Industria de Diseno Textil SA
MAD:ITX
Balance Sheet
Balance Sheet Decomposition
Industria de Diseno Textil SA
Current Assets | 16B |
Cash & Short-Term Investments | 11.4B |
Receivables | 1.5B |
Other Current Assets | 3.1B |
Non-Current Assets | 16.7B |
Long-Term Investments | 422m |
PP&E | 13.4B |
Intangibles | 1.4B |
Other Non-Current Assets | 1.4B |
Current Liabilities | 8.9B |
Accounts Payable | 7.1B |
Other Current Liabilities | 1.9B |
Non-Current Liabilities | 5.2B |
Long-Term Debt | 4.1B |
Other Non-Current Liabilities | 1B |
Balance Sheet
Industria de Diseno Textil SA
Jan-2015 | Jan-2016 | Jan-2017 | Jan-2018 | Jan-2019 | Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 798
|
4 226
|
4 116
|
4 931
|
4 866
|
4 780
|
7 398
|
7 021
|
5 561
|
7 007
|
|
Cash |
2 135
|
2 431
|
1 807
|
1 925
|
1 511
|
1 792
|
4 567
|
3 588
|
2 530
|
2 386
|
|
Cash Equivalents |
1 663
|
1 794
|
2 309
|
3 006
|
3 355
|
2 988
|
2 831
|
3 433
|
3 031
|
4 621
|
|
Short-Term Investments |
391
|
1 131
|
2 124
|
1 484
|
1 949
|
3 333
|
178
|
2 396
|
4 530
|
4 422
|
|
Total Receivables |
930
|
758
|
969
|
888
|
928
|
954
|
972
|
1 061
|
1 089
|
1 521
|
|
Accounts Receivables |
182
|
394
|
465
|
433
|
458
|
498
|
431
|
509
|
590
|
622
|
|
Other Receivables |
748
|
364
|
504
|
455
|
470
|
456
|
541
|
552
|
499
|
899
|
|
Inventory |
1 860
|
2 195
|
2 549
|
2 685
|
2 716
|
2 269
|
2 321
|
3 042
|
3 191
|
2 966
|
|
Other Current Assets |
127
|
139
|
141
|
159
|
161
|
78
|
88
|
82
|
268
|
100
|
|
Total Current Assets |
7 106
|
8 449
|
9 898
|
10 147
|
10 620
|
11 414
|
10 957
|
13 602
|
14 639
|
16 016
|
|
PP&E Net |
6 041
|
6 597
|
7 283
|
7 644
|
8 339
|
14 398
|
12 878
|
12 705
|
12 501
|
13 434
|
|
PP&E Gross |
6 041
|
6 597
|
7 283
|
7 644
|
8 339
|
14 398
|
12 878
|
12 705
|
12 501
|
13 434
|
|
Accumulated Depreciation |
4 760
|
5 129
|
5 589
|
5 925
|
6 254
|
8 352
|
9 913
|
11 562
|
12 925
|
14 038
|
|
Intangible Assets |
684
|
695
|
716
|
712
|
810
|
410
|
444
|
589
|
810
|
1 223
|
|
Goodwill |
198
|
193
|
196
|
207
|
206
|
207
|
201
|
202
|
193
|
197
|
|
Note Receivable |
7
|
7
|
31
|
21
|
15
|
1
|
0
|
9
|
12
|
37
|
|
Long-Term Investments |
226
|
198
|
222
|
237
|
272
|
269
|
282
|
319
|
346
|
385
|
|
Other Long-Term Assets |
1 116
|
1 217
|
1 276
|
1 263
|
1 422
|
1 692
|
1 656
|
1 519
|
1 482
|
1 443
|
|
Other Assets |
198
|
193
|
196
|
207
|
206
|
207
|
201
|
202
|
193
|
197
|
|
Total Assets |
15 377
N/A
|
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%
|
|
Liabilities | |||||||||||
Accounts Payable |
2 483
|
2 995
|
3 471
|
3 578
|
3 745
|
3 985
|
3 436
|
4 636
|
4 544
|
5 090
|
|
Accrued Liabilities |
282
|
406
|
377
|
354
|
426
|
491
|
279
|
569
|
683
|
723
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
8
|
10
|
62
|
12
|
84
|
1 675
|
1 559
|
1 596
|
1 529
|
1 443
|
|
Other Current Liabilities |
976
|
1 259
|
1 541
|
1 229
|
1 128
|
1 155
|
1 064
|
1 229
|
1 381
|
1 681
|
|
Total Current Liabilities |
3 749
|
4 670
|
5 451
|
5 173
|
5 383
|
7 306
|
6 338
|
8 030
|
8 137
|
8 937
|
|
Long-Term Debt |
2
|
1
|
0
|
4
|
5
|
5 163
|
4 599
|
4 262
|
3 924
|
4 123
|
|
Deferred Income Tax |
241
|
285
|
257
|
268
|
312
|
370
|
396
|
359
|
385
|
394
|
|
Minority Interest |
38
|
41
|
38
|
25
|
30
|
36
|
30
|
26
|
25
|
30
|
|
Other Liabilities |
916
|
950
|
1 162
|
1 264
|
1 302
|
603
|
535
|
535
|
504
|
609
|
|
Total Liabilities |
4 946
N/A
|
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%
|
|
Equity | |||||||||||
Common Stock |
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
|
Retained Earnings |
10 360
|
11 604
|
12 751
|
13 837
|
14 836
|
15 051
|
14 924
|
16 007
|
17 000
|
18 553
|
|
Additional Paid In Capital |
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
258
|
279
|
299
|
|
Treasury Stock |
73
|
73
|
87
|
77
|
77
|
60
|
51
|
122
|
130
|
92
|
|
Other Equity |
30
|
234
|
64
|
377
|
221
|
192
|
467
|
524
|
255
|
232
|
|
Total Equity |
10 431
N/A
|
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%
|
|
Total Liabilities & Equity |
15 377
N/A
|
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%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
3 113
|
3 113
|
3 113
|
3 113
|
3 114
|
3 115
|
3 115
|
3 112
|
3 112
|
3 113
|