Av. Vasco de Quiroga No. 2000, Colonia Santa Fe 01210 Mexico, D.F.
|
(Address of principal executive offices)
|
Form 20-F
|
x
|
Form 40-F
|
Yes
|
|
No
|
x
|
Yes
|
|
No
|
x
|
STOCK EXCHANGE CODE: TLEVISA
|
QUARTER: 04
|
YEAR: 2014
|
GRUPO TELEVISA, S.A.B.
|
|
AUDITED INFORMATION | Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
END OF PREVIOUS YEAR
|
|
AMOUNT
|
AMOUNT
|
|||
10000000
|
TOTAL ASSETS
|
235,551,941
|
194,108,920
|
|
11000000
|
CURRENT ASSETS
|
79,802,176
|
53,207,745
|
|
11010000
|
CASH AND CASH EQUIVALENTS
|
29,729,350
|
16,692,033
|
|
11020000
|
SHORT-TERM INVESTMENTS
|
4,788,585
|
3,722,976
|
|
11020010
|
FINANCIAL INSTRUMENTS AVAILABLE FOR SALE
|
0
|
0
|
|
11020020
|
FINANCIAL INSTRUMENTS FOR NEGOTIATION
|
0
|
0
|
|
11020030
|
FINANCIAL INSTRUMENTS HELD TO MATURITY
|
4,788,585
|
3,722,976
|
|
11030000
|
CUSTOMER (NET)
|
21,087,163
|
20,734,137
|
|
11030010
|
CUSTOMER
|
24,115,607
|
23,226,673
|
|
11030020
|
ALLOWANCE FOR DOUBTFUL ACCOUNTS
|
-3,028,444
|
-2,492,536
|
|
11040000
|
OTHER ACCOUNTS RECEIVABLE (NET)
|
3,627,944
|
3,759,512
|
|
11040010
|
OTHER ACCOUNTS RECEIVABLE
|
3,807,705
|
3,995,953
|
|
11040020
|
ALLOWANCE FOR DOUBTFUL ACCOUNTS
|
-179,761
|
-236,441
|
|
11050000
|
INVENTORIES
|
3,336,667
|
1,718,366
|
|
11051000
|
BIOLOGICAL ASSETS CURRENT
|
0
|
0
|
|
11060000
|
OTHER CURRENT ASSETS
|
17,232,467
|
6,580,721
|
|
11060010
|
ADVANCE PAYMENTS
|
1,403,526
|
1,469,241
|
|
11060020
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
2,894
|
3,447
|
|
11060030
|
ASSETS AVAILABLE FOR SALE
|
10,583,852
|
0
|
|
11060050
|
RIGHTS AND LICENSING
|
0
|
0
|
|
11060060
|
OTHER
|
5,242,195
|
5,108,033
|
|
12000000
|
NON-CURRENT ASSETS
|
155,749,765
|
140,901,175
|
|
12010000
|
ACCOUNTS RECEIVABLE (NET)
|
8,000
|
0
|
|
12020000
|
INVESTMENTS
|
39,742,319
|
56,267,166
|
|
12020010
|
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES
|
5,032,447
|
18,250,764
|
|
12020020
|
HELD-TO-MATURITY DEBT SECURITIES
|
461,047
|
631,964
|
|
12020030
|
OTHER AVAILABLE- FOR- SALE INVESTMENTS
|
34,217,140
|
37,359,819
|
|
12020040
|
OTHER
|
31,685
|
24,619
|
|
12030000
|
PROPERTY, PLANT AND EQUIPMENT (NET)
|
62,009,508
|
53,476,475
|
|
12030010
|
BUILDINGS
|
15,073,870
|
14,843,097
|
|
12030020
|
MACHINERY AND INDUSTRIAL EQUIPMENT
|
87,791,190
|
74,378,057
|
|
12030030
|
OTHER EQUIPMENT
|
8,924,050
|
8,073,547
|
|
12030040
|
ACCUMULATED DEPRECIATION
|
-57,539,568
|
-49,198,237
|
|
12030050
|
CONSTRUCTION IN PROGRESS
|
7,759,966
|
5,380,011
|
|
12040000
|
INVESTMENT PROPERTIES
|
0
|
0
|
|
12050000
|
NON-CURRENT BIOLOGICAL ASSETS
|
0
|
0
|
|
12060000
|
INTANGIBLE ASSETS (NET)
|
28,778,414
|
11,382,311
|
|
12060010
|
GOODWILL
|
9,322,773
|
2,621,530
|
|
12060020
|
TRADEMARKS
|
2,501,227
|
1,749,402
|
|
12060030
|
RIGHTS AND LICENSING
|
1,998,695
|
1,344,190
|
|
12060031
|
CONCESSIONS
|
11,345,717
|
3,655,985
|
|
12060040
|
OTHER
|
3,610,002
|
2,011,204
|
|
12070000
|
DEFERRED TAX ASSETS
|
16,080,292
|
10,608,778
|
|
12080000
|
OTHER NON-CURRENT ASSETS
|
9,131,232
|
9,166,445
|
|
12080001
|
ADVANCE PAYMENTS
|
0
|
0
|
|
12080010
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
0
|
4,941
|
|
12080020
|
EMPLOYEE BENEFITS
|
0
|
0
|
|
12080021
|
ASSETS AVAILABLE FOR SALE
|
0
|
0
|
|
12080040
|
DEFERRED ASSETS (NET)
|
0
|
0
|
|
12080050
|
OTHER
|
9,131,232
|
9,161,504
|
|
20000000
|
TOTAL LIABILITIES
|
147,636,860
|
115,529,487
|
|
21000000
|
CURRENT LIABILITIES
|
44,370,122
|
40,283,067
|
|
21010000
|
BANK LOANS
|
337,148
|
312,715
|
|
21020000
|
STOCK MARKET LOANS
|
0
|
0
|
|
21030000
|
OTHER INTEREST BEARING LIABILITIES
|
502,166
|
424,698
|
|
21040000
|
SUPPLIERS
|
17,142,044
|
12,024,853
|
|
21050000
|
TAXES PAYABLE
|
2,497,697
|
1,692,415
|
|
21050010
|
INCOME TAXES PAYABLE
|
1,389,321
|
642,385
|
|
21050020
|
OTHER TAXES PAYABLE
|
1,108,376
|
1,050,030
|
|
21060000
|
OTHER CURRENT LIABILITIES
|
23,891,067
|
25,828,386
|
|
21060010
|
INTEREST PAYABLE
|
974,904
|
796,229
|
|
21060020
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
0
|
0
|
|
21060030
|
DEFERRED INCOME
|
20,150,744
|
21,962,847
|
|
21060050
|
EMPLOYEE BENEFITS
|
1,005,255
|
857,903
|
|
21060060
|
PROVISIONS
|
245,962
|
174,678
|
|
21060061
|
LIABILITIES RELATED TO CURRENT AVAILABLE FOR SALE ASSETS
|
0
|
0
|
|
21060080
|
OTHER
|
1,514,202
|
2,036,729
|
|
22000000
|
NON-CURRENT LIABILITIES
|
103,266,738
|
75,246,420
|
|
22010000
|
BANK LOANS
|
10,633,627
|
13,385,879
|
|
22020000
|
STOCK MARKET LOANS
|
70,026,876
|
46,357,221
|
|
22030000
|
OTHER INTEREST BEARING LIABILITIES
|
4,807,379
|
4,494,549
|
|
22040000
|
DEFERRED TAX LIABILITIES
|
7,763,024
|
0
|
|
22050000
|
OTHER NON-CURRENT LIABILITIES
|
10,035,832
|
11,008,771
|
|
22050010
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
335,102
|
335,336
|
|
22050020
|
DEFERRED INCOME
|
284,000
|
474,011
|
|
22050040
|
EMPLOYEE BENEFITS
|
287,159
|
79,810
|
|
22050050
|
PROVISIONS
|
54,462
|
59,614
|
|
22050051
|
LIABILITIES RELATED TO NON-CURRENT AVAILABLE FOR SALE ASSETS
|
0
|
0
|
|
22050070
|
OTHER
|
9,075,109
|
10,060,000
|
|
30000000
|
STOCKHOLDERS' EQUITY
|
87,915,081
|
78,579,433
|
|
30010000
|
CONTROLLING INTEREST
|
76,804,977
|
68,311,434
|
|
30030000
|
SOCIAL CAPITAL
|
4,978,126
|
4,978,126
|
|
30040000
|
SHARES REPURCHASED
|
-12,647,475
|
-12,848,448
|
|
30050000
|
PREMIUM ON ISSUANCE OF SHARES
|
15,889,819
|
15,889,819
|
|
30060000
|
CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
0
|
0
|
|
30070000
|
OTHER CAPITAL CONTRIBUTED
|
0
|
0
|
|
30080000
|
RETAINED EARNINGS (ACCUMULATED LOSSES)
|
62,905,444
|
56,897,886
|
|
30080010
|
LEGAL RESERVE
|
2,139,007
|
2,139,007
|
|
30080020
|
OTHER RESERVES
|
0
|
0
|
|
30080030
|
RETAINED EARNINGS
|
58,845,619
|
51,097,340
|
|
30080040
|
NET INCOME FOR THE YEAR
|
5,386,905
|
7,748,279
|
|
30080050
|
OTHER
|
-3,466,087
|
-4,086,740
|
|
30090000
|
OTHER ACCUMULATED COMPREHENSIVE RESULTS (NET OF TAX)
|
5,679,063
|
3,394,051
|
|
30090010
|
EARNINGS PER PROPERTY REASSESSMENT
|
0
|
0
|
|
30090020
|
ACTUARIAL EARNINGS (LOSS) FOR LABOR OBLIGATIONS
|
35,422
|
58,418
|
|
30090030
|
RESULT FOR FOREIGN CURRENCY CONVERSION
|
348,429
|
49,629
|
|
30090040
|
CHANGES IN THE VALUATION OF AVAILABLE FOR SALE FINANCIAL ASSETS
|
1,998,313
|
1,163,122
|
|
30090050
|
CHANGES IN THE VALUATION OF DERIVATIVE FINANCIAL INSTRUMENTS
|
-171,351
|
-140,944
|
|
30090060
|
CHANGES IN FAIR VALUE OF OTHER ASSETS
|
3,176,726
|
1,997,966
|
|
30090070
|
PARTICIPATION IN OTHER COMPREHENSIVE INCOME OF ASSOCIATES AND JOINT VENTURES
|
291,524
|
265,860
|
|
30090080
|
OTHER COMPREHENSIVE RESULT
|
0
|
0
|
|
30020000
|
NON-CONTROLLING INTEREST
|
11,110,104
|
10,267,999
|
AUDITED INFORMATION | Final Printing |
REF
|
CONCEPTS
|
CURRENT YEAR
|
END OF PREVIOUS YEAR
|
AMOUNT
|
AMOUNT
|
||
91000010
|
FOREIGN CURRENCY LIABILITIES SHORT-TERM
|
8,809,573
|
6,772,104
|
91000020
|
FOREIGN CURRENCY LIABILITIES LONG-TERM
|
49,578,152
|
32,170,424
|
91000030
|
CAPITAL STOCK NOMINAL
|
2,494,410
|
2,494,410
|
91000040
|
RESTATEMENT OF CAPITAL STOCK
|
2,483,716
|
2,483,716
|
91000050
|
PENSIONS AND SENIORITY PREMIUMS
|
2,107,375
|
2,009,430
|
91000060
|
NUMBER OF EXECUTIVES (*)
|
70
|
72
|
91000070
|
NUMBER OF EMPLOYEES (*)
|
39,545
|
31,975
|
91000080
|
NUMBER OF WORKERS (*)
|
0
|
0
|
91000090
|
NUMBER OF OUTSTANDING SHARES (*)
|
338,056,218,201
|
335,501,022,792
|
91000100
|
NUMBER OF REPURCHASED SHARES (*)
|
24,373,668,930
|
26,928,864,339
|
91000110
|
RESTRICTED CASH (1)
|
0
|
0
|
91000120
|
DEBT OF NON-CONSOLIDATED COMPANIES GUARANTEED
|
0
|
0
|
AUDITED INFORMATION | Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||||
CUMULATIVE
|
QUARTER
|
CUMULATIVE
|
QUARTER
|
||||
40010000
|
NET INCOME
|
80,118,352
|
24,020,205
|
73,790,711
|
21,443,064
|
||
40010010
|
SERVICES
|
61,764,168
|
19,152,459
|
57,255,507
|
17,007,067
|
||
40010020
|
SALE OF GOODS
|
2,204,680
|
604,251
|
2,163,696
|
585,975
|
||
40010030
|
INTEREST
|
0
|
0
|
0
|
0
|
||
40010040
|
ROYALTIES
|
6,058,932
|
1,631,619
|
5,321,561
|
1,431,519
|
||
40010050
|
DIVIDENDS
|
0
|
0
|
0
|
0
|
||
40010060
|
LEASE
|
10,090,572
|
2,631,876
|
9,049,947
|
2,418,503
|
||
40010061
|
CONSTRUCTION
|
0
|
0
|
0
|
0
|
||
40010070
|
OTHER
|
0
|
0
|
0
|
0
|
||
40020000
|
COST OF SALES
|
42,908,647
|
12,663,069
|
39,602,423
|
11,487,240
|
||
40021000
|
GROSS PROFIT (LOSS)
|
37,209,705
|
11,357,136
|
34,188,288
|
9,955,824
|
||
40030000
|
GENERAL EXPENSES
|
17,971,608
|
5,288,565
|
15,366,803
|
4,392,726
|
||
40040000
|
INCOME (LOSS) BEFORE OTHER INCOME AND EXPENSES, NET
|
19,238,097
|
6,068,571
|
18,821,485
|
5,563,098
|
||
40050000
|
OTHER INCOME AND (EXPENSE), NET
|
-5,281,690
|
-521,852
|
-83,150
|
-243,976
|
||
40060000
|
OPERATING INCOME (LOSS)
|
13,956,407
|
5,546,719
|
18,738,335
|
5,319,122
|
||
40070000
|
FINANCE INCOME
|
2,613,705
|
983,005
|
5,971,689
|
5,358,070
|
||
40070010
|
INTEREST INCOME
|
1,327,691
|
435,747
|
1,129,955
|
338,276
|
||
40070020
|
FOREIGN EXCHANGE GAIN, NET
|
0
|
0
|
0
|
20,500
|
||
40070030
|
DERIVATIVES GAIN, NET
|
515,073
|
547,258
|
4,841,734
|
4,999,294
|
||
40070040
|
EARNINGS FROM CHANGES IN FAIR VALUE OF FINANCIAL INSTRUMENTS
|
770,941
|
0
|
0
|
0
|
||
40070050
|
OTHER
|
0
|
0
|
0
|
0
|
||
40080000
|
FINANCE EXPENSE
|
6,942,630
|
2,519,746
|
5,086,972
|
1,299,339
|
||
40080010
|
INTEREST EXPENSE
|
5,551,461
|
1,494,565
|
4,803,151
|
1,299,339
|
||
40080020
|
FOREIGN EXCHANGE LOSS, NET
|
1,391,169
|
1,025,181
|
283,821
|
0
|
||
40080030
|
DERIVATIVES LOSS, NET
|
0
|
0
|
0
|
0
|
||
40080050
|
LOSS FROM CHANGES IN FAIR VALUE OF FINANCIAL INSTRUMENTS
|
0
|
0
|
0
|
0
|
||
40080060
|
OTHER
|
0
|
0
|
0
|
0
|
||
40090000
|
FINANCE INCOME (EXPENSE) NET
|
-4,328,925
|
-1,536,741
|
884,717
|
4,058,731
|
||
40100000
|
PARTICIPATION IN THE RESULTS OF ASSOCIATES AND JOINT VENTURES
|
13,173
|
-34,366
|
-5,659,963
|
-4,736,774
|
||
40110000
|
INCOME (LOSS) BEFORE INCOME TAXES
|
9,640,655
|
3,975,612
|
13,963,089
|
4,641,079
|
||
40120000
|
INCOME TAXES
|
2,980,883
|
1,313,995
|
3,728,962
|
783,508
|
||
40120010
|
INCOME TAX, CURRENT
|
5,043,053
|
1,928,123
|
13,857,087
|
9,425,916
|
||
40120020
|
INCOME TAX, DEFERRED
|
-2,062,170
|
-614,128
|
-10,128,125
|
-8,642,408
|
||
40130000
|
INCOME (LOSS) FROM CONTINUING OPERATIONS
|
6,659,772
|
2,661,617
|
10,234,127
|
3,857,571
|
||
40140000
|
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET
|
0
|
0
|
0
|
0
|
||
40150000
|
NET INCOME (LOSS)
|
6,659,772
|
2,661,617
|
10,234,127
|
3,857,571
|
||
40160000
|
NET INCOME (LOSS) ATTRIBUTABLE TO NON-CONTROLLING INTEREST
|
1,272,867
|
157,363
|
2,485,848
|
1,393,741
|
||
40170000
|
NET INCOME (LOSS) ATTRIBUTABLE TO CONTROLLING INTEREST
|
5,386,905
|
2,504,254
|
7,748,279
|
2,463,830
|
||
40180000
|
NET INCOME (LOSS) PER BASIC SHARE
|
1.87
|
0.87
|
2.71
|
0.86
|
||
40190000
|
NET INCOME (LOSS) PER DILUTED SHARE
|
1.74
|
0.81
|
2.50
|
0.80
|
AUDITED INFORMATION | Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
CUMULATIVE
|
QUARTER
|
CUMULATIVE
|
QUARTER
|
||
40200000
|
NET INCOME (LOSS)
|
6,659,772
|
2,661,617
|
10,234,127
|
3,857,571
|
ITEMS NOT TO BE RECLASSIFIED INTO RESULTS
|
|||||
40210000
|
EARNINGS PER PROPERTY REASSESSMENT
|
0
|
0
|
0
|
0
|
40220000
|
ACTUARIAL EARNINGS (LOSS) FOR LABOR OBLIGATIONS
|
-27,811
|
-27,811
|
133,863
|
133,863
|
40220100
|
PARTICIPATION IN RESULTS FOR REVALUATION OF PROPERTIES OF ASSOCIATES AND JOINT VENTURES
|
0
|
0
|
0
|
0
|
ITEMS THAT MAY BE SUBSEQUENTLY RECLASSIFIED INTO RESULTS
|
340,906
|
339,870
|
79,710
|
-7,340
|
|
40230000
|
RESULT FOR FOREIGN CURRENCY CONVERSION
|
835,191
|
-258,997
|
677,891
|
244,165
|
40240000
|
CHANGES IN THE VALUATION OF AVAILABLE FOR SALE FINANCIAL ASSETS
|
||||
40250000
|
CHANGES IN THE VALUATION OF DERIVATIVE FINANCIAL INSTRUMENTS
|
-30,407
|
-9,855
|
16,308
|
19,012
|
40260000
|
CHANGES IN FAIR VALUE OF OTHER ASSETS
|
1,178,760
|
482,220
|
586,315
|
804,935
|
40270000
|
PARTICIPATION IN OTHER COMPREHENSIVE INCOME OF ASSOCIATES AND JOINT VENTURES
|
25,664
|
20,660
|
105,259
|
-5,467
|
40280000
|
OTHER COMPREHENSIVE INCOME
|
0
|
0
|
0
|
0
|
40290000
|
TOTAL OTHER COMPREHENSIVE INCOME
|
2,322,303
|
546,087
|
1,599,346
|
1,189,168
|
40300000
|
COMPREHENSIVE INCOME (LOSS)
|
8,982,075
|
3,207,704
|
11,833,473
|
5,046,739
|
40320000
|
COMPREHENSIVE (LOSS) ATTRIBUTABLE TO NON-CONTROLLING INTEREST
|
1,310,158
|
205,500
|
2,497,027
|
1,402,149
|
40310000
|
COMPREHENSIVE (LOSS) ATTRIBUTABLE TO CONTROLLING INTEREST
|
7,671,917
|
3,002,204
|
9,336,446
|
3,644,590
|
AUDITED INFORMATION | Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
CUMULATIVE
|
QUARTER
|
CUMULATIVE
|
QUARTER
|
||
92000010
|
OPERATING DEPRECIATION AND AMORTIZATION
|
11,563,085
|
3,381,788
|
9,846,366
|
2,568,278
|
AUDITED INFORMATION | Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
YEAR
|
|
CURRENT
|
PREVIOUS
|
||
92000030
|
NET INCOME (**)
|
80,118,352
|
73,790,711
|
92000040
|
OPERATING INCOME (LOSS) (**)
|
13,956,407
|
18,738,335
|
92000060
|
NET INCOME (LOSS) (**)
|
6,659,772
|
10,234,127
|
92000050
|
CONTROLLING INTEREST NET INCOME (LOSS) (**)
|
5,386,905
|
7,748,279
|
92000070
|
OPERATING DEPRECIATION AND AMORTIZATION (**)
|
11,563,085
|
9,846,366
|
AUDITED INFORMATION | Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
|
AMOUNT
|
AMOUNT
|
|||
OPERATING ACTIVITIES
|
||||
50010000
|
INCOME (LOSS) BEFORE INCOME TAXES
|
9,640,655
|
13,963,089
|
|
50020000
|
+ (-) ITEMS NOT REQUIRING CASH
|
1,198,465
|
1,016,230
|
|
50020010
|
|
+ ESTIMATES FOR THE PERIOD
|
1,040,954
|
873,097
|
50020020
|
+ PROVISIONS FOR THE PERIOD
|
0
|
0
|
|
50020030
|
+ (-) OTHER UNREALIZED ITEMS
|
157,511
|
143,133
|
|
50030000
|
+ (-) ITEMS RELATED TO INVESTING ACTIVITIES
|
13,108,401
|
15,433,784
|
|
50030010
|
|
+ DEPRECIATION AND AMORTIZATION FOR THE PERIOD
|
11,563,085
|
9,846,366
|
50030020
|
(-) + GAIN OR LOSS ON SALE OF PROPERTY, PLANT AND EQUIPMENT
|
715,786
|
236,667
|
|
50030030
|
+ (-) LOSS (REVERSION) IMPAIRMENT
|
253,279
|
59,648
|
|
50030040
|
(-) + EQUITY IN RESULTS OF AFFILIATES AND JOINT VENTURES
|
(13,173)
|
5,659,963
|
|
50030050
|
(-) DIVIDENDS RECEIVED
|
0
|
0
|
|
50030060
|
(-) INTEREST INCOME
|
(417,777)
|
(192,712)
|
|
50030070
|
(-) FOREIGN EXCHANGE FLUCTUATION
|
(3,374,483)
|
(361,228)
|
|
50030080
|
(-) + OTHER ITEMS
|
4,381,684
|
185,080
|
|
50040000
|
+ (-) ITEMS RELATED TO FINANCING ACTIVITIES
|
10,618,223
|
1,052,445
|
|
50040010
|
(+) ACCRUED INTEREST
|
5,551,461
|
4,803,151
|
|
50040020
|
(+) FOREIGN EXCHANGE FLUCTUATION
|
5,507,988
|
489,847
|
|
50040030
|
(+) FINANCIAL OPERATIONS OF DERIVATIVES
|
(1,286,014)
|
(4,841,734)
|
|
50040040
|
+ (-) OTHER ITEMS
|
844,788
|
601,181
|
|
50050000
|
CASH FLOW BEFORE INCOME TAX
|
34,565,744
|
31,465,548
|
|
50060000
|
CASH FLOWS PROVIDED OR USED IN OPERATION
|
(6,102,805)
|
(7,659,343)
|
|
50060010
|
+ (-) DECREASE (INCREASE) IN CUSTOMERS
|
(1,213,774)
|
(2,604,151)
|
|
50060020
|
+ (-) DECREASE (INCREASE) IN INVENTORIES
|
(1,244,721)
|
(3,372,410)
|
|
50060030
|
+ (-) DECREASE (INCREASE) IN OTHER ACCOUNTS RECEIVABLES AND OTHER ASSETS
|
(224,752)
|
(2,136,355)
|
|
50060040
|
+ (-) INCREASE (DECREASE) IN SUPPLIERS
|
4,795,769
|
2,384,536
|
|
50060050
|
+ (-) INCREASE (DECREASE) IN OTHER LIABILITIES
|
(4,097,970)
|
2,863,730
|
|
50060060
|
+ (-) INCOME TAXES PAID OR RETURNED
|
(4,117,357)
|
(4,794,693)
|
|
50070000
|
NET CASH FLOWS FROM OPERATING ACTIVITIES
|
28,462,939
|
23,806,205
|
|
INVESTING ACTIVITIES
|
||||
50080000
|
NET CASH FLOWS FROM INVESTING ACTIVITIES
|
(22,739,509)
|
(25,246,453)
|
|
50080010
|
(-) PERMANENT INVESTMENTS IN SHARES
|
0
|
(1,588,925)
|
|
50080020
|
+ DISPOSITION OF PERMANENT INVESTMENT IN SHARES
|
0
|
0
|
|
50080030
|
(-) INVESTMENT IN PROPERTY, PLANT AND EQUIPMENT
|
(17,004,358)
|
(14,870,672)
|
|
50080040
|
+ SALE OF PROPERTY, PLANT AND EQUIPMENT
|
480,601
|
169,218
|
|
50080050
|
(-) TEMPORARY INVESTMENTS
|
(447,117)
|
(517,199)
|
|
50080060
|
+ DISPOSITION OF TEMPORARY INVESTMENTS
|
513,134
|
1,868,059
|
|
50080070
|
(-) INVESTMENT IN INTANGIBLE ASSETS
|
(794,476)
|
(824,072)
|
|
50080080
|
+ DISPOSITION OF INTANGIBLE ASSETS
|
0
|
0
|
|
50080090
|
(-) BUSINESS ACQUISITIONS
|
0
|
0
|
|
50080100
|
+ BUSINESS DISPOSITIONS
|
0
|
0
|
|
50080110
|
+ DIVIDEND RECEIVED
|
0
|
0
|
|
50080120
|
+ INTEREST RECEIVED
|
0
|
0
|
|
50080130
|
+ (-) DECREASE (INCREASE) IN ADVANCES AND LOANS TO THIRD PARTIES
|
0
|
0
|
|
50080140
|
+ (-) OTHER ITEMS
|
(5,487,293)
|
(9,482,862)
|
|
FINANCING ACTIVITIES
|
||||
50090000
|
NET CASH FLOWS FROM FINANCING ACTIVITIES
|
7,230,849
|
(923,817)
|
|
50090010
|
+ BANK FINANCING
|
2,078,433
|
493,383
|
|
50090020
|
+ STOCK MARKET FINANCING
|
18,388,714
|
6,437,204
|
|
50090030
|
+ OTHER FINANCING
|
0
|
0
|
|
50090040
|
(-) BANK FINANCING AMORTIZATION
|
(6,836,043)
|
(375,000)
|
|
50090050
|
(-) STOCK MARKET FINANCING AMORTIZATION
|
0
|
0
|
|
50090060
|
(-) OTHER FINANCING AMORTIZATION
|
(446,944)
|
(376,159)
|
|
50090070
|
+ (-) INCREASE (DECREASE) IN CAPITAL STOCK
|
0
|
0
|
|
50090080
|
(-) DIVIDENDS PAID
|
0
|
(2,168,384)
|
|
50090090
|
+ PREMIUM ON ISSUANCE OF SHARES
|
0
|
0
|
|
50090100
|
+ CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
0
|
0
|
|
50090110
|
(-) INTEREST EXPENSE
|
(5,200,696)
|
(4,681,676)
|
|
50090120
|
(-) REPURCHASE OF SHARES
|
(1,064,602)
|
(1,057,083)
|
|
50090130
|
+ (-) OTHER ITEMS
|
311,987
|
803,898
|
|
50100000
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
12,954,279
|
(2,364,065)
|
|
50110000
|
CHANGES IN THE VALUE OF CASH AND CASH EQUIVALENTS
|
83,038
|
(7,227)
|
|
50120000
|
CASH AND CASH EQUIVALENTS AT BEGINING OF PERIOD
|
16,692,033
|
19,063,325
|
|
50130000
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
29,729,350
|
16,692,033
|
AUDITED INFORMATION | Final Printing |
CONCEPTS
|
CAPITAL STOCK
|
SHARES REPURCHASED
|
ADDITIONAL PAID-IN CAPITAL
|
CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
OTHER CAPITAL CONTRIBUTED
|
RETAINED EARNINGS OR ACCUMULATED LOSSES
|
ACCUMULATED OTHER COMPREHENSIVE INCOME (NET OF INCOME TAX)
|
CONTROLLING INTEREST
|
NON-CONTROLLING INTEREST
|
TOTAL STOCKHOLDERS’ EQUITY
|
|
RESERVES
|
RETAINED EARNINGS (ACCUMULATED LOSSES)
|
||||||||||
BALANCE AT JANUARY 1, 2013
|
4,978,126
|
-13,103,223
|
15,889,819
|
0
|
0
|
2,139,007
|
48,934,392
|
1,805,884
|
60,644,005
|
7,890,598
|
68,534,603
|
|
|||||||||||
RETROSPECTIVE ADJUSTMENT
|
0
|
0
|
0
|
0
|
0
|
0
|
-101,814
|
0
|
-101,814
|
-1,088
|
-102,902
|
|
|||||||||||
APPLICATION OF OTHER COMPREHENSIVE INCOME TO RETAINED EARNINGS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|||||||||||
ESTABLISHMENT OF RESERVES
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|||||||||||
DIVIDENDS DECLARED
|
0
|
0
|
0
|
0
|
0
|
0
|
-2,168,384
|
0
|
-2,168,384
|
-118,238
|
-2,286,622
|
|
|||||||||||
(DECREASE) INCREASE OF CAPITAL
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|||||||||||
REPURCHASE OF SHARES
|
0
|
-1,057,083
|
0
|
0
|
0
|
0
|
0
|
0
|
-1,057,083
|
0
|
-1,057,083
|
|
|||||||||||
(DECREASE) INCREASE IN ADDITIONAL PAID-IN CAPITAL
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|||||||||||
(DECREASE) INCREASE IN NON-CONTROLLING INTEREST
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
OTHER
|
0
|
1,311,858
|
0
|
0
|
0
|
0
|
346,406
|
0
|
1,658,264
|
-300
|
1,657,964
|
|
|||||||||||
COMPREHENSIVE INCOME
|
0
|
0
|
0
|
0
|
0
|
0
|
7,748,279
|
1,588,167
|
9,336,446
|
2,497,027
|
11,833,473
|
|
|||||||||||
BALANCE AT DECEMBER 31, 2013
|
4,978,126
|
-12,848,448
|
15,889,819
|
0
|
0
|
2,139,007
|
54,758,879
|
3,394,051
|
68,311,434
|
10,267,999
|
78,579,433
|
BALANCE AT JANUARY 1, 2014
|
4,978,126
|
-12,848,448
|
15,889,819
|
0
|
0
|
2,139,007
|
54,758,879
|
3,394,051
|
68,311,434
|
10,267,999
|
78,579,433
|
|
|||||||||||
RETROSPECTIVE ADJUSTMENT
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|||||||||||
APPLICATION OF OTHER COMPREHENSIVE INCOME TO RETAINED EARNINGS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|||||||||||
ESTABLISHMENT OF RESERVES
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|||||||||||
DIVIDENDS DECLARED
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-468,249
|
-468,249
|
|
|||||||||||
(DECREASE) INCREASE OF CAPITAL
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|||||||||||
REPURCHASE OF SHARES
|
0
|
-1,064,602
|
0
|
0
|
0
|
0
|
0
|
0
|
-1,064,602
|
0
|
-1,064,602
|
|
|||||||||||
(DECREASE) INCREASE IN ADDITIONAL PAID-IN CAPITAL
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|||||||||||
(DECREASE) INCREASE IN NON-CONTROLLING INTEREST
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|||||||||||
OTHER
|
0
|
1,265,575
|
0
|
0
|
0
|
0
|
620,653
|
0
|
1,886,228
|
196
|
1,886,424
|
|
|||||||||||
COMPREHENSIVE INCOME
|
0
|
0
|
0
|
0
|
0
|
0
|
5,386,905
|
2,285,012
|
7,671,917
|
1,310,158
|
8,982,075
|
|
|||||||||||
BALANCE AT DECEMBER 31, 2014
|
4,978,126
|
-12,647,475
|
15,889,819
|
0
|
0
|
2,139,007
|
60,766,437
|
5,679,063
|
76,804,977
|
11,110,104
|
87,915,081
|
MEXICAN STOCK EXCHANGE
|
|
STOCK EXCHANGE CODE: TLEVISA | QUARTER: 04 YEAR: 2014 |
GRUPO TELEVISA, S.A.B.
|
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
AUDITED INFORMATION |
CONSOLIDATED
Final Printing
|
MEXICAN STOCK EXCHANGE
|
|
STOCK EXCHANGE CODE: TLEVISA | QUARTER: 04 YEAR: 2014 |
GRUPO TELEVISA, S.A.B.
|
|
FINANCIAL STATEMENT NOTES
|
|
Audited Information |
CONSOLIDATED
Final Printing
|
2014
|
2013
|
||||||||
BUILDINGS
|
PS. | 8,464,531 | PS. | 8,411,136 | |||||
BUILDING IMPROVEMENTS
|
339,828 | 305,402 | |||||||
TECHNICAL EQUIPMENT
|
79,921,698 | 66,508,565 | |||||||
SATELLITE TRANSPONDERS
|
7,869,492 | 7,869,492 | |||||||
FURNITURE AND FIXTURES
|
907,006 | 825,284 | |||||||
TRANSPORTATION EQUIPMENT
|
2,054,309 | 1,907,209 | |||||||
COMPUTER EQUIPMENT
|
5,962,735 | 5,341,054 | |||||||
LEASEHOLD IMPROVEMENTS
|
1,641,527 | 1,528,911 | |||||||
107,161,126 | 92,697,053 | ||||||||
ACCUMULATED DEPRECIATION
|
(57,539,568 | ) | (49,198,237 | ) | |||||
49,621,558 | 43,498,816 | ||||||||
LAND
|
4,627,984 | 4,597,648 | |||||||
CONSTRUCTION AND PROJECTS IN PROGRESS
|
7,759,966 | 5,380,011 | |||||||
PS. | 62,009,508 | PS. | 53,476,475 |
2014
|
2013
|
|||||||
U.S. DOLLAR DEBT:
|
||||||||
6% SENIOR NOTES DUE 2018 (A)
|
PS. | 7,357,713 | PS. | 6,507,849 | ||||
6.625% SENIOR NOTES DUE 2025 (A)
|
8,464,108 | 7,414,019 | ||||||
8.50% SENIOR NOTES DUE 2032 (A)
|
4,397,923 | 3,890,267 | ||||||
6.625% SENIOR NOTES DUE 2040 (A)
|
8,698,080 | 7,679,931 | ||||||
5% SENIOR NOTES DUE 2045 (A)
|
14,246,853 | - | ||||||
TOTAL U.S. DOLLAR DEBT
|
43,164,677 | 25,492,066 | ||||||
MEXICAN PESO DEBT:
|
||||||||
7.38% NOTES DUE 2020 (B)
|
9,958,857 | 9,951,803 | ||||||
TIIE + 0.35% NOTES DUE 2021 (B)
|
5,986,897 | - | ||||||
8.49% SENIOR NOTES DUE 2037 (A)
|
4,483,747 | 4,483,022 | ||||||
7.25% SENIOR NOTES DUE 2043 (A)
|
6,432,698 | 6,430,330 | ||||||
BANK LOANS
|
5,874,843 | 8,589,233 | ||||||
BANK LOANS (SKY)
|
3,500,000 | 3,500,000 | ||||||
BANK LOANS (TVI)
|
1,595,932 | 1,609,361 | ||||||
TOTAL MEXICAN PESO DEBT
|
37,832,974 | 34,563,749 | ||||||
TOTAL DEBT (C)
|
80,997,651 | 60,055,815 | ||||||
LESS: SHORT-TERM DEBT AND CURRENT PORTION OF LONG-TERM DEBT
|
337,148 | 312,715 | ||||||
LONG-TERM DEBT, NET OF CURRENT PORTION
|
PS. | 80,660,503 | PS. | 59,743,100 | ||||
FINANCE LEASE OBLIGATIONS:
|
||||||||
SATELLITE TRANSPONDER LEASE OBLIGATION
|
PS. | 4,401,423 | PS. | 4,077,561 | ||||
OTHER
|
908,122 | 841,686 | ||||||
TOTAL FINANCE LEASE OBLIGATIONS
|
5,309,545 | 4,919,247 | ||||||
LESS: CURRENT PORTION
|
502,166 | 424,698 | ||||||
FINANCE LEASE OBLIGATIONS, NET OF CURRENT PORTION
|
PS. | 4,807,379 | PS. | 4,494,549 |
(A)
|
THESE SENIOR NOTES ARE UNSECURED OBLIGATIONS OF THE COMPANY, RANK EQUALLY IN RIGHT OF PAYMENT WITH ALL EXISTING AND FUTURE UNSECURED AND UNSUBORDINATED INDEBTEDNESS OF THE COMPANY, AND ARE JUNIOR IN RIGHT OF PAYMENT TO ALL OF THE EXISTING AND FUTURE LIABILITIES OF THE COMPANY’S SUBSIDIARIES. INTEREST ON THE SENIOR NOTES DUE 2018, 2025, 2032, 2037, 2040, 2043 AND 2045, INCLUDING ADDITIONAL AMOUNTS PAYABLE IN RESPECT OF CERTAIN MEXICAN WITHHOLDING TAXES, IS 6.31%, 6.97%, 8.94%, 8.93%, 6.97%, 7.62% AND 5.26% PER ANNUM, RESPECTIVELY, AND IS PAYABLE SEMI-ANNUALLY. THESE SENIOR NOTES MAY NOT BE REDEEMED PRIOR TO MATURITY, EXCEPT (I) IN THE EVENT OF CERTAIN CHANGES IN LAW AFFECTING THE MEXICAN WITHHOLDING TAX TREATMENT OF CERTAIN PAYMENTS ON THE SECURITIES, IN WHICH CASE THE SECURITIES WILL BE REDEEMABLE, AS A WHOLE BUT NOT IN PART, AT THE OPTION OF THE COMPANY; AND (II) IN THE EVENT OF A CHANGE OF CONTROL, IN WHICH CASE THE COMPANY MAY BE REQUIRED TO REDEEM THE SECURITIES AT 101% OF THEIR PRINCIPAL AMOUNT. ALSO, THE COMPANY MAY, AT ITS OWN OPTION, REDEEM THE SENIOR NOTES DUE 2018, 2025, 2037, 2040 AND 2043, IN WHOLE OR IN PART, AT ANY TIME AT A REDEMPTION PRICE EQUAL TO THE GREATER OF THE PRINCIPAL AMOUNT OF THESE SENIOR NOTES OR THE PRESENT VALUE OF FUTURE CASH FLOWS, AT THE REDEMPTION DATE, OF PRINCIPAL AND INTEREST AMOUNTS OF THE SENIOR NOTES DISCOUNTED AT A FIXED RATE OF COMPARABLE U.S. OR MEXICAN SOVEREIGN BONDS. THE AGREEMENT OF THESE SENIOR NOTES CONTAINS COVENANTS THAT LIMIT THE ABILITY OF THE COMPANY AND CERTAIN RESTRICTED SUBSIDIARIES ENGAGED IN THE GROUP’S CONTENT SEGMENT, TO INCUR OR ASSUME LIENS, PERFORM SALE AND LEASEBACK TRANSACTIONS, AND CONSUMMATE CERTAIN MERGERS, CONSOLIDATIONS AND SIMILAR TRANSACTIONS. THE SENIOR NOTES DUE 2018, 2025, 2032, 2037, 2040 AND 2045 ARE REGISTERED WITH THE U.S. SECURITIES AND EXCHANGE COMMISSION (“SEC”). THE SENIOR NOTES DUE 2043 ARE REGISTERED WITH BOTH THE SEC AND THE MEXICAN BANKING AND SECURITIES COMMISSION (“COMISIÓN NACIONAL BANCARIA Y DE VALORES” OR “CNBV”).
|
(B)
|
INTEREST ON THESE NOTES (“CERTIFICADOS BURSÁTILES”) IS PAYABLE SEMI-ANNUALLY FOR NOTES DUE 2020 AND EVERY 28 DAYS FOR NOTES DUE 2021. THE COMPANY MAY, AT ITS OWN OPTION, REDEEM THE NOTES DUE 2020, IN WHOLE OR IN PART, AT ANY SEMI-ANNUAL INTEREST PAYMENT DATE AT A REDEMPTION PRICE EQUAL TO THE GREATER OF THE PRINCIPAL AMOUNT OF THE OUTSTANDING NOTES AND THE PRESENT VALUE OF FUTURE CASH FLOWS, AT THE REDEMPTION DATE, OF PRINCIPAL AND INTEREST AMOUNTS OF THE NOTES DISCOUNTED AT A FIXED RATE OF COMPARABLE MEXICAN SOVEREIGN BONDS. THE COMPANY MAY, AT ITS OWN OPTION, REDEEM THE NOTES DUE 2021, IN WHOLE OR IN PART, AT ANY DATE AT A REDEMPTION PRICE EQUAL TO THE GREATER OF THE PRINCIPAL AMOUNT OF THE OUTSTANDING NOTES AND AN AVERAGE PRICE CALCULATED FROM PRICES TO BE PROVIDED AT THE REDEMPTION DATE BY TWO MEXICAN FINANCIAL PRICING COMPANIES. THE AGREEMENT OF THESE NOTES CONTAINS COVENANTS THAT LIMIT THE ABILITY OF THE COMPANY AND CERTAIN RESTRICTED SUBSIDIARIES APPOINTED BY THE COMPANY’S BOARD OF DIRECTORS, AND ENGAGED IN THE GROUP’S CONTENT SEGMENT, TO INCUR OR ASSUME LIENS, PERFORM SALE AND LEASEBACK TRANSACTIONS, AND CONSUMMATE CERTAIN MERGERS, CONSOLIDATIONS AND SIMILAR TRANSACTIONS.
|
(C)
|
TOTAL DEBT IS PRESENTED NET OF UNAMORTIZED FINANCE COSTS AS OF DECEMBER 31, 2014 AND 2013, IN THE AGGREGATE AMOUNT OF PS.1,268,856 AND PS.808,585, RESPECTIVELY.
|
2014
|
2013
|
|||||||
NOMINAL CAPITAL STOCK
|
PS. | 2,494,410 | PS. | 2,494,410 | ||||
CUMULATIVE INFLATION ADJUSTMENT (A)
|
2,483,716 | 2,483,716 | ||||||
TOTAL CAPITAL STOCK
|
4,978,126 | 4,978,126 | ||||||
ADDITIONAL PAID-IN CAPITAL
|
15,889,819 | 15,889,819 | ||||||
RETAINED EARNINGS
|
57,518,539 | 49,149,607 | ||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET
|
5,679,063 | 3,394,051 | ||||||
SHARES REPURCHASED AND ACQUIRED BY A COMPANY’S TRUST
|
(12,647,475 | ) | (12,848,448 | ) | ||||
NET INCOME FOR THE YEAR
|
5,386,905 | 7,748,279 | ||||||
EQUITY ATTRIBUTABLE TO STOCKHOLDERS OF THE COMPANY
|
PS. | 76,804,977 | PS. | 68,311,434 |
ISSUED
|
ACQUIRED BY A COMPANY’S TRUST
|
OUTSTANDING
|
|||||||||||
SERIES “A” SHARES
|
123,273,961,425 | 8,237,414,459 | 115,036,546,966 | ||||||||||
SERIES “B” SHARES
|
58,982,873,976 | 5,652,055,183 | 53,330,818,793 | ||||||||||
SERIES “D” SHARES
|
90,086,525,865 | 5,242,099,644 | 84,844,426,221 | ||||||||||
SERIES “L” SHARES
|
90,086,525,865 | 5,242,099,644 | 84,844,426,221 | ||||||||||
362,429,887,131 | 24,373,668,930 | 338,056,218,201 |
SERIES “A”, “B”, “D”, AND “L” SHARES
|
||||||||||||||||
IN THE FORM
OF CPOS
|
NOT IN THE
FORM OF CPOS
|
TOTAL
|
NET COST
|
|||||||||||||
REPURCHASE PROGRAM (1)
|
- | - | - | PS. | - | |||||||||||
ACQUIRED BY A COMPANY’S TRUST (2)
|
17,523,590,058 | 6,850,078,872 | 24,373,668,930 | 10,158,204 | ||||||||||||
ADVANCES FOR ACQUISITION OF SHARES (3)
|
- | - | - | 2,489,271 | ||||||||||||
17,523,590,058 | 6,850,078,872 | 24,373,668,930 | PS. | 12,647,475 |
(1)
|
DURING THE YEAR ENDED DECEMBER 31, 2014 THE COMPANY DID NOT REPURCHASE ANY COMPANY’S SHARES IN THE FORM OF CPOS.
|
(2)
|
DURING THE YEAR ENDED DECEMBER 31, 2014, THE TRUST FOR THE LONG-TERM RETENTION PLAN ACQUIRED 332,844,759 SHARES OF THE COMPANY, IN THE FORM OF 2,844,827 CPOS, IN THE AMOUNT OF PS.273,154, AND RELEASED 2,515,356,792 SHARES IN THE FORM OF 21,498,776 CPOS, AND 372,683,376 SERIES ”A” SHARES, IN THE AGGREGATE AMOUNT OF PS.973,294 IN CONNECTION WITH THE LONG-TERM RETENTION PLAN.
|
(3)
|
IN CONNECTION WITH THE LONG-TERM RETENTION PLAN.
|
2014
|
2013
|
|||||||
INTEREST EXPENSE
|
PS. | (5,551,461 | ) | PS. | (4,803,151 | ) | ||
FOREIGN EXCHANGE LOSS, NET
|
(1,391,169 | ) | (283,821 | ) | ||||
FINANCE EXPENSE
|
(6,942,630 | ) | (5,086,972 | ) | ||||
INTEREST INCOME (1)
|
1,327,691 | 1,129,955 | ||||||
OTHER FINANCE INCOME, NET (2)(3)
|
1,286,014 | 4,841,734 | ||||||
FINANCE INCOME
|
2,613,705 | 5,971,689 | ||||||
FINANCE (EXPENSE) INCOME, NET
|
PS. | (4,328,925 | ) | PS. | 884,717 | |||
2014
|
2013
|
|||||||
TAX LOSSES OF SUBSIDIARIES, NET
|
PS. | 6,900,765 | PS. | 6,801,998 | ||||
DIVIDENDS DISTRIBUTED AMONG THE GROUP’S ENTITIES
|
6,122 | 11,597 | ||||||
6,906,887 | 6,813,595 | |||||||
LESS: CURRENT PORTION
|
358,117 | 183,730 | ||||||
NON-CURRENT PORTION
|
PS. | 6,548,770 | PS. | 6,629,865 |
2014
|
2013
|
|||||||
TAX LOSSES OF SUBSIDIARIES, NET
|
PS. | 177,918 | PS. | 350,197 | ||||
DIVIDENDS DISTRIBUTED AMONG THE GROUP’S ENTITIES
|
- | 81,029 | ||||||
177,918 | 431,226 | |||||||
LESS: CURRENT PORTION
|
98,563 | 260,285 | ||||||
NON-CURRENT PORTION
|
PS. | 79,355 | PS. | 170,941 |
2013
|
||||
CURRENT INCOME TAXES:
|
||||
ASSETS
|
PS. | 3,376,170 | ||
LIABILITIES
|
1,830,622 | |||
NET
|
PS. | 1,545,548 | ||
DEFERRED INCOME TAXES:
|
||||
ASSETS
|
PS. | 13,968,108 | ||
LIABILITIES
|
3,359,330 | |||
NET
|
PS. | 10,608,778 |
2014
|
2013
|
|||||||
ASSETS:
|
||||||||
ACCRUED LIABILITIES
|
PS. | 1,284,458 | PS. | 1,455,444 | ||||
ALLOWANCE FOR DOUBTFUL ACCOUNTS
|
917,269 | 753,090 | ||||||
CUSTOMER ADVANCES
|
2,186,836 | 2,480,552 | ||||||
INTANGIBLE ASSETS AND TRANSMISSION RIGHTS
|
- | 755,985 | ||||||
PREPAID EXPENSES AND OTHER ITEMS
|
297,836 | - | ||||||
LIABILITIES:
|
||||||||
INVESTMENTS
|
(443,538 | ) | (1,147,683 | ) | ||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
(202,002 | ) | (1,727,736 | ) | ||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
(152,491 | ) | (366,225 | ) | ||||
PREPAID EXPENSES AND OTHER ITEMS
|
- | (542,435 | ) | |||||
INTANGIBLE ASSETS AND TRANSMISSION RIGHTS
|
(2,961,129 | ) | - | |||||
DEFERRED INCOME TAXES OF MEXICAN COMPANIES
|
927,239 | 1,660,992 | ||||||
DEFERRED INCOME TAXES OF FOREIGN SUBSIDIARIES
|
200,410 | 165,832 | ||||||
ASSET TAX
|
435,265 | 845,910 | ||||||
TAX LOSS CARRYFORWARDS
|
6,754,354 | 7,936,044 | ||||||
DEFERRED INCOME TAX ASSET, NET
|
PS. | 8,317,268 | PS. | 10,608,778 |
TOTAL REVENUES
|
INTERSEGMENT REVENUES
|
CONSOLIDATED REVENUES
|
SEGMENT PROFIT (LOSS)
|
||||||||||||||
2014:
|
|||||||||||||||||
CONTENT
|
PS. | 34,868,080 | PS. | 1,039,950 | PS. | 33,828,130 | PS. | 15,534,269 | |||||||||
SKY
|
17,498,586 | 13,982 | 17,484,604 | 8,211,269 | |||||||||||||
TELECOMMUNICATIONS (3)
|
20,937,250 | 116,258 | 20,820,992 | 7,882,911 | |||||||||||||
OTHER BUSINESSES
|
8,204,060 | 219,434 | 7,984,626 | 651,267 | |||||||||||||
SEGMENT TOTALS
|
81,507,976 | 1,389,624 | 80,118,352 | 32,279,716 | |||||||||||||
RECONCILIATION TO CONSOLIDATED
AMOUNTS:
|
|||||||||||||||||
ELIMINATIONS AND CORPORATE EXPENSES
|
(1,389,624 | ) | (1,389,624 | ) | - | (1,478,534 | ) | ||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE
|
- | - | - | (11,563,085 | ) | ||||||||||||
CONSOLIDATED TOTAL BEFORE OTHER EXPENSE
|
80,118,352 | - | 80,118,352 | 19,238,097 | (1) | ||||||||||||
OTHER EXPENSE, NET
|
- | - | - | (5,281,690 | ) | ||||||||||||
CONSOLIDATED TOTAL
|
PS. | 80,118,352 | PS. | - | PS. | 80,118,352 | PS. | 13,956,407 | (2) | ||||||||
2013:
|
|||||||||||||||||
CONTENT
|
PS. | 33,817,614 | PS. | 822,694 | PS. | 32,994,920 | PS. | 15,565,959 | |||||||||
SKY
|
16,098,262 | 24,143 | 16,074,119 | 7,340,525 | |||||||||||||
TELECOMMUNICATIONS
|
17,138,795 | 106,271 | 17,032,524 | 6,131,773 | |||||||||||||
OTHER BUSINESSES
|
8,073,364 | 384,216 | 7,689,148 | 822,047 | |||||||||||||
SEGMENT TOTALS
|
75,128,035 | 1,337,324 | 73,790,711 | 29,860,304 | |||||||||||||
RECONCILIATION TO CONSOLIDATED
AMOUNTS:
|
|||||||||||||||||
ELIMINATIONS AND CORPORATE EXPENSES
|
(1,337,324 | ) | (1,337,324 | ) | - | (1,192,453 | ) | ||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE
|
- | - | - | (9,846,366 | ) | ||||||||||||
CONSOLIDATED TOTAL BEFORE OTHER EXPENSE
|
73,790,711 | - | 73,790,711 | 18,821,485 | (1) | ||||||||||||
OTHER EXPENSE, NET
|
- | - | - | (83,150 | ) | ||||||||||||
CONSOLIDATED TOTAL
|
PS. | 73,790,711 | PS. | - | PS. | 73,790,711 | PS. | 18,738,335 | (1) |
(1)
|
CONSOLIDATED TOTALS REPRESENTS INCOME BEFORE OTHER EXPENSE.
|
(2)
|
CONSOLIDATED TOTALS REPRESENTS CONSOLIDATED OPERATING INCOME.
|
(3)
|
IN 2014, CABLECOM CONTRIBUTED TOTAL REVENUES AND SEGMENT INCOME TO THE GROUP’S TELECOMMUNICATIONS SEGMENT FOR THE FOUR MONTHS ENDED DECEMBER 31, 2014, IN THE AMOUNT OF PS.1,369,753 AND 638,196, RESPECTIVELY, AS THE GROUP BEGAN TO CONSOLIDATE THE CABLECOM RESULTS OF OPERATIONS BEGINNING IN SEPTEMBER 2014 (SEE NOTE 10). HAD CABLECOM BEEN CONSOLIDATED FROM JANUARY 1, 2014, TOTAL REVENUES AND SEGMENT INCOME OF THE GROUP’S TELECOMMUNICATIONS SEGMENT FOR THE YEAR ENDED DECEMBER 31, 2014 WOULD HAVE INCREASED IN PS.2,593,323 AND PS.1,223,277, RESPECTIVELY.
|
QUARTER
|
ACCUMULATED
|
QUARTER
|
||||||
IST / 14
|
PS. | 853,868 | PS. | 853,868 | ||||
2ND / 14
|
3,065,452 | 2,211,584 | ||||||
3RD / 14
|
2,882,651 | (182,801 | ) | |||||
4TH / 14
|
5,386,905 | 2,504,254 |
AUGUST 31,
2014
|
||||||
ASSETS:
|
||||||
CASH AND CASH EQUIVALENTS
|
PS. | 371,353 | ||||
TRADE AND OTHER RECEIVABLES
|
269,868 | |||||
OTHER CURRENT ASSETS
|
169,841 | |||||
TOTAL CURRENT ASSETS
|
811,062 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
2,762,363 | |||||
GOODWILL
|
6,913,684 | |||||
CONCESSIONS
|
7,650,430 | |||||
OTHER INTANGIBLE ASSETS, NET
|
3,635,767 | |||||
OTHER NON-CURRENT ASSETS
|
161,169 | |||||
TOTAL ASSETS
|
21,934,475 | |||||
LIABILITIES:
|
||||||
TRADE AND OTHER PAYABLES
|
528,177 | |||||
SHORT-TERM DEBT AND CURRENT PORTION OF
|
||||||
LONG-TERM DEBT
|
443,475 | |||||
OTHER CURRENT LIABILITIES
|
94,309 | |||||
TOTAL CURRENT LIABILITIES
|
1,065,961 | |||||
LONG-TERM DEBT
|
1,454,046 | |||||
POST-EMPLOYMENT BENEFITS
|
61,823 | |||||
DEFERRED INCOME TAX LIABILITIES
|
3,491,066 | |||||
OTHER NON-CURRENT LIABILITIES
|
13,918 | |||||
TOTAL NON-CURRENT LIABILITIES
|
5,020,853 | |||||
TOTAL LIABILITIES
|
6,086,814 | |||||
TOTAL NET ASSETS
|
PS. | 15,847,661 |
JANUARY 1,
2015
|
||||||
ASSETS:
|
||||||
CASH AND CASH EQUIVALENTS
|
PS. | 198,077 | ||||
TRADE AND OTHER RECEIVABLES
|
52,543 | |||||
OTHER CURRENT ASSETS
|
33,931 | |||||
TOTAL CURRENT ASSETS
|
284,551 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
2,010,563 | |||||
OTHER NON-CURRENT ASSETS
|
90,650 | |||||
TOTAL ASSETS
|
2,385,764 | |||||
LIABILITIES:
|
||||||
TRADE AND OTHER PAYABLES
|
174,293 | |||||
OTHER CURRENT LIABILITIES
|
55,217 | |||||
TOTAL CURRENT LIABILITIES
|
229,510 | |||||
LONG-TERM DEBT
|
505,425 | |||||
OTHER NON-CURRENT LIABILITIES
|
423,843 | |||||
TOTAL NON-CURRENT LIABILITIES
|
929,268 | |||||
TOTAL LIABILITIES
|
1,158,778 | |||||
TOTAL NET ASSETS
|
PS. | 1,226,986 |
AUDITED INFORMATION | Final Printing |
COMPANY NAME
|
MAIN ACTIVITIES
|
NUMBER OF SHARES
|
%OWNERSHIP
|
TOTAL AMOUNT
(Thousands of Mexican Pesos)
|
||
ACQUISITION COST
|
BOOK VALUE
|
|||||
1
|
ARGOS COMUNICACION, S.A. DE C.V.
|
PRODUCTIONS OF T.V. PROGRAMS BROADCASTING OF T.V.
|
34,151,934
|
33.00
|
141,932
|
61,861
|
2
|
BROADCASTING MEDIA PARTNERS, INC
|
PROMOTION AND/OR DEVELOPMENT OF ENTERTAINMENT COMPANIES
|
842,850
|
7.81
|
2,584,818
|
3,507,390
|
3
|
EDITORIAL CLIO, LIBROS Y VIDEOS, S.A. DE C.V.
|
PUBLISHING AND PRINTING OF BOOKS AND MAGAZINES
|
3,227,050
|
30.00
|
32,270
|
5,780
|
4
|
ENDEMOL MEXICO, S.A. DE C.V.
|
PRODUCTION AND COMMERCIALIZATION OF TELEVISION PROGRAMMING
|
25,000
|
50.00
|
25
|
230
|
5
|
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD, S.A.P.I. DE C.V.
|
TELECOM
|
54,666,667
|
33.33
|
54,667
|
576,179
|
6
|
OCESA ENTRETENIMIENTO, S.A. DE C.V.
|
LIVE ENTERTAINMENT IN MEXICO
|
14,100,000
|
40.00
|
1,062,811
|
867,362
|
7
|
OLLIN VFX, S.A. DE C.V.
|
TELEVISION AND CINEMA PRODUCTION
|
34
|
25.37
|
13,333
|
13,333
|
8
|
T&V S.A.S.
|
PRODUCTION AND COMMERCIALIZATION OF TELEVISION PROGRAMMING
|
1,849
|
49.97
|
312
|
312
|
TOTAL INVESTMENT IN ASSOCIATES |
3,890,168
|
5,032,447
|
AUDITED INFORMATION | Final Printing |
CREDIT TYPE / INSTITUTION
|
FOREIGN INSTITUTION (YES/NOT)
|
DATE OF CONTRACT
|
AMORTIZATION DATE
|
INTEREST RATE
|
AMORTIZATION OF CREDITS DENOMINATED IN PESOS
|
AMORTIZATION OF CREDITS IN FOREIGN CURRENCY
|
||||||||||
TIME INTERVAL
|
TIME INTERVAL
|
|||||||||||||||
CURRENT YEAR
|
UNTIL 1 YEAR
|
UNTIL 2 YEAR
|
UNTIL 3 YEAR
|
UNTIL 4 YEAR
|
UNTIL 5 YEAR
|
CURRENT YEAR
|
UNTIL 1 YEAR
|
UNTIL 2 YEAR
|
UNTIL 3 YEAR
|
UNTIL 4 YEAR
|
UNTIL 5 YEAR
|
|||||
BANKS
|
||||||||||||||||
FOREIGN TRADE
|
||||||||||||||||
SECURED
|
||||||||||||||||
COMMERCIAL BANKS
|
||||||||||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
4/20/2006
|
4/20/2016
|
8.74
|
NO
|
2,100,000
|
||||||||||
BANCO SANTANDER, S.A.
|
NO
|
4/21/2006
|
4/21/2016
|
TIIE+24
|
NO
|
1,400,000
|
||||||||||
BANCO MERCANTIL DEL NORTE, S.A.
|
NO
|
2/24/2011
|
2/21/2016
|
TIIE+1.90
|
NO
|
265,460
|
543,963
|
|||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
3/25/2011
|
3/23/2021
|
9.40
|
NO
|
399,375
|
||||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
3/25/2011
|
3/23/2021
|
9.06
|
NO
|
319,500
|
479,250
|
|||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
3/25/2011
|
3/23/2018
|
8.77
|
NO
|
399,536
|
||||||||||
HSBC MÉXICO, S.A.
|
NO
|
3/28/2011
|
3/30/2018
|
TIIE+117.5
|
NO
|
624,248
|
1,248,495
|
624,248
|
||||||||
AF BANREGIO, S.A. DE C.V.
|
NO
|
10/4/2012
|
10/2/2017
|
TIIE+2.50
|
NO
|
7,400
|
8,850
|
16,750
|
||||||||
HSBC MÉXICO, S.A.
|
NO
|
5/29/2013
|
5/29/2019
|
TIIE+1.70
|
NO
|
64,288
|
64,849
|
64,849
|
64,849
|
196,174
|
||||||
HSBC MÉXICO, S.A.
|
NO
|
7/4/2014
|
7/4/2019
|
TIIE+1.40
|
NO
|
298,500
|
||||||||||
BANCO SANTANDER, S.A.
|
NO
|
9/29/2014
|
9/29/2016
|
TIIE+.15
|
NO
|
1,780,191
|
||||||||||
OTHER
|
||||||||||||||||
TOTAL BANKS
|
-
|
337,148
|
6,522,101
|
1,649,594
|
1,088,633
|
1,373,299
|
0
|
0
|
0
|
0
|
0
|
0
|
||||
STOCK MARKET
|
||||||||||||||||
LISTED STOCK EXCHANGE
|
||||||||||||||||
UNSECURED
|
||||||||||||||||
SENIOR NOTES
|
YES
|
5/9/2007
|
5/11/2037
|
8.93
|
NO
|
4,483,747
|
||||||||||
NOTES
|
NO
|
10/14/2010
|
10/1/2020
|
7.38
|
NO
|
9,958,857
|
||||||||||
SENIOR NOTES
|
YES
|
5/14/2013
|
5/14/2043
|
7.62
|
NO
|
6,432,698
|
||||||||||
NOTES
|
NO
|
4/7/2014
|
4/1/2021
|
TIIE+.35
|
NO
|
5,986,897
|
||||||||||
SENIOR NOTES
|
YES
|
5/6/2008
|
5/15/2018
|
6.31
|
NO
|
7,357,713
|
||||||||||
SENIOR NOTES
|
YES
|
3/18/2005
|
3/18/2025
|
6.97
|
NO
|
8,464,108
|
||||||||||
SENIOR NOTES
|
YES
|
3/11/2002
|
3/11/2032
|
8.94
|
NO
|
4,397,923
|
||||||||||
SENIOR NOTES
|
YES
|
11/23/2009
|
1/15/2040
|
6.97
|
NO
|
8,698,080
|
||||||||||
SENIOR NOTES
|
YES
|
5/13/2014
|
5/13/2045
|
5.26
|
NO
|
14,246,853
|
||||||||||
SECURED
|
0
|
0
|
0
|
0
|
0
|
26,862,199
|
0
|
0
|
0
|
0
|
7,357,713
|
35,806,964
|
||||
PRIVATE PLACEMENTS
|
||||||||||||||||
UNSECURED
|
||||||||||||||||
SECURED
|
||||||||||||||||
TOTAL STOCK MARKET
|
||||||||||||||||
OTHER CURRENT AND NON-CURRENT LIABILITIES WITH COST
|
||||||||||||||||
CSI LEASING MÉXICO, S. DE R.L. DE C.V.
|
NO
|
12/1/2011
|
10/1/2015
|
NO
|
2,521
|
|||||||||||
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD
|
NO
|
8/1/2012
|
7/1/2020
|
NO
|
152,919
|
76,699
|
74,679
|
73,197
|
143,620
|
|||||||
GE CAPITAL CFE MEXICO, S. DE R.L. DE C.V.
|
NO
|
7/1/2014
|
8/1/2019
|
NO
|
21,737
|
19,042
|
16,946
|
15,267
|
9,058
|
|||||||
ALD AUTOMOTIVE, S.A. DE C.V.
|
NO
|
12/1/2013
|
12/1/2015
|
NO
|
4,254
|
|||||||||||
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD
|
NO
|
11/1/2014
|
11/1/2022
|
NO
|
335
|
124
|
125
|
126
|
526
|
|||||||
GE CAPITAL CFE MEXICO, S. DE R.L. DE C.V.
|
NO
|
11/1/2014
|
11/1/2017
|
NO
|
7,280
|
7,840
|
11,664
|
|||||||||
INTELSAT GLOBAL SALES & MARKETING, LTD.
|
YES
|
10/1/2012
|
9/1/2027
|
NO
|
217,277
|
233,680
|
251,321
|
270,294
|
3,428,851
|
|||||||
IP MATRIX, S.A. DE C.V.
|
YES
|
11/1/2009
|
11/1/2015
|
NO
|
13,751
|
|||||||||||
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD
|
NO
|
8/1/2012
|
7/1/2021
|
NO
|
25,514
|
24,595
|
20,040
|
19,241
|
64,296
|
|||||||
GE CAPITAL CFE MEXICO, S. DE R.L. DE C.V.
|
NO
|
5/29/2013
|
7/1/2017
|
NO
|
3,683
|
3,931
|
2,637
|
|||||||||
CISCO SYSTEMS CAPITAL CORPORATION
|
NO
|
10/10/2012
|
8/27/2016
|
NO
|
47,237
|
18,643
|
||||||||||
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD
|
NO
|
11/1/2014
|
11/1/2022
|
NO
|
5,658
|
2,728
|
2,911
|
2,953
|
12,345
|
|||||||
TOTAL CURRENT AND NON-CURRENT LIABILITIES WITH COST
|
0
|
189,046
|
103,705
|
103,414
|
88,590
|
153,204
|
0
|
313,120
|
283,577
|
276,909
|
292,488
|
3,505,492
|
||||
SUPPLIERS
|
||||||||||||||||
VARIOUS
|
NO
|
12/31/2014
|
12/31/2015
|
NO
|
10,156,805
|
|||||||||||
VARIOUS
|
YES
|
12/31/2014
|
12/31/2015
|
NO
|
6,985,239
|
|||||||||||
TOTAL SUPPLIERS
|
0
|
10,156,805
|
0
|
0
|
0
|
0
|
0
|
6,985,239
|
0
|
0
|
0
|
0
|
||||
OTHER CURRENT AND NON-CURRENT LIABILITIES
|
||||||||||||||||
VARIOUS
|
NO
|
NO
|
22,379,853
|
911
|
2,875
|
2,875
|
350,923
|
|||||||||
TRANSMISSION RIGHTS
|
NO
|
NO
|
182,502
|
103,958
|
17,679
|
71,873
|
||||||||||
CUSTOMER DEPOSITS AND ADVANCES
|
NO
|
NO
|
284,000
|
|||||||||||||
2010 AND 2014 MEXICAN TAX REFORM
|
NO
|
NO
|
396,991
|
801,727
|
1,457,864
|
3,971,543
|
||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
NO
|
NO
|
89,994
|
175,025
|
70,083
|
|||||||||||
VARIOUS
|
YES
|
NO
|
1,511,214
|
5,202
|
93,089
|
|||||||||||
TRANSMISSION RIGHTS
|
YES
|
NO
|
689,916
|
619,074
|
316,071
|
331,657
|
||||||||||
OTHER CURRENT AND NON-CURRENT LIABILITIES
|
-
|
22,379,853
|
954,398
|
908,560
|
1,653,443
|
4,464,422
|
-
|
1,511,214
|
695,118
|
619,074
|
316,071
|
424,746
|
||||
TOTAL
|
-
|
33,062,852
|
7,580,204
|
2,661,568
|
2,830,666
|
32,853,124
|
-
|
8,809,573
|
978,695
|
895,983
|
7,966,272
|
39,737,202
|
AUDITED INFORMATION | Final Printing |
FOREIGN CURRENCY POSITION
(THOUSANDS OF PESOS)
|
DOLLARS
|
OTHER CURRENCIES
|
TOTAL
THOUSANDS
OF PESOS
|
||
THOUSANDS
OF DOLLARS
|
THOUSANDS
OF PESOS
|
THOUSANDS
OF DOLLARS
|
THOUSANDS
OF PESOS
|
||
MONETARY ASSETS
|
2,739,794
|
40,442,921
|
158,657
|
2,341,984
|
42,784,905
|
CURRENT
|
1,434,794
|
21,179,425
|
112,232
|
1,656,694
|
22,836,119
|
NON-CURRENT
|
1,305,000
|
19,263,496
|
46,425
|
685,290
|
19,948,786
|
LIABILITIES POSITION
|
3,987,204
|
57,737,091
|
49,901
|
736,604
|
58,473,695
|
CURRENT
|
558,534
|
8,244,687
|
44,092
|
650,856
|
8,895,543
|
NON-CURRENT
|
3,428,670
|
49,492,404
|
5,809
|
85,748
|
49,578,152
|
NET BALANCE
|
(1,247,410)
|
(17,294,170)
|
108,756
|
1,605,380
|
(15,688,790)
|
PS.
|
14.7613
|
PESOS PER U.S. DOLLAR
|
|
17.8641
|
PESOS PER EURO
|
||
12.6960
|
PESOS PER CANADIAN DOLLAR
|
||
1.7623
|
PESOS PER ARGENTINEAN PESO
|
||
0.6057
|
PESOS PER URUGUAYAN PESO
|
||
0.0243
|
PESOS PER CHILEAN PESO
|
||
0.0062
|
PESOS PER COLOMBIAN PESO
|
||
4.9385
|
PESOS PER PERUVIAN NUEVO SOL
|
||
14.8460
|
PESOS PER SWISS FRANC
|
||
2.3431
|
PESOS PER STRONG BOLIVAR
|
||
5.5556
|
PESOS PER BRAZILIAN REAL
|
||
22.9963
|
PESOS PER STERLING LIBRA
|
||
2.3791
|
PESOS PER CHINESE YUAN
|
||
1.8978
|
PESOS PER SWEDISH KRONA
|
AUDITED INFORMATION | Final Printing |
AUDITED INFORMATION | Final Printing |
MAIN PRODUCTS
|
NET SALES
|
MARKET
SHARE
(%)
|
MAIN
|
||
VOLUME
|
AMOUNT
|
TRADEMARKS
|
CUSTOMERS
|
||
DOMESTIC SALES
|
|||||
INTERSEGMENT ELIMINATIONS
|
(1,377,239)
|
||||
CONTENT:
|
|||||
ADVERTISING
|
25,011,190
|
GENOMMA LAB INTERNACIONAL, S.A.B. DE C.V.
|
|||
HAVAS MEDIA, S.A. DE C.V.
|
|||||
UNILEVER DE MÉXICO, S. DE R.L. DE C.V.
|
|||||
KIMBERLY CLARK DE MÉXICO, S.A.B. DE C.V.
|
|||||
COMERCIALIZADORA PEPSICO MÉXICO, S. DE R.L. DE C.V.
|
|||||
COMPAÑÍA PROCTER & GAMBLE MÉXICO, S. DE R.L. DE C.V.
|
|||||
BIMBO, S.A. DE C.V.
|
|||||
THE COCA COLA EXPORT CORPORATION SUCURSAL EN MÉXICO
|
|||||
MATTEL DE MÉXICO, S.A. DE C.V.
|
|||||
MARCAS NESTLÉ, S.A. DE C.V.
|
|||||
NETWORK SUBSCRIPTION REVENUE
|
2,046,746
|
MEGA CABLE, S.A. DE C.V.
|
|||
CABLEVISIÓN RED, S.A. DE C.V.
|
|||||
LICENSING AND SYNDICATIONS
|
708,276
|
VARIOUS
|
|||
SKY :
|
|||||
DTH BROADCAST SATELLITE
|
15,822,175
|
SKY
|
SUBSCRIBERS
|
||
PAY PER VIEW
|
203,379
|
||||
CHANNEL COMMERCIALIZATION
|
346,151
|
COMPAÑÍA INTERNACIONAL DE RADIO Y TELEVISIÓN, S.A.
|
|||
WDC MÉXICO S. DE R.L. DE C.V.
|
|||||
TELECOMMUNICATIONS:
|
|||||
DIGITAL SERVICE
|
8,911,651
|
CABLEVISIÓN, CABLEMÁS, TVI Y
|
SUBSCRIBERS
|
||
INTERNET SERVICES
|
4,911,088
|
CABLECOM, IZZI
|
|||
SERVICE INSTALLATION
|
112,507
|
||||
PAY PER VIEW
|
47,745
|
||||
CHANNEL COMMERCIALIZATION
|
506,387
|
MULTILMEDIOS S.A. DE C.V.
|
|||
TENEDORA DE CINES, S.A. DE C.V.
|
|||||
TELEVISORA FRONTERIZA, S.A. DE C.V.
|
|||||
CANAL DE NOTICIAS DE ROSARITO, S.A. DE C.V.
|
|||||
TELEPHONY
|
2,613,903
|
||||
TELECOMMUNICATIONS
|
3,085,756
|
BESTEL Y CABLECOM
|
SUBSCRIBERS
|
||
OTHER
|
265,880
|
||||
OTHER BUSINESSES:
|
|||||
PUBLISHING:
|
|||||
MAGAZINE CIRCULATION
|
25,492
|
522,860
|
TV Y NOVELAS MAGAZINE,
|
GENERAL PUBLIC (AUDIENCE)
|
|
MEN´S HEALTH MAGAZINE,
|
DEALERS
|
||||
VANIDADES MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
COSMOPOLITAN MAGAZINE
|
|||||
NATIONAL GEOGRAPHIC MAGAZINE
|
|||||
AUTOMÓVIL PANAMERICANO MAGAZINE
|
|||||
TÚ MAGAZINE
|
|||||
SKY VIEW MAGAZINE
|
|||||
MUY INTERESANTE MAGAZINE
|
|||||
COCINA FÁCIL MAGAZINE
|
|||||
ADVERTISING
|
707,531
|
FÁBRICAS DE CALZADO ANDREA, S.A. DE C.V.
|
|||
KIMBERLY CLARK DE MÉXICO, S.A.B. DE C.V.
|
|||||
DILTEX, S.A. DE C.V.
|
|||||
COMPAÑÍA PROCTER & GAMBLE DE MÉXICO, S. DE R.L DE C.V.
|
|||||
UNILEVER DE MÉXICO, S. DE R.L. DE C.V.
|
|||||
WATA GROUP, S.A. DE C.V.
|
|||||
COLGATE PALMOLIVE, S.A. DE C.V.
|
|||||
ORIONTWORLDWIDE, S.A. DE C.V.
|
|||||
OTHER INCOME
|
18,202
|
VARIOUS
|
|||
DISTRIBUTION, RENTALS, AND SALE
|
|||||
OF MOVIE RIGHTS
|
467,403
|
CINE VIDEO Y TV, S.A. DE C.V.
|
|||
OPERADORA DE CINEMAS, S.A. DE C.V.
|
|||||
CINEMARK DE MÉXICO, S.A. C.V.
|
|||||
TENEDORA DE CINES, S.A. DE C.V.
|
|||||
EN PANTALLA PRODUCCIONES INTERNACIONALES, S.A. DE C.V.
|
|||||
SPECIAL EVENTS AND SHOW PROMOTION
|
1,103,527
|
CLUB DE FÚTBOL AMÉRICA
|
GENERAL PUBLIC (AUDIENCE)
|
||
IMPULSORA DEL DEPORTIVO NECAXA
|
FEDERACIÓN MEXICANA DE FÚTBOL ASOCIACIÓN, A.C.
|
||||
ESTADIO AZTECA
|
AFICIÓN FUTBOL, S.A. DE C.V.
|
||||
GAMING
|
2,198,714
|
PLAY CITY
|
GENERAL PUBLIC (AUDIENCE)
|
||
MULTIJUEGOS
|
|||||
ADVERTISED TIME SOLD IN RADIO
|
717,467
|
HAVAS MEDIA, S.A DE C.V.
|
|||
TIENDAS SORIANA, S.A. DE C.V.
|
|||||
OPTIMUM MEDIA DIRECTION DE MÉXICO, S.A. DE C.V.
|
|||||
ARENA COMMUNICATIONS, S.A. DE C.V.
|
|||||
TIENDAS CHEDRAUI, S.A. DE C.V.
|
|||||
IPG MEDIA BRANDS COMMUNICATIONS, S.A. DE C.V.
|
|||||
DEPORTES Y MEDIOS PANAMERICANA, S.A. DE C.V.
|
|||||
PUBLISHING DISTRIBUTION
|
8,907
|
212,048
|
HOLA MÉXICO MAGAZINE
|
VARIOUS
|
|
ENTREPRENEUR MAGAZINE
|
GENERAL PUBLIC (AUDIENCE)
|
||||
MINIREVISTA MINA MAGAZINE
|
DEALERS
|
||||
REVISTA DEL CONSUMIDOR MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
BRAVO POR TI MAGAZINE
|
|||||
SELECCIONES MAGAZINE
|
|||||
EXPORT SALES
|
|||||
CONTENT:
|
|||||
ADVERTISING
|
283,611
|
CC MEDIOS Y COMUNICACIONES, C.A.
|
|||
NETWORK SUBSCRIPTION REVENUE
|
807,683
|
INTERESES EN EL ITSMO, S.A.
|
|||
DIRECTV ARGENTINA SOCIEDAD ANÓNIMA
|
|||||
GALAXY ENTERTAINMENT DE VZLA, C.A. DIRECTV
|
|||||
LICENSING AND SYNDICATIONS
|
5,839,739
|
TELEVISA
|
NETFLIX, INC
|
||
TELEVISA
|
CORPORACIÓN VENEZOLANA DE TELEVISIÓN, C.A.
|
||||
TELEVISA
|
COMPAÑÍA PERUANA DE RADIODIFUSIÓN, S.A.
|
||||
TELEVISA
|
RED TELEVISIVA MEGAVISION, S.A.
|
||||
TELEVISA
|
RCN TELEVISIÓN, S.A.
|
||||
OTHER BUSINESSES:
|
|||||
SPECIAL EVENTS AND SHOW PROMOTION
|
142,711
|
CLUB AMÉRICA
|
|||
DISTRIBUTION, RENTALS, AND SALE
|
|||||
OF MOVIE RIGHTS
|
61,397
|
NETFLIX, INC
|
|||
SUBSIDIARIES SALES ABROAD
|
|||||
CONTENT:
|
|||||
ADVERTISING
|
170,835
|
INITIATIVE MEDIA, INC.
|
|||
OPTIMUM MEDIA DIRECTION, INC.
|
|||||
GROUP M MATRIX
|
|||||
SKY:
|
|||||
DTH BROADCAST SATELLITE
|
1,126,881
|
SKY
|
SUBSCRIBERS
|
||
TELECOMMUNICATIONS:
|
|||||
TELECOMMUNICATIONS
|
482,333
|
BESTEL
|
SUBSCRIBERS
|
||
OTHER BUSINESS:
|
|||||
PUBLISHING:
|
|||||
MAGAZINE CIRCULATION
|
38,579
|
653,554
|
T.V. Y NOVELAS MAGAZINE
|
GENERAL PUBLIC (AUDIENCE)
|
|
GENTE MAGAZINE
|
DEALERS
|
||||
PAPARAZZI MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
VANIDADES MAGAZINE
|
|||||
COSMOPOLITAN MAGAZINE
|
|||||
TÚ MAGAZINE
|
|||||
MUY INTERESANTE MAGAZINE
|
|||||
BILINKEN MAGAZINE
|
|||||
PARA TI MAGAZINE
|
|||||
CONDORITO MAGAZINE
|
|||||
ADVERTISING
|
872,517
|
MCCANN ERICKSON N.Y.
|
|||
ESPACIOS, S.A.
|
|||||
R.C.N. TELEVISIÓN S.A.
|
|||||
MEDIACOM MIAMI
|
|||||
PUBLISHING DISTRIBUTION:
|
5,026
|
98,078
|
SELECCIONES MAGAZINE
|
GENERAL PUBLIC (AUDIENCE)
|
|
MAGALY TV MAGAZINE
|
DEALERS
|
||||
VOGUE MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
HOLA MAGAZINE
|
|||||
EL CUERPO HUMANO MAGAZINE
|
|||||
HELLO KITTY MAGAZINE
|
|||||
15 MINUTOS MAGAZINE
|
|||||
TEJER FÁCIL MAGAZINE
|
|||||
RENTALS OF MOVIE FILMS
|
428,051
|
LIONS GATES FILMS, INC.
|
|||
INTERSEGMENT ELIMINATIONS
|
(12,385)
|
||||
TOTAL
|
78,004
|
80,118,352
|
AUDITED INFORMATION | Final Printing |
SERIES
|
NOMINAL VALUE (PS.)
|
VALID COUPON
|
NUMBER OF SHARES
|
CAPITAL STOCK
|
||||
FIXED PORTION
|
VARIABLE PORTION
|
MEXICAN
|
FREE
SUBSCRIPTION
|
FIXED
|
VARIABLE
|
|||
A
|
0.00000
|
0
|
115,036,546,966
|
0
|
115,036,546,966
|
0
|
848,428
|
0
|
B
|
0.00000
|
0
|
53,330,818,793
|
0
|
53,330,818,793
|
0
|
405,948
|
0
|
D
|
0.00000
|
0
|
84,844,426,221
|
0
|
84,844,426,221
|
0
|
620,017
|
0
|
L
|
0.00000
|
0
|
84,844,426,221
|
0
|
0
|
84,844,426,221
|
620,017
|
0
|
TOTAL
|
338,056,218,201
|
0
|
253,211,791,980
|
84,844,426,221
|
2,494,410
|
0
|
||
TOTAL NUMBER OF SHARES REPRESENTING THE PAID CAPITAL STOCK ON THE DATE OF THE INFORMATION:
|
338,056,218,201
|
AUDITED INFORMATION | Final Printing |
1.
|
Cross-currency interest rate swaps (i.e., coupon swaps);
|
|
2.
|
Interest rate and inflation-indexed swaps;
|
|
3.
|
Cross-currency principal and interest rate swaps;
|
|
4.
|
Swaptions;
|
|
5.
|
Forward exchange rate contracts;
|
|
6.
|
FX options;
|
|
7.
|
Interest Rate Caps and Floors contracts;
|
|
8.
|
Fixed-price contracts for the acquisition of government securities (i.e., Treasury locks); and
|
|
9.
|
Credit Default Swaps.
|
|
1.
|
During the relevant quarter, one “Knock-out Option Call” agreement through which Televisa hedged against severe Mexican Peso depreciation for a notional amount of U.S.$15,000,000.00 (Fifteen Million Dollars 00/100) by paying a premium, expired. This option was entered in December 2011, and expired with Televisa not exercising it in November 2014.
|
Type of Derivative, Securities or Contract
|
Purpose (e.g., hedging, trading or other)
|
Notional Amount/Face Value
|
Value of the Underlying Asset / Reference Variable
|
Fair Value
|
Maturing per Year
|
Collateral/Lines of Credit/Securities Pledged
|
||
Current Quarter (4)
|
Previous Quarter (5)
|
Current Quarter D(H) (4)
|
Previous Quarter D(H) (5)
|
|||||
Interest Rate Swap (2)
|
Hedging
|
Ps. 1,400,000
|
TIIE 28 days + 24bps / 8.415%
|
TIIE 28 days + 24bps / 8.415%
|
(79,939)
|
(93,890)
|
Monthly interest
2015-2016
|
Does not exist (6)
|
Interest Rate Swap (1)
|
Hedging
|
Ps. 2,500,000
|
TIIE 28 days / 7.4325%
|
TIIE 28 days / 7.4325%
|
(175,025)
|
(190,117)
|
Monthly interest
2015-2018
|
Does not exist (6)
|
Interest Rate Swap (1)
|
Hedging
|
Ps. 3,000,000
|
TIIE 28 days / 6.0833%
|
TIIE 28 days / 6.0833%
|
(69,762)
|
(40,592)
|
Monthly interest
2015-2021
|
Does not exist (6)
|
FX Options (1)
|
Hedging
|
USD 135,000
|
USD 135,000
|
USD 150,000
|
2,894
|
669
|
2015
|
Does not exist (6)
|
Interest Rate Swap (3)
|
Hedging
|
Ps.1,567,607
|
TIIE 28 days / 5.063%
|
TIIE 28 days / 5.074%
|
(10,376)
|
(13,900)
|
Monthly Interest
2015-2019
|
Does not exist (6)
|
Forward (3)
|
Hedging
|
-
|
-
|
USD 6,000
/ Ps.78,455
|
-
|
2,286
|
-
|
-
|
(332,208)
|
(335,544)
|
(1)
|
Acquired by Grupo Televisa, S.A.B.
|
(2)
|
Acquired by Corporación Novavisión, S. de R.L. de C.V.
|
(3)
|
Acquired by Televisión Internacional, S.A. de C.V.
|
(4)
|
The aggregate amount of the derivatives reflected in the consolidated statement of financial position of Grupo Televisa, S.A.B. as December 31, 2014, included in the relevant SIFIC, is as follows:
|
11060020
|
FINANCIAL DERIVATIVE INSTRUMENTS
|
Ps. |
2,894
|
|||
12080010
|
FINANCIAL DERIVATIVE INSTRUMENTS
|
(335,102)
|
||||
22050010
|
FINANCIAL DERIVATIVE INSTRUMENTS
|
Ps. |
-
|
|||
(332,208) |
(5)
|
Information as of September 30, 2014.
|
(6)
|
Applies only to implicit financing in the ISDA ancillary agreements identified as “Credit Support Annex”.
|
WE HEREBY DECLARE THAT, TO THE EXTENT OF OUR FUNCTIONS, WE PREPARED THE INFORMATION RELATED TO THE REGISTRANT CONTAINED IN THIS REPORT FOR THE FOURTH QUARTER OF 2014, AND BASED ON OUR KNOWLEDGE, THIS INFORMATION FAIRLY PRESENTS THE REGISTRANT´S CONDITION. WE ALSO DECLARE THAT WE ARE NOT AWARE OF ANY RELEVANT INFORMATION THAT HAS BEEN OMITTED OR UNTRUE IN THIS QUARTERLY REPORT, OR INFORMATION CONTAINED IN SUCH REPORT THAT MAY BE MISLEADING TO INVESTORS.
|
/s/ EMILIO FERNANDO AZCÁRRAGA JEAN
|
/s/ SALVI RAFAEL FOLCH VIADERO
|
EMILIO FERNANDO AZCÁRRAGA JEAN
PRESIDENT AND CHIEF EXECUTIVE OFFICER
|
SALVI RAFAEL FOLCH VIADERO
CHIEF FINANCIAL OFFICER
|
/s/ JOAQUÍN BALCÁRCEL SANTA CRUZ
|
JOAQUÍN BALCÁRCEL SANTA CRUZ
|
VICE PRESIDENT - LEGAL AND
|
GENERAL COUNSEL
|
DATE: 05/05/2015
|
||||||||
MEXICAN STOCK EXCHANGE, REPORTS:
|
GENERAL DATA OF ISSUER | ||
STOCK EXCHANGE CODE:
|
||
TLEVISA
|
||
COMPANY'S NAME:
|
||
GRUPO TELEVISA, S.A.B.
|
||
STATE:
|
||
DISTRITO FEDERAL
|
||
CITY:
|
||
MÉXICO, D.F.
|
||
TELEPHONE:
|
ADDRESS:
|
|
01 (55) 52612000
|
AV. VASCO DE QUIROGA # 2000
|
|
FAX:
|
NEIGHBORHOOD:
|
|
01 (55) 52612494
|
SANTA FE
|
|
INTERNET ADDRESS:
|
||
www.televisa.com.mx
|
ZIP CODE:
|
|
01210
|
||
TAX DATA OF THE ISSUER
|
||
ADDRESS:
|
MUNICIPALITY:
|
|
AV. VASCO DE QUIROGA # 2000
|
ÁLVARO OBREGÓN
|
|
NEIGHBORHOOD:
|
STATE:
|
|
SANTA FE
|
DISTRITO FEDERAL
|
|
CITY AND STATE:
|
ZIP CODE:
|
|
MÉXICO, D.F.
|
01210
|
|
COMPANY TAX CODE:
|
||
GTE901219GK3
|
BMV POSITION
|
MR./MS.
|
FIRST NAME
|
LAST NAME
|
GENERAL DIRECTOR
|
MR.
|
EMILIO FERNANDO
|
AZCÁRRAGA JEAN
|
FINANCE DIRECTOR
|
LIC.
|
SALVI RAFAEL
|
FOLCH VIADERO
|
RESPONSIBLE FOR SENDING CORPORATE INFORMATION
|
LIC.
|
JOAQUÍN
|
BALCÁRCEL SANTA CRUZ
|
RESPONSIBLE FOR SENDING SHARE REPURCHASE INFORMATION
|
LIC.
|
GUADALUPE
|
PHILLIPS MARGAIN
|
RESPONSIBLE FOR INFORMATION TO INVESTORS
|
LIC.
|
CARLOS
|
MADRAZO VILLASEÑOR
|
RESPONSIBLE FOR PAYMENT
|
C.P.C.
|
JOSÉ RAÚL
|
GONZÁLEZ LIMA
|
RESPONSIBLE FOR SENDING FINANCIAL INFORMATION
|
C.P.C.
|
JOSÉ RAÚL
|
GONZÁLEZ LIMA
|
RESPONSIBLE FOR SENDING RELEVANT EVENTS
|
LIC.
|
CARLOS
|
MADRAZO VILLASEÑOR
|
RESPONSIBLE FOR LEGAL MATTERS
|
LIC.
|
JOAQUÍN
|
BALCÁRCEL SANTA CRUZ
|
POSITION
|
TYPE
|
MR./MS.
|
FIRST NAME
|
LAST NAME
|
PRESIDENT
|
RELATED
|
MR.
|
EMILIO FERNANDO
|
AZCÁRRAGA JEAN
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
ALBERTO
|
BAILLERES GONZÁLEZ
|
DIRECTOR
|
RELATED
|
MR.
|
JULIO
|
BARBA HURTADO
|
DIRECTOR
|
RELATED
|
MR.
|
JOSÉ ANTONIO
|
BASTÓN PATIÑO
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
FRANCISCO JOSÉ
|
CHÉVEZ ROBELO
|
DIRECTOR
|
RELATED
|
MR.
|
ALFONSO
|
DE ANGOITIA NORIEGA
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
JON
|
FELTHEIMER
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
JOSÉ ANTONIO VICENTE
|
FERNÁNDEZ CARBAJAL
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
JOSÉ LUIS
|
FERNÁNDEZ FERNÁNDEZ
|
DIRECTOR
|
RELATED
|
MR.
|
SALVI RAFAEL
|
FOLCH VIADERO
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
MICHAEL T.
|
FRIES
|
DIRECTOR
|
RELATED
|
MR.
|
BERNARDO
|
GÓMEZ MARTÍNEZ
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
ROBERTO
|
HERNÁNDEZ RAMÍREZ
|
DIRECTOR
|
RELATED
|
MR.
|
ENRIQUE
|
KRAUZE KLEINBORT
|
DIRECTOR
|
RELATED
|
MR.
|
JORGE AGUSTÍN
|
LUTTEROTH ECHEGOYEN
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
LORENZO ALEJANDRO
|
MENDOZA GIMÉNEZ
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
FERNANDO
|
SENDEROS MESTRE
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
ENRIQUE FRANCISCO JOSÉ
|
SENIOR HERNÁNDEZ
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
EDUARDO
|
TRICIO HARO
|
DIRECTOR
|
INDEPENDENT
|
MR.
|
DAVID M.
|
ZASLAV
|
ALTERNATE DIRECTOR
|
INDEPENDENT
|
MR.
|
HERBERT
|
ALLEN III
|
ALTERNATE DIRECTOR
|
RELATED
|
MR.
|
FÉLIX JOSÉ
|
ARAUJO RAMÍREZ
|
ALTERNATE DIRECTOR
|
RELATED
|
MR.
|
JOAQUÍN
|
BALCÁRCEL SANTA CRUZ
|
ALTERNATE DIRECTOR
|
RELATED
|
MR.
|
LEOPOLDO
|
GÓMEZ GONZÁLEZ BLANCO
|
ALTERNATE DIRECTOR
|
INDEPENDENT
|
MR.
|
ALBERTO JAVIER
|
MONTIEL CASTELLANOS
|
ALTERNATE DIRECTOR
|
INDEPENDENT
|
MR.
|
RAÚL
|
MORALES MEDRANO
|
ALTERNATE DIRECTOR
|
RELATED
|
MS.
|
GUADALUPE
|
PHILLIPS MARGAIN
|
SECRETARY OF THE BOARD OF DIRECTORS
|
NA
|
MR.
|
RICARDO
|
MALDONADO YAÑEZ
|
GRUPO TELEVISA, S.A.B.
|
|||
(Registrant)
|
|||
Dated: May 7, 2015
|
By:
|
/s/ Joaquín Balcárcel Santa Cruz
|
|
Name:
|
Joaquín Balcárcel Santa Cruz
|
||
Title:
|
General Counsel
|