Concentradora Fibra Danhos SA de CV
BMV:DANHOS13
Balance Sheet
Balance Sheet Decomposition
Concentradora Fibra Danhos SA de CV
Concentradora Fibra Danhos SA de CV
Balance Sheet
Concentradora Fibra Danhos SA de CV
| 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 |
1 559
|
3 486
|
2 254
|
2 445
|
3 088
|
1 809
|
490
|
864
|
612
|
291
|
892
|
491
|
|
| Cash |
93
|
48
|
460
|
556
|
1 403
|
843
|
208
|
330
|
198
|
139
|
341
|
196
|
|
| Cash Equivalents |
1 466
|
3 438
|
1 794
|
1 889
|
1 685
|
966
|
282
|
534
|
414
|
153
|
551
|
295
|
|
| Total Receivables |
3 284
|
329
|
403
|
719
|
456
|
441
|
513
|
805
|
904
|
1 133
|
1 063
|
989
|
|
| Accounts Receivables |
59
|
139
|
259
|
501
|
443
|
402
|
428
|
599
|
599
|
660
|
581
|
693
|
|
| Other Receivables |
3 225
|
190
|
143
|
218
|
13
|
38
|
85
|
206
|
305
|
473
|
483
|
296
|
|
| Other Current Assets |
0
|
7
|
6
|
12
|
24
|
27
|
26
|
32
|
66
|
28
|
191
|
330
|
|
| Total Current Assets |
4 844
|
3 822
|
2 663
|
3 177
|
3 569
|
2 276
|
1 030
|
1 700
|
1 581
|
1 453
|
2 147
|
1 809
|
|
| PP&E Net |
0
|
2
|
1
|
6
|
14
|
23
|
28
|
41
|
53
|
53
|
41
|
31
|
|
| Intangible Assets |
0
|
0
|
0
|
21
|
24
|
23
|
14
|
29
|
2
|
10
|
6
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
191
|
|
| Long-Term Investments |
34 410
|
40 641
|
46 522
|
55 044
|
60 372
|
62 716
|
64 365
|
65 335
|
66 392
|
67 976
|
69 945
|
73 575
|
|
| Other Long-Term Assets |
0
|
0
|
4
|
6
|
7
|
0
|
12
|
13
|
13
|
17
|
16
|
22
|
|
| Total Assets |
39 253
N/A
|
44 465
+13%
|
49 190
+11%
|
58 254
+18%
|
63 986
+10%
|
65 049
+2%
|
65 448
+1%
|
67 118
+3%
|
68 040
+1%
|
69 499
+2%
|
72 149
+4%
|
75 628
+5%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
92
|
283
|
207
|
518
|
185
|
247
|
272
|
285
|
176
|
289
|
150
|
351
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
235
|
238
|
334
|
258
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
114
|
219
|
1 218
|
220
|
7
|
5
|
6
|
6
|
7
|
|
| Other Current Liabilities |
32
|
53
|
223
|
347
|
600
|
469
|
433
|
524
|
784
|
586
|
535
|
2 014
|
|
| Total Current Liabilities |
123
|
336
|
430
|
979
|
1 004
|
1 933
|
925
|
843
|
1 106
|
967
|
1 026
|
2 631
|
|
| Long-Term Debt |
0
|
0
|
0
|
3 968
|
6 453
|
5 463
|
5 617
|
5 636
|
5 502
|
6 063
|
7 990
|
7 990
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
462
|
755
|
790
|
1 146
|
1 564
|
2 514
|
2 780
|
2 694
|
|
| Other Liabilities |
37
|
212
|
756
|
1 573
|
1 579
|
1 445
|
1 207
|
1 000
|
942
|
1 096
|
1 080
|
1 177
|
|
| Total Liabilities |
160
N/A
|
548
+242%
|
1 186
+117%
|
6 520
+450%
|
9 497
+46%
|
9 596
+1%
|
8 539
-11%
|
8 625
+1%
|
9 114
+6%
|
10 640
+17%
|
12 875
+21%
|
14 492
+13%
|
|
| Equity | |||||||||||||
| Common Stock |
38 690
|
42 748
|
45 122
|
44 608
|
43 611
|
42 383
|
41 871
|
42 168
|
41 388
|
40 358
|
39 408
|
38 910
|
|
| Retained Earnings |
403
|
1 169
|
2 882
|
7 127
|
10 879
|
13 072
|
15 041
|
16 497
|
17 709
|
18 672
|
20 036
|
22 385
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
168
|
168
|
168
|
168
|
168
|
|
| Other Equity |
0
|
0
|
1
|
1
|
1
|
2
|
4
|
3
|
3
|
3
|
3
|
10
|
|
| Total Equity |
39 093
N/A
|
43 917
+12%
|
48 004
+9%
|
51 734
+8%
|
54 489
+5%
|
55 453
+2%
|
56 909
+3%
|
58 493
+3%
|
58 926
+1%
|
58 859
0%
|
59 274
+1%
|
61 136
+3%
|
|
| Total Liabilities & Equity |
39 253
N/A
|
44 465
+13%
|
49 190
+11%
|
58 254
+18%
|
63 986
+10%
|
65 049
+2%
|
65 448
+1%
|
67 118
+3%
|
68 040
+1%
|
69 499
+2%
|
72 149
+4%
|
75 628
+5%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
1 313
|
1 456
|
1 541
|
1 404
|
1 420
|
1 438
|
1 469
|
1 497
|
1 512
|
1 539
|
1 565
|
1 588
|
|