Regal Hotels International Holdings Limited
HKEX:0078.HK
2.7 (HKD) • At close September 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,275.9 | 917.1 | 1,421.9 | 2,666.9 | 1,866.1 | 1,772.3 | 2,839.8 | 3,700.7 | 1,180.5 | 1,443.4 | 1,303.1 | 625.6 | 1,226 | 1,761.6 | 613.3 | 460.5 | 71.7 | 17.6 | 22.5 | 16.7 | 30.1 | 55.4 | 51 | 66.9 | 122.1 | 292.6 |
Short Term Investments
| 1,448.9 | 2,759.9 | 2,841.3 | 2,023 | 2,455.7 | 3,213.1 | 2,101.3 | 1,397.9 | 1,001.5 | 1,540.6 | 0 | 2,680.3 | 52.8 | 0 | 0 | 0 | 0.3 | 19.1 | 3.2 | 7.9 | 18.1 | 8.2 | 9.9 | 27.7 | 5.1 | 17.5 |
Cash and Short Term Investments
| 2,724.8 | 3,677 | 4,263.2 | 4,689.9 | 4,321.8 | 1,772.3 | 2,839.8 | 3,700.7 | 1,180.5 | 1,443.4 | 1,303.1 | 3,305.9 | 1,278.8 | 1,761.6 | 613.3 | 460.5 | 72 | 36.7 | 25.7 | 24.6 | 48.2 | 63.6 | 60.9 | 94.6 | 127.2 | 310.1 |
Net Receivables
| 946.3 | 508.1 | 168.5 | 580.8 | 621.9 | 443.5 | 249.1 | 675.1 | 1,521.4 | 0 | 0 | 0 | 1,123.1 | 1,130.5 | 1,057.3 | 1,180.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 1,032.6 | 1,480.6 | 1,359.5 | 1,192.6 | 1,136 | 256.8 | 260.4 | 297.6 | 513.3 | 35.7 | 0 | 25.3 | 26 | 22.9 | 21.2 | 22.7 | 3.7 | 6.9 | 1.5 | 3.3 | 23 | 24.4 | 29.4 | 41.2 | 36.9 | 82.5 |
Other Current Assets
| 209.5 | 238.8 | 176.4 | 244.9 | 3.1 | 167.6 | 141.5 | 164.8 | 115.1 | 0 | 0 | 1,997.3 | 255 | 774.7 | 546.1 | 116.4 | 661.3 | 509.4 | 624.8 | 362.3 | 485.2 | 960.4 | 1,151.9 | 1,693.3 | 2,113 | 3,791.5 |
Total Current Assets
| 4,913.2 | 5,904.5 | 5,967.6 | 6,708.2 | 6,082.8 | 1,772.3 | 2,839.8 | 3,700.7 | 1,180.5 | 1,443.4 | 1,303.1 | 5,328.5 | 2,682.9 | 3,689.7 | 2,237.9 | 1,780.2 | 737 | 553 | 652 | 390.2 | 556.4 | 1,048.4 | 1,242.2 | 1,829.1 | 2,277.1 | 4,184.1 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 18,729.3 | 19,362.7 | 19,906.1 | 19,958.1 | 19,603.3 | 18,529.9 | 18,566.9 | 15,330.7 | 15,875.6 | 16,052.8 | 13,704.2 | 13,845.2 | 14,041.4 | 13,879.6 | 38.2 | 16.8 | 383.3 | 355.9 | 6.9 | 3.3 | 7,193.8 | 6,787.4 | 11,547.9 | 13,787.8 | 14,383.9 | 20,508.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202 | 202 | 225.2 | 245.4 | -5 | 0 | 0 | 0 | 0 |
Intangible Assets
| 3.6 | 6.8 | 3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 7 | 0 | 0 |
Goodwill and Intangible Assets
| 3.6 | 6.8 | 3.6 | 0 | 19,160.1 | 12,165.6 | 12,965.9 | 9,432.1 | 11,138.5 | 14,032.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202 | 202 | 225.2 | 245.4 | -5 | 2.5 | 7 | 0 | 0 |
Long Term Investments
| 4,745.4 | 4,841.7 | 4,792.3 | 5,665.6 | 6,968.4 | 6,321.4 | 5,549.3 | 5,804.6 | 4,658 | 1,957.7 | 0 | -1,027.3 | 2,162.1 | 0 | 0 | 0 | 4,868.2 | 2,999.9 | 2,831 | 3,624.5 | 1,694.2 | 1,724.8 | 1,449.2 | 1,746.8 | 430.7 | 831.6 |
Tax Assets
| 47.7 | 47.7 | 47.7 | 50.1 | 47.5 | 42.9 | 51.7 | 94 | 79.1 | 62.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.4 | 25.2 | 7.9 | 10.4 | 8.2 | 9.9 | 27.7 | 0 | 0 |
Other Non-Current Assets
| 79.5 | 84.4 | 78.6 | 77.3 | -19,160.1 | -18,529.9 | -18,566.9 | -15,330.7 | -15,875.6 | -16,052.8 | 9,326.5 | 3,649.5 | 974.4 | 2,221.9 | 2,937.8 | 3,038.4 | 10 | 26.9 | 27 | 65.8 | 192.9 | 159.4 | 382.8 | 475.1 | 1,748.3 | 1,646.6 |
Total Non-Current Assets
| 23,605.5 | 24,343.3 | 24,828.3 | 25,751.1 | 26,619.2 | 18,529.9 | 18,566.9 | 15,330.7 | 15,875.6 | 16,052.8 | 23,030.7 | 16,467.4 | 17,177.9 | 16,101.5 | 2,976 | 3,055.2 | 5,261.5 | 3,618.1 | 3,092.1 | 3,926.7 | 9,336.7 | 8,674.8 | 13,392.3 | 16,044.4 | 16,562.9 | 22,986.4 |
Total Assets
| 28,518.7 | 30,247.8 | 30,795.9 | 32,459.3 | 32,702 | 31,737.9 | 31,248.5 | 27,799.4 | 25,342.6 | 25,849.9 | 24,333.8 | 21,795.9 | 19,860.8 | 19,791.2 | 5,213.9 | 4,835.4 | 5,998.5 | 4,171.1 | 3,744.1 | 4,316.9 | 9,893.1 | 9,723.2 | 14,634.5 | 17,873.5 | 18,840 | 27,170.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 79.8 | 38.5 | 41.8 | 31.7 | 52.9 | 65.4 | 76.1 | 79 | 76.4 | 426.6 | 0 | 382.6 | 0 | 0 | 0 | 0 | 93.5 | 110.2 | 107.4 | 124.2 | 725.3 | 755.7 | 986.8 | 1,201 | 1,833.9 | 2,315.5 |
Short Term Debt
| 2,965.8 | 7,365.3 | 2,020.6 | 10,145.3 | 1,763.6 | 1,174.8 | 3,293.3 | 2,469.7 | 279.9 | 510.9 | 0 | 81.5 | 5,103.9 | 345.6 | 477.2 | 427.2 | 197 | 10.3 | 92.4 | 107.6 | 2,053.3 | 4,235.9 | 2,197.8 | 1,882.1 | 2,221.1 | 2,522.5 |
Tax Payables
| 20.1 | 21.6 | 31.3 | 27.3 | 59.8 | 25.6 | 23.6 | 60.8 | 36 | 53.1 | 0 | 41.4 | 1.4 | 22.3 | 12.8 | 3.5 | 4 | 2.8 | 5.7 | 5.3 | 16 | 32.2 | 36.9 | 61.7 | 73.8 | 119.4 |
Deferred Revenue
| 54.9 | 53.9 | 127.7 | 53.6 | 43.3 | 42.6 | -3,744.5 | -2,950.9 | -700.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 2.8 | 5.7 | 5.3 | 16 | 32.2 | 36.9 | 61.7 | 73.8 | 119.4 |
Other Current Liabilities
| 331.9 | 372.6 | 397.7 | 270.3 | 339 | -1,255.7 | 418 | 425.5 | 348 | -933 | 0 | 43.5 | 33.4 | 174.9 | 12.8 | 3.5 | 320.2 | 319.2 | 198.3 | 49.5 | 437 | 350.7 | 3,803 | 3,580.7 | 89.8 | 1,507.2 |
Total Current Liabilities
| 3,432.4 | 7,830.3 | 2,587.8 | 10,500.9 | 2,198.8 | 27.1 | 42.9 | 23.3 | 4.1 | 4.5 | 5.7 | 507.6 | 5,137.3 | 520.5 | 490 | 430.7 | 614.7 | 442.5 | 403.8 | 286.6 | 3,231.6 | 5,374.5 | 7,024.5 | 6,725.5 | 4,218.6 | 6,464.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 15,381.5 | 9,954.1 | 14,936.1 | 7,613.1 | 15,759.1 | 13,651.7 | 11,089.8 | 10,792 | 10,428.9 | 10,596.4 | 9,399.5 | 7,069.9 | 627.1 | 4,943.3 | 246.8 | 268.5 | 50 | 412.6 | 223 | 79.4 | 3,546.7 | 2,034.5 | 5,536.5 | 5,957.8 | 7,171.9 | 11,094 |
Deferred Revenue Non-Current
| 6.5 | 15.7 | 21.5 | 15.8 | 36.5 | 12,767.9 | 10,168.4 | 9,837.4 | 9,424.1 | 9,561.7 | 0 | 2.8 | 0 | -5,700.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 647.1 | 687.6 | 747.3 | 801.8 | 839.7 | 883.8 | 921.4 | 954.6 | 1,004.8 | 1,034.7 | 0 | 1,065.5 | 1,093.3 | 1,102.4 | 0 | 0 | 11 | 8.7 | 0 | 0 | 64.4 | 0 | 0 | 0 | 0.8 | 4 |
Other Non-Current Liabilities
| 108.1 | 101.6 | 104.8 | 104.5 | 145 | -13,651.7 | -11,089.8 | -10,792 | -10,428.9 | -10,596.4 | 1,816.8 | 2.5 | 0 | 5,842.5 | 0 | 0 | 0 | 0 | 0 | 48.2 | 71.1 | 90.4 | 38.6 | 36.4 | 1,782.9 | 1,577.9 |
Total Non-Current Liabilities
| 16,143.2 | 10,759 | 15,809.7 | 8,535.2 | 16,780.3 | 13,651.7 | 11,089.8 | 10,792 | 10,428.9 | 10,596.4 | 11,216.3 | 8,140.7 | 1,720.4 | 6,188.1 | 246.8 | 268.5 | 61 | 421.3 | 223 | 127.6 | 3,682.2 | 2,124.9 | 5,575.1 | 5,994.2 | 8,955.6 | 12,675.9 |
Total Liabilities
| 19,575.6 | 18,589.3 | 18,397.5 | 19,036.1 | 18,979.1 | 16,302.3 | 15,926.2 | 14,917.2 | 12,321 | 12,652.9 | 11,222 | 8,648.3 | 6,857.7 | 6,708.6 | 736.8 | 699.2 | 675.7 | 863.8 | 626.8 | 414.2 | 6,913.8 | 7,499.4 | 12,599.6 | 12,719.7 | 13,174.2 | 19,140.5 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 40 | 0 | 57.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 89.9 | 89.9 | 89.9 | 89.9 | 89.9 | 89.9 | 89.9 | 91.6 | 92.4 | 92.4 | 94.4 | 96.4 | 100.1 | 100.2 | 101.1 | 101.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 7,948.1 | 10,221.9 | 10,695 | 11,303 | 12,355.8 | 12,409.5 | 12,122 | 11,261.6 | 11,167.6 | 11,195.6 | 10,925.1 | 0 | 10,389 | 85.1 | 68.7 | 50.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 316.4 | 610.1 | 748.7 | 1,008.6 | 148.3 | -40 | 88.9 | -57.1 | 0.3 | 103.2 | 107.4 | -925.9 | -545.9 | -180.7 | -22.6 | -16.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 404.7 | 404.7 | 404.7 | 404.7 | 404.7 | 2,097.6 | 2,079 | 475.2 | 602.7 | 554 | 648 | 12,564.7 | 1,599.6 | 11,531.4 | 4,328.6 | 3,999.8 | 5,322.6 | 1,769.8 | 1,726.5 | 2,171.6 | -732.9 | -492.6 | -160.3 | 1,555.2 | 1,678.4 | 3,064.2 |
Total Shareholders Equity
| 8,759.1 | 11,326.6 | 11,938.3 | 12,806.2 | 12,998.7 | 14,597 | 14,379.8 | 11,828.4 | 11,863 | 11,945.2 | 11,774.9 | 11,735.2 | 11,542.8 | 11,536 | 4,475.8 | 4,134.9 | 5,322.6 | 1,769.8 | 1,726.5 | 2,171.6 | -732.9 | -492.6 | -160.3 | 1,555.2 | 1,678.4 | 3,064.2 |
Total Equity
| 8,943.1 | 11,658.5 | 12,398.4 | 13,423.2 | 13,722.9 | 15,435.6 | 15,322.3 | 12,882.2 | 13,021.6 | 13,197 | 13,111.8 | 13,147.6 | 13,003.1 | 13,082.6 | 4,477.1 | 4,136.2 | 5,322.8 | 3,307.3 | 3,117.3 | 3,902.7 | 2,979.3 | 2,223.8 | 2,034.9 | 5,153.8 | 5,665.8 | 8,030 |
Total Liabilities & Shareholders Equity
| 28,518.7 | 30,247.8 | 30,795.9 | 32,459.3 | 32,702 | 31,737.9 | 31,248.5 | 27,799.4 | 25,342.6 | 25,849.9 | 24,333.8 | 21,795.9 | 19,860.8 | 19,791.2 | 5,213.9 | 4,835.4 | 5,998.5 | 4,171.1 | 3,744.1 | 4,316.9 | 9,893.1 | 9,723.2 | 14,634.5 | 17,873.5 | 18,840 | 27,170.5 |