Imperial Hotel Ltd
TSE:9708
Balance Sheet
Balance Sheet Decomposition
Imperial Hotel Ltd
Imperial Hotel Ltd
Balance Sheet
Imperial Hotel Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
9 366
|
7 124
|
6 559
|
6 196
|
4 854
|
4 833
|
9 116
|
14 554
|
14 096
|
22 194
|
22 527
|
23 085
|
22 891
|
24 381
|
24 409
|
27 883
|
30 530
|
24 768
|
27 231
|
17 652
|
12 216
|
11 329
|
11 739
|
11 444
|
|
| Cash Equivalents |
9 366
|
7 124
|
6 559
|
6 196
|
4 854
|
4 833
|
9 116
|
14 554
|
14 096
|
22 194
|
22 527
|
23 085
|
22 891
|
24 381
|
24 409
|
27 883
|
30 530
|
24 768
|
27 231
|
17 652
|
12 216
|
11 329
|
11 739
|
11 444
|
|
| Short-Term Investments |
1
|
1 999
|
3 995
|
3 598
|
6 495
|
7 257
|
3 693
|
997
|
999
|
999
|
2 095
|
3 399
|
4 399
|
6 735
|
6 729
|
3 768
|
4 300
|
13 008
|
13 704
|
14 302
|
15 905
|
18 908
|
18 599
|
11 733
|
|
| Total Receivables |
3 981
|
3 616
|
3 413
|
3 223
|
3 634
|
3 813
|
3 605
|
2 970
|
2 870
|
2 015
|
3 244
|
3 316
|
3 628
|
3 409
|
3 460
|
3 424
|
3 873
|
3 811
|
1 662
|
1 526
|
1 659
|
3 017
|
3 521
|
3 009
|
|
| Accounts Receivables |
3 981
|
3 616
|
3 413
|
3 223
|
3 634
|
3 813
|
3 605
|
2 970
|
2 870
|
2 015
|
3 244
|
3 316
|
3 628
|
3 409
|
3 460
|
3 424
|
3 873
|
3 811
|
1 662
|
1 526
|
1 659
|
3 017
|
3 521
|
3 009
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
269
|
258
|
276
|
316
|
317
|
325
|
350
|
391
|
383
|
444
|
410
|
445
|
432
|
452
|
479
|
533
|
602
|
590
|
624
|
550
|
619
|
778
|
931
|
776
|
|
| Other Current Assets |
1 073
|
1 337
|
1 458
|
1 452
|
1 451
|
1 391
|
1 356
|
1 329
|
1 275
|
1 352
|
1 303
|
1 314
|
1 391
|
1 833
|
1 477
|
1 261
|
602
|
611
|
705
|
2 274
|
802
|
775
|
816
|
823
|
|
| Total Current Assets |
14 690
|
14 334
|
15 701
|
14 785
|
16 751
|
17 619
|
18 120
|
20 241
|
19 623
|
27 004
|
29 579
|
31 559
|
32 741
|
36 810
|
36 554
|
36 869
|
39 907
|
42 788
|
43 926
|
36 304
|
31 201
|
34 807
|
35 606
|
27 785
|
|
| PP&E Net |
31 118
|
30 391
|
30 674
|
31 188
|
32 443
|
33 847
|
34 402
|
32 490
|
31 181
|
24 736
|
22 288
|
20 969
|
19 593
|
19 019
|
19 564
|
20 054
|
20 210
|
19 687
|
18 647
|
16 412
|
15 012
|
14 241
|
16 907
|
29 085
|
|
| PP&E Gross |
31 118
|
30 391
|
30 674
|
31 188
|
32 443
|
33 847
|
34 402
|
32 490
|
31 181
|
24 736
|
22 288
|
20 969
|
19 593
|
19 019
|
19 564
|
20 054
|
20 210
|
19 687
|
18 647
|
16 412
|
15 012
|
14 241
|
16 907
|
29 085
|
|
| Accumulated Depreciation |
77 158
|
79 276
|
80 161
|
81 006
|
82 166
|
83 273
|
85 006
|
88 168
|
91 308
|
94 980
|
97 417
|
98 752
|
99 720
|
99 821
|
100 201
|
102 102
|
102 524
|
104 338
|
105 890
|
107 902
|
110 329
|
112 668
|
114 899
|
116 068
|
|
| Intangible Assets |
1 064
|
1 039
|
1 098
|
1 149
|
1 146
|
1 266
|
1 321
|
1 529
|
1 426
|
1 312
|
1 221
|
1 141
|
1 155
|
1 263
|
1 894
|
1 705
|
1 504
|
1 354
|
1 186
|
1 062
|
1 142
|
1 056
|
1 525
|
1 598
|
|
| Long-Term Investments |
2 333
|
2 575
|
2 914
|
3 105
|
3 632
|
3 218
|
2 876
|
1 644
|
1 764
|
1 725
|
1 988
|
4 283
|
5 897
|
6 468
|
6 819
|
7 549
|
8 667
|
8 322
|
8 045
|
7 040
|
6 134
|
6 011
|
5 950
|
5 822
|
|
| Other Long-Term Assets |
11 043
|
11 012
|
11 277
|
11 458
|
11 382
|
9 897
|
9 487
|
7 974
|
7 636
|
8 283
|
7 514
|
7 193
|
7 314
|
6 654
|
8 629
|
8 490
|
8 937
|
8 916
|
7 768
|
4 602
|
5 622
|
5 628
|
5 718
|
4 744
|
|
| Total Assets |
60 248
N/A
|
59 351
-1%
|
61 664
+4%
|
61 685
+0%
|
65 354
+6%
|
65 847
+1%
|
66 206
+1%
|
63 878
-4%
|
61 630
-4%
|
63 060
+2%
|
62 590
-1%
|
65 145
+4%
|
66 700
+2%
|
70 214
+5%
|
73 460
+5%
|
74 667
+2%
|
79 225
+6%
|
81 067
+2%
|
79 572
-2%
|
65 420
-18%
|
59 111
-10%
|
61 743
+4%
|
65 706
+6%
|
69 034
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 646
|
1 341
|
1 398
|
1 466
|
1 485
|
1 607
|
1 588
|
1 423
|
1 169
|
935
|
1 203
|
1 161
|
1 294
|
1 246
|
1 271
|
1 165
|
1 310
|
1 201
|
619
|
523
|
832
|
1 106
|
1 190
|
1 120
|
|
| Accrued Liabilities |
3 593
|
3 059
|
3 247
|
2 914
|
3 261
|
3 545
|
3 275
|
2 875
|
2 533
|
2 579
|
3 212
|
3 586
|
3 332
|
3 043
|
3 811
|
3 006
|
3 824
|
3 494
|
2 654
|
1 878
|
2 588
|
2 530
|
4 072
|
3 214
|
|
| Short-Term Debt |
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 Liabilities |
3 793
|
3 638
|
4 096
|
3 026
|
5 262
|
5 192
|
4 963
|
3 056
|
2 520
|
3 011
|
2 547
|
3 522
|
3 327
|
4 956
|
4 823
|
3 724
|
4 711
|
4 334
|
3 156
|
2 305
|
3 393
|
6 992
|
7 132
|
3 211
|
|
| Total Current Liabilities |
9 032
|
8 038
|
8 741
|
7 406
|
10 008
|
10 344
|
9 826
|
7 354
|
6 222
|
6 525
|
6 962
|
8 269
|
7 953
|
9 245
|
9 905
|
7 895
|
9 845
|
9 029
|
6 429
|
4 706
|
6 813
|
10 628
|
12 394
|
7 545
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
439
|
380
|
413
|
606
|
611
|
|
| Other Liabilities |
15 549
|
14 326
|
14 349
|
14 328
|
13 858
|
13 333
|
13 183
|
12 627
|
11 533
|
11 797
|
11 290
|
10 769
|
11 649
|
12 482
|
12 766
|
13 045
|
12 803
|
12 703
|
12 516
|
14 202
|
13 948
|
10 702
|
9 670
|
15 531
|
|
| Total Liabilities |
24 581
N/A
|
22 364
-9%
|
23 090
+3%
|
21 734
-6%
|
23 866
+10%
|
23 677
-1%
|
23 009
-3%
|
19 981
-13%
|
17 755
-11%
|
18 322
+3%
|
18 252
0%
|
19 038
+4%
|
19 602
+3%
|
21 727
+11%
|
22 671
+4%
|
20 940
-8%
|
22 648
+8%
|
21 732
-4%
|
18 945
-13%
|
19 347
+2%
|
21 141
+9%
|
21 743
+3%
|
22 670
+4%
|
23 687
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
1 485
|
|
| Retained Earnings |
32 612
|
34 090
|
35 484
|
36 854
|
38 080
|
38 765
|
39 979
|
40 984
|
40 860
|
41 807
|
41 352
|
42 924
|
44 497
|
45 769
|
48 160
|
50 900
|
53 410
|
56 206
|
57 601
|
42 763
|
34 639
|
36 353
|
39 018
|
40 892
|
|
| Additional Paid In Capital |
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
|
| Unrealized Security Profit/Loss |
197
|
83
|
281
|
289
|
631
|
631
|
442
|
140
|
241
|
156
|
210
|
408
|
546
|
775
|
0
|
913
|
1 113
|
935
|
669
|
882
|
844
|
937
|
1 388
|
1 350
|
|
| Treasury Stock |
3
|
47
|
53
|
53
|
86
|
87
|
88
|
88
|
88
|
89
|
89
|
89
|
89
|
89
|
0
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
719
|
831
|
905
|
860
|
720
|
580
|
417
|
346
|
287
|
64
|
144
|
331
|
|
| Total Equity |
35 669
N/A
|
36 989
+4%
|
38 575
+4%
|
39 953
+4%
|
41 488
+4%
|
42 172
+2%
|
43 196
+2%
|
43 899
+2%
|
43 876
0%
|
44 737
+2%
|
44 337
-1%
|
46 107
+4%
|
47 098
+2%
|
48 487
+3%
|
50 789
+5%
|
53 727
+6%
|
56 577
+5%
|
59 335
+5%
|
60 627
+2%
|
46 073
-24%
|
37 970
-18%
|
40 000
+5%
|
43 036
+8%
|
45 347
+5%
|
|
| Total Liabilities & Equity |
60 250
N/A
|
59 353
-1%
|
61 665
+4%
|
61 687
+0%
|
65 354
+6%
|
65 849
+1%
|
66 205
+1%
|
63 880
-4%
|
61 631
-4%
|
63 059
+2%
|
62 589
-1%
|
65 145
+4%
|
66 700
+2%
|
70 214
+5%
|
73 460
+5%
|
74 667
+2%
|
79 225
+6%
|
81 067
+2%
|
79 572
-2%
|
65 420
-18%
|
59 111
-10%
|
61 743
+4%
|
65 706
+6%
|
69 034
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
119
|
119
|
119
|
119
|
119
|
|