Arca Continental SAB de CV
BMV:AC
Balance Sheet
Balance Sheet Decomposition
Arca Continental SAB de CV
Arca Continental SAB de CV
Balance Sheet
Arca Continental SAB de CV
| 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 |
972
|
1 381
|
1 093
|
1 784
|
1 950
|
2 469
|
135
|
440
|
0
|
463
|
608
|
2 676
|
9 110
|
9 039
|
8 295
|
5 546
|
23 842
|
15 941
|
22 051
|
27 336
|
32 117
|
27 761
|
22 128
|
29 545
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
135
|
440
|
0
|
463
|
608
|
55
|
71
|
6
|
22
|
35
|
77
|
57
|
94
|
109
|
8 618
|
6 378
|
5 758
|
6 328
|
|
| Cash Equivalents |
972
|
1 381
|
1 093
|
1 784
|
1 950
|
2 469
|
0
|
0
|
0
|
0
|
0
|
2 621
|
9 039
|
9 033
|
8 274
|
5 511
|
23 765
|
15 884
|
21 957
|
27 226
|
23 499
|
21 384
|
16 370
|
23 217
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
2 623
|
519
|
4 421
|
3 166
|
2 690
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
504
|
766
|
683
|
708
|
800
|
914
|
989
|
1 208
|
1 333
|
1 761
|
2 336
|
3 429
|
4 312
|
4 312
|
6 772
|
6 586
|
11 429
|
13 438
|
10 686
|
10 191
|
14 772
|
17 778
|
20 130
|
23 273
|
|
| Accounts Receivables |
349
|
383
|
432
|
445
|
523
|
690
|
738
|
928
|
906
|
1 177
|
1 826
|
2 427
|
3 160
|
3 160
|
4 242
|
4 529
|
8 906
|
9 173
|
8 590
|
7 590
|
9 270
|
10 919
|
12 013
|
14 853
|
|
| Other Receivables |
155
|
383
|
251
|
263
|
277
|
224
|
251
|
280
|
427
|
584
|
510
|
1 002
|
1 152
|
1 152
|
2 530
|
2 057
|
2 523
|
4 265
|
2 096
|
2 601
|
5 501
|
6 859
|
8 117
|
8 420
|
|
| Inventory |
1 151
|
1 140
|
1 057
|
935
|
867
|
930
|
996
|
1 491
|
1 742
|
2 135
|
3 488
|
2 345
|
2 832
|
2 832
|
4 337
|
5 126
|
7 718
|
7 798
|
7 948
|
8 251
|
9 640
|
11 643
|
10 844
|
13 182
|
|
| Other Current Assets |
11
|
40
|
21
|
48
|
57
|
64
|
54
|
70
|
93
|
140
|
467
|
183
|
269
|
269
|
390
|
391
|
792
|
391
|
671
|
1 322
|
903
|
1 156
|
1 371
|
1 663
|
|
| Total Current Assets |
2 638
|
3 327
|
2 855
|
3 475
|
3 674
|
4 378
|
4 797
|
3 727
|
7 589
|
7 665
|
9 589
|
8 633
|
16 453
|
16 453
|
19 795
|
17 650
|
43 781
|
37 568
|
41 357
|
47 099
|
57 432
|
58 338
|
54 473
|
67 663
|
|
| PP&E Net |
7 442
|
7 592
|
7 099
|
7 505
|
7 870
|
8 519
|
9 182
|
10 929
|
10 869
|
12 315
|
21 162
|
22 524
|
25 321
|
25 321
|
42 913
|
49 233
|
71 664
|
74 079
|
73 114
|
70 849
|
69 873
|
69 690
|
67 223
|
84 664
|
|
| PP&E Gross |
0
|
0
|
7 099
|
7 505
|
7 870
|
8 519
|
9 182
|
10 929
|
10 869
|
12 315
|
21 162
|
22 524
|
25 321
|
25 321
|
42 913
|
49 233
|
71 664
|
74 079
|
73 114
|
70 849
|
69 873
|
69 690
|
67 223
|
84 664
|
|
| Accumulated Depreciation |
0
|
0
|
6 137
|
6 556
|
6 888
|
7 330
|
8 171
|
9 628
|
9 619
|
11 420
|
18 317
|
20 771
|
25 791
|
25 791
|
29 007
|
33 336
|
33 445
|
40 874
|
48 728
|
48 933
|
55 083
|
59 150
|
56 542
|
70 471
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 699
|
0
|
0
|
13 662
|
14 491
|
14 663
|
27 646
|
31 372
|
60 225
|
60 784
|
59 068
|
60 495
|
60 124
|
58 544
|
52 747
|
61 628
|
|
| Goodwill |
2 092
|
2 096
|
2 045
|
0
|
0
|
0
|
2 534
|
4 521
|
4 612
|
8 033
|
8 296
|
15 477
|
19 114
|
18 982
|
28 675
|
33 738
|
56 181
|
56 306
|
54 350
|
55 929
|
57 219
|
55 785
|
49 194
|
59 744
|
|
| Note Receivable |
0
|
0
|
346
|
288
|
213
|
164
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
349
|
566
|
951
|
668
|
702
|
958
|
943
|
879
|
1 142
|
|
| Long-Term Investments |
71
|
84
|
97
|
108
|
125
|
86
|
122
|
766
|
787
|
696
|
2 429
|
2 983
|
3 926
|
3 926
|
4 491
|
5 336
|
6 935
|
7 068
|
8 198
|
8 308
|
8 614
|
9 188
|
10 304
|
13 518
|
|
| Other Long-Term Assets |
63
|
41
|
116
|
2 169
|
2 424
|
2 509
|
605
|
1 716
|
86
|
5 882
|
18 940
|
1 171
|
1 022
|
1 022
|
1 415
|
1 246
|
933
|
1 124
|
1 691
|
2 591
|
3 807
|
4 063
|
4 119
|
4 278
|
|
| Other Assets |
2 092
|
2 096
|
2 045
|
0
|
0
|
0
|
2 534
|
4 521
|
4 612
|
8 033
|
8 296
|
15 477
|
19 114
|
18 982
|
28 675
|
33 738
|
56 181
|
56 306
|
54 350
|
55 929
|
57 219
|
55 785
|
49 194
|
59 744
|
|
| Total Assets |
12 306
N/A
|
13 141
+7%
|
12 558
-4%
|
13 545
+8%
|
14 306
+6%
|
15 654
+9%
|
17 240
+10%
|
21 659
+26%
|
25 642
+18%
|
34 592
+35%
|
60 415
+75%
|
64 451
+7%
|
80 327
+25%
|
80 367
+0%
|
124 934
+55%
|
138 924
+11%
|
240 285
+73%
|
237 879
-1%
|
238 447
+0%
|
245 974
+3%
|
258 027
+5%
|
256 552
-1%
|
238 939
-7%
|
292 636
+22%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 246
|
1 153
|
674
|
583
|
580
|
659
|
979
|
1 116
|
1 622
|
1 448
|
2 622
|
4 022
|
3 373
|
3 980
|
6 515
|
7 646
|
12 554
|
12 705
|
13 035
|
8 028
|
12 330
|
14 078
|
45 039
|
15 485
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
226
|
0
|
0
|
763
|
2 376
|
2 278
|
2 405
|
2 745
|
3 358
|
4 595
|
3 614
|
9 464
|
10 389
|
11 439
|
10 482
|
12 577
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
156
|
197
|
0
|
12
|
11
|
11
|
1 011
|
2 488
|
1 961
|
531
|
1 337
|
710
|
1 699
|
1 699
|
6 998
|
4 368
|
1 785
|
2 672
|
7 009
|
7 490
|
7 953
|
6 742
|
12 371
|
4 014
|
|
| Other Current Liabilities |
0
|
0
|
298
|
584
|
495
|
597
|
727
|
824
|
20
|
1 827
|
2 398
|
2 180
|
3 561
|
2 631
|
3 166
|
3 600
|
5 620
|
3 856
|
4 094
|
5 796
|
8 204
|
10 344
|
10 226
|
13 392
|
|
| Total Current Liabilities |
1 403
|
1 350
|
972
|
1 179
|
1 086
|
1 267
|
2 718
|
4 428
|
3 829
|
3 806
|
6 357
|
7 675
|
10 588
|
10 588
|
19 084
|
18 359
|
23 318
|
23 827
|
27 751
|
30 779
|
38 876
|
42 602
|
47 050
|
45 467
|
|
| Long-Term Debt |
1 937
|
1 837
|
1 500
|
1 686
|
1 820
|
1 520
|
509
|
500
|
4 004
|
7 785
|
10 204
|
10 732
|
14 078
|
14 078
|
32 916
|
26 816
|
53 338
|
53 155
|
47 435
|
44 298
|
44 272
|
41 437
|
33 830
|
46 066
|
|
| Deferred Income Tax |
1 374
|
1 299
|
1 277
|
1 134
|
1 045
|
1 511
|
1 410
|
1 869
|
1 762
|
3 119
|
3 642
|
3 572
|
4 944
|
4 984
|
9 043
|
10 755
|
17 945
|
17 483
|
16 559
|
17 040
|
17 378
|
16 628
|
14 713
|
17 546
|
|
| Minority Interest |
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 346
|
2 723
|
2 497
|
3 320
|
3 320
|
10 588
|
8 896
|
31 103
|
27 727
|
28 491
|
30 566
|
29 760
|
30 229
|
28 823
|
36 109
|
|
| Other Liabilities |
177
|
154
|
148
|
0
|
0
|
0
|
87
|
203
|
250
|
213
|
1 101
|
1 368
|
1 333
|
1 333
|
2 259
|
2 673
|
4 108
|
3 884
|
5 315
|
6 436
|
7 363
|
8 030
|
9 029
|
9 653
|
|
| Total Liabilities |
4 901
N/A
|
4 640
-5%
|
3 896
-16%
|
3 999
+3%
|
3 951
-1%
|
4 298
+9%
|
4 724
+10%
|
7 000
+48%
|
9 845
+41%
|
17 268
+75%
|
24 026
+39%
|
25 845
+8%
|
34 263
+33%
|
34 303
+0%
|
73 890
+115%
|
67 500
-9%
|
129 811
+92%
|
126 077
-3%
|
125 551
0%
|
129 120
+3%
|
137 650
+7%
|
138 927
+1%
|
133 446
-4%
|
154 841
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 643
|
3 851
|
4 004
|
4 212
|
4 352
|
4 528
|
4 698
|
4 698
|
4 698
|
4 698
|
5 696
|
972
|
972
|
972
|
972
|
978
|
982
|
982
|
982
|
982
|
982
|
971
|
958
|
945
|
|
| Retained Earnings |
4 826
|
4 650
|
5 916
|
6 732
|
7 453
|
8 408
|
9 533
|
9 036
|
10 495
|
12 333
|
2 993
|
10 934
|
18 508
|
18 508
|
22 942
|
27 911
|
60 524
|
63 054
|
68 392
|
69 883
|
73 120
|
77 959
|
85 683
|
94 565
|
|
| Additional Paid In Capital |
540
|
0
|
571
|
604
|
628
|
695
|
725
|
725
|
711
|
729
|
26 861
|
28 104
|
28 121
|
28 121
|
28 141
|
38 674
|
45 120
|
45 115
|
45 089
|
45 086
|
43 052
|
39 964
|
35 098
|
35 065
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
2 079
|
2 274
|
0
|
0
|
108
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1 604
|
0
|
1 830
|
2 001
|
0
|
0
|
2 440
|
200
|
0
|
382
|
839
|
1 404
|
1 536
|
1 536
|
1 011
|
3 862
|
3 847
|
2 652
|
1 567
|
903
|
3 223
|
1 270
|
16 245
|
7 220
|
|
| Total Equity |
7 405
N/A
|
8 501
+15%
|
8 661
+2%
|
9 546
+10%
|
10 355
+8%
|
11 356
+10%
|
12 516
+10%
|
14 659
+17%
|
15 796
+8%
|
17 324
+10%
|
36 389
+110%
|
38 606
+6%
|
46 064
+19%
|
46 064
0%
|
51 044
+11%
|
71 425
+40%
|
110 473
+55%
|
111 802
+1%
|
112 896
+1%
|
116 854
+4%
|
120 377
+3%
|
117 625
-2%
|
105 494
-10%
|
137 795
+31%
|
|
| Total Liabilities & Equity |
12 306
N/A
|
13 141
+7%
|
12 558
-4%
|
13 545
+8%
|
14 306
+6%
|
15 654
+9%
|
17 240
+10%
|
21 659
+26%
|
25 642
+18%
|
34 592
+35%
|
60 415
+75%
|
64 451
+7%
|
80 327
+25%
|
80 367
+0%
|
124 934
+55%
|
138 924
+11%
|
240 285
+73%
|
237 879
-1%
|
238 447
+0%
|
245 974
+3%
|
258 027
+5%
|
256 552
-1%
|
238 939
-7%
|
292 636
+22%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
803
|
806
|
1 611
|
1 611
|
1 611
|
1 611
|
1 611
|
1 704
|
1 764
|
1 764
|
1 764
|
1 764
|
1 764
|
1 744
|
1 721
|
1 698
|
|