Hong Kong Ferry Holdings Co Ltd
HKEX:50
Balance Sheet
Balance Sheet Decomposition
Hong Kong Ferry Holdings Co Ltd
Hong Kong Ferry Holdings Co Ltd
Balance Sheet
Hong Kong Ferry Holdings Co Ltd
| 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 |
174
|
896
|
899
|
922
|
1 041
|
1 179
|
872
|
26
|
18
|
27
|
26
|
15
|
92
|
663
|
36
|
1 407
|
141
|
19
|
15
|
23
|
459
|
152
|
1 825
|
1 877
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
18
|
27
|
26
|
15
|
92
|
663
|
36
|
1 407
|
141
|
19
|
15
|
23
|
459
|
152
|
1 825
|
1 877
|
|
| Cash Equivalents |
174
|
896
|
899
|
922
|
1 041
|
1 179
|
872
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
453
|
1 304
|
727
|
659
|
823
|
1 668
|
2 516
|
2 464
|
20
|
1 772
|
884
|
959
|
708
|
1 224
|
1 821
|
1 724
|
1 799
|
|
| Total Receivables |
96
|
360
|
250
|
179
|
228
|
170
|
167
|
103
|
504
|
222
|
281
|
234
|
1 968
|
281
|
231
|
418
|
545
|
399
|
344
|
298
|
259
|
243
|
165
|
187
|
|
| Accounts Receivables |
90
|
358
|
248
|
178
|
226
|
169
|
122
|
52
|
457
|
164
|
157
|
168
|
1 931
|
181
|
149
|
331
|
293
|
294
|
245
|
195
|
153
|
54
|
58
|
73
|
|
| Other Receivables |
6
|
2
|
2
|
2
|
2
|
2
|
44
|
51
|
47
|
58
|
124
|
66
|
37
|
100
|
82
|
87
|
252
|
104
|
98
|
103
|
106
|
189
|
107
|
114
|
|
| Inventory |
1 541
|
1 189
|
896
|
498
|
1 020
|
963
|
1 022
|
1 394
|
571
|
1 785
|
2 202
|
2 443
|
2 882
|
1 085
|
493
|
487
|
575
|
1 116
|
1 162
|
1 231
|
1 340
|
1 691
|
1 802
|
1 803
|
|
| Other Current Assets |
232
|
25
|
27
|
21
|
0
|
0
|
639
|
192
|
300
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
2 042
|
2 471
|
2 072
|
1 620
|
2 290
|
2 313
|
2 699
|
2 167
|
2 697
|
2 816
|
3 168
|
3 514
|
6 610
|
4 544
|
3 224
|
2 333
|
3 033
|
2 418
|
2 481
|
2 261
|
3 282
|
3 907
|
3 792
|
3 867
|
|
| PP&E Net |
357
|
281
|
255
|
250
|
222
|
214
|
170
|
162
|
179
|
170
|
128
|
121
|
116
|
111
|
105
|
101
|
97
|
92
|
90
|
88
|
52
|
80
|
66
|
60
|
|
| PP&E Gross |
357
|
281
|
255
|
250
|
222
|
214
|
170
|
162
|
179
|
170
|
128
|
121
|
116
|
111
|
105
|
101
|
97
|
92
|
90
|
88
|
52
|
80
|
66
|
60
|
|
| Accumulated Depreciation |
542
|
421
|
423
|
427
|
458
|
469
|
514
|
523
|
534
|
545
|
510
|
518
|
511
|
518
|
525
|
527
|
534
|
540
|
548
|
557
|
440
|
454
|
470
|
482
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
91
|
83
|
|
| Long-Term Investments |
199
|
366
|
1 070
|
1 121
|
851
|
930
|
1 126
|
1 108
|
1 461
|
1 549
|
1 524
|
1 917
|
1 669
|
2 415
|
2 840
|
4 077
|
3 657
|
3 861
|
3 805
|
3 867
|
2 897
|
3 409
|
3 303
|
3 326
|
|
| Other Long-Term Assets |
547
|
676
|
26
|
573
|
223
|
247
|
109
|
84
|
128
|
118
|
125
|
18
|
19
|
7
|
5
|
5
|
5
|
4
|
4
|
4
|
38
|
40
|
38
|
37
|
|
| Total Assets |
3 144
N/A
|
3 795
+21%
|
3 424
-10%
|
3 564
+4%
|
3 586
+1%
|
3 703
+3%
|
4 104
+11%
|
3 521
-14%
|
4 464
+27%
|
4 653
+4%
|
4 945
+6%
|
5 570
+13%
|
8 413
+51%
|
7 078
-16%
|
6 174
-13%
|
6 516
+6%
|
6 792
+4%
|
6 374
-6%
|
6 379
+0%
|
6 219
-3%
|
6 269
+1%
|
7 535
+20%
|
7 289
-3%
|
7 373
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
228
|
561
|
411
|
309
|
192
|
179
|
192
|
416
|
314
|
110
|
97
|
295
|
3 158
|
1 028
|
261
|
630
|
158
|
139
|
138
|
153
|
164
|
184
|
213
|
207
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Short-Term Debt |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
1
|
2
|
2
|
8
|
7
|
4
|
|
| Other Current Liabilities |
1
|
190
|
6
|
11
|
12
|
112
|
199
|
31
|
47
|
117
|
109
|
105
|
40
|
188
|
211
|
41
|
609
|
41
|
41
|
16
|
19
|
38
|
20
|
16
|
|
| Total Current Liabilities |
229
|
752
|
418
|
320
|
204
|
291
|
391
|
547
|
361
|
227
|
207
|
400
|
3 198
|
1 216
|
472
|
671
|
767
|
180
|
180
|
171
|
185
|
231
|
241
|
228
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
2
|
9
|
3
|
4
|
|
| Deferred Income Tax |
3
|
1
|
0
|
0
|
17
|
26
|
30
|
29
|
28
|
1
|
10
|
21
|
28
|
39
|
45
|
50
|
55
|
60
|
65
|
68
|
75
|
76
|
81
|
88
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
9
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
4
|
1
|
4
|
3
|
0
|
0
|
0
|
|
| Total Liabilities |
232
N/A
|
753
+224%
|
418
-44%
|
320
-23%
|
221
-31%
|
317
+43%
|
421
+33%
|
577
+37%
|
388
-33%
|
228
-41%
|
216
-5%
|
421
+95%
|
3 226
+667%
|
1 255
-61%
|
521
-58%
|
726
+39%
|
825
+14%
|
244
-70%
|
246
+1%
|
247
+1%
|
265
+7%
|
316
+20%
|
319
+1%
|
310
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
1 755
|
1 755
|
1 755
|
1 755
|
1 755
|
1 755
|
1 755
|
1 755
|
1 755
|
1 755
|
1 755
|
|
| Retained Earnings |
2 555
|
2 686
|
2 495
|
2 784
|
2 959
|
2 963
|
3 227
|
2 572
|
3 543
|
3 923
|
4 359
|
4 629
|
4 790
|
3 972
|
3 929
|
4 038
|
4 214
|
4 423
|
4 425
|
4 247
|
4 274
|
5 488
|
5 237
|
5 314
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
155
|
104
|
49
|
66
|
100
|
16
|
177
|
146
|
13
|
164
|
41
|
96
|
31
|
2
|
2
|
47
|
46
|
29
|
25
|
24
|
22
|
6
|
|
| Total Equity |
2 912
N/A
|
3 042
+4%
|
3 006
-1%
|
3 244
+8%
|
3 365
+4%
|
3 386
+1%
|
3 683
+9%
|
2 945
-20%
|
4 076
+38%
|
4 425
+9%
|
4 729
+7%
|
5 149
+9%
|
5 187
+1%
|
5 823
+12%
|
5 652
-3%
|
5 790
+2%
|
5 967
+3%
|
6 130
+3%
|
6 133
+0%
|
5 972
-3%
|
6 005
+1%
|
7 218
+20%
|
6 971
-3%
|
7 063
+1%
|
|
| Total Liabilities & Equity |
3 144
N/A
|
3 795
+21%
|
3 424
-10%
|
3 564
+4%
|
3 586
+1%
|
3 703
+3%
|
4 104
+11%
|
3 521
-14%
|
4 464
+27%
|
4 653
+4%
|
4 945
+6%
|
5 570
+13%
|
8 413
+51%
|
7 078
-16%
|
6 174
-13%
|
6 516
+6%
|
6 792
+4%
|
6 374
-6%
|
6 379
+0%
|
6 219
-3%
|
6 269
+1%
|
7 535
+20%
|
7 289
-3%
|
7 373
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
|