
2 623
|
2 644
|
|
| Minority Interest |
287
|
293
|
288
|
341
|
229
|
232
|
192
|
330
|
311
|
284
|
253
|
682
|
807
|
801
|
696
|
713
|
518
|
518
|
473
|
312
|
355
|
373
|
343
|
236
|
|
| Other Liabilities |
361
|
1 420
|
1 886
|
1 723
|
1 578
|
1 410
|
1 259
|
3 579
|
3 582
|
3 161
|
3 206
|
2 913
|
2 972
|
2 974
|
2 646
|
2 558
|
2 511
|
2 415
|
2 337
|
2 362
|
2 303
|
2 251
|
2 200
|
2 241
|
|
| Total Liabilities |
2 936
N/A
|
2 794
-5%
|
3 457
+24%
|
3 168
-8%
|
4 797
+51%
|
6 392
+33%
|
7 564
+18%
|
11 565
+53%
|
13 852
+20%
|
14 891
+8%
|
15 888
+7%
|
18 380
+16%
|
18 868
+3%
|
17 794
-6%
|
15 219
-14%
|
13 993
-8%
|
13 496
-4%
|
13 545
+0%
|
13 919
+3%
|
25 457
+83%
|
30 516
+20%
|
29 647
-3%
|
34 529
+16%
|
40 047
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
900
|
900
|
900
|
900
|
900
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
|
| Retained Earnings |
471
|
559
|
538
|
944
|
1 255
|
1 447
|
1 668
|
1 815
|
1 736
|
1 617
|
1 927
|
3 306
|
5 050
|
5 769
|
6 821
|
7 996
|
9 245
|
10 595
|
11 462
|
7 684
|
5 951
|
6 349
|
7 584
|
8 770
|
|
| Additional Paid In Capital |
700
|
700
|
700
|
700
|
700
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
970
|
|
| Unrealized Security Profit/Loss |
328
|
253
|
354
|
543
|
418
|
334
|
264
|
1 965
|
1 910
|
1 860
|
1 549
|
0
|
2 966
|
2 822
|
1
|
1
|
1
|
1
|
1
|
0
|
9 598
|
9 598
|
9 598
|
9 598
|
|
| Other Equity |
0
|
0
|
4
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3 751
|
8
|
4
|
83
|
88
|
25
|
13
|
112
|
82
|
207
|
251
|
173
|
26
|
|
| Total Equity |
2 399
N/A
|
2 412
+1%
|
2 495
+3%
|
3 093
+24%
|
3 274
+6%
|
4 101
+25%
|
4 252
+4%
|
6 099
+43%
|
5 965
-2%
|
5 797
-3%
|
5 796
0%
|
9 377
+62%
|
10 344
+10%
|
10 915
+6%
|
9 224
-15%
|
10 404
+13%
|
11 541
+11%
|
12 902
+12%
|
13 670
+6%
|
9 923
-27%
|
18 076
+82%
|
18 518
+2%
|
19 675
+6%
|
20 714
+5%
|
|
| Total Liabilities & Equity |
5 335
N/A
|
5 206
-2%
|
5 953
+14%
|
6 261
+5%
|
8 070
+29%
|
10 493
+30%
|
11 816
+13%
|
17 664
+49%
|
19 817
+12%
|
20 688
+4%
|
21 684
+5%
|
27 757
+28%
|
29 212
+5%
|
28 709
-2%
|
24 443
-15%
|
24 397
0%
|
25 037
+3%
|
26 447
+6%
|
27 590
+4%
|
35 380
+28%
|
48 593
+37%
|
48 166
-1%
|
54 204
+13%
|
60 761
+12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 233
|
1 233
|
1 233
|
1 233
|
1 233
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
|