Puerto Ventanas SA
SGO:VENTANAS
Balance Sheet
Balance Sheet Decomposition
Puerto Ventanas SA
Puerto Ventanas SA
Balance Sheet
Puerto Ventanas SA
| 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 |
1
|
0
|
1
|
1
|
2
|
1
|
1
|
0
|
1
|
7
|
13
|
13
|
1
|
3
|
8
|
17
|
9
|
6
|
2
|
3
|
2
|
18
|
3
|
1
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
3
|
8
|
2
|
9
|
6
|
2
|
3
|
2
|
2
|
3
|
1
|
|
| Cash Equivalents |
1
|
0
|
1
|
1
|
2
|
1
|
1
|
0
|
1
|
7
|
12
|
13
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
5
|
9
|
8
|
6
|
4
|
4
|
5
|
1
|
0
|
0
|
13
|
7
|
2
|
5
|
14
|
2
|
3
|
17
|
5
|
4
|
5
|
1
|
|
| Total Receivables |
13
|
2
|
13
|
15
|
14
|
17
|
19
|
19
|
18
|
23
|
30
|
29
|
23
|
27
|
24
|
29
|
41
|
45
|
53
|
38
|
42
|
55
|
84
|
79
|
|
| Accounts Receivables |
7
|
2
|
11
|
12
|
10
|
14
|
17
|
17
|
14
|
21
|
21
|
28
|
20
|
22
|
19
|
21
|
30
|
36
|
45
|
31
|
32
|
34
|
43
|
39
|
|
| Other Receivables |
7
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
4
|
2
|
9
|
1
|
4
|
5
|
5
|
8
|
10
|
9
|
9
|
7
|
9
|
21
|
40
|
40
|
|
| Inventory |
8
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
5
|
5
|
10
|
8
|
8
|
6
|
6
|
5
|
7
|
|
| Other Current Assets |
7
|
14
|
4
|
1
|
2
|
2
|
2
|
1
|
3
|
2
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
6
|
10
|
14
|
24
|
|
| Total Current Assets |
29
|
17
|
23
|
27
|
26
|
26
|
26
|
24
|
28
|
33
|
44
|
49
|
40
|
40
|
36
|
56
|
70
|
64
|
68
|
67
|
61
|
93
|
111
|
112
|
|
| PP&E Net |
93
|
82
|
217
|
234
|
250
|
246
|
288
|
243
|
269
|
228
|
195
|
213
|
210
|
190
|
185
|
227
|
252
|
246
|
246
|
251
|
244
|
236
|
266
|
308
|
|
| PP&E Gross |
93
|
82
|
217
|
234
|
250
|
246
|
288
|
243
|
269
|
228
|
195
|
0
|
210
|
190
|
185
|
227
|
252
|
246
|
246
|
251
|
244
|
236
|
266
|
308
|
|
| Accumulated Depreciation |
20
|
21
|
50
|
63
|
79
|
86
|
114
|
102
|
127
|
129
|
119
|
0
|
135
|
130
|
128
|
141
|
158
|
160
|
168
|
187
|
179
|
186
|
195
|
198
|
|
| Intangible Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
2
|
2
|
9
|
10
|
3
|
2
|
0
|
26
|
22
|
27
|
24
|
14
|
14
|
17
|
18
|
16
|
15
|
16
|
14
|
16
|
16
|
13
|
|
| Other Assets |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
123
N/A
|
99
-20%
|
242
+144%
|
263
+9%
|
286
+9%
|
282
-1%
|
320
+13%
|
271
-15%
|
299
+10%
|
288
-4%
|
263
-9%
|
289
+10%
|
274
-5%
|
244
-11%
|
235
-4%
|
300
+28%
|
340
+13%
|
325
-4%
|
330
+1%
|
336
+2%
|
320
-5%
|
345
+8%
|
393
+14%
|
433
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9
|
1
|
6
|
8
|
7
|
10
|
11
|
5
|
6
|
11
|
11
|
16
|
14
|
10
|
10
|
17
|
20
|
23
|
29
|
23
|
26
|
37
|
41
|
49
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
3
|
0
|
0
|
1
|
0
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Current Portion of Long-Term Debt |
2
|
8
|
4
|
11
|
7
|
6
|
11
|
13
|
13
|
14
|
14
|
9
|
12
|
17
|
16
|
11
|
30
|
4
|
22
|
26
|
38
|
28
|
52
|
73
|
|
| Other Current Liabilities |
2
|
1
|
3
|
4
|
4
|
4
|
6
|
5
|
5
|
6
|
9
|
4
|
6
|
6
|
6
|
3
|
14
|
8
|
9
|
11
|
11
|
9
|
7
|
8
|
|
| Total Current Liabilities |
13
|
10
|
16
|
23
|
17
|
22
|
29
|
25
|
29
|
33
|
35
|
29
|
32
|
34
|
32
|
31
|
64
|
36
|
61
|
60
|
75
|
75
|
101
|
131
|
|
| Long-Term Debt |
26
|
7
|
75
|
69
|
76
|
70
|
70
|
50
|
49
|
47
|
46
|
58
|
48
|
33
|
37
|
96
|
86
|
104
|
87
|
85
|
60
|
82
|
88
|
111
|
|
| Deferred Income Tax |
3
|
6
|
9
|
11
|
13
|
13
|
14
|
13
|
14
|
28
|
23
|
28
|
26
|
17
|
17
|
15
|
11
|
11
|
11
|
11
|
11
|
11
|
17
|
13
|
|
| Minority Interest |
0
|
0
|
44
|
50
|
57
|
56
|
64
|
57
|
69
|
61
|
56
|
61
|
57
|
52
|
46
|
48
|
52
|
48
|
46
|
49
|
44
|
45
|
45
|
41
|
|
| Other Liabilities |
0
|
0
|
3
|
1
|
1
|
1
|
2
|
2
|
4
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
9
|
8
|
7
|
6
|
5
|
3
|
2
|
1
|
|
| Total Liabilities |
43
N/A
|
23
-47%
|
147
+548%
|
154
+5%
|
165
+7%
|
162
-2%
|
180
+11%
|
146
-19%
|
165
+13%
|
169
+2%
|
161
-5%
|
177
+10%
|
164
-8%
|
138
-16%
|
132
-4%
|
190
+44%
|
222
+17%
|
208
-6%
|
213
+2%
|
212
0%
|
195
-8%
|
216
+11%
|
253
+17%
|
297
+18%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
76
|
72
|
88
|
96
|
108
|
107
|
122
|
104
|
104
|
104
|
88
|
88
|
88
|
88
|
88
|
88
|
88
|
88
|
88
|
88
|
88
|
88
|
88
|
88
|
|
| Retained Earnings |
4
|
4
|
5
|
11
|
12
|
13
|
16
|
20
|
28
|
14
|
11
|
23
|
22
|
27
|
31
|
34
|
37
|
45
|
49
|
54
|
62
|
65
|
76
|
78
|
|
| Additional Paid In Capital |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
9
|
17
|
12
|
8
|
16
|
21
|
19
|
26
|
24
|
25
|
32
|
|
| Total Equity |
81
N/A
|
77
-5%
|
95
+24%
|
108
+15%
|
121
+12%
|
121
0%
|
140
+16%
|
125
-10%
|
134
+7%
|
119
-11%
|
102
-14%
|
112
+10%
|
110
-2%
|
107
-3%
|
103
-3%
|
110
+7%
|
118
+7%
|
118
-1%
|
117
0%
|
124
+5%
|
125
+1%
|
130
+3%
|
140
+8%
|
136
-3%
|
|
| Total Liabilities & Equity |
123
N/A
|
99
-20%
|
242
+144%
|
263
+9%
|
286
+9%
|
282
-1%
|
320
+13%
|
271
-15%
|
299
+10%
|
288
-4%
|
263
-9%
|
289
+10%
|
274
-5%
|
244
-11%
|
235
-4%
|
300
+28%
|
340
+13%
|
325
-4%
|
330
+1%
|
336
+2%
|
320
-5%
|
345
+8%
|
393
+14%
|
433
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
1 203
|
|