Corporacion Actinver SAB de CV
BMV:ACTINVRB
Balance Sheet
Balance Sheet Decomposition
Corporacion Actinver SAB de CV
Corporacion Actinver SAB de CV
Balance Sheet
Corporacion Actinver SAB de CV
| 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 |
0
|
2
|
31
|
64
|
81
|
187
|
351
|
245
|
418
|
795
|
567
|
594
|
1 262
|
2 111
|
4 226
|
4 264
|
10 936
|
5 819
|
10 429
|
7 709
|
13 090
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
313
|
518
|
567
|
594
|
1 144
|
0
|
559
|
502
|
762
|
543
|
149
|
161
|
241
|
|
| Cash Equivalents |
0
|
2
|
31
|
64
|
81
|
187
|
351
|
245
|
105
|
277
|
0
|
0
|
118
|
2 111
|
3 667
|
3 762
|
10 174
|
5 276
|
10 280
|
7 548
|
12 849
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
240
|
169
|
309
|
1 187
|
1 010
|
1 152
|
0
|
0
|
1 321
|
5 138
|
7 663
|
10 077
|
2 793
|
5 413
|
2 632
|
1 960
|
7 865
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
72
|
100
|
39
|
63
|
52
|
0
|
28
|
62
|
92
|
92
|
57
|
34
|
100
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
240
|
169
|
341
|
0
|
1 082
|
1 252
|
0
|
0
|
1 373
|
0
|
7 691
|
10 139
|
2 885
|
5 505
|
2 689
|
1 994
|
7 965
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
288
|
676
|
496
|
|
| Total Current Assets |
0
|
2
|
31
|
64
|
321
|
356
|
660
|
1 432
|
1 428
|
1 947
|
0
|
0
|
2 583
|
7 249
|
11 889
|
14 341
|
13 729
|
11 232
|
13 349
|
10 345
|
21 451
|
|
| PP&E Net |
6
|
10
|
51
|
57
|
142
|
169
|
203
|
1 244
|
1 107
|
1 059
|
0
|
0
|
751
|
569
|
494
|
671
|
598
|
505
|
1 213
|
1 281
|
1 170
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 107
|
1 059
|
0
|
0
|
751
|
0
|
494
|
671
|
598
|
505
|
1 213
|
1 281
|
1 170
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
529
|
658
|
766
|
798
|
928
|
0
|
906
|
993
|
884
|
774
|
775
|
840
|
872
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 133
|
0
|
1 098
|
1 025
|
1 024
|
892
|
47
|
194
|
415
|
|
| Goodwill |
0
|
0
|
401
|
380
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 019
|
1 019
|
1 019
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
30
|
264
|
665
|
3 017
|
5 771
|
0
|
0
|
15 152
|
18 038
|
21 207
|
24 037
|
24 209
|
26 713
|
28 101
|
29 395
|
33 080
|
|
| Long-Term Investments |
89
|
324
|
509
|
749
|
10 312
|
13 730
|
16 119
|
17 514
|
24 951
|
28 900
|
0
|
0
|
31 071
|
36 702
|
58 520
|
80 590
|
57 051
|
47 970
|
85 481
|
86 240
|
87 476
|
|
| Other Long-Term Assets |
25
|
130
|
224
|
208
|
482
|
1 110
|
1 029
|
1 105
|
1 419
|
1 543
|
0
|
0
|
405
|
1 978
|
764
|
1 173
|
1 431
|
991
|
607
|
703
|
1 103
|
|
| Other Assets |
0
|
0
|
401
|
380
|
0
|
10
|
13
|
91
|
544
|
764
|
0
|
0
|
483
|
253
|
598
|
593
|
450
|
482
|
1 941
|
1 920
|
1 804
|
|
| Total Assets |
120
N/A
|
466
+288%
|
1 216
+161%
|
1 458
+20%
|
11 257
+672%
|
15 406
+37%
|
18 288
+19%
|
22 051
+21%
|
32 466
+47%
|
39 984
+23%
|
0
N/A
|
0
N/A
|
51 578
N/A
|
64 789
+26%
|
94 570
+46%
|
122 430
+29%
|
98 492
-20%
|
88 785
-10%
|
130 645
+47%
|
129 690
-1%
|
146 499
+13%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
106
|
262
|
607
|
0
|
0
|
144
|
1 803
|
1 271
|
2 633
|
1 120
|
4 453
|
1 209
|
4 965
|
5 283
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
21
|
113
|
192
|
0
|
0
|
235
|
38
|
383
|
501
|
461
|
406
|
364
|
832
|
382
|
|
| Short-Term Debt |
5
|
59
|
357
|
466
|
9 155
|
12 589
|
14 615
|
16 802
|
25 247
|
30 622
|
0
|
0
|
30 687
|
46 209
|
65 872
|
86 553
|
62 844
|
50 656
|
93 349
|
88 066
|
95 731
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 166
|
1 090
|
0
|
0
|
1 553
|
1 448
|
1 170
|
1 095
|
949
|
437
|
1 036
|
876
|
742
|
|
| Other Current Liabilities |
0
|
1
|
11
|
17
|
519
|
1 030
|
510
|
334
|
389
|
694
|
0
|
0
|
6 502
|
1 841
|
9 555
|
10 741
|
9 202
|
5 843
|
5 529
|
3 292
|
11 841
|
|
| Total Current Liabilities |
5
|
60
|
368
|
483
|
9 674
|
13 619
|
15 128
|
17 263
|
27 177
|
33 205
|
0
|
0
|
39 121
|
51 339
|
78 251
|
101 523
|
74 576
|
61 795
|
101 487
|
98 031
|
113 979
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
500
|
1 414
|
1 197
|
1 484
|
0
|
0
|
5 769
|
6 581
|
7 613
|
10 499
|
12 428
|
17 107
|
16 618
|
18 651
|
18 492
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
65
|
36
|
34
|
80
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
7
|
7
|
210
|
122
|
60
|
0
|
0
|
278
|
283
|
290
|
284
|
280
|
21
|
16
|
20
|
27
|
|
| Other Liabilities |
1
|
0
|
1
|
0
|
0
|
1
|
2
|
316
|
947
|
1 538
|
0
|
0
|
1 436
|
1 397
|
2 818
|
3 906
|
4 540
|
2 850
|
4 623
|
4 212
|
4 295
|
|
| Total Liabilities |
6
N/A
|
60
+900%
|
369
+515%
|
483
+31%
|
9 740
+1 917%
|
13 662
+40%
|
15 671
+15%
|
19 283
+23%
|
29 498
+53%
|
36 287
+23%
|
0
N/A
|
0
N/A
|
46 604
N/A
|
59 600
+28%
|
88 972
+49%
|
116 212
+31%
|
91 824
-21%
|
81 773
-11%
|
122 744
+50%
|
120 914
-1%
|
136 793
+13%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
95
|
278
|
631
|
639
|
639
|
789
|
895
|
895
|
895
|
960
|
0
|
0
|
992
|
981
|
970
|
955
|
932
|
912
|
1 099
|
1 100
|
1 093
|
|
| Retained Earnings |
19
|
128
|
216
|
336
|
866
|
939
|
1 110
|
1 252
|
1 449
|
1 558
|
0
|
0
|
2 555
|
2 960
|
3 475
|
4 206
|
5 008
|
5 427
|
6 169
|
7 055
|
8 024
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
588
|
590
|
590
|
1 120
|
0
|
0
|
1 235
|
1 151
|
1 066
|
964
|
825
|
766
|
766
|
767
|
722
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
5
|
8
|
17
|
13
|
7
|
12
|
0
|
0
|
14
|
1
|
6
|
1
|
5
|
2
|
1
|
0
|
6
|
|
| Other Equity |
0
|
0
|
0
|
0
|
6
|
6
|
6
|
18
|
41
|
47
|
0
|
0
|
206
|
98
|
93
|
92
|
92
|
91
|
134
|
146
|
127
|
|
| Total Equity |
114
N/A
|
406
+256%
|
847
+109%
|
975
+15%
|
1 517
+56%
|
1 743
+15%
|
2 617
+50%
|
2 768
+6%
|
2 968
+7%
|
3 697
+25%
|
0
N/A
|
0
N/A
|
4 974
N/A
|
5 189
+4%
|
5 598
+8%
|
6 218
+11%
|
6 668
+7%
|
7 012
+5%
|
7 901
+13%
|
8 776
+11%
|
9 706
+11%
|
|
| Total Liabilities & Equity |
120
N/A
|
466
+288%
|
1 216
+161%
|
1 458
+20%
|
11 257
+672%
|
15 406
+37%
|
18 288
+19%
|
22 051
+21%
|
32 466
+47%
|
39 984
+23%
|
0
N/A
|
0
N/A
|
51 578
N/A
|
64 789
+26%
|
94 570
+46%
|
122 430
+29%
|
98 492
-20%
|
88 785
-10%
|
130 645
+47%
|
129 690
-1%
|
146 499
+13%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
457
|
457
|
457
|
457
|
457
|
457
|
523
|
522
|
519
|
562
|
0
|
0
|
577
|
570
|
563
|
554
|
540
|
534
|
534
|
534
|
534
|
|