Meritage Hospitality Group Inc.
OTC:MHGU
19 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 19.434 | 35.372 | 49.951 | 32.319 | 16.942 | 13.317 | 12.917 | 9.836 | 6.588 | 5.201 | 3.479 | 2.013 | 1.763 | 1.83 | 2.435 | 1.804 | 3.478 | 0.769 | 0.901 | 1.664 | 0.788 | 1.6 | 2.109 | 1.061 | 2.265 | 1.337 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 19.434 | 35.372 | 49.951 | 32.319 | 16.942 | 13.317 | 12.917 | 9.836 | 6.588 | 5.201 | 3.479 | 2.013 | 1.763 | 1.83 | 2.435 | 1.804 | 3.478 | 0.769 | 0.901 | 1.664 | 0.788 | 2.1 | 2.109 | 1.061 | 2.265 | 1.337 |
Net Receivables
| 2.412 | 0.368 | 1.604 | 1.733 | 1.215 | 1.56 | 0.935 | 0.739 | 0.428 | 0.238 | 0.545 | 0.321 | 0.314 | 0.463 | 1.249 | 0.842 | 0.192 | 0.076 | 0.236 | 0.129 | 0.06 | 0.1 | 2.791 | 0.632 | 0.938 | 1.006 |
Inventory
| 5.189 | 4.754 | 4.408 | 3.616 | 3.517 | 3.288 | 2.639 | 1.547 | 1.402 | 1.268 | 1.078 | 0.934 | 0.66 | 0.528 | 0.369 | 0.339 | 0.289 | 0.262 | 0.208 | 0.203 | 0.228 | 0.2 | 0.165 | 0.256 | 0.354 | 0.209 |
Other Current Assets
| 7.101 | 6.619 | 6.159 | 8.515 | 3.487 | 2.403 | 2.545 | 1.372 | 2.515 | 1.358 | 1.321 | 0.87 | 1.413 | 0.874 | 0.151 | 0.405 | 1.375 | 0.144 | 0.161 | 0.202 | 0.165 | 0.1 | 0.091 | 3.601 | 0.014 | -0.435 |
Total Current Assets
| 34.136 | 47.113 | 62.122 | 46.183 | 25.161 | 20.569 | 19.036 | 13.494 | 10.933 | 8.064 | 6.424 | 4.139 | 4.15 | 3.695 | 4.203 | 3.391 | 5.334 | 1.251 | 1.506 | 2.198 | 1.24 | 2.5 | 5.156 | 5.854 | 4.059 | 3.015 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 551.753 | 540.506 | 506.592 | 455.898 | 467.197 | 112.666 | 111.633 | 64.503 | 49.072 | 39.273 | 32.34 | 26.919 | 24.19 | 19.946 | 29.209 | 36.058 | 42.803 | 41.288 | 38.076 | 28.781 | 19.093 | 16.7 | 13.183 | 18.979 | 21.757 | 13.218 |
Goodwill
| 205.703 | 177.552 | 174.243 | 174.243 | 174.243 | 164.012 | 91.743 | 48.228 | 38.017 | 25.675 | 20.567 | 20.099 | 8.365 | 4.43 | 4.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.156 | 3.586 | 3.688 | 0 |
Intangible Assets
| 7.58 | 6.132 | 5.209 | 5.039 | 4.287 | 3.624 | 1.915 | 0.841 | 1.383 | 1.409 | 1.449 | 1.256 | 1.057 | 0.92 | 1.467 | 4.43 | 6.227 | 5.441 | 4.43 | 4.611 | 5.883 | 6 | 0.894 | 0.45 | 0.606 | 0 |
Goodwill and Intangible Assets
| 213.283 | 183.684 | 179.452 | 179.282 | 178.53 | 167.637 | 93.658 | 49.07 | 39.4 | 27.085 | 22.016 | 21.355 | 9.423 | 5.349 | 5.897 | 4.43 | 6.227 | 5.441 | 4.43 | 4.611 | 5.883 | 6 | 6.05 | 4.036 | 4.293 | 0 |
Long Term Investments
| 0 | 1.786 | 1.786 | 1.786 | 1.786 | 5.477 | 5.752 | 5.503 | 5.262 | 4.784 | 4.337 | 4.214 | 1.459 | 1.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0.311 | 0.876 | 2.332 | 4.104 | 4.468 | 4.931 | 3.866 | 1.853 | 0 | 0 | 0.655 | 0.694 | 0 | 0 | 0 | 0 | 0 | 0.55 | 0.621 | 0.437 |
Other Non-Current Assets
| 17.733 | 18.229 | 8.679 | 6.777 | 4.863 | 4.507 | 4.901 | 3.576 | 2.524 | 2.22 | 2.031 | 1.79 | 0.747 | 0.617 | 0.431 | 2.841 | 1.107 | 1.357 | 2.743 | 2.291 | 0.829 | 0 | 0.575 | 2.054 | 1.198 | 1.313 |
Total Non-Current Assets
| 782.769 | 744.205 | 696.509 | 643.743 | 652.376 | 290.286 | 216.256 | 123.529 | 98.589 | 77.466 | 65.193 | 59.209 | 39.684 | 29.465 | 35.537 | 43.329 | 50.791 | 48.779 | 45.249 | 35.683 | 25.805 | 22.7 | 19.808 | 25.619 | 27.869 | 14.969 |
Total Assets
| 816.905 | 791.318 | 758.631 | 689.926 | 677.537 | 310.855 | 235.292 | 137.023 | 109.523 | 85.53 | 71.617 | 63.348 | 43.834 | 33.16 | 39.74 | 46.72 | 56.125 | 50.03 | 46.756 | 37.881 | 27.045 | 25.2 | 24.964 | 31.473 | 31.929 | 17.984 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 21.958 | 28.445 | 21.738 | 16.928 | 21.65 | 16.357 | 17.691 | 10.357 | 10.028 | 6.351 | 4.725 | 3.78 | 3.376 | 2.741 | 1.406 | 2.538 | 2.34 | 1.057 | 1.467 | 1.583 | 1.376 | 1.2 | 0.727 | 2.035 | 2.228 | 0.449 |
Short Term Debt
| 74.713 | 71.73 | 50.325 | 52.06 | 78.105 | 32.394 | 45.651 | 19.67 | 13.379 | 10.982 | 3.989 | 7.216 | 2.004 | 2.073 | 1.58 | 0.878 | 2.506 | 1.473 | 1.483 | 1.055 | 1.04 | 1.2 | 2.594 | 4.83 | 0.628 | 0.438 |
Tax Payables
| 4.469 | 4.72 | 4.86 | 2.85 | 2.901 | 0.906 | 0.636 | 0.514 | 0.366 | 0.93 | 0.937 | 0.964 | 0.803 | 0.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.575 | 0 | 0 | 1.359 | 1.111 | 0.936 | 2.082 |
Other Current Liabilities
| -4.654 | -7.339 | 2.743 | 5.917 | -6.669 | -1.653 | -4.718 | -1.398 | -0.88 | -0.039 | 0.655 | -0.336 | 0.201 | -0.57 | 1.918 | -0.267 | -0.221 | 0.909 | 0.267 | -1.566 | -0.205 | 0 | -0.532 | -1.974 | -2.064 | -0.447 |
Total Current Liabilities
| 118.444 | 126.001 | 101.404 | 94.683 | 117.637 | 64.361 | 76.952 | 39.5 | 32.919 | 24.576 | 15.03 | 15.404 | 9.76 | 7.761 | 6.31 | 5.688 | 6.964 | 4.497 | 4.684 | 4.231 | 3.587 | 3.6 | 4.925 | 8.038 | 3.956 | 2.971 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 164.278 | 514.425 | 517.56 | 469.738 | 457.94 | 156.164 | 97.453 | 55.933 | 41.225 | 32.338 | 31.49 | 25.649 | 17.156 | 10.358 | 17.557 | 22.155 | 32.52 | 34.087 | 30.797 | 23.104 | 17.184 | 13.9 | 12.019 | 21.064 | 23.666 | 11.205 |
Deferred Revenue Non-Current
| 2.301 | 1.154 | 1.713 | 2.872 | 2.152 | 22.602 | 14.302 | 9.411 | 10.4 | 11.635 | 11.14 | 10.574 | 11.116 | 12.087 | 12.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.992 | -14.939 | -21.628 | -11.07 |
Deferred Tax Liabilities Non-Current
| 15.803 | 15.821 | 13.72 | 9.661 | 8.341 | 1.57 | 3.377 | 3.093 | 3.879 | 2.946 | 1.912 | 1.388 | 1.185 | 0.966 | 0.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.74 | 0.818 | 0.752 |
Other Non-Current Liabilities
| 394.039 | 16.72 | 15.55 | 14.553 | 8.389 | 8.765 | 4.739 | 2.959 | 0.566 | 1.003 | 1.276 | 1.937 | 1.135 | 0.522 | 1.5 | 12.048 | 4.458 | 3.073 | 3.665 | 4.209 | 1.742 | 1.8 | 0.594 | 14.939 | 21.689 | 11.07 |
Total Non-Current Liabilities
| 576.421 | 548.12 | 548.543 | 496.824 | 476.822 | 189.101 | 119.871 | 71.396 | 56.07 | 47.922 | 45.818 | 39.548 | 30.593 | 23.933 | 32.037 | 34.203 | 36.978 | 37.16 | 34.462 | 27.313 | 18.927 | 15.7 | 14.605 | 21.804 | 24.545 | 11.957 |
Total Liabilities
| 694.865 | 674.121 | 649.947 | 591.507 | 594.459 | 253.462 | 196.823 | 110.896 | 88.989 | 72.498 | 60.848 | 54.952 | 40.353 | 31.694 | 38.347 | 39.892 | 43.942 | 41.657 | 39.146 | 31.544 | 22.514 | 19.3 | 19.53 | 29.842 | 28.502 | 14.928 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0.015 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.01 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.005 | 0.005 | 0 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0 |
Common Stock
| 0.065 | 0.066 | 0.066 | 0.067 | 0.063 | 0.063 | 0.062 | 0.06 | 0.057 | 0.056 | 0.055 | 0.055 | 0.055 | 0.055 | 0 | 0.055 | 0.053 | 0.054 | 0.053 | 0.053 | 0.045 | 0.1 | 0.057 | 0.032 | 0.032 | 0.03 |
Retained Earnings
| 81.144 | 77.992 | 73.133 | 59.489 | 47.12 | 31.043 | 18.034 | 9.073 | 2.623 | -4.403 | -7.161 | -10.215 | -13.121 | -15.437 | 0 | -10.662 | -5.804 | -5.315 | -6.029 | -6.712 | -7.217 | -5.8 | -6.262 | -7.285 | -5.493 | -2.057 |
Accumulated Other Comprehensive Income/Loss
| 6.342 | 8.959 | 1.402 | 0 | 0 | -0 | 0 | -0.86 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.539 | 0 | -1.7 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 33.577 | 29.117 | 31.143 | 36.233 | 33.652 | 26.613 | 20.139 | 17.845 | 17.845 | 17.371 | 17.814 | 18.496 | 16.489 | 16.741 | 1.394 | 17.43 | 17.929 | 13.635 | 13.585 | 13.534 | 11.703 | 13.3 | 11.639 | 7.282 | 7.481 | 5.082 |
Total Shareholders Equity
| 121.143 | 116.148 | 105.758 | 95.803 | 80.848 | 57.731 | 38.245 | 26.126 | 20.533 | 13.032 | 10.716 | 8.344 | 3.429 | 1.363 | 1.394 | 6.828 | 12.183 | 8.374 | 7.609 | 6.337 | 4.531 | 5.9 | 5.434 | 0.03 | 2.021 | 3.055 |
Total Equity
| 122.04 | 117.197 | 108.684 | 98.419 | 83.078 | 57.393 | 38.469 | 26.126 | 20.533 | 13.032 | 10.768 | 8.396 | 3.481 | 1.466 | 1.394 | 6.828 | 12.183 | 8.374 | 7.609 | 6.337 | 4.531 | 5.9 | 5.434 | 1.631 | 3.427 | 3.055 |
Total Liabilities & Shareholders Equity
| 816.905 | 791.318 | 758.631 | 689.926 | 677.537 | 310.855 | 235.292 | 137.023 | 109.523 | 85.53 | 71.617 | 63.348 | 43.834 | 33.16 | 39.74 | 46.72 | 56.125 | 50.03 | 46.756 | 37.881 | 27.045 | 25.2 | 24.964 | 31.473 | 31.929 | 17.984 |