First Hotel Co Ltd
TWSE:2706
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
First Hotel Co Ltd
TWSE:2706
|
TW |
|
L
|
Litu Holdings Ltd
HKEX:1008
|
CN |
Balance Sheet
Balance Sheet Decomposition
First Hotel Co Ltd
First Hotel Co Ltd
Balance Sheet
First Hotel Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
139
|
238
|
301
|
473
|
683
|
693
|
997
|
1 101
|
1 278
|
1 461
|
1 659
|
582
|
820
|
559
|
772
|
697
|
518
|
298
|
267
|
312
|
283
|
313
|
224
|
257
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
27
|
25
|
36
|
17
|
23
|
51
|
18
|
50
|
29
|
1
|
23
|
56
|
|
| Cash Equivalents |
139
|
238
|
301
|
473
|
683
|
693
|
997
|
1 101
|
1 278
|
1 461
|
1 659
|
562
|
793
|
534
|
736
|
680
|
496
|
246
|
249
|
262
|
254
|
312
|
201
|
201
|
|
| Short-Term Investments |
229
|
263
|
313
|
315
|
274
|
188
|
87
|
90
|
59
|
62
|
63
|
1 232
|
1 226
|
1 648
|
1 564
|
1 786
|
2 019
|
2 261
|
2 284
|
2 357
|
2 533
|
2 595
|
2 739
|
2 812
|
|
| Total Receivables |
6
|
3
|
30
|
7
|
6
|
6
|
5
|
6
|
4
|
7
|
6
|
4
|
5
|
6
|
7
|
5
|
5
|
4
|
1
|
1
|
1
|
5
|
3
|
2
|
|
| Accounts Receivables |
6
|
3
|
30
|
7
|
6
|
6
|
5
|
6
|
4
|
5
|
5
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
1
|
1
|
1
|
4
|
2
|
2
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
|
| Total Current Assets |
376
|
506
|
646
|
797
|
964
|
889
|
1 091
|
1 198
|
1 343
|
1 530
|
1 729
|
1 820
|
2 053
|
2 214
|
2 344
|
2 489
|
2 545
|
2 565
|
2 553
|
2 671
|
2 819
|
2 914
|
2 969
|
3 075
|
|
| PP&E Net |
1 402
|
1 401
|
1 397
|
1 394
|
1 410
|
1 414
|
1 427
|
1 434
|
1 422
|
1 407
|
1 368
|
394
|
390
|
391
|
385
|
381
|
378
|
377
|
376
|
374
|
373
|
374
|
374
|
382
|
|
| PP&E Gross |
1 402
|
1 401
|
1 397
|
1 394
|
1 410
|
1 414
|
1 427
|
1 434
|
1 422
|
1 407
|
1 368
|
394
|
390
|
391
|
385
|
381
|
378
|
377
|
376
|
374
|
373
|
374
|
374
|
382
|
|
| Accumulated Depreciation |
115
|
121
|
127
|
132
|
139
|
148
|
160
|
174
|
188
|
194
|
207
|
133
|
140
|
146
|
152
|
156
|
159
|
162
|
164
|
166
|
167
|
169
|
170
|
131
|
|
| Long-Term Investments |
2 448
|
2 377
|
2 323
|
2 535
|
3 587
|
3 704
|
3 685
|
4 043
|
4 078
|
3 980
|
4 115
|
5 432
|
5 879
|
6 297
|
6 541
|
6 672
|
7 453
|
7 864
|
7 496
|
7 305
|
7 897
|
8 133
|
8 393
|
8 197
|
|
| Other Long-Term Assets |
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
5
|
4
|
3
|
10
|
3
|
5
|
4
|
23
|
5
|
22
|
68
|
91
|
3
|
4
|
5
|
5
|
|
| Total Assets |
4 229
N/A
|
4 286
+1%
|
4 368
+2%
|
4 728
+8%
|
5 963
+26%
|
6 010
+1%
|
6 206
+3%
|
6 678
+8%
|
6 847
+3%
|
6 922
+1%
|
7 215
+4%
|
7 656
+6%
|
8 326
+9%
|
8 906
+7%
|
9 274
+4%
|
9 566
+3%
|
10 380
+9%
|
10 828
+4%
|
10 493
-3%
|
10 442
0%
|
11 091
+6%
|
11 425
+3%
|
11 742
+3%
|
11 659
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9
|
14
|
11
|
13
|
13
|
16
|
19
|
20
|
22
|
28
|
31
|
34
|
38
|
39
|
41
|
45
|
51
|
59
|
65
|
82
|
69
|
81
|
76
|
73
|
|
| 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
|
|
| Current Portion of 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
|
|
| Other Current Liabilities |
34
|
35
|
40
|
36
|
53
|
45
|
45
|
50
|
41
|
44
|
43
|
46
|
52
|
53
|
49
|
49
|
81
|
65
|
75
|
63
|
70
|
87
|
60
|
63
|
|
| Total Current Liabilities |
43
|
49
|
51
|
49
|
66
|
61
|
64
|
70
|
63
|
72
|
73
|
81
|
90
|
91
|
90
|
94
|
133
|
124
|
139
|
145
|
139
|
168
|
137
|
137
|
|
| 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 |
192
|
182
|
193
|
235
|
411
|
443
|
505
|
408
|
318
|
341
|
340
|
725
|
782
|
849
|
898
|
932
|
1 138
|
1 209
|
1 199
|
1 183
|
1 198
|
1 230
|
1 298
|
1 273
|
|
| Minority Interest |
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 Liabilities |
767
|
768
|
769
|
497
|
498
|
392
|
501
|
483
|
482
|
483
|
484
|
139
|
200
|
201
|
188
|
187
|
128
|
128
|
128
|
128
|
127
|
126
|
126
|
126
|
|
| Total Liabilities |
1 002
N/A
|
999
0%
|
1 013
+1%
|
781
-23%
|
975
+25%
|
896
-8%
|
1 070
+19%
|
961
-10%
|
863
-10%
|
896
+4%
|
898
+0%
|
945
+5%
|
1 072
+13%
|
1 141
+6%
|
1 176
+3%
|
1 213
+3%
|
1 399
+15%
|
1 461
+4%
|
1 465
+0%
|
1 456
-1%
|
1 464
+1%
|
1 524
+4%
|
1 561
+2%
|
1 536
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 421
|
1 534
|
1 627
|
1 765
|
1 888
|
2 342
|
2 576
|
2 833
|
3 088
|
3 335
|
3 502
|
3 698
|
3 920
|
4 202
|
4 505
|
4 865
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
|
| Retained Earnings |
1 161
|
1 141
|
1 218
|
1 344
|
1 768
|
1 560
|
1 607
|
1 646
|
1 652
|
1 602
|
1 677
|
2 324
|
2 447
|
2 551
|
2 674
|
2 778
|
2 940
|
3 247
|
3 184
|
3 187
|
3 420
|
3 546
|
3 650
|
3 801
|
|
| Additional Paid In Capital |
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
|
| Unrealized Security Profit/Loss |
304
|
304
|
304
|
576
|
1 125
|
1 015
|
730
|
1 058
|
1 254
|
1 020
|
1 156
|
651
|
702
|
724
|
683
|
722
|
945
|
1 117
|
1 025
|
1 077
|
1 122
|
1 271
|
1 190
|
1 150
|
|
| Other Equity |
267
|
232
|
131
|
186
|
131
|
121
|
147
|
105
|
86
|
7
|
94
|
38
|
109
|
212
|
161
|
88
|
20
|
73
|
257
|
354
|
9
|
7
|
265
|
97
|
|
| Total Equity |
3 227
N/A
|
3 287
+2%
|
3 355
+2%
|
3 947
+18%
|
4 988
+26%
|
5 113
+3%
|
5 136
+0%
|
5 718
+11%
|
5 984
+5%
|
6 026
+1%
|
6 317
+5%
|
6 711
+6%
|
7 253
+8%
|
7 765
+7%
|
8 098
+4%
|
8 353
+3%
|
8 981
+8%
|
9 367
+4%
|
9 027
-4%
|
8 986
0%
|
9 627
+7%
|
9 901
+3%
|
10 181
+3%
|
10 123
-1%
|
|
| Total Liabilities & Equity |
4 229
N/A
|
4 286
+1%
|
4 368
+2%
|
4 728
+8%
|
5 963
+26%
|
6 010
+1%
|
6 206
+3%
|
6 678
+8%
|
6 847
+3%
|
6 922
+1%
|
7 215
+4%
|
7 656
+6%
|
8 326
+9%
|
8 906
+7%
|
9 274
+4%
|
9 566
+3%
|
10 380
+9%
|
10 828
+4%
|
10 493
-3%
|
10 442
0%
|
11 091
+6%
|
11 425
+3%
|
11 742
+3%
|
11 659
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
465
|
474
|
461
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
|