Industria de Diseno Textil SA
MAD:ITX
Balance Sheet
Balance Sheet Decomposition
Industria de Diseno Textil SA
Industria de Diseno Textil SA
Balance Sheet
Industria de Diseno Textil SA
| Jan-2002 | Jan-2003 | Jan-2004 | Jan-2005 | Jan-2006 | Jan-2007 | Jan-2008 | Jan-2009 | Jan-2010 | Jan-2011 | Jan-2012 | Jan-2013 | Jan-2014 | Jan-2015 | Jan-2016 | Jan-2017 | Jan-2018 | Jan-2019 | Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | Jan-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
257
|
222
|
316
|
772
|
988
|
906
|
1 466
|
1 466
|
2 420
|
3 433
|
3 467
|
3 843
|
3 847
|
3 798
|
4 226
|
4 116
|
4 931
|
4 866
|
4 780
|
7 398
|
7 021
|
5 561
|
7 007
|
6 382
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 219
|
2 583
|
2 117
|
2 135
|
2 431
|
1 807
|
1 925
|
1 511
|
1 792
|
4 567
|
3 588
|
2 530
|
2 386
|
1 501
|
|
| Cash Equivalents |
257
|
222
|
316
|
772
|
988
|
906
|
1 466
|
1 466
|
2 420
|
3 433
|
2 248
|
1 260
|
1 729
|
1 663
|
1 794
|
2 309
|
3 006
|
3 355
|
2 988
|
2 831
|
3 433
|
3 031
|
4 621
|
4 881
|
|
| Short-Term Investments |
46
|
52
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
268
|
226
|
391
|
1 131
|
2 124
|
1 484
|
1 949
|
3 333
|
178
|
2 396
|
4 530
|
4 422
|
5 145
|
|
| Total Receivables |
190
|
480
|
465
|
254
|
358
|
385
|
465
|
601
|
437
|
499
|
548
|
907
|
911
|
930
|
758
|
969
|
888
|
928
|
954
|
972
|
1 061
|
1 089
|
1 521
|
1 414
|
|
| Accounts Receivables |
184
|
238
|
329
|
102
|
123
|
153
|
201
|
585
|
113
|
90
|
106
|
150
|
146
|
182
|
394
|
465
|
433
|
458
|
498
|
431
|
509
|
590
|
622
|
746
|
|
| Other Receivables |
6
|
242
|
136
|
152
|
235
|
232
|
265
|
15
|
325
|
409
|
442
|
756
|
765
|
748
|
364
|
504
|
455
|
470
|
456
|
541
|
552
|
499
|
899
|
668
|
|
| Inventory |
354
|
382
|
486
|
518
|
684
|
824
|
1 007
|
1 055
|
993
|
1 215
|
1 277
|
1 581
|
1 677
|
1 860
|
2 195
|
2 549
|
2 685
|
2 716
|
2 269
|
2 321
|
3 042
|
3 191
|
2 966
|
3 321
|
|
| Other Current Assets |
7
|
10
|
9
|
18
|
16
|
34
|
43
|
142
|
94
|
56
|
95
|
93
|
105
|
127
|
139
|
141
|
159
|
161
|
78
|
88
|
82
|
268
|
100
|
94
|
|
| Total Current Assets |
854
|
1 146
|
1 321
|
1 562
|
2 047
|
2 148
|
2 982
|
3 264
|
3 944
|
5 203
|
5 437
|
6 692
|
6 765
|
7 106
|
8 449
|
9 898
|
10 147
|
10 620
|
11 414
|
10 957
|
13 602
|
14 639
|
16 016
|
16 356
|
|
| PP&E Net |
1 212
|
1 333
|
1 599
|
2 002
|
2 410
|
2 789
|
3 182
|
3 442
|
3 294
|
3 397
|
4 063
|
4 662
|
5 138
|
6 041
|
6 597
|
7 283
|
7 644
|
8 339
|
14 398
|
12 878
|
12 705
|
12 501
|
13 434
|
15 274
|
|
| PP&E Gross |
1 212
|
1 333
|
1 599
|
2 002
|
2 410
|
2 789
|
3 182
|
3 442
|
3 294
|
3 397
|
4 063
|
4 662
|
5 138
|
6 041
|
6 597
|
7 283
|
7 644
|
8 339
|
14 398
|
12 878
|
12 705
|
12 501
|
13 434
|
15 274
|
|
| Accumulated Depreciation |
479
|
589
|
749
|
1 011
|
1 231
|
1 500
|
1 850
|
2 278
|
2 729
|
3 243
|
3 721
|
4 074
|
4 330
|
4 760
|
5 129
|
5 589
|
5 925
|
6 254
|
8 352
|
9 913
|
11 562
|
12 925
|
14 038
|
15 361
|
|
| Intangible Assets |
352
|
378
|
413
|
376
|
420
|
469
|
518
|
548
|
533
|
556
|
614
|
613
|
642
|
684
|
695
|
716
|
712
|
810
|
410
|
444
|
589
|
810
|
1 223
|
1 411
|
|
| Goodwill |
72
|
63
|
53
|
69
|
79
|
99
|
126
|
132
|
132
|
132
|
218
|
207
|
203
|
198
|
193
|
196
|
207
|
206
|
207
|
201
|
202
|
193
|
197
|
196
|
|
| Note Receivable |
49
|
55
|
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
18
|
7
|
7
|
31
|
21
|
15
|
1
|
0
|
9
|
12
|
37
|
38
|
|
| Long-Term Investments |
32
|
24
|
29
|
71
|
82
|
50
|
46
|
23
|
29
|
26
|
28
|
85
|
85
|
226
|
198
|
222
|
237
|
272
|
269
|
282
|
319
|
346
|
385
|
421
|
|
| Other Long-Term Assets |
17
|
15
|
19
|
133
|
165
|
187
|
253
|
368
|
404
|
513
|
597
|
629
|
905
|
1 116
|
1 217
|
1 276
|
1 263
|
1 422
|
1 692
|
1 656
|
1 519
|
1 482
|
1 443
|
1 018
|
|
| Other Assets |
72
|
63
|
53
|
69
|
79
|
99
|
126
|
132
|
132
|
132
|
218
|
207
|
203
|
198
|
193
|
196
|
207
|
206
|
207
|
201
|
202
|
193
|
197
|
196
|
|
| Total Assets |
2 589
N/A
|
3 014
+16%
|
3 510
+16%
|
4 213
+20%
|
5 203
+23%
|
5 742
+10%
|
7 106
+24%
|
7 777
+9%
|
8 335
+7%
|
9 826
+18%
|
10 959
+12%
|
12 890
+18%
|
13 756
+7%
|
15 377
+12%
|
17 357
+13%
|
19 621
+13%
|
20 231
+3%
|
21 684
+7%
|
28 391
+31%
|
26 418
-7%
|
28 945
+10%
|
29 983
+4%
|
32 735
+9%
|
34 714
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
426
|
506
|
652
|
794
|
1 016
|
1 183
|
1 456
|
1 541
|
1 558
|
1 926
|
1 838
|
2 240
|
2 371
|
2 483
|
2 995
|
3 471
|
3 578
|
3 745
|
3 985
|
3 436
|
4 636
|
4 544
|
5 090
|
5 989
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
88
|
97
|
122
|
117
|
134
|
146
|
178
|
257
|
217
|
282
|
406
|
377
|
354
|
426
|
491
|
279
|
569
|
683
|
723
|
771
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
97
|
333
|
220
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
118
|
145
|
81
|
164
|
209
|
48
|
38
|
14
|
35
|
3
|
24
|
2
|
3
|
8
|
10
|
62
|
12
|
84
|
1 675
|
1 559
|
1 596
|
1 529
|
1 443
|
1 548
|
|
| Other Current Liabilities |
289
|
362
|
359
|
414
|
538
|
460
|
509
|
499
|
578
|
601
|
663
|
986
|
872
|
976
|
1 259
|
1 541
|
1 229
|
1 128
|
1 155
|
1 064
|
1 229
|
1 381
|
1 681
|
1 879
|
|
| Total Current Liabilities |
834
|
1 013
|
1 093
|
1 372
|
1 851
|
1 885
|
2 458
|
2 391
|
2 305
|
2 675
|
2 703
|
3 485
|
3 462
|
3 749
|
4 670
|
5 451
|
5 173
|
5 383
|
7 306
|
6 338
|
8 030
|
8 137
|
8 937
|
10 187
|
|
| Long-Term Debt |
138
|
129
|
157
|
119
|
76
|
47
|
42
|
13
|
5
|
4
|
2
|
4
|
2
|
2
|
1
|
0
|
4
|
5
|
5 163
|
4 599
|
4 262
|
3 924
|
4 123
|
4 180
|
|
| Deferred Income Tax |
0
|
0
|
0
|
89
|
107
|
104
|
111
|
214
|
173
|
173
|
183
|
192
|
217
|
241
|
285
|
257
|
268
|
312
|
370
|
396
|
359
|
385
|
394
|
72
|
|
| Minority Interest |
21
|
19
|
27
|
17
|
22
|
22
|
24
|
27
|
41
|
37
|
41
|
36
|
32
|
38
|
41
|
38
|
25
|
30
|
36
|
30
|
26
|
25
|
30
|
0
|
|
| Other Liabilities |
109
|
91
|
128
|
239
|
248
|
235
|
277
|
410
|
482
|
551
|
617
|
727
|
796
|
916
|
950
|
1 162
|
1 264
|
1 302
|
603
|
535
|
535
|
504
|
609
|
599
|
|
| Total Liabilities |
1 102
N/A
|
1 253
+14%
|
1 404
+12%
|
1 837
+31%
|
2 304
+25%
|
2 294
0%
|
2 912
+27%
|
3 055
+5%
|
3 006
-2%
|
3 440
+14%
|
3 544
+3%
|
4 444
+25%
|
4 510
+1%
|
4 946
+10%
|
5 947
+20%
|
6 908
+16%
|
6 734
-3%
|
7 032
+4%
|
13 478
+92%
|
11 898
-12%
|
13 212
+11%
|
12 975
-2%
|
14 093
+9%
|
15 038
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
|
| Retained Earnings |
1 364
|
1 769
|
2 119
|
2 286
|
2 772
|
3 377
|
4 182
|
4 723
|
5 343
|
6 360
|
7 313
|
8 494
|
9 470
|
10 360
|
11 604
|
12 751
|
13 837
|
14 836
|
15 051
|
14 924
|
16 007
|
17 000
|
18 553
|
19 565
|
|
| Additional Paid In Capital |
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
258
|
279
|
299
|
329
|
|
| Treasury Stock |
0
|
0
|
0
|
7
|
7
|
7
|
7
|
1
|
1
|
1
|
0
|
0
|
46
|
73
|
73
|
87
|
77
|
77
|
60
|
51
|
122
|
130
|
92
|
47
|
|
| Other Equity |
8
|
121
|
127
|
17
|
20
|
36
|
95
|
114
|
128
|
87
|
12
|
162
|
291
|
30
|
234
|
64
|
377
|
221
|
192
|
467
|
524
|
255
|
232
|
285
|
|
| Total Equity |
1 486
N/A
|
1 761
+19%
|
2 106
+20%
|
2 376
+13%
|
2 899
+22%
|
3 448
+19%
|
4 193
+22%
|
4 722
+13%
|
5 329
+13%
|
6 386
+20%
|
7 415
+16%
|
8 446
+14%
|
9 246
+9%
|
10 431
+13%
|
11 410
+9%
|
12 713
+11%
|
13 497
+6%
|
14 652
+9%
|
14 913
+2%
|
14 520
-3%
|
15 733
+8%
|
17 008
+8%
|
18 642
+10%
|
19 676
+6%
|
|
| Total Liabilities & Equity |
2 589
N/A
|
3 014
+16%
|
3 510
+16%
|
4 213
+20%
|
5 203
+23%
|
5 742
+10%
|
7 106
+24%
|
7 777
+9%
|
8 335
+7%
|
9 826
+18%
|
10 959
+12%
|
12 890
+18%
|
13 756
+7%
|
15 377
+12%
|
17 357
+13%
|
19 621
+13%
|
20 231
+3%
|
21 684
+7%
|
28 391
+31%
|
26 418
-7%
|
28 945
+10%
|
29 983
+4%
|
32 735
+9%
|
34 714
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3 116
|
3 116
|
3 116
|
3 116
|
3 116
|
3 105
|
3 105
|
3 116
|
3 116
|
3 116
|
3 117
|
3 117
|
3 114
|
3 113
|
3 113
|
3 113
|
3 113
|
3 114
|
3 115
|
3 115
|
3 112
|
3 112
|
3 113
|
3 115
|
|