Grande Asset Hotels and Property PCL
SET:GRAND
Balance Sheet
Balance Sheet Decomposition
Grande Asset Hotels and Property PCL
Grande Asset Hotels and Property PCL
Balance Sheet
Grande Asset Hotels and Property PCL
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
38
|
38
|
39
|
88
|
106
|
478
|
512
|
178
|
73
|
121
|
97
|
227
|
238
|
371
|
474
|
1 412
|
1 079
|
701
|
695
|
989
|
1 652
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 419
|
1 086
|
701
|
695
|
0
|
0
|
|
| Cash Equivalents |
38
|
38
|
39
|
88
|
106
|
478
|
512
|
178
|
73
|
121
|
97
|
227
|
238
|
371
|
474
|
7
|
7
|
0
|
0
|
989
|
1 652
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
460
|
520
|
0
|
0
|
0
|
|
| Total Receivables |
15
|
23
|
207
|
769
|
1 814
|
1 058
|
276
|
141
|
106
|
99
|
118
|
222
|
91
|
91
|
44
|
537
|
453
|
343
|
220
|
167
|
241
|
|
| Accounts Receivables |
15
|
18
|
26
|
35
|
56
|
74
|
41
|
44
|
40
|
39
|
57
|
53
|
45
|
47
|
36
|
50
|
107
|
231
|
99
|
163
|
195
|
|
| Other Receivables |
0
|
5
|
181
|
734
|
1 758
|
984
|
235
|
97
|
66
|
60
|
61
|
169
|
46
|
44
|
8
|
487
|
345
|
112
|
122
|
4
|
47
|
|
| Inventory |
2
|
3
|
1 770
|
1 755
|
1 365
|
1 474
|
1 136
|
1 345
|
1 359
|
1 374
|
1 675
|
2 873
|
1 301
|
1 344
|
2 024
|
2 306
|
1 866
|
1 802
|
1 744
|
1 767
|
1 842
|
|
| Other Current Assets |
3
|
24
|
67
|
208
|
257
|
213
|
117
|
84
|
80
|
71
|
203
|
299
|
46
|
130
|
148
|
78
|
88
|
78
|
77
|
67
|
154
|
|
| Total Current Assets |
58
|
88
|
2 084
|
2 820
|
3 543
|
3 222
|
2 041
|
1 747
|
1 618
|
1 665
|
2 093
|
3 620
|
1 676
|
1 936
|
2 690
|
4 332
|
3 945
|
3 444
|
2 736
|
2 989
|
3 889
|
|
| PP&E Net |
3 179
|
3 840
|
4 457
|
5 017
|
6 043
|
7 226
|
5 097
|
4 935
|
4 762
|
4 328
|
4 268
|
3 075
|
3 300
|
3 411
|
4 316
|
3 487
|
8 331
|
8 122
|
8 489
|
11 245
|
10 926
|
|
| PP&E Gross |
3 179
|
3 840
|
4 457
|
5 017
|
6 043
|
7 226
|
5 097
|
4 935
|
4 762
|
4 328
|
4 268
|
3 075
|
3 300
|
3 411
|
4 316
|
3 487
|
8 331
|
8 122
|
8 489
|
0
|
0
|
|
| Accumulated Depreciation |
683
|
817
|
998
|
1 211
|
1 433
|
1 067
|
1 240
|
1 440
|
1 626
|
1 653
|
1 817
|
2 000
|
2 143
|
2 273
|
2 480
|
1 800
|
4 394
|
4 601
|
4 912
|
0
|
0
|
|
| Intangible Assets |
56
|
53
|
51
|
0
|
0
|
0
|
71
|
66
|
27
|
27
|
19
|
30
|
32
|
27
|
21
|
15
|
24
|
97
|
84
|
71
|
61
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
395
|
523
|
1 097
|
725
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
57
|
151
|
44
|
38
|
118
|
937
|
906
|
1 156
|
1 177
|
1 199
|
1 640
|
|
| Other Long-Term Assets |
7
|
6
|
304
|
416
|
348
|
434
|
131
|
115
|
274
|
528
|
537
|
923
|
476
|
472
|
545
|
513
|
470
|
1 311
|
498
|
994
|
1 060
|
|
| Total Assets |
3 301
N/A
|
3 988
+21%
|
6 895
+73%
|
8 253
+20%
|
9 934
+20%
|
10 015
+1%
|
7 341
-27%
|
6 863
-7%
|
6 681
-3%
|
6 610
-1%
|
6 974
+6%
|
7 798
+12%
|
5 529
-29%
|
5 883
+6%
|
7 689
+31%
|
9 285
+21%
|
13 677
+47%
|
14 525
+6%
|
13 508
-7%
|
17 596
+30%
|
18 300
+4%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
15
|
18
|
19
|
20
|
23
|
36
|
36
|
45
|
45
|
39
|
48
|
48
|
47
|
50
|
40
|
45
|
101
|
91
|
44
|
389
|
504
|
|
| Accrued Liabilities |
9
|
32
|
62
|
50
|
58
|
111
|
277
|
680
|
124
|
146
|
243
|
221
|
117
|
128
|
124
|
258
|
309
|
335
|
176
|
0
|
0
|
|
| Short-Term Debt |
0
|
69
|
61
|
208
|
182
|
185
|
0
|
0
|
2 635
|
691
|
681
|
658
|
858
|
1 321
|
974
|
389
|
489
|
290
|
30
|
30
|
30
|
|
| Current Portion of Long-Term Debt |
0
|
112
|
743
|
2 781
|
2 483
|
840
|
2
|
2
|
18
|
34
|
1 756
|
49
|
60
|
31
|
15
|
1 207
|
1 399
|
1 787
|
3 401
|
3 314
|
2 961
|
|
| Other Current Liabilities |
44
|
83
|
392
|
999
|
1 261
|
1 300
|
791
|
455
|
380
|
638
|
1 052
|
1 625
|
282
|
431
|
691
|
685
|
491
|
385
|
240
|
742
|
827
|
|
| Total Current Liabilities |
68
|
314
|
1 277
|
4 057
|
4 008
|
2 472
|
1 106
|
1 183
|
3 203
|
1 548
|
3 779
|
2 602
|
1 364
|
1 961
|
1 843
|
2 585
|
2 789
|
2 888
|
3 892
|
4 476
|
4 322
|
|
| Long-Term Debt |
1 300
|
1 894
|
3 185
|
1 546
|
2 043
|
4 800
|
5 410
|
5 409
|
2 485
|
2 457
|
719
|
2 783
|
993
|
898
|
2 825
|
2 965
|
5 422
|
6 550
|
5 633
|
7 870
|
9 195
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
17
|
16
|
17
|
749
|
736
|
722
|
709
|
695
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
59
|
54
|
112
|
113
|
|
| Other Liabilities |
183
|
174
|
169
|
155
|
143
|
133
|
123
|
114
|
103
|
121
|
124
|
126
|
121
|
111
|
103
|
95
|
155
|
190
|
150
|
161
|
171
|
|
| Total Liabilities |
1 550
N/A
|
2 382
+54%
|
4 631
+94%
|
5 757
+24%
|
6 194
+8%
|
7 405
+20%
|
6 639
-10%
|
6 706
+1%
|
5 791
-14%
|
4 126
-29%
|
4 622
+12%
|
5 510
+19%
|
2 496
-55%
|
2 987
+20%
|
4 787
+60%
|
5 662
+18%
|
9 180
+62%
|
10 423
+14%
|
10 450
+0%
|
13 327
+28%
|
14 495
+9%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
451
|
451
|
601
|
901
|
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
2 466
|
2 751
|
2 751
|
2 751
|
2 889
|
2 889
|
2 889
|
3 616
|
3 616
|
3 616
|
3 616
|
4 671
|
|
| Retained Earnings |
986
|
1 013
|
340
|
293
|
0
|
1 015
|
1 268
|
1 812
|
1 079
|
700
|
1 116
|
1 181
|
281
|
7
|
13
|
734
|
889
|
498
|
528
|
2 257
|
3 771
|
|
| Additional Paid In Capital |
2 286
|
2 168
|
2 003
|
1 887
|
2 489
|
2 374
|
718
|
718
|
718
|
718
|
718
|
718
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
13
|
30
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 910
|
2 905
|
|
| Total Equity |
1 751
N/A
|
1 606
-8%
|
2 264
+41%
|
2 496
+10%
|
3 740
+50%
|
2 610
-30%
|
701
-73%
|
157
-78%
|
890
+467%
|
2 484
+179%
|
2 353
-5%
|
2 288
-3%
|
3 032
+33%
|
2 896
-4%
|
2 902
+0%
|
3 623
+25%
|
4 497
+24%
|
4 102
-9%
|
3 057
-25%
|
4 269
+40%
|
3 805
-11%
|
|
| Total Liabilities & Equity |
3 301
N/A
|
3 988
+21%
|
6 895
+73%
|
8 253
+20%
|
9 934
+20%
|
10 015
+1%
|
7 341
-27%
|
6 863
-7%
|
6 681
-3%
|
6 610
-1%
|
6 974
+6%
|
7 798
+12%
|
5 529
-29%
|
5 883
+6%
|
7 689
+31%
|
9 285
+21%
|
13 677
+47%
|
14 525
+6%
|
13 508
-7%
|
17 596
+30%
|
18 300
+4%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
576
|
576
|
767
|
996
|
1 382
|
1 382
|
1 382
|
1 382
|
1 382
|
2 706
|
3 018
|
3 018
|
3 018
|
3 018
|
6 036
|
5 778
|
7 232
|
7 232
|
7 232
|
7 232
|
9 341
|
|