Melco Holdings Inc
TSE:6676
Balance Sheet
Balance Sheet Decomposition
Melco Holdings Inc
Current Assets | 68.3B |
Cash & Short-Term Investments | 17.2B |
Receivables | 22.8B |
Other Current Assets | 28.3B |
Non-Current Assets | 27.5B |
Long-Term Investments | 10.4B |
PP&E | 11B |
Intangibles | 4B |
Other Non-Current Assets | 2.1B |
Current Liabilities | 30.5B |
Accounts Payable | 18B |
Accrued Liabilities | 2.9B |
Other Current Liabilities | 9.6B |
Non-Current Liabilities | 3.1B |
Other Non-Current Liabilities | 3.1B |
Balance Sheet
Melco Holdings Inc
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
9 561
|
8 404
|
4 664
|
4 595
|
4 344
|
7 117
|
10 545
|
29 663
|
21 834
|
20 506
|
|
Cash Equivalents |
9 561
|
8 404
|
4 664
|
4 595
|
4 344
|
7 117
|
10 545
|
29 663
|
21 834
|
20 506
|
|
Short-Term Investments |
30 000
|
33 000
|
36 000
|
33 000
|
33 000
|
33 000
|
20 600
|
6 687
|
6 687
|
0
|
|
Total Receivables |
12 540
|
13 837
|
10 667
|
10 296
|
9 664
|
13 910
|
13 860
|
14 572
|
17 075
|
21 191
|
|
Accounts Receivables |
12 540
|
13 837
|
10 667
|
10 296
|
9 664
|
13 910
|
13 860
|
14 572
|
15 871
|
16 618
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 204
|
4 573
|
|
Inventory |
10 188
|
8 487
|
7 673
|
9 715
|
8 770
|
11 254
|
13 879
|
13 789
|
21 811
|
22 420
|
|
Other Current Assets |
1 521
|
1 851
|
1 472
|
1 106
|
818
|
1 948
|
1 813
|
3 048
|
2 315
|
1 903
|
|
Total Current Assets |
63 810
|
65 579
|
60 476
|
58 712
|
56 596
|
67 229
|
60 697
|
67 759
|
69 722
|
66 020
|
|
PP&E Net |
670
|
587
|
619
|
871
|
928
|
14 264
|
12 452
|
11 604
|
11 033
|
11 236
|
|
PP&E Gross |
670
|
587
|
619
|
871
|
928
|
14 264
|
12 452
|
11 604
|
11 033
|
11 236
|
|
Accumulated Depreciation |
2 729
|
2 649
|
2 790
|
2 844
|
2 837
|
30 940
|
29 033
|
29 988
|
31 001
|
31 776
|
|
Intangible Assets |
1 585
|
1 254
|
915
|
689
|
405
|
737
|
763
|
808
|
2 012
|
3 394
|
|
Goodwill |
0
|
69
|
53
|
582
|
456
|
331
|
218
|
109
|
0
|
0
|
|
Long-Term Investments |
957
|
1 116
|
2 558
|
5 901
|
6 531
|
4 236
|
2 941
|
3 218
|
10 672
|
10 417
|
|
Other Long-Term Assets |
453
|
410
|
361
|
426
|
1 102
|
1 878
|
1 799
|
2 304
|
2 359
|
2 343
|
|
Other Assets |
0
|
69
|
53
|
582
|
456
|
331
|
218
|
109
|
0
|
0
|
|
Total Assets |
67 475
N/A
|
69 015
+2%
|
64 982
-6%
|
67 181
+3%
|
66 018
-2%
|
88 675
+34%
|
78 870
-11%
|
85 802
+9%
|
95 798
+12%
|
93 410
-2%
|
|
Liabilities | |||||||||||
Accounts Payable |
15 336
|
14 762
|
12 280
|
14 163
|
11 375
|
12 919
|
14 691
|
14 761
|
14 273
|
15 330
|
|
Accrued Liabilities |
10
|
30
|
6
|
13
|
884
|
2 593
|
2 248
|
3 069
|
3 168
|
2 935
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
5 000
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
13
|
0
|
1 074
|
899
|
899
|
861
|
99
|
|
Other Current Liabilities |
6 833
|
6 484
|
6 385
|
7 123
|
6 243
|
6 924
|
7 570
|
10 431
|
11 316
|
9 577
|
|
Total Current Liabilities |
22 179
|
21 276
|
18 671
|
21 312
|
18 502
|
28 510
|
25 408
|
29 160
|
29 618
|
27 941
|
|
Long-Term Debt |
0
|
0
|
0
|
41
|
0
|
2 759
|
1 860
|
961
|
99
|
0
|
|
Deferred Income Tax |
890
|
890
|
1 116
|
1 161
|
0
|
36
|
29
|
45
|
67
|
55
|
|
Other Liabilities |
1 335
|
1 379
|
1 392
|
1 311
|
1 019
|
2 603
|
3 313
|
3 443
|
2 891
|
2 951
|
|
Total Liabilities |
24 404
N/A
|
23 651
-3%
|
21 179
-10%
|
23 825
+12%
|
19 521
-18%
|
33 908
+74%
|
30 610
-10%
|
33 609
+10%
|
32 675
-3%
|
30 947
-5%
|
|
Equity | |||||||||||
Common Stock |
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
|
Retained Earnings |
41 313
|
43 590
|
45 993
|
49 595
|
55 146
|
57 460
|
59 514
|
65 139
|
64 920
|
61 092
|
|
Additional Paid In Capital |
774
|
774
|
774
|
902
|
902
|
4 411
|
4 404
|
4 404
|
250
|
250
|
|
Unrealized Security Profit/Loss |
99
|
211
|
0
|
245
|
445
|
146
|
55
|
765
|
605
|
611
|
|
Treasury Stock |
61
|
61
|
0
|
8 184
|
10 791
|
7 973
|
16 192
|
18 735
|
3 486
|
267
|
|
Other Equity |
54
|
150
|
323
|
202
|
205
|
277
|
521
|
380
|
166
|
223
|
|
Total Equity |
43 071
N/A
|
45 364
+5%
|
43 803
-3%
|
43 356
-1%
|
46 497
+7%
|
54 767
+18%
|
48 260
-12%
|
52 193
+8%
|
63 123
+21%
|
62 463
-1%
|
|
Total Liabilities & Equity |
67 475
N/A
|
69 015
+2%
|
64 982
-6%
|
67 181
+3%
|
66 018
-2%
|
88 675
+34%
|
78 870
-11%
|
85 802
+9%
|
95 798
+12%
|
93 410
-2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
22
|
22
|
20
|
19
|
18
|
20
|
17
|
16
|
17
|
17
|