Corporacion Interamericana de Entretenimiento SAB de CV
BMV:CIEB
Balance Sheet
Balance Sheet Decomposition
Corporacion Interamericana de Entretenimiento SAB de CV
Corporacion Interamericana de Entretenimiento SAB de CV
Balance Sheet
Corporacion Interamericana de Entretenimiento 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 |
1 202
|
868
|
700
|
623
|
1 355
|
1 373
|
298
|
215
|
139
|
181
|
1 403
|
648
|
784
|
1 108
|
2 101
|
3 176
|
4 324
|
4 379
|
2 618
|
3 333
|
2 550
|
2 498
|
1 809
|
1 659
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
298
|
215
|
139
|
181
|
2
|
281
|
442
|
570
|
1 295
|
792
|
3 236
|
169
|
731
|
2 938
|
745
|
1 675
|
492
|
718
|
|
| Cash Equivalents |
1 202
|
868
|
700
|
623
|
1 355
|
1 373
|
0
|
0
|
0
|
0
|
1 401
|
367
|
342
|
538
|
806
|
2 384
|
1 087
|
4 210
|
1 888
|
395
|
1 805
|
823
|
1 317
|
941
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
2 053
|
870
|
1 513
|
1 088
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 839
|
2 132
|
2 127
|
1 618
|
1 490
|
1 415
|
1 013
|
1 981
|
2 412
|
2 409
|
2 016
|
2 499
|
2 478
|
3 399
|
3 408
|
3 810
|
2 119
|
2 088
|
2 148
|
1 351
|
790
|
736
|
752
|
1 235
|
|
| Accounts Receivables |
1 839
|
2 132
|
2 055
|
1 354
|
1 286
|
1 125
|
712
|
1 556
|
1 969
|
2 072
|
1 335
|
1 856
|
2 001
|
2 450
|
2 539
|
2 847
|
1 684
|
1 260
|
1 151
|
372
|
217
|
128
|
232
|
611
|
|
| Other Receivables |
0
|
0
|
72
|
264
|
204
|
290
|
301
|
425
|
443
|
337
|
681
|
643
|
477
|
948
|
868
|
963
|
435
|
827
|
997
|
979
|
573
|
608
|
520
|
624
|
|
| Inventory |
19
|
17
|
29
|
44
|
49
|
44
|
46
|
41
|
32
|
29
|
38
|
6
|
15
|
15
|
17
|
19
|
21
|
21
|
22
|
28
|
12
|
13
|
21
|
33
|
|
| Other Current Assets |
1 199
|
1 209
|
1 170
|
2 508
|
2 479
|
2 723
|
3 365
|
3 297
|
3 233
|
3 210
|
3 093
|
2 235
|
881
|
826
|
1 211
|
886
|
1 474
|
1 148
|
1 850
|
1 917
|
262
|
749
|
874
|
427
|
|
| Total Current Assets |
4 260
|
4 227
|
4 027
|
4 792
|
5 373
|
5 555
|
6 774
|
6 404
|
7 328
|
6 917
|
6 549
|
5 389
|
4 158
|
5 602
|
6 736
|
7 891
|
7 937
|
7 636
|
6 640
|
6 170
|
3 613
|
3 996
|
3 456
|
3 354
|
|
| PP&E Net |
4 054
|
5 103
|
5 608
|
6 279
|
6 732
|
7 121
|
7 000
|
6 623
|
6 564
|
5 931
|
6 023
|
1 025
|
1 032
|
1 094
|
1 654
|
1 494
|
1 367
|
1 450
|
2 986
|
2 536
|
416
|
355
|
677
|
673
|
|
| PP&E Gross |
4 054
|
5 103
|
5 608
|
6 279
|
6 732
|
7 121
|
7 000
|
6 623
|
6 564
|
5 931
|
6 023
|
1 025
|
1 032
|
1 094
|
1 654
|
1 494
|
1 367
|
1 450
|
2 986
|
2 536
|
416
|
355
|
677
|
673
|
|
| Accumulated Depreciation |
947
|
1 294
|
1 683
|
2 207
|
2 716
|
3 206
|
3 259
|
3 722
|
3 555
|
3 952
|
4 373
|
2 136
|
2 167
|
2 284
|
2 577
|
2 850
|
3 264
|
3 797
|
4 294
|
4 850
|
2 979
|
3 013
|
2 081
|
1 196
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
116
|
79
|
123
|
114
|
83
|
123
|
89
|
99
|
124
|
0
|
0
|
0
|
0
|
|
| Goodwill |
1 737
|
1 746
|
1 581
|
0
|
0
|
0
|
1 190
|
753
|
409
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
21
|
167
|
118
|
126
|
97
|
183
|
319
|
139
|
298
|
148
|
139
|
40
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
196
|
122
|
71
|
46
|
55
|
33
|
57
|
96
|
127
|
1 002
|
920
|
890
|
903
|
1 055
|
1 103
|
1 132
|
1 096
|
807
|
7 929
|
8 562
|
8 920
|
9 065
|
|
| Other Long-Term Assets |
1 734
|
2 211
|
1 974
|
3 698
|
3 687
|
3 580
|
1 638
|
1 972
|
1 514
|
2 355
|
1 372
|
1 124
|
780
|
788
|
1 268
|
1 025
|
1 132
|
1 063
|
828
|
1 645
|
389
|
792
|
1 037
|
1 069
|
|
| Other Assets |
1 737
|
1 746
|
1 581
|
0
|
0
|
0
|
1 190
|
753
|
409
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
11 807
N/A
|
13 454
+14%
|
13 505
+0%
|
15 016
+11%
|
15 960
+6%
|
16 484
+3%
|
16 976
+3%
|
15 859
-7%
|
16 170
+2%
|
15 447
-4%
|
14 208
-8%
|
8 695
-39%
|
6 983
-20%
|
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%
|
14 089
+3%
|
14 160
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
673
|
618
|
746
|
1 039
|
1 511
|
1 784
|
1 878
|
1 902
|
1 677
|
1 129
|
1 065
|
999
|
872
|
1 015
|
1 080
|
1 250
|
1 093
|
1 173
|
786
|
896
|
135
|
316
|
508
|
454
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
479
|
784
|
811
|
1 303
|
1 297
|
1 064
|
1 163
|
1 678
|
311
|
959
|
1 761
|
943
|
100
|
0
|
586
|
826
|
43
|
4
|
870
|
1 416
|
890
|
28
|
1 543
|
46
|
|
| Other Current Liabilities |
1 105
|
805
|
777
|
1 062
|
1 654
|
1 325
|
1 323
|
1 333
|
1 212
|
1 562
|
1 531
|
1 694
|
1 146
|
2 375
|
3 257
|
3 628
|
4 128
|
3 331
|
3 348
|
4 436
|
2 036
|
2 961
|
3 324
|
2 757
|
|
| Total Current Liabilities |
2 256
|
2 207
|
2 333
|
3 404
|
4 462
|
4 172
|
4 364
|
4 913
|
3 204
|
3 658
|
4 362
|
3 636
|
2 119
|
3 458
|
4 923
|
5 704
|
5 264
|
4 508
|
5 004
|
6 748
|
3 061
|
3 306
|
5 375
|
3 257
|
|
| Long-Term Debt |
2 879
|
3 404
|
3 923
|
4 094
|
5 059
|
5 558
|
5 336
|
4 920
|
7 146
|
6 033
|
4 552
|
619
|
1 188
|
1 414
|
1 714
|
1 534
|
2 181
|
2 191
|
3 104
|
2 984
|
159
|
123
|
122
|
1 670
|
|
| Deferred Income Tax |
121
|
248
|
281
|
261
|
282
|
292
|
475
|
411
|
194
|
186
|
20
|
454
|
237
|
220
|
40
|
21
|
55
|
43
|
27
|
18
|
1 439
|
1 570
|
1 657
|
1 690
|
|
| Minority Interest |
1 513
|
2 414
|
2 420
|
2 682
|
2 180
|
2 337
|
3 169
|
2 665
|
2 399
|
2 456
|
2 357
|
463
|
454
|
423
|
505
|
518
|
1 038
|
1 310
|
544
|
115
|
305
|
323
|
41
|
0
|
|
| Other Liabilities |
103
|
99
|
210
|
0
|
288
|
399
|
120
|
312
|
174
|
218
|
237
|
852
|
185
|
222
|
224
|
311
|
321
|
414
|
430
|
444
|
1 200
|
875
|
864
|
731
|
|
| Total Liabilities |
6 873
N/A
|
8 373
+22%
|
9 166
+9%
|
10 441
+14%
|
12 272
+18%
|
12 758
+4%
|
13 464
+6%
|
13 221
-2%
|
13 117
-1%
|
12 550
-4%
|
11 528
-8%
|
6 024
-48%
|
4 182
-31%
|
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%
|
8 059
+45%
|
7 349
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
339
|
362
|
376
|
396
|
460
|
7 295
|
7 569
|
7 509
|
4 057
|
4 057
|
4 057
|
3 399
|
3 399
|
3 399
|
3 399
|
3 399
|
3 399
|
3 399
|
3 399
|
3 399
|
995
|
995
|
4 130
|
3 571
|
|
| Retained Earnings |
548
|
788
|
328
|
291
|
2 359
|
2 559
|
3 621
|
4 711
|
811
|
971
|
1 134
|
761
|
596
|
579
|
25
|
46
|
746
|
616
|
330
|
2 497
|
5 743
|
7 120
|
1 824
|
3 304
|
|
| Additional Paid In Capital |
4 484
|
4 832
|
5 038
|
5 313
|
6 551
|
16
|
31
|
91
|
91
|
91
|
91
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
|
| Other Equity |
437
|
900
|
747
|
842
|
964
|
1 026
|
467
|
251
|
285
|
279
|
334
|
56
|
91
|
136
|
193
|
17
|
60
|
31
|
619
|
18
|
34
|
50
|
14
|
154
|
|
| Total Equity |
4 934
N/A
|
5 081
+3%
|
4 339
-15%
|
4 575
+5%
|
3 688
-19%
|
3 726
+1%
|
3 512
-6%
|
2 638
-25%
|
3 053
+16%
|
2 897
-5%
|
2 681
-7%
|
2 671
0%
|
2 801
+5%
|
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%
|
6 030
-26%
|
6 811
+13%
|
|
| Total Liabilities & Equity |
11 807
N/A
|
13 454
+14%
|
13 505
+0%
|
15 016
+11%
|
15 960
+6%
|
16 484
+3%
|
16 976
+3%
|
15 859
-7%
|
16 170
+2%
|
15 447
-4%
|
14 208
-8%
|
8 695
-39%
|
6 983
-20%
|
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%
|
14 089
+3%
|
14 160
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
306
|
309
|
309
|
309
|
359
|
359
|
359
|
359
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
559
|
|