Covivio Hotels SCA
PAR:COVH
Balance Sheet
Balance Sheet Decomposition
Covivio Hotels SCA
Covivio Hotels SCA
Balance Sheet
Covivio Hotels SCA
| 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 |
2
|
1
|
0
|
21
|
104
|
4
|
11
|
5
|
7
|
3
|
1
|
5
|
13
|
120
|
26
|
38
|
34
|
381
|
165
|
102
|
145
|
127
|
109
|
577
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
11
|
5
|
7
|
3
|
1
|
4
|
13
|
114
|
25
|
38
|
29
|
376
|
163
|
101
|
143
|
126
|
107
|
218
|
|
| Cash Equivalents |
2
|
1
|
0
|
21
|
104
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
1
|
0
|
5
|
5
|
2
|
1
|
2
|
1
|
2
|
359
|
|
| Short-Term Investments |
1
|
2
|
3
|
0
|
0
|
30
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
0
|
9
|
18
|
54
|
38
|
25
|
15
|
36
|
22
|
16
|
15
|
11
|
11
|
34
|
58
|
86
|
68
|
92
|
117
|
96
|
99
|
98
|
|
| Accounts Receivables |
0
|
0
|
0
|
2
|
3
|
10
|
17
|
13
|
8
|
19
|
15
|
10
|
11
|
7
|
6
|
3
|
11
|
37
|
22
|
29
|
66
|
49
|
43
|
41
|
|
| Other Receivables |
0
|
0
|
0
|
7
|
14
|
45
|
21
|
13
|
6
|
17
|
8
|
7
|
5
|
4
|
6
|
32
|
48
|
50
|
47
|
63
|
50
|
47
|
56
|
58
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
63
|
304
|
356
|
295
|
222
|
37
|
391
|
24
|
208
|
294
|
138
|
57
|
162
|
94
|
223
|
123
|
|
| Total Current Assets |
3
|
3
|
3
|
30
|
122
|
88
|
50
|
32
|
84
|
342
|
379
|
316
|
251
|
168
|
428
|
96
|
300
|
764
|
374
|
252
|
425
|
320
|
433
|
801
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
58
|
4
|
28
|
27
|
29
|
23
|
23
|
26
|
11
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
110
|
142
|
135
|
117
|
120
|
117
|
325
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
67
|
67
|
57
|
73
|
|
| Long-Term Investments |
9
|
9
|
10
|
88
|
1 372
|
2 188
|
3 236
|
3 191
|
2 928
|
2 854
|
2 669
|
3 093
|
3 100
|
3 287
|
3 248
|
3 423
|
4 077
|
5 793
|
6 254
|
6 258
|
6 187
|
6 260
|
5 946
|
5 823
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
8
|
16
|
64
|
37
|
243
|
144
|
122
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
110
|
142
|
135
|
117
|
120
|
117
|
325
|
|
| Total Assets |
12
N/A
|
12
+2%
|
13
+6%
|
118
+813%
|
1 495
+1 169%
|
2 277
+52%
|
3 288
+44%
|
3 265
-1%
|
3 012
-8%
|
3 197
+6%
|
3 050
-5%
|
3 410
+12%
|
3 352
-2%
|
3 455
+3%
|
3 677
+6%
|
3 578
-3%
|
4 380
+22%
|
6 740
+54%
|
6 813
+1%
|
6 806
0%
|
6 856
+1%
|
7 034
+3%
|
6 724
-4%
|
7 155
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
91
|
95
|
50
|
24
|
19
|
15
|
9
|
12
|
7
|
8
|
12
|
7
|
38
|
69
|
48
|
40
|
47
|
59
|
55
|
83
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
77
|
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
|
9
|
40
|
76
|
12
|
45
|
47
|
38
|
31
|
27
|
217
|
23
|
33
|
46
|
37
|
256
|
52
|
234
|
42
|
300
|
262
|
543
|
|
| Other Current Liabilities |
0
|
0
|
0
|
5
|
17
|
9
|
25
|
20
|
25
|
6
|
14
|
11
|
34
|
44
|
35
|
33
|
80
|
95
|
103
|
130
|
136
|
101
|
113
|
131
|
|
| Total Current Liabilities |
0
|
0
|
0
|
14
|
147
|
179
|
164
|
89
|
91
|
62
|
54
|
50
|
259
|
75
|
79
|
86
|
155
|
420
|
203
|
404
|
225
|
460
|
430
|
757
|
|
| Long-Term Debt |
0
|
0
|
0
|
55
|
865
|
1 132
|
1 725
|
1 864
|
1 806
|
1 715
|
1 465
|
1 540
|
1 278
|
1 342
|
1 484
|
1 273
|
1 674
|
2 733
|
2 762
|
2 918
|
2 913
|
2 485
|
2 482
|
2 535
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
2
|
33
|
36
|
30
|
38
|
46
|
50
|
53
|
64
|
79
|
96
|
118
|
249
|
274
|
238
|
254
|
247
|
210
|
208
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
2
|
2
|
147
|
151
|
150
|
163
|
202
|
221
|
265
|
208
|
181
|
197
|
185
|
164
|
167
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
107
|
151
|
163
|
209
|
207
|
116
|
138
|
94
|
70
|
29
|
34
|
89
|
128
|
65
|
79
|
51
|
55
|
|
| Total Liabilities |
1
N/A
|
0
-80%
|
0
+100%
|
69
+34 300%
|
1 012
+1 371%
|
1 312
+30%
|
1 933
+47%
|
2 097
+8%
|
2 075
-1%
|
1 976
-5%
|
1 772
-10%
|
1 994
+13%
|
1 857
-7%
|
1 768
-5%
|
1 900
+7%
|
1 727
-9%
|
2 196
+27%
|
3 701
+69%
|
3 535
-4%
|
3 869
+9%
|
3 655
-6%
|
3 456
-5%
|
3 337
-3%
|
3 721
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2
|
2
|
2
|
15
|
111
|
167
|
200
|
200
|
200
|
226
|
226
|
257
|
257
|
296
|
296
|
296
|
351
|
472
|
484
|
530
|
593
|
593
|
593
|
593
|
|
| Retained Earnings |
9
|
10
|
11
|
6
|
105
|
217
|
335
|
447
|
281
|
542
|
642
|
657
|
746
|
784
|
951
|
1 101
|
1 127
|
1 237
|
1 422
|
900
|
923
|
1 285
|
1 135
|
1 356
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
30
|
280
|
496
|
614
|
522
|
456
|
454
|
410
|
503
|
492
|
607
|
530
|
454
|
705
|
1 330
|
1 372
|
1 506
|
1 686
|
1 701
|
1 660
|
1 486
|
|
| Treasury Stock |
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 Equity |
0
|
0
|
0
|
3
|
14
|
85
|
207
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
12
N/A
|
12
+5%
|
13
+5%
|
49
+286%
|
482
+884%
|
964
+100%
|
1 355
+41%
|
1 168
-14%
|
937
-20%
|
1 222
+30%
|
1 278
+5%
|
1 416
+11%
|
1 495
+6%
|
1 688
+13%
|
1 777
+5%
|
1 851
+4%
|
2 184
+18%
|
3 039
+39%
|
3 278
+8%
|
2 937
-10%
|
3 201
+9%
|
3 578
+12%
|
3 387
-5%
|
3 435
+1%
|
|
| Total Liabilities & Equity |
12
N/A
|
12
+2%
|
13
+6%
|
118
+813%
|
1 495
+1 169%
|
2 277
+52%
|
3 288
+44%
|
3 265
-1%
|
3 012
-8%
|
3 197
+6%
|
3 050
-5%
|
3 410
+12%
|
3 352
-2%
|
3 455
+3%
|
3 677
+6%
|
3 578
-3%
|
4 380
+22%
|
6 740
+54%
|
6 813
+1%
|
6 806
0%
|
6 856
+1%
|
7 034
+3%
|
6 724
-4%
|
7 155
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
8
|
30
|
44
|
53
|
53
|
53
|
59
|
59
|
67
|
67
|
76
|
76
|
77
|
89
|
119
|
122
|
134
|
148
|
148
|
148
|
148
|
|