Corporacion Interamericana de Entretenimiento SAB de CV
OTC:CIEZF
Balance Sheet
Balance Sheet Decomposition
Corporacion Interamericana de Entretenimiento SAB de CV
Current Assets | 4B |
Cash & Short-Term Investments | 1.8B |
Receivables | 1.2B |
Other Current Assets | 1B |
Non-Current Assets | 9.8B |
Long-Term Investments | 8.4B |
PP&E | 640.2m |
Other Non-Current Assets | 728.6m |
Current Liabilities | 6.1B |
Accounts Payable | 740.7m |
Other Current Liabilities | 5.3B |
Non-Current Liabilities | 2.3B |
Long-Term Debt | 196.7m |
Other Non-Current Liabilities | 2.1B |
Balance Sheet
Corporacion Interamericana de Entretenimiento SAB de CV
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
784
|
1 108
|
2 101
|
3 176
|
4 324
|
4 379
|
2 618
|
3 333
|
2 550
|
2 498
|
|
Cash |
442
|
570
|
1 295
|
792
|
3 236
|
169
|
731
|
2 938
|
745
|
1 675
|
|
Cash Equivalents |
342
|
538
|
806
|
2 384
|
1 087
|
4 210
|
1 888
|
395
|
1 805
|
823
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
2 478
|
3 399
|
3 408
|
3 810
|
2 119
|
2 088
|
2 148
|
1 351
|
790
|
736
|
|
Accounts Receivables |
2 001
|
2 450
|
2 539
|
2 847
|
1 684
|
1 260
|
1 151
|
372
|
217
|
128
|
|
Other Receivables |
477
|
948
|
868
|
963
|
435
|
827
|
997
|
979
|
573
|
608
|
|
Inventory |
15
|
15
|
17
|
19
|
21
|
21
|
22
|
28
|
12
|
13
|
|
Other Current Assets |
881
|
826
|
1 211
|
886
|
1 474
|
1 148
|
1 850
|
1 917
|
262
|
749
|
|
Total Current Assets |
4 158
|
5 602
|
6 736
|
7 891
|
7 937
|
7 636
|
6 640
|
6 170
|
3 613
|
3 996
|
|
PP&E Net |
1 032
|
1 094
|
1 654
|
1 494
|
1 367
|
1 450
|
2 986
|
2 536
|
416
|
355
|
|
PP&E Gross |
1 032
|
1 094
|
1 654
|
1 494
|
1 367
|
1 450
|
2 986
|
2 536
|
416
|
355
|
|
Accumulated Depreciation |
2 167
|
2 284
|
2 577
|
2 850
|
3 264
|
3 797
|
4 294
|
4 850
|
2 979
|
3 013
|
|
Intangible Assets |
79
|
123
|
114
|
83
|
123
|
89
|
99
|
124
|
0
|
0
|
|
Note Receivable |
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
920
|
890
|
903
|
1 055
|
1 103
|
1 132
|
1 096
|
807
|
7 929
|
8 562
|
|
Other Long-Term Assets |
780
|
788
|
1 268
|
1 025
|
1 132
|
1 063
|
828
|
1 645
|
389
|
792
|
|
Total Assets |
6 983
N/A
|
8 510
+22%
|
10 675
+25%
|
11 548
+8%
|
11 662
+1%
|
11 370
-3%
|
11 649
+2%
|
11 283
-3%
|
12 348
+9%
|
13 705
+11%
|
|
Liabilities | |||||||||||
Accounts Payable |
872
|
1 015
|
1 080
|
1 250
|
1 093
|
1 173
|
786
|
896
|
135
|
316
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
100
|
0
|
586
|
826
|
43
|
4
|
870
|
1 416
|
890
|
28
|
|
Other Current Liabilities |
1 146
|
2 375
|
3 257
|
3 628
|
4 128
|
3 331
|
3 348
|
4 436
|
2 036
|
2 961
|
|
Total Current Liabilities |
2 119
|
3 458
|
4 923
|
5 704
|
5 264
|
4 508
|
5 004
|
6 748
|
3 061
|
3 306
|
|
Long-Term Debt |
1 188
|
1 414
|
1 714
|
1 534
|
2 181
|
2 191
|
3 104
|
2 984
|
159
|
123
|
|
Deferred Income Tax |
237
|
220
|
40
|
21
|
55
|
43
|
27
|
18
|
1 439
|
1 570
|
|
Minority Interest |
454
|
423
|
505
|
518
|
1 038
|
1 310
|
544
|
115
|
305
|
323
|
|
Other Liabilities |
185
|
222
|
224
|
311
|
321
|
414
|
430
|
444
|
1 200
|
875
|
|
Total Liabilities |
4 182
N/A
|
5 736
+37%
|
7 404
+29%
|
8 088
+9%
|
8 859
+10%
|
8 466
-4%
|
9 109
+8%
|
10 309
+13%
|
5 553
-46%
|
5 550
0%
|
|
Equity | |||||||||||
Common Stock |
3 399
|
3 399
|
3 399
|
3 399
|
3 399
|
3 399
|
3 399
|
3 399
|
995
|
995
|
|
Retained Earnings |
596
|
579
|
25
|
46
|
746
|
616
|
330
|
2 497
|
5 743
|
7 120
|
|
Additional Paid In Capital |
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
|
Other Equity |
91
|
136
|
193
|
17
|
60
|
31
|
619
|
18
|
34
|
50
|
|
Total Equity |
2 801
N/A
|
2 774
-1%
|
3 271
+18%
|
3 460
+6%
|
2 803
-19%
|
2 903
+4%
|
2 540
-13%
|
973
-62%
|
6 795
+598%
|
8 155
+20%
|
|
Total Liabilities & Equity |
6 983
N/A
|
8 510
+22%
|
10 675
+25%
|
11 548
+8%
|
11 662
+1%
|
11 370
-3%
|
11 649
+2%
|
11 283
-3%
|
12 348
+9%
|
13 705
+11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|