Immobiliare Grande Distribuzione SIIQ SpA
MIL:IGD
Balance Sheet
Balance Sheet Decomposition
Immobiliare Grande Distribuzione SIIQ SpA
Immobiliare Grande Distribuzione SIIQ SpA
Balance Sheet
Immobiliare Grande Distribuzione SIIQ SpA
| 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 |
1
|
3
|
1
|
25
|
21
|
123
|
66
|
36
|
32
|
14
|
8
|
8
|
15
|
24
|
3
|
3
|
2
|
129
|
117
|
158
|
27
|
6
|
5
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1
|
3
|
1
|
25
|
21
|
123
|
66
|
36
|
32
|
14
|
7
|
8
|
15
|
23
|
3
|
2
|
2
|
129
|
117
|
158
|
27
|
6
|
5
|
|
| Short-Term Investments |
0
|
0
|
0
|
36
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
18
|
20
|
20
|
8
|
10
|
50
|
11
|
12
|
61
|
25
|
17
|
16
|
16
|
14
|
25
|
16
|
17
|
14
|
22
|
21
|
23
|
14
|
12
|
|
| Accounts Receivables |
17
|
17
|
18
|
6
|
10
|
10
|
11
|
12
|
13
|
14
|
15
|
16
|
16
|
14
|
13
|
13
|
15
|
12
|
19
|
16
|
16
|
11
|
11
|
|
| Other Receivables |
1
|
2
|
3
|
2
|
0
|
41
|
0
|
0
|
48
|
11
|
2
|
0
|
0
|
0
|
12
|
2
|
2
|
2
|
3
|
5
|
6
|
3
|
1
|
|
| Inventory |
0
|
0
|
0
|
14
|
0
|
0
|
50
|
55
|
64
|
71
|
78
|
73
|
69
|
67
|
58
|
38
|
33
|
34
|
34
|
37
|
29
|
24
|
22
|
|
| Other Current Assets |
11
|
9
|
6
|
13
|
17
|
20
|
31
|
57
|
2
|
1
|
1
|
4
|
4
|
3
|
1
|
1
|
3
|
1
|
1
|
1
|
2
|
5
|
2
|
|
| Total Current Assets |
30
|
31
|
28
|
96
|
48
|
193
|
159
|
161
|
160
|
113
|
105
|
101
|
104
|
117
|
87
|
57
|
56
|
177
|
174
|
217
|
81
|
49
|
41
|
|
| PP&E Net |
26
|
364
|
422
|
58
|
146
|
169
|
245
|
145
|
86
|
85
|
91
|
114
|
95
|
62
|
86
|
51
|
46
|
50
|
51
|
53
|
46
|
12
|
12
|
|
| PP&E Gross |
0
|
364
|
422
|
0
|
0
|
0
|
0
|
0
|
86
|
85
|
91
|
114
|
95
|
62
|
86
|
51
|
46
|
50
|
51
|
53
|
46
|
12
|
12
|
|
| Accumulated Depreciation |
0
|
62
|
76
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
9
|
10
|
10
|
11
|
11
|
12
|
13
|
13
|
|
| Intangible Assets |
6
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Goodwill |
0
|
4
|
4
|
3
|
22
|
27
|
11
|
12
|
11
|
11
|
11
|
11
|
13
|
13
|
13
|
13
|
13
|
12
|
9
|
8
|
7
|
7
|
7
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
11
|
18
|
7
|
4
|
4
|
2
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
237
|
0
|
0
|
603
|
801
|
948
|
1 245
|
1 588
|
1 672
|
1 780
|
1 755
|
1 725
|
1 784
|
1 977
|
2 053
|
2 158
|
2 347
|
2 366
|
2 235
|
2 119
|
2 067
|
1 985
|
1 778
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
8
|
6
|
9
|
8
|
12
|
13
|
20
|
29
|
28
|
7
|
5
|
1
|
0
|
0
|
0
|
8
|
8
|
9
|
7
|
15
|
|
| Other Assets |
0
|
4
|
4
|
3
|
22
|
27
|
11
|
12
|
11
|
11
|
11
|
11
|
13
|
13
|
13
|
13
|
13
|
12
|
9
|
8
|
7
|
7
|
7
|
|
| Total Assets |
298
N/A
|
400
+34%
|
455
+14%
|
768
+69%
|
1 034
+35%
|
1 363
+32%
|
1 675
+23%
|
1 921
+15%
|
1 947
+1%
|
2 011
+3%
|
1 995
-1%
|
1 981
-1%
|
2 034
+3%
|
2 175
+7%
|
2 239
+3%
|
2 278
+2%
|
2 462
+8%
|
2 605
+6%
|
2 477
-5%
|
2 406
-3%
|
2 211
-8%
|
2 061
-7%
|
1 853
-10%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
3
|
5
|
5
|
10
|
15
|
5
|
31
|
15
|
21
|
14
|
13
|
15
|
15
|
15
|
17
|
14
|
15
|
17
|
13
|
17
|
25
|
25
|
15
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
4
|
2
|
2
|
1
|
3
|
5
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
177
|
33
|
180
|
111
|
49
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
4
|
55
|
28
|
5
|
53
|
22
|
101
|
75
|
73
|
55
|
48
|
184
|
59
|
137
|
193
|
99
|
37
|
70
|
|
| Other Current Liabilities |
66
|
41
|
58
|
81
|
185
|
31
|
166
|
183
|
201
|
196
|
509
|
6
|
7
|
18
|
7
|
8
|
9
|
9
|
12
|
16
|
15
|
12
|
12
|
|
| Total Current Liabilities |
69
|
46
|
62
|
91
|
200
|
40
|
252
|
225
|
227
|
263
|
544
|
298
|
130
|
286
|
193
|
123
|
254
|
89
|
163
|
227
|
140
|
77
|
102
|
|
| Long-Term Debt |
60
|
96
|
139
|
123
|
179
|
478
|
598
|
867
|
869
|
910
|
629
|
817
|
850
|
765
|
893
|
966
|
884
|
1 233
|
1 136
|
951
|
905
|
937
|
742
|
|
| Deferred Income Tax |
0
|
0
|
0
|
9
|
62
|
91
|
41
|
48
|
49
|
48
|
45
|
45
|
25
|
24
|
23
|
25
|
26
|
26
|
18
|
18
|
17
|
16
|
15
|
|
| Minority Interest |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
11
|
11
|
10
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
19
|
27
|
27
|
18
|
13
|
13
|
41
|
34
|
28
|
22
|
23
|
57
|
68
|
68
|
61
|
49
|
45
|
46
|
45
|
37
|
27
|
31
|
25
|
|
| Total Liabilities |
150
N/A
|
171
+14%
|
229
+34%
|
241
+5%
|
453
+88%
|
622
+37%
|
932
+50%
|
1 173
+26%
|
1 185
+1%
|
1 256
+6%
|
1 253
0%
|
1 229
-2%
|
1 084
-12%
|
1 153
+6%
|
1 179
+2%
|
1 163
-1%
|
1 210
+4%
|
1 394
+15%
|
1 362
-2%
|
1 234
-9%
|
1 089
-12%
|
1 060
-3%
|
883
-17%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
134
|
177
|
177
|
282
|
282
|
309
|
298
|
298
|
298
|
298
|
312
|
325
|
550
|
600
|
600
|
600
|
750
|
750
|
650
|
650
|
650
|
650
|
650
|
|
| Retained Earnings |
15
|
23
|
20
|
169
|
222
|
284
|
297
|
302
|
316
|
309
|
294
|
291
|
267
|
357
|
406
|
492
|
475
|
421
|
427
|
528
|
474
|
357
|
140
|
|
| Additional Paid In Capital |
0
|
29
|
29
|
76
|
76
|
148
|
148
|
148
|
148
|
148
|
148
|
148
|
148
|
40
|
30
|
30
|
32
|
30
|
30
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
187
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
25
|
6
|
3
|
10
|
8
|
7
|
2
|
6
|
8
|
|
| Total Equity |
148
N/A
|
229
+55%
|
227
-1%
|
527
+133%
|
580
+10%
|
741
+28%
|
743
+0%
|
748
+1%
|
762
+2%
|
755
-1%
|
742
-2%
|
753
+1%
|
950
+26%
|
1 022
+8%
|
1 061
+4%
|
1 116
+5%
|
1 252
+12%
|
1 211
-3%
|
1 114
-8%
|
1 172
+5%
|
1 122
-4%
|
1 001
-11%
|
970
-3%
|
|
| Total Liabilities & Equity |
298
N/A
|
400
+34%
|
455
+14%
|
768
+69%
|
1 034
+35%
|
1 363
+32%
|
1 675
+23%
|
1 921
+15%
|
1 947
+1%
|
2 011
+3%
|
1 995
-1%
|
1 981
-1%
|
2 034
+3%
|
2 175
+7%
|
2 239
+3%
|
2 278
+2%
|
2 462
+8%
|
2 605
+6%
|
2 477
-5%
|
2 406
-3%
|
2 211
-8%
|
2 061
-7%
|
1 853
-10%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
40
|
40
|
40
|
41
|
41
|
45
|
44
|
44
|
44
|
44
|
46
|
49
|
81
|
87
|
81
|
81
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
|