Pena Verde SAB
BMV:PV
Balance Sheet
Balance Sheet Decomposition
Pena Verde SAB
Pena Verde SAB
Balance Sheet
Pena Verde SAB
| 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 |
162
|
147
|
147
|
289
|
367
|
522
|
277
|
332
|
356
|
176
|
141
|
157
|
129
|
|
| Cash Equivalents |
162
|
147
|
147
|
289
|
367
|
522
|
277
|
332
|
356
|
176
|
141
|
157
|
129
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Insurance Receivable |
524
|
567
|
848
|
926
|
1 787
|
1 628
|
2 194
|
2 396
|
2 946
|
2 969
|
2 347
|
1 999
|
2 794
|
|
| PP&E Net |
23
|
25
|
29
|
41
|
55
|
59
|
47
|
42
|
35
|
35
|
27
|
109
|
47
|
|
| PP&E Gross |
23
|
25
|
29
|
41
|
55
|
59
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
109
|
106
|
107
|
109
|
118
|
124
|
135
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
4
|
4
|
7
|
30
|
50
|
43
|
38
|
89
|
25
|
167
|
148
|
139
|
112
|
|
| Note Receivable |
67
|
53
|
57
|
66
|
79
|
84
|
151
|
92
|
164
|
202
|
292
|
335
|
334
|
|
| Long-Term Investments |
8 555
|
8 788
|
9 669
|
11 665
|
13 430
|
14 840
|
14 614
|
15 933
|
17 847
|
20 671
|
21 117
|
22 376
|
29 858
|
|
| Other Long-Term Assets |
181
|
179
|
189
|
220
|
196
|
209
|
213
|
203
|
197
|
209
|
186
|
185
|
173
|
|
| Other Assets |
1 200
|
1 189
|
1 621
|
1 988
|
2 432
|
3 296
|
2 714
|
3 831
|
4 685
|
4 506
|
5 988
|
6 628
|
10 616
|
|
| Total Assets |
10 716
N/A
|
10 953
+2%
|
12 569
+15%
|
15 224
+21%
|
18 397
+21%
|
20 681
+12%
|
20 249
-2%
|
22 917
+13%
|
26 255
+15%
|
28 935
+10%
|
30 247
+5%
|
31 928
+6%
|
44 063
+38%
|
|
| Liabilities | ||||||||||||||
| Insurance Policy Liabilities |
1 466
|
1 293
|
7 634
|
9 272
|
12 083
|
13 737
|
14 101
|
16 225
|
19 702
|
22 202
|
24 770
|
25 855
|
36 527
|
|
| Accrued Liabilities |
70
|
48
|
49
|
8
|
58
|
61
|
94
|
27
|
113
|
90
|
50
|
46
|
410
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
118
|
125
|
171
|
248
|
358
|
444
|
601
|
638
|
700
|
442
|
275
|
509
|
427
|
|
| Total Current Liabilities |
188
|
173
|
220
|
256
|
417
|
505
|
696
|
665
|
813
|
532
|
325
|
555
|
837
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
932
|
824
|
778
|
1 056
|
1 126
|
1 179
|
746
|
883
|
771
|
765
|
449
|
676
|
560
|
|
| Minority Interest |
270
|
282
|
293
|
332
|
42
|
48
|
40
|
43
|
30
|
24
|
14
|
4
|
5
|
|
| Other Liabilities |
252
|
251
|
317
|
355
|
466
|
421
|
370
|
444
|
501
|
583
|
617
|
641
|
660
|
|
| Total Liabilities |
7 485
N/A
|
7 648
+2%
|
9 242
+21%
|
11 271
+22%
|
14 134
+25%
|
15 889
+12%
|
15 953
+0%
|
18 261
+14%
|
21 817
+19%
|
24 106
+10%
|
26 175
+9%
|
27 730
+6%
|
38 590
+39%
|
|
| Equity | ||||||||||||||
| Common Stock |
423
|
423
|
423
|
423
|
423
|
423
|
423
|
423
|
423
|
423
|
423
|
423
|
423
|
|
| Retained Earnings |
2 807
|
2 866
|
2 912
|
2 559
|
2 845
|
3 346
|
2 777
|
3 101
|
2 840
|
3 237
|
2 461
|
2 683
|
3 898
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
|
| Unrealized Security Profit/Loss |
2
|
15
|
9
|
12
|
36
|
69
|
102
|
114
|
107
|
150
|
177
|
242
|
241
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
5
|
36
|
59
|
110
|
60
|
51
|
109
|
48
|
|
| Total Equity |
3 231
N/A
|
3 304
+2%
|
3 327
+1%
|
3 954
+19%
|
4 263
+8%
|
4 792
+12%
|
4 296
-10%
|
4 657
+8%
|
4 438
-5%
|
4 828
+9%
|
4 071
-16%
|
4 198
+3%
|
5 473
+30%
|
|
| Total Liabilities & Equity |
10 716
N/A
|
10 953
+2%
|
12 569
+15%
|
15 224
+21%
|
18 397
+21%
|
20 681
+12%
|
20 249
-2%
|
22 917
+13%
|
26 255
+15%
|
28 935
+10%
|
30 247
+5%
|
31 928
+6%
|
44 063
+38%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
477
|
477
|
477
|
477
|
477
|
477
|
477
|
477
|
477
|
477
|
477
|
477
|
477
|
|