Alfa SAB de CV
OTC:ALFFF
Balance Sheet
Balance Sheet Decomposition
Alfa SAB de CV
Alfa SAB de CV
Balance Sheet
Alfa SAB de CV
| 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 |
5 894
|
4 689
|
4 768
|
7 084
|
15 453
|
11 267
|
2 028
|
2 906
|
5 971
|
5 118
|
5 128
|
13 661
|
11 902
|
16 669
|
24 852
|
24 633
|
32 813
|
26 411
|
25 195
|
32 144
|
30 979
|
21 813
|
19 745
|
12 570
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
2 028
|
2 906
|
5 971
|
5 118
|
5 128
|
3 591
|
5 263
|
4 735
|
9 971
|
12 923
|
15 192
|
14 553
|
17 612
|
25 072
|
26 275
|
17 893
|
16 636
|
10 604
|
|
| Cash Equivalents |
5 894
|
4 689
|
4 768
|
7 084
|
15 453
|
11 267
|
0
|
0
|
0
|
0
|
0
|
10 070
|
6 639
|
11 934
|
14 881
|
11 711
|
17 621
|
11 858
|
7 583
|
7 072
|
4 704
|
3 920
|
3 109
|
1 966
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
6 506
|
4 304
|
5 515
|
3 377
|
3 903
|
0
|
0
|
5 613
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
7 360
|
8 539
|
7 191
|
9 174
|
9 211
|
12 442
|
15 954
|
17 385
|
17 739
|
18 080
|
24 342
|
21 903
|
23 564
|
30 357
|
34 446
|
43 519
|
41 789
|
46 131
|
37 727
|
30 283
|
37 971
|
35 305
|
30 086
|
16 077
|
|
| Accounts Receivables |
6 026
|
6 887
|
5 907
|
7 420
|
7 428
|
9 453
|
12 515
|
13 204
|
14 337
|
14 740
|
19 685
|
17 784
|
23 564
|
30 357
|
29 833
|
32 935
|
30 502
|
43 419
|
35 538
|
28 618
|
36 207
|
25 414
|
19 929
|
8 799
|
|
| Other Receivables |
1 334
|
1 652
|
1 284
|
1 754
|
1 783
|
2 989
|
3 439
|
4 181
|
3 402
|
3 340
|
4 657
|
4 119
|
0
|
0
|
4 613
|
10 583
|
11 287
|
2 712
|
2 189
|
1 665
|
1 764
|
9 891
|
10 157
|
7 278
|
|
| Inventory |
5 697
|
7 083
|
5 068
|
6 533
|
7 256
|
8 275
|
13 026
|
13 281
|
11 254
|
14 653
|
20 577
|
21 728
|
22 692
|
30 758
|
34 128
|
40 923
|
44 341
|
51 790
|
45 826
|
33 084
|
42 787
|
52 507
|
39 807
|
18 802
|
|
| Other Current Assets |
150
|
280
|
7 017
|
10 418
|
321
|
555
|
546
|
5 526
|
795
|
1 058
|
576
|
1 682
|
1 493
|
1 946
|
3 907
|
2 694
|
3 192
|
3 052
|
4 880
|
2 496
|
5 150
|
27 321
|
1 588
|
117 385
|
|
| Total Current Assets |
19 101
|
20 591
|
24 044
|
33 209
|
32 241
|
32 539
|
38 061
|
43 403
|
41 274
|
42 286
|
54 527
|
58 974
|
59 651
|
85 343
|
97 333
|
111 768
|
122 135
|
127 384
|
113 628
|
98 007
|
116 887
|
136 946
|
91 226
|
164 834
|
|
| PP&E Net |
42 729
|
46 790
|
29 748
|
29 981
|
27 919
|
38 132
|
50 997
|
54 532
|
54 733
|
52 096
|
63 262
|
74 068
|
73 974
|
93 908
|
106 376
|
149 503
|
153 642
|
153 389
|
142 769
|
93 726
|
90 910
|
87 836
|
80 490
|
40 006
|
|
| PP&E Gross |
42 729
|
46 790
|
29 748
|
29 981
|
27 919
|
38 132
|
50 997
|
54 532
|
54 733
|
52 096
|
63 262
|
74 068
|
73 974
|
93 908
|
0
|
0
|
0
|
153 389
|
142 769
|
93 726
|
90 910
|
87 836
|
80 490
|
40 006
|
|
| Accumulated Depreciation |
31 100
|
34 517
|
19 249
|
18 866
|
19 290
|
25 969
|
34 486
|
35 754
|
41 961
|
45 869
|
50 546
|
66 848
|
72 398
|
92 802
|
0
|
0
|
0
|
204 759
|
205 308
|
158 914
|
153 226
|
114 515
|
105 686
|
46 567
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 427
|
12 481
|
19 205
|
29 015
|
41 679
|
33 210
|
16 124
|
15 844
|
8 617
|
20 329
|
17 004
|
15 042
|
13 537
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
5 238
|
5 946
|
6 275
|
10 867
|
10 371
|
10 635
|
11 425
|
21 247
|
15 601
|
21 491
|
24 848
|
36 187
|
33 268
|
30 788
|
17 520
|
13 291
|
12 245
|
13 580
|
|
| Note Receivable |
0
|
0
|
0
|
34
|
0
|
37
|
340
|
12
|
8
|
57
|
257
|
289
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 513
|
1 703
|
11
|
|
| Long-Term Investments |
1 850
|
902
|
1 273
|
1 206
|
758
|
235
|
552
|
650
|
282
|
341
|
330
|
588
|
6 648
|
3 270
|
4 661
|
4 193
|
5 167
|
18 254
|
16 149
|
14 521
|
14 157
|
9 486
|
638
|
257
|
|
| Other Long-Term Assets |
3 517
|
3 848
|
25 551
|
25 982
|
2 394
|
3 490
|
4 143
|
6 427
|
5 516
|
6 607
|
9 816
|
877
|
1 211
|
9 907
|
13 721
|
19 928
|
19 966
|
18 490
|
18 051
|
10 497
|
9 304
|
8 371
|
7 688
|
4 091
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
5 238
|
5 946
|
6 275
|
10 867
|
10 371
|
10 635
|
11 425
|
21 247
|
15 601
|
21 491
|
24 848
|
36 187
|
33 268
|
30 788
|
17 520
|
13 291
|
12 245
|
13 580
|
|
| Total Assets |
67 197
N/A
|
72 131
+7%
|
80 616
+12%
|
90 412
+12%
|
63 312
-30%
|
74 433
+18%
|
99 331
+33%
|
110 970
+12%
|
108 089
-3%
|
112 255
+4%
|
138 562
+23%
|
153 858
+11%
|
165 390
+7%
|
232 880
+41%
|
266 705
+15%
|
348 563
+31%
|
358 968
+3%
|
369 828
+3%
|
339 709
-8%
|
256 156
-25%
|
269 107
+5%
|
275 447
+2%
|
209 032
-24%
|
236 316
+13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6 435
|
8 591
|
7 315
|
7 297
|
10 254
|
8 565
|
14 907
|
13 686
|
14 532
|
15 848
|
20 254
|
19 868
|
20 934
|
35 167
|
38 915
|
53 729
|
61 214
|
64 921
|
55 479
|
39 321
|
49 742
|
51 800
|
46 648
|
26 951
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
409
|
631
|
424
|
914
|
1 980
|
1 532
|
2 166
|
2 380
|
1 673
|
1 824
|
987
|
1 170
|
4 806
|
4 111
|
5 895
|
|
| Short-Term Debt |
3 773
|
1 049
|
1 373
|
3 648
|
845
|
1 220
|
4 288
|
9 908
|
10
|
430
|
0
|
1 659
|
3 015
|
7 251
|
0
|
0
|
0
|
12 161
|
2 483
|
587
|
456
|
1 615
|
390
|
56
|
|
| Current Portion of Long-Term Debt |
4 636
|
2 875
|
2 465
|
0
|
507
|
364
|
0
|
4 838
|
5 656
|
3 353
|
5 197
|
2 939
|
7 507
|
3 463
|
5 493
|
6 106
|
14 757
|
8 161
|
3 986
|
4 273
|
5 175
|
8 429
|
13 454
|
1 412
|
|
| Other Current Liabilities |
0
|
0
|
3 599
|
7 252
|
0
|
3 804
|
4 821
|
10 314
|
5 780
|
8 216
|
9 694
|
8 742
|
10 330
|
14 254
|
17 026
|
21 005
|
19 843
|
25 805
|
24 174
|
19 437
|
20 816
|
33 140
|
12 138
|
88 661
|
|
| Total Current Liabilities |
14 844
|
12 515
|
14 752
|
18 197
|
11 606
|
13 953
|
24 016
|
38 746
|
26 378
|
28 257
|
35 776
|
33 632
|
42 700
|
62 115
|
62 966
|
83 006
|
98 194
|
112 721
|
87 946
|
64 605
|
77 359
|
99 790
|
76 741
|
122 975
|
|
| Long-Term Debt |
21 147
|
24 803
|
15 163
|
15 420
|
13 219
|
16 453
|
24 550
|
30 547
|
37 244
|
39 742
|
54 100
|
47 175
|
46 932
|
81 489
|
102 392
|
138 046
|
143 816
|
135 227
|
136 532
|
120 688
|
121 051
|
103 832
|
88 996
|
60 898
|
|
| Deferred Income Tax |
6 055
|
6 390
|
4 778
|
4 875
|
4 622
|
4 970
|
5 662
|
2 150
|
4 228
|
4 801
|
5 559
|
7 846
|
7 319
|
10 463
|
11 957
|
16 228
|
13 874
|
13 112
|
10 913
|
9 529
|
9 018
|
8 105
|
5 861
|
4 367
|
|
| Minority Interest |
4 862
|
4 913
|
5 668
|
15 579
|
3 441
|
4 484
|
5 111
|
5 167
|
4 637
|
4 866
|
4 002
|
8 735
|
8 728
|
13 781
|
17 624
|
24 837
|
22 989
|
24 833
|
23 164
|
14 853
|
15 736
|
15 847
|
9 681
|
10 186
|
|
| Other Liabilities |
2 081
|
2 077
|
16 524
|
11 806
|
1 359
|
1 521
|
1 809
|
4 808
|
3 880
|
3 214
|
3 368
|
4 428
|
3 270
|
9 654
|
9 576
|
10 670
|
10 659
|
10 544
|
9 392
|
7 982
|
6 858
|
5 932
|
5 670
|
3 901
|
|
| Total Liabilities |
48 989
N/A
|
50 698
+3%
|
56 885
+12%
|
65 877
+16%
|
34 247
-48%
|
41 381
+21%
|
61 148
+48%
|
81 419
+33%
|
76 366
-6%
|
80 880
+6%
|
102 804
+27%
|
101 816
-1%
|
108 949
+7%
|
177 502
+63%
|
204 514
+15%
|
272 787
+33%
|
289 531
+6%
|
296 437
+2%
|
267 947
-10%
|
217 657
-19%
|
230 022
+6%
|
233 506
+2%
|
186 949
-20%
|
202 327
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 125
|
3 303
|
3 389
|
318
|
250
|
362
|
376
|
375
|
375
|
358
|
348
|
211
|
210
|
207
|
205
|
213
|
211
|
211
|
209
|
169
|
169
|
170
|
152
|
175
|
|
| Retained Earnings |
15 083
|
18 130
|
20 342
|
24 217
|
28 815
|
32 690
|
24 151
|
5 495
|
11 112
|
17 891
|
14 446
|
51 739
|
55 643
|
52 546
|
61 986
|
58 771
|
51 202
|
73 180
|
71 553
|
33 687
|
35 370
|
41 771
|
21 931
|
25 885
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 929
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
13 656
|
23 681
|
20 235
|
13 126
|
20 963
|
92
|
588
|
2 625
|
0
|
16 792
|
18 024
|
0
|
0
|
4 643
|
3 546
|
45
|
0
|
0
|
|
| Total Equity |
18 208
N/A
|
21 433
+18%
|
23 731
+11%
|
24 535
+3%
|
29 065
+18%
|
33 052
+14%
|
38 183
+16%
|
29 551
-23%
|
31 722
+7%
|
31 375
-1%
|
35 757
+14%
|
52 042
+46%
|
56 441
+8%
|
55 378
-2%
|
62 191
+12%
|
75 776
+22%
|
69 437
-8%
|
73 391
+6%
|
71 762
-2%
|
38 499
-46%
|
39 085
+2%
|
41 941
+7%
|
22 083
-47%
|
33 989
+54%
|
|
| Total Liabilities & Equity |
67 197
N/A
|
72 131
+7%
|
80 616
+12%
|
90 412
+12%
|
63 312
-30%
|
74 433
+18%
|
99 331
+33%
|
110 970
+12%
|
108 089
-3%
|
112 255
+4%
|
138 562
+23%
|
153 858
+11%
|
165 390
+7%
|
232 880
+41%
|
266 705
+15%
|
348 563
+31%
|
358 968
+3%
|
369 828
+3%
|
339 709
-8%
|
256 156
-25%
|
269 107
+5%
|
275 447
+2%
|
209 032
-24%
|
236 316
+13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5 768
|
5 884
|
5 805
|
5 805
|
5 805
|
5 601
|
5 601
|
5 594
|
5 594
|
5 345
|
5 199
|
5 146
|
5 143
|
5 135
|
5 121
|
5 121
|
5 055
|
5 055
|
5 015
|
4 803
|
5 104
|
5 017
|
5 017
|
5 559
|
|