Inmobiliaria Colonial SOCIMI SA
MAD:COL
Balance Sheet
Balance Sheet Decomposition
Inmobiliaria Colonial SOCIMI SA
Inmobiliaria Colonial SOCIMI SA
Balance Sheet
Inmobiliaria Colonial SOCIMI 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 |
0
|
0
|
6
|
16
|
41
|
146
|
202
|
113
|
119
|
77
|
66
|
69
|
54
|
126
|
218
|
105
|
1 105
|
68
|
217
|
269
|
219
|
160
|
181
|
541
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
181
|
99
|
|
| Cash Equivalents |
0
|
0
|
6
|
16
|
41
|
146
|
202
|
113
|
119
|
77
|
66
|
69
|
54
|
126
|
218
|
105
|
1 105
|
68
|
217
|
269
|
219
|
160
|
0
|
443
|
|
| Short-Term Investments |
0
|
9
|
54
|
46
|
0
|
0
|
95
|
7
|
40
|
24
|
26
|
13
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
60
|
257
|
11
|
|
| Total Receivables |
2
|
16
|
7
|
6
|
7
|
174
|
421
|
142
|
53
|
52
|
63
|
67
|
68
|
71
|
109
|
161
|
123
|
118
|
126
|
47
|
58
|
54
|
52
|
69
|
|
| Accounts Receivables |
4
|
12
|
1
|
5
|
6
|
174
|
357
|
34
|
120
|
120
|
110
|
107
|
108
|
99
|
14
|
30
|
16
|
13
|
26
|
25
|
31
|
33
|
33
|
47
|
|
| Other Receivables |
6
|
4
|
6
|
1
|
1
|
0
|
64
|
176
|
173
|
172
|
173
|
174
|
176
|
171
|
123
|
130
|
107
|
105
|
101
|
23
|
27
|
21
|
20
|
22
|
|
| Inventory |
0
|
0
|
69
|
93
|
118
|
2 316
|
2 944
|
1 058
|
1 161
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
48
|
52
|
61
|
87
|
95
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
1
|
0
|
0
|
574
|
2 282
|
1 319
|
1 924
|
1 866
|
1 624
|
843
|
18
|
13
|
1
|
0
|
1
|
0
|
0
|
3
|
2
|
5
|
23
|
|
| Total Current Assets |
2
|
26
|
135
|
161
|
166
|
2 636
|
4 236
|
3 603
|
2 691
|
2 078
|
2 021
|
1 773
|
966
|
215
|
340
|
267
|
1 228
|
236
|
392
|
369
|
341
|
303
|
589
|
644
|
|
| PP&E Net |
1
|
231
|
119
|
90
|
0
|
807
|
651
|
46
|
44
|
39
|
37
|
34
|
33
|
33
|
33
|
44
|
39
|
43
|
64
|
67
|
74
|
72
|
71
|
59
|
|
| PP&E Gross |
1
|
231
|
119
|
90
|
0
|
807
|
651
|
46
|
44
|
39
|
37
|
34
|
33
|
33
|
33
|
44
|
39
|
43
|
64
|
67
|
74
|
72
|
71
|
59
|
|
| Accumulated Depreciation |
0
|
2
|
3
|
4
|
0
|
0
|
18
|
21
|
23
|
17
|
16
|
19
|
21
|
22
|
22
|
20
|
16
|
15
|
16
|
18
|
20
|
22
|
22
|
19
|
|
| Intangible Assets |
19
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
642
|
1 346
|
494
|
494
|
247
|
178
|
120
|
120
|
0
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
|
| Long-Term Investments |
0
|
1
|
0
|
1
|
94
|
5 739
|
8 430
|
5 315
|
4 659
|
4 779
|
4 901
|
5 077
|
5 212
|
5 673
|
6 752
|
7 913
|
9 237
|
11 116
|
11 831
|
11 545
|
12 210
|
12 261
|
10 895
|
11 354
|
|
| Other Long-Term Assets |
2
|
33
|
19
|
15
|
12
|
1 593
|
388
|
701
|
749
|
720
|
799
|
247
|
157
|
2
|
1
|
0
|
0
|
27
|
210
|
369
|
98
|
828
|
253
|
173
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
642
|
1 346
|
494
|
494
|
247
|
178
|
120
|
120
|
0
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
24
N/A
|
290
+1 108%
|
274
-6%
|
266
-3%
|
272
+2%
|
11 419
+4 098%
|
15 052
+32%
|
10 160
-33%
|
8 638
-15%
|
7 863
-9%
|
7 937
+1%
|
7 253
-9%
|
6 520
-10%
|
5 925
-9%
|
7 130
+20%
|
8 228
+15%
|
10 508
+28%
|
11 487
+9%
|
12 502
+9%
|
12 355
-1%
|
12 728
+3%
|
13 470
+6%
|
11 835
-12%
|
12 237
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2
|
5
|
7
|
14
|
4
|
318
|
528
|
315
|
118
|
55
|
54
|
76
|
23
|
26
|
20
|
27
|
26
|
45
|
38
|
43
|
42
|
43
|
45
|
89
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
6
|
3
|
3
|
2
|
2
|
2
|
2
|
29
|
32
|
31
|
30
|
|
| Short-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
235
|
257
|
409
|
292
|
185
|
|
| Current Portion of Long-Term Debt |
1
|
4
|
7
|
5
|
68
|
3 987
|
3 060
|
269
|
317
|
117
|
482
|
222
|
2 034
|
72
|
229
|
402
|
50
|
290
|
651
|
280
|
286
|
3
|
178
|
990
|
|
| Other Current Liabilities |
2
|
4
|
3
|
1
|
12
|
96
|
112
|
927
|
625
|
1 775
|
1 774
|
1 720
|
1 663
|
104
|
89
|
75
|
157
|
105
|
148
|
144
|
104
|
205
|
146
|
85
|
|
| Total Current Liabilities |
5
|
12
|
17
|
21
|
84
|
4 402
|
3 699
|
1 511
|
1 128
|
1 947
|
2 310
|
2 018
|
3 758
|
209
|
341
|
507
|
236
|
442
|
839
|
704
|
719
|
693
|
693
|
1 380
|
|
| Long-Term Debt |
8
|
156
|
105
|
99
|
47
|
3 071
|
6 195
|
6 718
|
5 989
|
3 368
|
3 060
|
3 581
|
1 542
|
2 597
|
2 982
|
3 222
|
4 109
|
4 445
|
4 186
|
4 343
|
4 374
|
5 004
|
4 797
|
3 798
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
19
|
327
|
632
|
245
|
226
|
232
|
203
|
237
|
185
|
204
|
247
|
357
|
371
|
375
|
382
|
367
|
360
|
348
|
306
|
238
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
661
|
622
|
663
|
970
|
993
|
1 038
|
1 220
|
1 273
|
1 376
|
1 612
|
1 706
|
2 088
|
1 290
|
1 402
|
1 433
|
1 186
|
1 183
|
1 012
|
1 049
|
|
| Other Liabilities |
1
|
33
|
28
|
20
|
1
|
119
|
271
|
306
|
69
|
23
|
32
|
25
|
106
|
117
|
111
|
134
|
112
|
123
|
134
|
107
|
90
|
82
|
91
|
95
|
|
| Total Liabilities |
15
N/A
|
201
+1 240%
|
149
-26%
|
140
-6%
|
150
+7%
|
8 579
+5 619%
|
11 419
+33%
|
9 442
-17%
|
8 382
-11%
|
6 563
-22%
|
6 644
+1%
|
7 081
+7%
|
6 864
-3%
|
4 503
-34%
|
5 292
+18%
|
5 926
+12%
|
6 916
+17%
|
6 676
-3%
|
6 943
+4%
|
6 954
+0%
|
6 729
-3%
|
7 310
+9%
|
6 899
-6%
|
6 559
-5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5
|
13
|
16
|
16
|
16
|
163
|
196
|
209
|
211
|
2 711
|
226
|
226
|
226
|
797
|
797
|
892
|
1 088
|
1 270
|
1 270
|
1 270
|
1 349
|
1 349
|
1 349
|
1 568
|
|
| Retained Earnings |
5
|
40
|
48
|
49
|
45
|
2 660
|
317
|
3 966
|
4 779
|
5 589
|
1 130
|
3
|
494
|
91
|
496
|
724
|
1 334
|
1 964
|
2 749
|
2 663
|
3 115
|
3 092
|
1 973
|
2 122
|
|
| Additional Paid In Capital |
0
|
40
|
61
|
61
|
60
|
0
|
3 357
|
3 481
|
3 482
|
4 217
|
0
|
0
|
0
|
561
|
561
|
731
|
1 126
|
1 578
|
1 514
|
1 491
|
1 584
|
1 492
|
1 464
|
1 848
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
18
|
56
|
1
|
3
|
27
|
2
|
1
|
18
|
6
|
3
|
1
|
70
|
2
|
22
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
294
|
316
|
62
|
59
|
60
|
60
|
60
|
21
|
17
|
50
|
31
|
6
|
6
|
24
|
67
|
66
|
65
|
61
|
|
| Other Equity |
0
|
3
|
0
|
0
|
0
|
0
|
0
|
1 311
|
1 407
|
7
|
5
|
4
|
2
|
2
|
3
|
4
|
5
|
6
|
10
|
0
|
17
|
293
|
215
|
200
|
|
| Total Equity |
10
N/A
|
90
+800%
|
125
+39%
|
126
+1%
|
122
-3%
|
2 840
+2 228%
|
3 633
+28%
|
718
-80%
|
256
-64%
|
1 300
+408%
|
1 293
-1%
|
172
-87%
|
344
N/A
|
1 423
N/A
|
1 837
+29%
|
2 302
+25%
|
3 592
+56%
|
4 811
+34%
|
5 559
+16%
|
5 401
-3%
|
5 999
+11%
|
6 159
+3%
|
4 936
-20%
|
5 677
+15%
|
|
| Total Liabilities & Equity |
24
N/A
|
290
+1 108%
|
274
-6%
|
266
-3%
|
272
+2%
|
11 419
+4 098%
|
15 052
+32%
|
10 160
-33%
|
8 638
-15%
|
7 863
-9%
|
7 937
+1%
|
7 253
-9%
|
6 520
-10%
|
5 925
-9%
|
7 130
+20%
|
8 228
+15%
|
10 508
+28%
|
11 487
+9%
|
12 502
+9%
|
12 355
-1%
|
12 728
+3%
|
13 470
+6%
|
11 835
-12%
|
12 237
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
2
|
2
|
2
|
2
|
6
|
6
|
7
|
7
|
90
|
90
|
90
|
90
|
319
|
318
|
356
|
431
|
508
|
508
|
505
|
531
|
531
|
532
|
618
|
|