Grupo Clarin SA
BCBA:GCLA
Balance Sheet
Balance Sheet Decomposition
Grupo Clarin SA
Grupo Clarin SA
Balance Sheet
Grupo Clarin SA
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 162
|
2 026
|
416
|
527
|
838
|
2 050
|
1 953
|
3 013
|
2 142
|
14 601
|
|
| Cash Equivalents |
1 162
|
2 026
|
416
|
527
|
838
|
2 050
|
1 953
|
3 013
|
2 142
|
14 601
|
|
| Short-Term Investments |
1 416
|
1 187
|
328
|
1 036
|
1 125
|
962
|
2 934
|
2 844
|
6 053
|
16 864
|
|
| Total Receivables |
3 510
|
4 435
|
4 015
|
7 843
|
9 545
|
9 858
|
14 537
|
18 280
|
22 069
|
42 482
|
|
| Accounts Receivables |
2 885
|
3 791
|
3 583
|
7 052
|
8 205
|
7 898
|
11 888
|
15 345
|
18 295
|
36 128
|
|
| Other Receivables |
625
|
644
|
432
|
791
|
1 340
|
1 960
|
2 649
|
2 935
|
3 774
|
6 354
|
|
| Inventory |
272
|
491
|
901
|
1 134
|
1 811
|
1 786
|
1 681
|
3 516
|
4 452
|
7 499
|
|
| Other Current Assets |
171
|
317
|
28 148
|
182
|
236
|
287
|
705
|
1 090
|
1 896
|
5 628
|
|
| Total Current Assets |
6 530
|
8 455
|
33 809
|
10 721
|
13 554
|
14 944
|
21 811
|
28 743
|
36 613
|
87 075
|
|
| PP&E Net |
6 370
|
9 027
|
781
|
3 465
|
5 558
|
7 713
|
10 744
|
13 811
|
17 910
|
55 518
|
|
| PP&E Gross |
6 370
|
9 027
|
781
|
3 465
|
5 558
|
7 713
|
10 744
|
0
|
17 910
|
55 518
|
|
| Accumulated Depreciation |
4 567
|
5 140
|
1 730
|
12 184
|
19 331
|
22
|
42 415
|
0
|
83 725
|
265 912
|
|
| Intangible Assets |
331
|
258
|
222
|
534
|
735
|
577
|
691
|
1 107
|
1 526
|
4 645
|
|
| Goodwill |
2 932
|
2 908
|
271
|
698
|
997
|
1 268
|
33
|
37
|
54
|
167
|
|
| Note Receivable |
226
|
1 427
|
254
|
181
|
467
|
413
|
149
|
18
|
128
|
684
|
|
| Long-Term Investments |
621
|
2 180
|
376
|
986
|
1 592
|
2 264
|
4 079
|
6 131
|
11 760
|
36 998
|
|
| Other Long-Term Assets |
320
|
447
|
556
|
752
|
531
|
745
|
1 427
|
2 422
|
2 817
|
9 869
|
|
| Other Assets |
2 932
|
2 908
|
271
|
698
|
997
|
1 268
|
33
|
37
|
54
|
167
|
|
| Total Assets |
17 331
N/A
|
24 701
+43%
|
36 268
+47%
|
17 338
-52%
|
23 435
+35%
|
27 923
+19%
|
38 935
+39%
|
52 270
+34%
|
70 807
+35%
|
194 956
+175%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
3 156
|
3 405
|
1 996
|
3 224
|
4 947
|
5 083
|
6 824
|
9 297
|
10 661
|
29 882
|
|
| Accrued Liabilities |
0
|
1 648
|
962
|
1 755
|
2 119
|
2 229
|
3 356
|
4 499
|
6 167
|
12 424
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 723
|
2 904
|
354
|
704
|
1 537
|
1 415
|
518
|
2 259
|
1 483
|
11 553
|
|
| Other Current Liabilities |
1 168
|
1 618
|
805
|
1 279
|
1 251
|
1 826
|
2 837
|
2 755
|
4 159
|
9 737
|
|
| Total Current Liabilities |
6 046
|
9 575
|
4 118
|
6 962
|
9 854
|
10 554
|
13 536
|
18 810
|
22 469
|
63 595
|
|
| Long-Term Debt |
2 870
|
4 033
|
469
|
807
|
245
|
1 260
|
2 198
|
139
|
2 087
|
2 554
|
|
| Deferred Income Tax |
55
|
0
|
0
|
136
|
300
|
384
|
285
|
864
|
1 413
|
1 804
|
|
| Minority Interest |
2 282
|
3 175
|
4 416
|
210
|
188
|
281
|
145
|
198
|
221
|
186
|
|
| Other Liabilities |
594
|
685
|
17 638
|
734
|
1 075
|
1 466
|
2 099
|
2 765
|
3 838
|
9 194
|
|
| Total Liabilities |
11 848
N/A
|
17 468
+47%
|
26 641
+53%
|
8 849
-67%
|
11 661
+32%
|
13 945
+20%
|
18 263
+31%
|
22 776
+25%
|
30 028
+32%
|
76 961
+156%
|
|
| Equity | |||||||||||
| Common Stock |
2 011
|
287
|
287
|
107
|
107
|
107
|
107
|
107
|
107
|
107
|
|
| Retained Earnings |
3 472
|
4 936
|
7 111
|
2 556
|
2 690
|
4 288
|
9 193
|
14 494
|
19 471
|
50 017
|
|
| Additional Paid In Capital |
0
|
1 413
|
1 413
|
5 744
|
8 835
|
9 390
|
11 076
|
14 513
|
20 764
|
64 660
|
|
| Other Equity |
0
|
596
|
815
|
83
|
141
|
193
|
296
|
380
|
438
|
3 211
|
|
| Total Equity |
5 483
N/A
|
7 233
+32%
|
9 626
+33%
|
8 490
-12%
|
11 774
+39%
|
13 978
+19%
|
20 672
+48%
|
29 494
+43%
|
40 779
+38%
|
117 995
+189%
|
|
| Total Liabilities & Equity |
17 331
N/A
|
24 701
+43%
|
36 268
+47%
|
17 338
-52%
|
23 435
+35%
|
27 923
+19%
|
38 935
+39%
|
52 270
+34%
|
70 807
+35%
|
194 956
+175%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
107
|
107
|
107
|
107
|
107
|
107
|
107
|
107
|
107
|
107
|
|