Hotel Holiday Garden
TWSE:2702
Balance Sheet
Balance Sheet Decomposition
Hotel Holiday Garden
Hotel Holiday Garden
Balance Sheet
Hotel Holiday Garden
| 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 |
91
|
56
|
38
|
24
|
45
|
39
|
64
|
167
|
227
|
239
|
294
|
350
|
406
|
518
|
318
|
770
|
730
|
1 801
|
1 140
|
887
|
2 145
|
2 669
|
2 417
|
2 458
|
|
| Cash |
91
|
56
|
38
|
24
|
45
|
39
|
64
|
167
|
227
|
239
|
294
|
350
|
406
|
518
|
318
|
770
|
720
|
793
|
564
|
470
|
2 084
|
1 815
|
1 332
|
773
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
1 008
|
576
|
417
|
61
|
853
|
1 085
|
1 684
|
|
| Short-Term Investments |
11
|
31
|
2
|
3
|
1
|
0
|
0
|
33
|
16
|
58
|
113
|
148
|
190
|
217
|
104
|
100
|
612
|
589
|
999
|
974
|
967
|
1 008
|
1 127
|
941
|
|
| Total Receivables |
21
|
19
|
15
|
11
|
21
|
18
|
18
|
15
|
13
|
23
|
14
|
27
|
45
|
38
|
91
|
59
|
37
|
141
|
64
|
95
|
75
|
41
|
66
|
50
|
|
| Accounts Receivables |
19
|
18
|
14
|
10
|
19
|
17
|
18
|
10
|
9
|
14
|
11
|
20
|
19
|
16
|
37
|
41
|
33
|
34
|
34
|
25
|
31
|
30
|
43
|
29
|
|
| Other Receivables |
3
|
1
|
0
|
1
|
2
|
0
|
0
|
5
|
4
|
10
|
3
|
7
|
26
|
22
|
53
|
18
|
4
|
108
|
30
|
71
|
44
|
11
|
23
|
21
|
|
| Inventory |
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Other Current Assets |
2
|
3
|
4
|
5
|
3
|
3
|
4
|
4
|
3
|
8
|
4
|
5
|
4
|
4
|
7
|
7
|
452
|
8
|
9
|
11
|
10
|
17
|
28
|
21
|
|
| Total Current Assets |
127
|
109
|
59
|
44
|
71
|
61
|
87
|
218
|
260
|
329
|
426
|
531
|
645
|
801
|
521
|
937
|
1 832
|
2 540
|
2 213
|
1 968
|
3 198
|
3 735
|
3 639
|
3 469
|
|
| PP&E Net |
1 433
|
1 381
|
1 334
|
1 235
|
1 305
|
1 296
|
1 337
|
1 377
|
1 326
|
1 226
|
1 213
|
1 463
|
1 656
|
1 618
|
2 976
|
3 522
|
2 901
|
2 929
|
4 481
|
4 072
|
4 127
|
3 910
|
3 663
|
3 759
|
|
| PP&E Gross |
1 433
|
1 381
|
1 334
|
1 235
|
1 305
|
1 296
|
1 337
|
1 377
|
1 326
|
1 226
|
1 213
|
1 463
|
1 656
|
1 618
|
2 976
|
3 522
|
0
|
2 929
|
4 481
|
4 072
|
4 127
|
3 910
|
3 663
|
3 759
|
|
| Accumulated Depreciation |
399
|
437
|
452
|
490
|
532
|
566
|
509
|
575
|
631
|
608
|
593
|
669
|
785
|
784
|
1 072
|
1 338
|
0
|
1 691
|
1 851
|
2 108
|
1 729
|
1 988
|
2 229
|
2 566
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
69
|
68
|
389
|
552
|
423
|
403
|
751
|
665
|
791
|
737
|
688
|
678
|
|
| Long-Term Investments |
32
|
15
|
16
|
2
|
2
|
3
|
3
|
2
|
2
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
49
|
135
|
214
|
|
| Other Long-Term Assets |
6
|
5
|
3
|
2
|
2
|
1
|
0
|
2
|
1
|
1
|
2
|
2
|
28
|
39
|
58
|
89
|
151
|
128
|
201
|
328
|
406
|
218
|
179
|
141
|
|
| Total Assets |
1 597
N/A
|
1 510
-5%
|
1 412
-6%
|
1 283
-9%
|
1 380
+8%
|
1 360
-1%
|
1 428
+5%
|
1 599
+12%
|
1 590
-1%
|
1 562
-2%
|
1 644
+5%
|
2 067
+26%
|
2 398
+16%
|
2 525
+5%
|
3 944
+56%
|
5 100
+29%
|
5 306
+4%
|
6 000
+13%
|
7 646
+27%
|
7 033
-8%
|
8 607
+22%
|
8 649
+0%
|
8 304
-4%
|
8 261
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6
|
35
|
24
|
31
|
9
|
8
|
5
|
9
|
8
|
9
|
14
|
12
|
10
|
11
|
11
|
8
|
10
|
7
|
3
|
4
|
2
|
3
|
3
|
4
|
|
| Accrued Liabilities |
27
|
10
|
10
|
15
|
45
|
45
|
42
|
35
|
37
|
42
|
52
|
59
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
61
|
|
| Short-Term Debt |
90
|
60
|
33
|
38
|
54
|
30
|
99
|
64
|
56
|
76
|
86
|
103
|
140
|
148
|
980
|
1 085
|
1 190
|
1 335
|
1 660
|
1 740
|
914
|
484
|
495
|
476
|
|
| Current Portion of Long-Term Debt |
34
|
36
|
39
|
37
|
19
|
32
|
33
|
31
|
34
|
43
|
19
|
26
|
43
|
616
|
674
|
127
|
156
|
199
|
1 159
|
725
|
816
|
751
|
131
|
835
|
|
| Other Current Liabilities |
6
|
7
|
6
|
5
|
18
|
8
|
12
|
15
|
12
|
17
|
27
|
21
|
152
|
86
|
111
|
120
|
488
|
105
|
134
|
100
|
133
|
274
|
92
|
92
|
|
| Total Current Liabilities |
162
|
147
|
113
|
125
|
145
|
122
|
190
|
154
|
146
|
187
|
197
|
221
|
345
|
861
|
1 775
|
1 340
|
1 844
|
1 645
|
2 956
|
2 569
|
1 865
|
1 512
|
781
|
1 468
|
|
| Long-Term Debt |
467
|
427
|
391
|
344
|
388
|
352
|
306
|
476
|
427
|
347
|
326
|
713
|
813
|
244
|
623
|
2 161
|
2 044
|
2 594
|
2 940
|
3 111
|
3 797
|
3 685
|
4 113
|
3 231
|
|
| Deferred Income Tax |
13
|
14
|
7
|
10
|
9
|
19
|
31
|
40
|
47
|
52
|
64
|
34
|
145
|
161
|
204
|
239
|
202
|
282
|
332
|
263
|
187
|
262
|
222
|
231
|
|
| Other Liabilities |
218
|
217
|
217
|
115
|
115
|
115
|
111
|
107
|
102
|
101
|
101
|
101
|
65
|
128
|
128
|
128
|
128
|
129
|
129
|
128
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
860
N/A
|
805
-6%
|
727
-10%
|
595
-18%
|
657
+10%
|
607
-8%
|
638
+5%
|
777
+22%
|
723
-7%
|
687
-5%
|
688
+0%
|
1 069
+55%
|
1 368
+28%
|
1 395
+2%
|
2 731
+96%
|
3 868
+42%
|
4 218
+9%
|
4 651
+10%
|
6 357
+37%
|
6 071
-5%
|
5 849
-4%
|
5 459
-7%
|
5 116
-6%
|
4 930
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
638
|
638
|
638
|
631
|
631
|
631
|
631
|
669
|
693
|
734
|
778
|
825
|
875
|
901
|
946
|
984
|
1 023
|
1 023
|
1 105
|
1 105
|
1 105
|
1 492
|
1 566
|
1 566
|
|
| Retained Earnings |
44
|
7
|
9
|
8
|
23
|
32
|
45
|
39
|
70
|
91
|
106
|
106
|
151
|
179
|
177
|
190
|
133
|
348
|
241
|
29
|
1 797
|
1 702
|
1 623
|
1 664
|
|
| Additional Paid In Capital |
94
|
50
|
43
|
69
|
18
|
18
|
18
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
43
|
66
|
93
|
103
|
104
|
103
|
102
|
116
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
6
|
6
|
7
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
55
|
30
|
21
|
3
|
9
|
6
|
3
|
9
|
2
|
57
|
33
|
51
|
3
|
48
|
88
|
56
|
71
|
24
|
59
|
116
|
146
|
5
|
4
|
99
|
|
| Total Equity |
737
N/A
|
705
-4%
|
685
-3%
|
688
+0%
|
723
+5%
|
754
+4%
|
790
+5%
|
823
+4%
|
867
+5%
|
875
+1%
|
955
+9%
|
998
+5%
|
1 031
+3%
|
1 130
+10%
|
1 213
+7%
|
1 232
+2%
|
1 088
-12%
|
1 349
+24%
|
1 289
-4%
|
962
-25%
|
2 758
+187%
|
3 190
+16%
|
3 187
0%
|
3 331
+5%
|
|
| Total Liabilities & Equity |
1 597
N/A
|
1 510
-5%
|
1 412
-6%
|
1 283
-9%
|
1 380
+8%
|
1 360
-1%
|
1 428
+5%
|
1 599
+12%
|
1 590
-1%
|
1 562
-2%
|
1 644
+5%
|
2 067
+26%
|
2 398
+16%
|
2 525
+5%
|
3 944
+56%
|
5 100
+29%
|
5 306
+4%
|
6 000
+13%
|
7 646
+27%
|
7 033
-8%
|
8 607
+22%
|
8 649
+0%
|
8 304
-4%
|
8 261
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
111
|
111
|
110
|
110
|
110
|
111
|
111
|
111
|
111
|
111
|
111
|
111
|
111
|
110
|
110
|
149
|
149
|
149
|
149
|
157
|
157
|
157
|
157
|
157
|
|