Molinos Rio de la Plata SA
BCBA:MOLI
Balance Sheet
Balance Sheet Decomposition
Molinos Rio de la Plata SA
Molinos Rio de la Plata SA
Balance Sheet
Molinos Rio de la Plata SA
| 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 |
4
|
14
|
61
|
44
|
59
|
37
|
104
|
598
|
163
|
266
|
616
|
435
|
1 287
|
683
|
1 612
|
255
|
200
|
430
|
1 000
|
4 741
|
3 385
|
5 016
|
46 795
|
30 124
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
616
|
407
|
664
|
645
|
1 574
|
187
|
138
|
398
|
933
|
392
|
778
|
238
|
2 238
|
14 011
|
|
| Cash Equivalents |
4
|
14
|
61
|
44
|
59
|
37
|
104
|
598
|
163
|
266
|
0
|
28
|
623
|
38
|
39
|
69
|
62
|
32
|
67
|
4 349
|
2 607
|
4 779
|
44 557
|
16 113
|
|
| Short-Term Investments |
50
|
52
|
71
|
92
|
41
|
15
|
12
|
46
|
77
|
59
|
135
|
0
|
712
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
131
|
247
|
325
|
310
|
433
|
469
|
756
|
818
|
757
|
1 210
|
1 137
|
1 433
|
1 913
|
1 980
|
2 360
|
2 379
|
3 586
|
5 120
|
6 079
|
6 594
|
12 508
|
17 703
|
57 519
|
102 881
|
|
| Accounts Receivables |
112
|
170
|
229
|
211
|
267
|
354
|
590
|
620
|
544
|
861
|
976
|
1 150
|
1 666
|
1 823
|
2 057
|
1 852
|
3 259
|
4 669
|
5 270
|
5 854
|
10 712
|
15 688
|
50 571
|
85 166
|
|
| Other Receivables |
19
|
77
|
96
|
99
|
166
|
115
|
166
|
198
|
213
|
349
|
161
|
283
|
247
|
157
|
302
|
526
|
327
|
451
|
810
|
740
|
1 796
|
2 015
|
6 948
|
17 715
|
|
| Inventory |
97
|
211
|
474
|
355
|
625
|
695
|
1 158
|
698
|
1 032
|
1 399
|
1 575
|
2 025
|
2 111
|
2 168
|
2 708
|
2 387
|
4 560
|
7 277
|
8 061
|
15 143
|
33 261
|
46 242
|
104 524
|
185 625
|
|
| Other Current Assets |
0
|
0
|
0
|
20
|
0
|
12
|
3
|
0
|
0
|
0
|
269
|
461
|
531
|
479
|
724
|
386
|
656
|
1 268
|
1 572
|
1 429
|
2 688
|
3 398
|
3 931
|
7 733
|
|
| Total Current Assets |
282
|
524
|
931
|
820
|
1 158
|
1 229
|
2 033
|
2 160
|
2 029
|
2 935
|
3 733
|
4 354
|
6 555
|
5 311
|
7 403
|
5 407
|
9 001
|
14 095
|
16 713
|
27 908
|
51 842
|
72 359
|
212 769
|
326 363
|
|
| PP&E Net |
296
|
752
|
732
|
858
|
1 001
|
1 034
|
1 168
|
1 204
|
1 286
|
1 364
|
1 506
|
1 784
|
1 834
|
1 655
|
1 839
|
1 673
|
6 637
|
10 326
|
13 798
|
18 928
|
33 970
|
39 345
|
100 210
|
230 038
|
|
| PP&E Gross |
296
|
752
|
732
|
858
|
1 001
|
1 034
|
1 168
|
1 204
|
1 286
|
1 364
|
1 506
|
1 784
|
1 834
|
1 655
|
1 839
|
0
|
6 637
|
0
|
13 798
|
18 928
|
33 970
|
39 345
|
100 210
|
230 038
|
|
| Accumulated Depreciation |
365
|
902
|
812
|
867
|
938
|
1 024
|
1 273
|
1 356
|
1 468
|
1 572
|
1 684
|
2 142
|
2 261
|
2 261
|
1 946
|
0
|
10 793
|
0
|
24 105
|
37 161
|
74 876
|
95 661
|
255 080
|
567 597
|
|
| Intangible Assets |
83
|
279
|
99
|
106
|
94
|
93
|
186
|
155
|
174
|
124
|
99
|
155
|
135
|
157
|
109
|
89
|
123
|
1 362
|
609
|
795
|
1 329
|
1 312
|
2 375
|
6 123
|
|
| Goodwill |
0
|
0
|
140
|
144
|
142
|
139
|
146
|
146
|
144
|
140
|
137
|
140
|
140
|
145
|
155
|
95
|
737
|
0
|
1 544
|
2 331
|
4 540
|
5 526
|
14 137
|
30 785
|
|
| Note Receivable |
63
|
7
|
22
|
36
|
7
|
3
|
28
|
15
|
18
|
12
|
19
|
66
|
77
|
136
|
58
|
49
|
66
|
92
|
120
|
208
|
261
|
418
|
462
|
1 436
|
|
| Long-Term Investments |
2
|
88
|
4
|
1
|
1
|
1
|
2
|
26
|
68
|
338
|
545
|
753
|
212
|
397
|
433
|
415
|
848
|
746
|
1 040
|
1 886
|
3 473
|
4 564
|
17 801
|
32 122
|
|
| Other Long-Term Assets |
10
|
7
|
10
|
3
|
2
|
1
|
2
|
2
|
1
|
1
|
0
|
22
|
40
|
1
|
26
|
53
|
512
|
376
|
1 753
|
1 872
|
3 338
|
3 129
|
7 911
|
20 315
|
|
| Other Assets |
0
|
0
|
140
|
144
|
142
|
139
|
146
|
146
|
144
|
140
|
137
|
140
|
140
|
145
|
155
|
95
|
737
|
0
|
1 544
|
2 331
|
4 540
|
5 526
|
14 137
|
30 785
|
|
| Total Assets |
737
N/A
|
1 657
+125%
|
1 938
+17%
|
1 968
+2%
|
2 404
+22%
|
2 499
+4%
|
3 564
+43%
|
3 707
+4%
|
3 720
+0%
|
4 916
+32%
|
6 038
+23%
|
7 273
+20%
|
8 994
+24%
|
7 802
-13%
|
10 023
+28%
|
7 781
-22%
|
17 925
+130%
|
26 996
+51%
|
35 577
+32%
|
53 928
+52%
|
98 752
+83%
|
126 653
+28%
|
355 665
+181%
|
647 182
+82%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
70
|
165
|
265
|
244
|
246
|
307
|
549
|
623
|
561
|
1 057
|
968
|
1 117
|
1 910
|
2 054
|
2 471
|
1 291
|
2 180
|
3 206
|
6 560
|
8 144
|
17 012
|
25 815
|
71 481
|
122 920
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
194
|
343
|
401
|
549
|
510
|
559
|
1 005
|
1 424
|
1 813
|
2 922
|
3 980
|
6 570
|
15 737
|
34 420
|
|
| Short-Term Debt |
120
|
383
|
517
|
389
|
854
|
816
|
1 332
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 140
|
1 071
|
1 415
|
2 237
|
2 524
|
2 989
|
1 720
|
2 910
|
681
|
732
|
2 356
|
2 023
|
9 749
|
17 094
|
12 271
|
19 568
|
40 796
|
|
| Other Current Liabilities |
23
|
67
|
56
|
58
|
42
|
33
|
112
|
136
|
181
|
319
|
27
|
97
|
75
|
59
|
155
|
245
|
1 297
|
2 424
|
2 402
|
153
|
230
|
3 838
|
21 572
|
35 059
|
|
| Total Current Liabilities |
214
|
615
|
838
|
690
|
1 141
|
1 156
|
1 992
|
1 899
|
1 813
|
2 792
|
3 443
|
4 081
|
5 375
|
4 382
|
6 046
|
2 776
|
5 214
|
9 410
|
12 798
|
20 969
|
38 316
|
48 494
|
128 359
|
233 195
|
|
| Long-Term Debt |
77
|
143
|
183
|
345
|
287
|
295
|
142
|
389
|
482
|
782
|
945
|
1 572
|
2 334
|
1 337
|
649
|
1 700
|
3 643
|
7 012
|
9 711
|
8 411
|
6 941
|
11 070
|
32 800
|
51 600
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117
|
91
|
174
|
183
|
37
|
169
|
344
|
460
|
1 479
|
1 704
|
1 732
|
4 829
|
13 438
|
12 518
|
26 889
|
55 154
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
21
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
8
|
28
|
28
|
23
|
22
|
27
|
77
|
248
|
109
|
88
|
105
|
116
|
116
|
141
|
205
|
167
|
146
|
127
|
846
|
1 231
|
2 090
|
507
|
2 494
|
4 946
|
|
| Total Liabilities |
299
N/A
|
785
+163%
|
1 049
+34%
|
1 057
+1%
|
1 450
+37%
|
1 478
+2%
|
2 232
+51%
|
2 537
+14%
|
2 522
-1%
|
3 754
+49%
|
4 667
+24%
|
5 952
+28%
|
7 862
+32%
|
6 029
-23%
|
7 244
+20%
|
5 103
-30%
|
10 483
+105%
|
18 252
+74%
|
25 087
+37%
|
35 440
+41%
|
60 786
+72%
|
72 589
+19%
|
190 542
+162%
|
344 895
+81%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
250
|
546
|
550
|
550
|
550
|
1 021
|
550
|
541
|
548
|
550
|
550
|
250
|
250
|
250
|
250
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
|
| Retained Earnings |
102
|
138
|
151
|
172
|
214
|
0
|
594
|
432
|
459
|
423
|
631
|
554
|
364
|
1 035
|
2 040
|
2 058
|
1 521
|
279
|
1 750
|
2 635
|
7 259
|
16 793
|
70 904
|
105 291
|
|
| Additional Paid In Capital |
86
|
187
|
189
|
189
|
189
|
0
|
189
|
189
|
189
|
189
|
189
|
420
|
420
|
420
|
420
|
338
|
5 771
|
8 986
|
12 307
|
16 037
|
31 430
|
38 304
|
98 300
|
214 300
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
97
|
97
|
67
|
68
|
80
|
52
|
164
|
268
|
386
|
924
|
1 234
|
4 283
|
17 505
|
|
| Total Equity |
439
N/A
|
872
+99%
|
889
+2%
|
910
+2%
|
953
+5%
|
1 021
+7%
|
1 332
+30%
|
1 170
-12%
|
1 198
+2%
|
1 162
-3%
|
1 370
+18%
|
1 321
-4%
|
1 131
-14%
|
1 772
+57%
|
2 778
+57%
|
2 677
-4%
|
7 442
+178%
|
8 745
+17%
|
10 490
+20%
|
18 488
+76%
|
37 966
+105%
|
54 065
+42%
|
165 123
+205%
|
302 287
+83%
|
|
| Total Liabilities & Equity |
737
N/A
|
1 657
+125%
|
1 938
+17%
|
1 968
+2%
|
2 404
+22%
|
2 499
+4%
|
3 564
+43%
|
3 707
+4%
|
3 720
+0%
|
4 916
+32%
|
6 038
+23%
|
7 273
+20%
|
8 994
+24%
|
7 802
-13%
|
10 023
+28%
|
7 781
-22%
|
17 925
+130%
|
26 996
+51%
|
35 577
+32%
|
53 928
+52%
|
98 752
+83%
|
126 653
+28%
|
355 665
+181%
|
647 182
+82%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
163
|
163
|
163
|
163
|
163
|
163
|
163
|
163
|
162
|
162
|
162
|
162
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
|