Grupo Bafar SAB de CV
BMV:BAFARB
Balance Sheet
Balance Sheet Decomposition
Grupo Bafar SAB de CV
Current Assets | 7.5B |
Cash & Short-Term Investments | 1.6B |
Receivables | 3.6B |
Other Current Assets | 2.2B |
Non-Current Assets | 31.3B |
Long-Term Investments | 15.2B |
PP&E | 13.3B |
Intangibles | 1.6B |
Other Non-Current Assets | 1.2B |
Balance Sheet
Grupo Bafar SAB de CV
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
876
|
630
|
678
|
403
|
513
|
632
|
811
|
1 008
|
690
|
1 286
|
|
Cash |
876
|
630
|
678
|
403
|
0
|
0
|
777
|
785
|
516
|
518
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
513
|
632
|
34
|
223
|
174
|
768
|
|
Total Receivables |
0
|
0
|
2 144
|
1 913
|
2 122
|
2 189
|
2 888
|
3 077
|
3 038
|
3 642
|
|
Accounts Receivables |
0
|
0
|
1 585
|
1 388
|
2 122
|
2 189
|
1 405
|
1 887
|
1 750
|
2 114
|
|
Other Receivables |
0
|
0
|
559
|
525
|
0
|
0
|
1 483
|
1 190
|
1 288
|
1 527
|
|
Inventory |
0
|
0
|
972
|
1 210
|
1 121
|
1 303
|
1 276
|
1 875
|
2 191
|
1 920
|
|
Other Current Assets |
7
|
0
|
4
|
13
|
23
|
44
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
7
|
0
|
3 797
|
3 539
|
3 779
|
4 167
|
4 975
|
5 960
|
5 919
|
6 848
|
|
PP&E Net |
0
|
0
|
4 808
|
2 555
|
5 990
|
7 149
|
7 379
|
9 300
|
9 846
|
12 026
|
|
PP&E Gross |
0
|
0
|
0
|
2 555
|
0
|
0
|
7 379
|
9 300
|
9 846
|
12 026
|
|
Accumulated Depreciation |
1 440
|
1 620
|
0
|
1 725
|
0
|
0
|
2 720
|
3 022
|
3 514
|
3 971
|
|
Intangible Assets |
0
|
0
|
1 486
|
1 354
|
1 590
|
1 632
|
1 250
|
1 277
|
1 320
|
1 627
|
|
Goodwill |
0
|
0
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
200
|
0
|
0
|
382
|
469
|
699
|
525
|
622
|
566
|
706
|
|
Long-Term Investments |
0
|
0
|
137
|
4 826
|
2 656
|
3 092
|
4 262
|
6 623
|
8 527
|
10 289
|
|
Other Long-Term Assets |
6
|
7
|
0
|
189
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Assets |
0
|
0
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
0
N/A
|
0
N/A
|
10 253
N/A
|
12 845
+25%
|
14 483
+13%
|
16 740
+16%
|
18 392
+10%
|
23 781
+29%
|
26 178
+10%
|
31 496
+20%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
0
|
994
|
1 558
|
1 288
|
1 411
|
1 458
|
1 476
|
1 693
|
2 187
|
|
Short-Term Debt |
20
|
0
|
0
|
251
|
486
|
3 024
|
2 343
|
1 821
|
1 251
|
2 378
|
|
Current Portion of Long-Term Debt |
0
|
0
|
1 961
|
846
|
1 268
|
827
|
746
|
1 059
|
1 051
|
1 276
|
|
Other Current Liabilities |
0
|
0
|
111
|
120
|
226
|
209
|
261
|
253
|
342
|
647
|
|
Total Current Liabilities |
20
|
0
|
3 066
|
2 775
|
3 269
|
5 471
|
4 808
|
4 609
|
4 337
|
6 487
|
|
Long-Term Debt |
0
|
0
|
2 287
|
2 949
|
3 611
|
3 164
|
4 963
|
8 148
|
9 430
|
9 238
|
|
Deferred Income Tax |
0
|
0
|
220
|
267
|
628
|
472
|
651
|
1 304
|
1 674
|
1 953
|
|
Minority Interest |
0
|
0
|
12
|
1 709
|
1 726
|
1 797
|
1 383
|
1 865
|
1 909
|
2 796
|
|
Other Liabilities |
0
|
0
|
38
|
299
|
199
|
169
|
122
|
182
|
197
|
130
|
|
Total Liabilities |
0
N/A
|
0
N/A
|
5 623
N/A
|
8 000
+42%
|
9 433
+18%
|
11 072
+17%
|
11 926
+8%
|
16 109
+35%
|
17 547
+9%
|
20 605
+17%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
83
|
290
|
296
|
302
|
83
|
81
|
82
|
82
|
|
Retained Earnings |
0
|
0
|
4 349
|
4 674
|
5 197
|
5 815
|
6 600
|
7 681
|
9 106
|
12 069
|
|
Additional Paid In Capital |
0
|
227
|
226
|
0
|
0
|
0
|
275
|
277
|
275
|
475
|
|
Treasury Stock |
0
|
32
|
17
|
0
|
0
|
0
|
46
|
361
|
245
|
239
|
|
Other Equity |
0
|
0
|
12
|
120
|
443
|
449
|
446
|
6
|
588
|
1 497
|
|
Total Equity |
0
N/A
|
0
N/A
|
4 630
N/A
|
4 845
+5%
|
5 050
+4%
|
5 668
+12%
|
6 466
+14%
|
7 672
+19%
|
8 631
+12%
|
10 891
+26%
|
|
Total Liabilities & Equity |
0
N/A
|
0
N/A
|
10 253
N/A
|
12 845
+25%
|
14 483
+13%
|
16 740
+16%
|
18 392
+10%
|
23 781
+29%
|
26 178
+10%
|
31 496
+20%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
0
|
0
|
320
|
320
|
319
|
319
|
318
|
309
|
310
|
310
|