Gentera SAB de CV
BMV:GENTERA
Balance Sheet
Balance Sheet Decomposition
Gentera SAB de CV
Gentera SAB de CV
Balance Sheet
Gentera SAB de CV
| 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 | ||||||||||||||||
| Net Loans |
9 479
|
13 793
|
17 137
|
19 478
|
22 657
|
26 936
|
31 296
|
29 822
|
33 501
|
39 067
|
36 511
|
42 765
|
49 327
|
60 376
|
76 342
|
|
| Investments |
619
|
987
|
1 257
|
1 015
|
1 270
|
1 298
|
2 234
|
2 146
|
5 674
|
5 332
|
6 567
|
5 500
|
7 439
|
7 688
|
8 880
|
|
| PP&E Net |
274
|
499
|
733
|
976
|
921
|
1 087
|
1 069
|
1 311
|
1 144
|
1 032
|
870
|
717
|
1 485
|
1 839
|
2 192
|
|
| PP&E Gross |
0
|
499
|
733
|
976
|
921
|
1 087
|
1 069
|
1 311
|
1 144
|
1 032
|
870
|
717
|
1 485
|
1 839
|
2 192
|
|
| Accumulated Depreciation |
0
|
288
|
539
|
649
|
862
|
965
|
979
|
1 198
|
1 467
|
1 590
|
1 915
|
1 888
|
1 941
|
1 903
|
2 069
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 021
|
1 930
|
2 025
|
1 998
|
1 894
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
933
|
57
|
5 052
|
4 997
|
4 693
|
4 610
|
4 797
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
119
|
124
|
99
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
146
|
105
|
209
|
175
|
1 056
|
596
|
1 040
|
1 228
|
1 303
|
1 746
|
2 570
|
2 269
|
2 194
|
2 344
|
2 992
|
|
| Other Assets |
197
|
1 050
|
1 799
|
2 200
|
2 439
|
4 232
|
3 729
|
4 980
|
4 510
|
4 651
|
8 376
|
8 597
|
5 124
|
5 305
|
5 598
|
|
| Total Assets |
11 227
N/A
|
17 557
+56%
|
22 833
+30%
|
25 362
+11%
|
30 543
+20%
|
36 514
+20%
|
43 751
+20%
|
43 677
0%
|
51 588
+18%
|
56 640
+10%
|
68 951
+22%
|
70 272
+2%
|
74 954
+7%
|
86 619
+16%
|
106 829
+23%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
1 121
|
1 668
|
1 819
|
2 494
|
2 749
|
3 189
|
3 550
|
3 802
|
4 374
|
3 374
|
3 789
|
5 431
|
|
| Accrued Liabilities |
0
|
0
|
0
|
22
|
38
|
7
|
0
|
71
|
104
|
124
|
72
|
264
|
0
|
0
|
0
|
|
| Short-Term Debt |
918
|
1 763
|
1 200
|
3 640
|
2 799
|
3 860
|
2 529
|
2 107
|
3 851
|
3 577
|
3 199
|
2 318
|
3 498
|
4 296
|
6 969
|
|
| Total Deposits |
2 512
|
5 021
|
7 791
|
9 241
|
10 247
|
11 589
|
14 076
|
16 230
|
17 952
|
21 273
|
23 528
|
26 434
|
27 190
|
27 883
|
34 911
|
|
| Other Interest Bearing Liabilities |
418
|
552
|
996
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
73
|
19
|
21
|
54
|
694
|
46
|
816
|
115
|
188
|
553
|
39
|
88
|
813
|
206
|
1 400
|
|
| Total Current Liabilities |
991
|
1 782
|
1 221
|
4 837
|
5 199
|
5 732
|
5 839
|
5 042
|
7 332
|
7 804
|
7 112
|
7 044
|
7 685
|
8 291
|
13 800
|
|
| Long-Term Debt |
1 688
|
2 720
|
4 137
|
2 341
|
3 037
|
5 692
|
7 907
|
5 600
|
8 221
|
7 042
|
15 808
|
11 760
|
12 935
|
20 650
|
22 399
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
221
|
200
|
0
|
0
|
0
|
|
| Minority Interest |
159
|
182
|
179
|
171
|
241
|
33
|
53
|
85
|
50
|
58
|
3 399
|
3 600
|
1 928
|
2 151
|
2 426
|
|
| Other Liabilities |
68
|
106
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 632
|
1 909
|
2 196
|
|
| Total Liabilities |
5 836
N/A
|
10 363
+78%
|
14 368
+39%
|
16 590
+15%
|
18 724
+13%
|
23 046
+23%
|
27 875
+21%
|
26 957
-3%
|
33 555
+24%
|
36 177
+8%
|
50 068
+38%
|
49 038
-2%
|
51 370
+5%
|
60 884
+19%
|
75 732
+24%
|
|
| Equity | ||||||||||||||||
| Common Stock |
4 629
|
4 629
|
4 629
|
4 764
|
4 764
|
4 764
|
4 764
|
4 764
|
4 764
|
4 764
|
4 764
|
4 764
|
4 764
|
4 764
|
4 764
|
|
| Retained Earnings |
52
|
1 531
|
2 819
|
3 202
|
6 145
|
7 888
|
9 870
|
11 066
|
12 612
|
15 223
|
13 588
|
15 935
|
19 489
|
22 325
|
26 441
|
|
| Additional Paid In Capital |
711
|
871
|
898
|
763
|
763
|
558
|
558
|
558
|
558
|
558
|
558
|
515
|
455
|
455
|
455
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Other Equity |
0
|
163
|
119
|
43
|
147
|
258
|
684
|
332
|
99
|
82
|
27
|
20
|
212
|
897
|
349
|
|
| Total Equity |
5 391
N/A
|
7 194
+33%
|
8 465
+18%
|
8 772
+4%
|
11 819
+35%
|
13 468
+14%
|
15 876
+18%
|
16 720
+5%
|
18 033
+8%
|
20 463
+13%
|
18 883
-8%
|
21 234
+12%
|
23 584
+11%
|
25 735
+9%
|
31 097
+21%
|
|
| Total Liabilities & Equity |
11 227
N/A
|
17 557
+56%
|
22 833
+30%
|
25 362
+11%
|
30 543
+20%
|
36 514
+20%
|
43 751
+20%
|
43 677
0%
|
51 588
+18%
|
56 640
+10%
|
68 951
+22%
|
70 272
+2%
|
74 954
+7%
|
86 619
+16%
|
106 829
+23%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
1 615
|
1 615
|
1 648
|
1 648
|
1 633
|
1 627
|
1 627
|
1 618
|
1 596
|
1 591
|
1 588
|
1 593
|
1 588
|
1 588
|
1 579
|
|