Promotora Ambiental SAB de CV
BMV:PASAB
Balance Sheet
Balance Sheet Decomposition
Promotora Ambiental SAB de CV
Promotora Ambiental SAB de CV
Balance Sheet
Promotora Ambiental SAB de CV
| 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 |
156
|
123
|
137
|
597
|
227
|
71
|
93
|
107
|
55
|
102
|
74
|
165
|
102
|
134
|
212
|
172
|
231
|
241
|
155
|
1 217
|
208
|
373
|
376
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
71
|
0
|
0
|
55
|
102
|
40
|
63
|
64
|
75
|
212
|
172
|
231
|
241
|
155
|
1 217
|
208
|
373
|
376
|
|
| Cash Equivalents |
156
|
123
|
137
|
597
|
227
|
0
|
93
|
107
|
0
|
0
|
35
|
102
|
38
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
141
|
0
|
0
|
30
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
659
|
0
|
504
|
91
|
140
|
|
| Total Receivables |
442
|
469
|
502
|
548
|
689
|
724
|
490
|
668
|
719
|
796
|
959
|
1 772
|
1 779
|
1 706
|
1 420
|
1 378
|
1 243
|
1 145
|
1 051
|
915
|
989
|
1 455
|
1 434
|
|
| Accounts Receivables |
316
|
376
|
403
|
444
|
482
|
562
|
437
|
510
|
554
|
624
|
809
|
1 454
|
1 454
|
1 344
|
1 067
|
1 065
|
959
|
881
|
876
|
819
|
773
|
1 176
|
1 104
|
|
| Other Receivables |
126
|
92
|
99
|
104
|
207
|
162
|
53
|
158
|
166
|
172
|
150
|
318
|
325
|
362
|
353
|
312
|
284
|
263
|
175
|
96
|
217
|
279
|
330
|
|
| Inventory |
0
|
0
|
0
|
0
|
38
|
42
|
81
|
71
|
55
|
18
|
18
|
7
|
0
|
12
|
11
|
13
|
20
|
25
|
32
|
36
|
36
|
80
|
83
|
|
| Other Current Assets |
26
|
27
|
21
|
27
|
0
|
46
|
226
|
9
|
73
|
18
|
34
|
245
|
207
|
16
|
454
|
413
|
72
|
77
|
114
|
114
|
175
|
99
|
167
|
|
| Total Current Assets |
624
|
619
|
660
|
1 172
|
954
|
1 023
|
889
|
855
|
932
|
936
|
1 085
|
2 088
|
2 088
|
1 868
|
2 098
|
1 975
|
1 565
|
1 487
|
2 012
|
2 282
|
1 912
|
2 097
|
2 200
|
|
| PP&E Net |
858
|
1 011
|
1 102
|
1 232
|
1 491
|
1 750
|
2 128
|
2 168
|
1 708
|
1 758
|
1 552
|
1 692
|
1 692
|
1 888
|
2 147
|
2 776
|
3 109
|
3 466
|
3 149
|
3 207
|
3 951
|
4 629
|
4 770
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
1 750
|
2 128
|
2 168
|
1 708
|
1 758
|
1 552
|
1 692
|
1 692
|
1 888
|
0
|
2 776
|
3 109
|
3 466
|
3 149
|
3 207
|
3 951
|
4 629
|
4 770
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
1 373
|
1 517
|
1 562
|
1 679
|
1 885
|
2 452
|
2 327
|
2 556
|
2 792
|
0
|
3 224
|
3 502
|
3 868
|
4 173
|
4 639
|
4 960
|
5 435
|
5 738
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
456
|
408
|
518
|
511
|
408
|
884
|
566
|
556
|
471
|
399
|
356
|
321
|
386
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
68
|
0
|
0
|
133
|
119
|
12
|
12
|
12
|
12
|
122
|
0
|
293
|
315
|
315
|
315
|
315
|
315
|
276
|
|
| Note Receivable |
0
|
0
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
26
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
16
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
28
|
45
|
28
|
24
|
35
|
|
| Other Long-Term Assets |
98
|
94
|
85
|
86
|
217
|
444
|
596
|
464
|
925
|
583
|
14
|
46
|
46
|
44
|
61
|
45
|
118
|
197
|
221
|
169
|
251
|
255
|
346
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
68
|
0
|
0
|
133
|
119
|
12
|
12
|
12
|
12
|
122
|
0
|
293
|
315
|
315
|
315
|
315
|
315
|
276
|
|
| Total Assets |
1 580
N/A
|
1 723
+9%
|
1 884
+9%
|
2 490
+32%
|
2 662
+7%
|
3 284
+23%
|
3 613
+10%
|
3 486
-4%
|
3 704
+6%
|
3 412
-8%
|
3 176
-7%
|
4 356
+37%
|
4 356
0%
|
4 323
-1%
|
4 835
+12%
|
5 681
+17%
|
5 650
-1%
|
6 052
+7%
|
6 195
+2%
|
6 442
+4%
|
6 813
+6%
|
7 641
+12%
|
8 014
+5%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
123
|
147
|
160
|
174
|
190
|
206
|
153
|
163
|
159
|
140
|
187
|
201
|
202
|
210
|
219
|
383
|
399
|
279
|
292
|
372
|
394
|
465
|
351
|
|
| Accrued Liabilities |
98
|
72
|
61
|
52
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
110
|
114
|
154
|
174
|
222
|
193
|
60
|
105
|
0
|
0
|
10
|
0
|
243
|
280
|
0
|
180
|
191
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
240
|
167
|
333
|
194
|
97
|
0
|
181
|
232
|
0
|
434
|
546
|
834
|
112
|
89
|
121
|
344
|
494
|
|
| Other Current Liabilities |
13
|
33
|
35
|
33
|
130
|
142
|
164
|
111
|
219
|
95
|
263
|
781
|
363
|
239
|
874
|
575
|
528
|
699
|
386
|
498
|
528
|
646
|
782
|
|
| Total Current Liabilities |
343
|
366
|
409
|
433
|
543
|
541
|
617
|
547
|
711
|
433
|
557
|
988
|
988
|
962
|
1 093
|
1 572
|
1 663
|
1 812
|
790
|
959
|
1 043
|
1 455
|
1 627
|
|
| Long-Term Debt |
540
|
557
|
442
|
362
|
372
|
664
|
889
|
738
|
608
|
458
|
307
|
729
|
729
|
595
|
0
|
1 019
|
1 149
|
1 447
|
2 548
|
2 575
|
2 609
|
2 851
|
2 608
|
|
| Deferred Income Tax |
116
|
126
|
184
|
178
|
177
|
248
|
293
|
318
|
324
|
310
|
136
|
424
|
424
|
371
|
352
|
252
|
114
|
62
|
31
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1
|
2
|
1
|
1
|
53
|
83
|
125
|
140
|
139
|
55
|
85
|
106
|
106
|
126
|
144
|
135
|
117
|
139
|
96
|
91
|
110
|
89
|
63
|
|
| Other Liabilities |
0
|
0
|
2
|
3
|
12
|
61
|
86
|
109
|
385
|
448
|
325
|
176
|
176
|
204
|
1 016
|
395
|
402
|
356
|
431
|
417
|
468
|
549
|
611
|
|
| Total Liabilities |
1 001
N/A
|
1 051
+5%
|
1 037
-1%
|
977
-6%
|
1 157
+18%
|
1 596
+38%
|
2 010
+26%
|
1 852
-8%
|
2 167
+17%
|
1 704
-21%
|
1 409
-17%
|
2 422
+72%
|
2 422
0%
|
2 257
-7%
|
2 606
+15%
|
3 374
+29%
|
3 445
+2%
|
3 815
+11%
|
3 896
+2%
|
4 043
+4%
|
4 231
+5%
|
4 944
+17%
|
4 909
-1%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
173
|
173
|
173
|
262
|
174
|
241
|
283
|
283
|
283
|
257
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
|
| Retained Earnings |
388
|
480
|
652
|
812
|
845
|
915
|
857
|
888
|
776
|
944
|
1 163
|
1 314
|
1 314
|
1 443
|
1 600
|
1 701
|
1 560
|
1 633
|
1 708
|
1 799
|
2 017
|
2 230
|
2 482
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
413
|
529
|
505
|
505
|
505
|
507
|
507
|
468
|
468
|
468
|
468
|
469
|
469
|
469
|
469
|
464
|
464
|
464
|
455
|
455
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
41
|
41
|
29
|
0
|
26
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
17
|
19
|
22
|
27
|
42
|
28
|
0
|
0
|
0
|
0
|
22
|
26
|
26
|
24
|
19
|
42
|
3
|
44
|
57
|
48
|
83
|
171
|
15
|
|
| Total Equity |
578
N/A
|
673
+16%
|
847
+26%
|
1 514
+79%
|
1 505
-1%
|
1 689
+12%
|
1 603
-5%
|
1 634
+2%
|
1 537
-6%
|
1 708
+11%
|
1 767
+3%
|
1 934
+9%
|
1 934
0%
|
2 066
+7%
|
2 230
+8%
|
2 307
+3%
|
2 205
-4%
|
2 237
+1%
|
2 299
+3%
|
2 399
+4%
|
2 582
+8%
|
2 697
+4%
|
3 105
+15%
|
|
| Total Liabilities & Equity |
1 580
N/A
|
1 723
+9%
|
1 884
+9%
|
2 490
+32%
|
2 662
+7%
|
3 284
+23%
|
3 613
+10%
|
3 486
-4%
|
3 704
+6%
|
3 412
-8%
|
3 176
-7%
|
4 356
+37%
|
4 356
0%
|
4 323
-1%
|
4 835
+12%
|
5 681
+17%
|
5 650
-1%
|
6 052
+7%
|
6 195
+2%
|
6 442
+4%
|
6 813
+6%
|
7 641
+12%
|
8 014
+5%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
94
|
94
|
94
|
134
|
128
|
130
|
134
|
134
|
131
|
131
|
134
|
133
|
133
|
133
|
133
|
133
|
133
|
133
|
133
|
133
|
133
|
132
|
131
|
|