Atresmedia Corporacion de Medios de Comunicacion SA
MAD:A3M
Balance Sheet
Balance Sheet Decomposition
Atresmedia Corporacion de Medios de Comunicacion SA
Atresmedia Corporacion de Medios de Comunicacion SA
Balance Sheet
Atresmedia Corporacion de Medios de Comunicacion SA
| Dec-2001 | 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 |
24
|
8
|
15
|
11
|
140
|
21
|
20
|
3
|
3
|
2
|
8
|
5
|
56
|
31
|
1
|
2
|
25
|
86
|
86
|
173
|
268
|
174
|
204
|
305
|
|
| Cash Equivalents |
24
|
8
|
15
|
11
|
140
|
21
|
20
|
3
|
3
|
2
|
8
|
5
|
56
|
31
|
1
|
2
|
25
|
86
|
86
|
173
|
268
|
174
|
204
|
305
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
26
|
0
|
21
|
20
|
13
|
18
|
89
|
19
|
10
|
|
| Total Receivables |
195
|
221
|
244
|
319
|
254
|
261
|
269
|
213
|
227
|
253
|
217
|
231
|
230
|
224
|
241
|
253
|
284
|
281
|
264
|
279
|
283
|
288
|
278
|
272
|
|
| Accounts Receivables |
173
|
180
|
192
|
213
|
239
|
246
|
254
|
198
|
220
|
249
|
212
|
170
|
185
|
166
|
186
|
205
|
276
|
226
|
235
|
241
|
254
|
268
|
258
|
266
|
|
| Other Receivables |
22
|
42
|
52
|
106
|
15
|
15
|
16
|
15
|
7
|
5
|
6
|
61
|
46
|
57
|
56
|
48
|
7
|
55
|
29
|
37
|
29
|
21
|
20
|
7
|
|
| Inventory |
318
|
305
|
212
|
246
|
263
|
294
|
263
|
193
|
157
|
171
|
206
|
242
|
283
|
289
|
352
|
396
|
391
|
352
|
321
|
291
|
281
|
269
|
260
|
229
|
|
| Other Current Assets |
32
|
32
|
26
|
173
|
7
|
3
|
3
|
24
|
28
|
3
|
6
|
3
|
5
|
12
|
13
|
13
|
18
|
10
|
9
|
7
|
4
|
5
|
3
|
11
|
|
| Total Current Assets |
568
|
565
|
496
|
749
|
664
|
578
|
555
|
433
|
415
|
429
|
438
|
481
|
574
|
565
|
615
|
689
|
718
|
750
|
700
|
762
|
855
|
825
|
762
|
827
|
|
| PP&E Net |
127
|
137
|
118
|
95
|
91
|
84
|
83
|
78
|
66
|
65
|
66
|
57
|
52
|
48
|
46
|
45
|
65
|
49
|
48
|
44
|
41
|
39
|
40
|
42
|
|
| PP&E Gross |
127
|
137
|
118
|
95
|
91
|
84
|
83
|
78
|
66
|
65
|
66
|
57
|
52
|
48
|
46
|
45
|
0
|
49
|
48
|
44
|
41
|
39
|
40
|
42
|
|
| Accumulated Depreciation |
90
|
127
|
146
|
154
|
160
|
175
|
181
|
179
|
185
|
188
|
193
|
203
|
207
|
207
|
217
|
225
|
0
|
239
|
242
|
251
|
258
|
267
|
269
|
275
|
|
| Intangible Assets |
15
|
15
|
12
|
15
|
21
|
30
|
44
|
69
|
70
|
57
|
38
|
141
|
143
|
135
|
140
|
136
|
136
|
147
|
120
|
116
|
120
|
122
|
126
|
112
|
|
| Goodwill |
25
|
145
|
138
|
127
|
181
|
181
|
200
|
175
|
176
|
176
|
176
|
150
|
153
|
153
|
150
|
150
|
163
|
163
|
163
|
158
|
162
|
159
|
162
|
162
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
5
|
|
| Long-Term Investments |
15
|
24
|
9
|
8
|
1
|
0
|
2
|
13
|
14
|
10
|
6
|
8
|
10
|
12
|
15
|
18
|
0
|
32
|
50
|
36
|
52
|
198
|
172
|
169
|
|
| Other Long-Term Assets |
7
|
31
|
108
|
6
|
47
|
33
|
41
|
60
|
55
|
47
|
60
|
338
|
329
|
302
|
289
|
272
|
267
|
217
|
202
|
204
|
184
|
163
|
198
|
187
|
|
| Other Assets |
25
|
145
|
138
|
127
|
181
|
181
|
200
|
175
|
176
|
176
|
176
|
150
|
153
|
153
|
150
|
150
|
163
|
163
|
163
|
158
|
162
|
159
|
162
|
162
|
|
| Total Assets |
757
N/A
|
918
+21%
|
881
-4%
|
1 000
+13%
|
1 003
+0%
|
906
-10%
|
924
+2%
|
828
-10%
|
796
-4%
|
783
-2%
|
783
+0%
|
1 174
+50%
|
1 261
+7%
|
1 214
-4%
|
1 256
+3%
|
1 310
+4%
|
1 349
+3%
|
1 359
+1%
|
1 282
-6%
|
1 319
+3%
|
1 414
+7%
|
1 511
+7%
|
1 464
-3%
|
1 503
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
164
|
214
|
178
|
243
|
231
|
225
|
211
|
211
|
226
|
254
|
293
|
348
|
353
|
353
|
346
|
376
|
477
|
354
|
335
|
347
|
350
|
297
|
262
|
269
|
|
| Accrued Liabilities |
12
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
5
|
6
|
67
|
1
|
0
|
0
|
1
|
3
|
0
|
18
|
39
|
58
|
11
|
8
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
22
|
33
|
32
|
2
|
209
|
156
|
123
|
169
|
100
|
87
|
137
|
3
|
38
|
14
|
37
|
15
|
4
|
5
|
40
|
15
|
96
|
24
|
144
|
|
| Other Current Liabilities |
58
|
88
|
318
|
294
|
338
|
167
|
138
|
154
|
119
|
123
|
108
|
250
|
216
|
182
|
189
|
199
|
126
|
223
|
138
|
107
|
123
|
136
|
150
|
144
|
|
| Total Current Liabilities |
235
|
325
|
531
|
570
|
571
|
605
|
511
|
555
|
514
|
477
|
488
|
736
|
579
|
561
|
567
|
652
|
677
|
593
|
486
|
495
|
488
|
529
|
436
|
557
|
|
| Long-Term Debt |
3
|
129
|
96
|
64
|
1
|
0
|
0
|
20
|
15
|
1
|
1
|
0
|
200
|
126
|
127
|
103
|
190
|
309
|
284
|
235
|
263
|
186
|
164
|
31
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
31
|
26
|
26
|
27
|
29
|
30
|
32
|
35
|
40
|
40
|
43
|
43
|
|
| Minority Interest |
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
|
| Other Liabilities |
7
|
5
|
2
|
11
|
40
|
45
|
87
|
4
|
3
|
1
|
1
|
70
|
67
|
52
|
50
|
10
|
7
|
6
|
42
|
87
|
73
|
69
|
61
|
42
|
|
| Total Liabilities |
248
N/A
|
460
+86%
|
629
+37%
|
645
+2%
|
612
-5%
|
650
+6%
|
598
-8%
|
578
-3%
|
531
-8%
|
479
-10%
|
489
+2%
|
838
+71%
|
877
+5%
|
765
-13%
|
770
+1%
|
792
+3%
|
903
+14%
|
938
+4%
|
844
-10%
|
853
+1%
|
866
+2%
|
826
-5%
|
704
-15%
|
673
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
167
|
167
|
167
|
167
|
167
|
158
|
158
|
158
|
158
|
158
|
158
|
169
|
169
|
169
|
169
|
169
|
169
|
169
|
169
|
169
|
169
|
169
|
169
|
169
|
|
| Retained Earnings |
339
|
15
|
161
|
151
|
254
|
193
|
213
|
159
|
185
|
224
|
224
|
185
|
232
|
244
|
282
|
313
|
246
|
219
|
235
|
259
|
336
|
354
|
447
|
513
|
|
| Additional Paid In Capital |
3
|
277
|
246
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
30
|
95
|
46
|
68
|
79
|
79
|
88
|
100
|
100
|
7
|
9
|
9
|
9
|
9
|
7
|
6
|
6
|
6
|
6
|
6
|
|
| Other Equity |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
44
|
5
|
5
|
5
|
2
|
3
|
4
|
6
|
11
|
130
|
112
|
115
|
|
| Total Equity |
509
N/A
|
458
-10%
|
252
-45%
|
355
+41%
|
392
+10%
|
256
-35%
|
326
+27%
|
250
-23%
|
265
+6%
|
304
+15%
|
294
-3%
|
336
+14%
|
384
+14%
|
449
+17%
|
486
+8%
|
518
+7%
|
446
-14%
|
421
-6%
|
438
+4%
|
466
+6%
|
548
+18%
|
685
+25%
|
760
+11%
|
830
+9%
|
|
| Total Liabilities & Equity |
757
N/A
|
918
+21%
|
881
-4%
|
1 000
+13%
|
1 003
+0%
|
906
-10%
|
924
+2%
|
828
-10%
|
796
-4%
|
783
-2%
|
783
+0%
|
1 174
+50%
|
1 261
+7%
|
1 214
-4%
|
1 256
+3%
|
1 310
+4%
|
1 349
+3%
|
1 359
+1%
|
1 282
-6%
|
1 319
+3%
|
1 414
+7%
|
1 511
+7%
|
1 464
-3%
|
1 503
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
232
|
232
|
232
|
232
|
212
|
210
|
209
|
204
|
201
|
201
|
199
|
210
|
210
|
225
|
225
|
225
|
225
|
225
|
225
|
225
|
225
|
225
|
225
|
225
|
|