Concentradora Fibra Danhos SA de CV
BMV:DANHOS13
Balance Sheet
Balance Sheet Decomposition
Concentradora Fibra Danhos SA de CV
Current Assets | 2.1B |
Cash & Short-Term Investments | 892.2m |
Receivables | 1.1B |
Other Current Assets | 191.2m |
Non-Current Assets | 70B |
Long-Term Investments | 69.9B |
PP&E | 46.7m |
Other Non-Current Assets | 10.3m |
Current Liabilities | 1B |
Accounts Payable | 158.1m |
Accrued Liabilities | 27.4m |
Other Current Liabilities | 840.8m |
Non-Current Liabilities | 11.8B |
Long-Term Debt | 8B |
Other Non-Current Liabilities | 3.9B |
Balance Sheet
Concentradora Fibra Danhos SA de CV
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 486
|
2 254
|
2 445
|
3 088
|
1 809
|
490
|
864
|
612
|
291
|
892
|
|
Cash |
48
|
460
|
556
|
1 403
|
843
|
208
|
330
|
198
|
139
|
341
|
|
Cash Equivalents |
3 438
|
1 794
|
1 889
|
1 685
|
966
|
282
|
534
|
414
|
153
|
551
|
|
Total Receivables |
329
|
403
|
719
|
456
|
441
|
513
|
805
|
904
|
1 133
|
1 063
|
|
Accounts Receivables |
139
|
259
|
501
|
443
|
402
|
428
|
599
|
599
|
660
|
581
|
|
Other Receivables |
190
|
143
|
218
|
13
|
38
|
85
|
206
|
305
|
473
|
483
|
|
Other Current Assets |
7
|
6
|
12
|
24
|
27
|
26
|
32
|
66
|
28
|
191
|
|
Total Current Assets |
3 822
|
2 663
|
3 177
|
3 569
|
2 276
|
1 030
|
1 700
|
1 581
|
1 453
|
2 147
|
|
PP&E Net |
2
|
1
|
6
|
14
|
23
|
28
|
41
|
53
|
53
|
41
|
|
Intangible Assets |
0
|
0
|
21
|
24
|
23
|
14
|
29
|
2
|
10
|
6
|
|
Note Receivable |
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
40 641
|
46 522
|
55 044
|
60 372
|
62 716
|
64 365
|
65 335
|
66 392
|
67 976
|
69 945
|
|
Other Long-Term Assets |
0
|
4
|
6
|
7
|
0
|
12
|
13
|
11
|
7
|
10
|
|
Total Assets |
44 465
N/A
|
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%
|
|
Liabilities | |||||||||||
Accounts Payable |
283
|
207
|
518
|
185
|
247
|
272
|
285
|
295
|
371
|
150
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
27
|
40
|
39
|
8
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
114
|
219
|
1 218
|
220
|
7
|
5
|
6
|
6
|
|
Other Current Liabilities |
53
|
223
|
347
|
600
|
469
|
433
|
524
|
767
|
551
|
862
|
|
Total Current Liabilities |
336
|
430
|
979
|
1 004
|
1 933
|
925
|
843
|
1 106
|
967
|
1 026
|
|
Long-Term Debt |
0
|
0
|
3 968
|
6 453
|
5 463
|
5 617
|
5 636
|
5 502
|
6 063
|
7 990
|
|
Minority Interest |
0
|
0
|
0
|
462
|
755
|
790
|
1 146
|
1 564
|
2 514
|
2 780
|
|
Other Liabilities |
212
|
756
|
1 573
|
1 579
|
1 445
|
1 207
|
1 000
|
942
|
1 096
|
1 080
|
|
Total Liabilities |
548
N/A
|
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%
|
|
Equity | |||||||||||
Common Stock |
42 748
|
45 122
|
44 608
|
43 611
|
42 383
|
41 871
|
42 168
|
41 388
|
40 358
|
39 408
|
|
Retained Earnings |
1 169
|
2 882
|
7 127
|
10 879
|
13 072
|
15 041
|
16 497
|
17 709
|
18 672
|
20 036
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
168
|
168
|
168
|
168
|
|
Other Equity |
0
|
1
|
1
|
1
|
2
|
4
|
3
|
3
|
3
|
3
|
|
Total Equity |
43 917
N/A
|
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%
|
|
Total Liabilities & Equity |
44 465
N/A
|
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%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 456
|
1 541
|
1 404
|
1 420
|
1 438
|
1 469
|
1 497
|
1 512
|
1 539
|
1 565
|