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
|
STOCK EXCHANGE CODE: TLEVISA
|
QUARTER: 03
|
YEAR: 2012
|
GRUPO TELEVISA, S.A.B.
|
|
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
END OF PREVIOUS YEAR
|
START PREVIOUS YEAR
|
|
AMOUNT
|
AMOUNT
|
AMOUNT
|
|||
10000000
|
TOTAL ASSETS
|
147,369,975
|
153,969,291
|
136,423,032
|
|
11000000
|
CURRENT ASSETS
|
42,886,751
|
50,659,758
|
59,775,967
|
|
11010000
|
CASH AND AVAILABLE INVESTMENTS
|
16,693,194
|
16,275,924
|
20,942,531
|
|
11020000
|
SHORT-TERM INVESTMENTS
|
4,892,184
|
5,422,563
|
10,446,840
|
|
11020010
|
FINANCIAL INSTRUMENTS AVAILABLE FOR SALE
|
0
|
0
|
0
|
|
11020020
|
FINANCIAL INSTRUMENTS FOR NEGOTIATION
|
0
|
0
|
0
|
|
11020030
|
FINANCIAL INSTRUMENTS HELD TO MATURITY
|
4,892,184
|
5,422,563
|
10,446,840
|
|
11030000
|
CUSTOMER (NET)
|
9,933,108
|
19,243,712
|
17,701,125
|
|
11030010
|
CUSTOMER
|
12,086,558
|
21,025,382
|
19,279,862
|
|
11030020
|
ALLOWANCE FOR DOUBTFUL ACCOUNTS
|
-2,153,450
|
-1,781,670
|
-1,578,737
|
|
11040000
|
OTHER ACCOUNTS RECEIVABLE (NET)
|
3,427,440
|
2,908,866
|
4,308,780
|
|
11040010
|
OTHER ACCOUNTS RECEIVABLE
|
3,911,262
|
3,430,938
|
4,756,480
|
|
11040020
|
ALLOWANCE FOR DOUBTFUL ACCOUNTS
|
-483,822
|
-522,072
|
-447,700
|
|
11050000
|
INVENTORIES
|
1,627,083
|
1,383,822
|
1,254,536
|
|
11051000
|
BIOLOGICAL ASSETS CURRENT
|
0
|
0
|
0
|
|
11060000
|
OTHER CURRENT ASSETS
|
6,313,742
|
5,424,871
|
5,122,155
|
|
11060010
|
ADVANCE PAYMENTS
|
1,234,016
|
810,942
|
619,328
|
|
11060020
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
3,372
|
99,737
|
0
|
|
11060030
|
ASSETS AVAILABLE FOR SALE
|
0
|
0
|
0
|
|
11060040
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
|
11060050
|
RIGHTS AND LICENSING
|
0
|
0
|
0
|
|
11060060
|
OTHER
|
5,076,354
|
4,514,192
|
4,502,827
|
|
12000000
|
NON-CURRENT ASSETS
|
104,483,224
|
103,309,533
|
76,647,065
|
|
12010000
|
ACCOUNTS RECEIVABLE (NET)
|
334,775
|
253,795
|
67,763
|
|
12020000
|
INVESTMENTS
|
42,372,224
|
44,020,505
|
21,757,818
|
|
12020010
|
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES
|
21,971,915
|
3,431,630
|
3,230,328
|
|
12020020
|
HELD-TO-MATURITY DEBT SECURITIES
|
516,459
|
543,581
|
935,494
|
|
12020030
|
OTHER AVAILABLE- FOR- SALE INVESTMENTS
|
2,680,286
|
2,812,200
|
2,922,625
|
|
12020040
|
OTHER
|
17,203,564
|
37,233,094
|
14,669,371
|
|
12030000
|
PROPERTY, PLANT AND EQUIPMENT (NET)
|
42,084,146
|
40,874,886
|
37,632,378
|
|
12030010
|
BUILDINGS
|
15,191,104
|
15,640,610
|
15,367,086
|
|
12030020
|
MACHINERY AND INDUSTRIAL EQUIPMENT
|
56,561,190
|
55,880,030
|
48,724,302
|
|
12030030
|
OTHER EQUIPMENT
|
6,920,188
|
7,473,001
|
7,012,452
|
|
12030040
|
ACCUMULATED DEPRECIATION
|
-41,214,328
|
-41,735,471
|
-36,331,744
|
|
12030050
|
CONSTRUCTION IN PROGRESS
|
4,625,992
|
3,616,716
|
2,860,282
|
|
12040000
|
INVESTMENT PROPERTIES
|
0
|
0
|
0
|
|
12050000
|
NON-CURRENT BIOLOGICAL ASSETS
|
0
|
0
|
0
|
|
12060000
|
INTANGIBLE ASSETS (NET)
|
10,166,385
|
10,673,931
|
11,170,036
|
|
12060010
|
GOODWILL
|
2,571,632
|
2,571,942
|
2,677,551
|
|
12060020
|
TRADEMARKS
|
1,759,339
|
1,749,765
|
1,749,493
|
|
12060030
|
RIGHTS AND LICENSING
|
610,208
|
752,899
|
784,266
|
|
12060031
|
CONCESSIONS
|
3,649,177
|
3,650,964
|
3,507,170
|
|
12060040
|
OTHER
|
1,576,029
|
1,948,361
|
2,451,556
|
|
12070000
|
DEFERRED TAX ASSETS
|
1,374,521
|
451,885
|
0
|
|
12080000
|
OTHER NON-CURRENT ASSETS
|
8,151,173
|
7,034,531
|
6,019,070
|
|
12080001
|
ADVANCE PAYMENTS
|
0
|
0
|
0
|
|
12080010
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
5,037
|
45,272
|
189,400
|
|
12080020
|
EMPLOYEE BENEFITS
|
73,996
|
105,090
|
170,585
|
|
12080021
|
ASSETS AVAILABLE FOR SALE
|
0
|
0
|
0
|
|
12080030
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
|
12080040
|
DEFERRED ASSETS (NET)
|
0
|
0
|
0
|
|
12080050
|
OTHER
|
8,072,140
|
6,884,169
|
5,659,085
|
|
20000000
|
TOTAL LIABILITIES
|
81,980,611
|
94,879,916
|
83,129,486
|
|
21000000
|
CURRENT LIABILITIES
|
25,110,576
|
36,001,984
|
33,308,410
|
|
21010000
|
BANK LOANS
|
175,610
|
1,019,872
|
429,424
|
|
21020000
|
STOCK MARKET LOANS
|
0
|
0
|
889,066
|
|
21030000
|
OTHER LIABILITIES WITH COST
|
344,402
|
531,891
|
430,137
|
|
21040000
|
SUPPLIERS
|
8,248,912
|
7,687,518
|
7,472,253
|
|
21050000
|
TAXES PAYABLE
|
1,272,473
|
1,388,242
|
1,443,887
|
|
21050010
|
INCOME TAXES PAYABLE
|
702,548
|
822,947
|
973,498
|
|
21050020
|
OTHER TAXES PAYABLE
|
569,925
|
565,295
|
470,389
|
|
21060000
|
OTHER CURRENT LIABILITIES
|
15,069,179
|
25,374,461
|
22,643,643
|
|
21060010
|
INTEREST PAYABLE
|
785,001
|
792,645
|
750,743
|
|
21060020
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
3,319
|
0
|
74,329
|
|
21060030
|
DEFERRED INCOME
|
10,143,166
|
20,926,324
|
18,587,871
|
|
21060050
|
EMPLOYEE BENEFITS
|
523,508
|
252,492
|
199,638
|
|
21060060
|
PROVISIONS
|
635,126
|
0
|
0
|
|
21060061
|
LIABILITIES RELATED TO CURRENT AVAILABLE FOR SALE ASSETS
|
0
|
0
|
0
|
|
21060070
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
|
21060080
|
OTHER
|
2,979,059
|
3,403,000
|
3,031,062
|
|
22000000
|
NON-CURRENT LIABILITIES
|
56,870,035
|
58,877,932
|
49,821,076
|
|
22010000
|
BANK LOANS
|
13,229,662
|
13,182,895
|
7,280,460
|
|
22020000
|
STOCK MARKET LOANS
|
39,458,721
|
41,612,019
|
38,299,213
|
|
22030000
|
OTHER LIABILITIES WITH COST
|
83,602
|
201,844
|
349,674
|
|
22040000
|
DEFERRED TAX LIABILITIES
|
0
|
0
|
195,927
|
|
22050000
|
OTHER CURRENT-NON LIABILITIES
|
4,098,050
|
3,881,174
|
3,695,802
|
|
22050010
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
383,220
|
310,604
|
103,528
|
|
22050020
|
DEFERRED INCOME
|
679,795
|
460,000
|
495,508
|
|
22050040
|
EMPLOYEE BENEFITS
|
0
|
0
|
0
|
|
22050050
|
PROVISIONS
|
64,552
|
0
|
0
|
|
22050051
|
LIABILITIES RELATED TO NON-CURRENT AVAILABLE FOR SALE ASSETS
|
0
|
0
|
0
|
|
22050060
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
|
22050070
|
OTHER
|
2,970,483
|
3,110,570
|
3,096,766
|
|
30000000
|
STOCKHOLDERS' EQUITY
|
65,389,364
|
59,089,375
|
53,293,546
|
|
30010000
|
CONTROLLING INTEREST
|
57,226,079
|
51,775,184
|
44,664,815
|
|
30030000
|
SOCIAL CAPITAL
|
4,978,126
|
5,040,808
|
4,883,782
|
|
30040000
|
SHARES REPURCHASED
|
-13,303,444
|
-15,971,710
|
-6,156,625
|
|
30050000
|
PREMIUM ON ISSUANCE OF SHARES
|
15,889,819
|
15,889,819
|
3,844,524
|
|
30060000
|
CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
0
|
0
|
0
|
|
30070000
|
OTHER CAPITAL CONTRIBUTED
|
0
|
0
|
0
|
|
30080000
|
RETAINED EARNINGS (ACCUMULATED LOSSES)
|
48,118,953
|
45,492,624
|
41,546,599
|
|
30080010
|
LEGAL RESERVE
|
2,139,007
|
2,139,007
|
2,135,423
|
|
30080020
|
OTHER RESERVES
|
0
|
0
|
0
|
|
30080030
|
RETAINED EARNINGS
|
44,606,901
|
40,872,689
|
42,230,322
|
|
30080040
|
NET INCOME FOR THE YEAR
|
5,762,560
|
6,665,936
|
0
|
|
30080050
|
OTHER
|
-4,389,515
|
-4,185,008
|
-2,819,146
|
|
30090000
|
OTHER ACCUMULATED COMPREHENSIVE RESULT (NET OF TAX)
|
1,542,625
|
1,323,643
|
546,535
|
|
30090010
|
EARNINGS PER PROPERTY REASSESSMENT
|
0
|
0
|
0
|
|
30090020
|
ACTUARIAL EARNINGS (LOSS) FOR LABOR OBLIGATIONS
|
2,218
|
2,218
|
0
|
|
30090030
|
RESULT FOR FOREIGN CURRENCY CONVERSION
|
-63,302
|
162,371
|
0
|
|
30090040
|
CHANGES IN THE VALUATION OF AVAILABLE FOR SALE FINANCIAL ASSETS
|
260,687
|
213,170
|
502,745
|
|
30090050
|
CHANGES IN THE VALUATION OF DERIVATIVE FINANCIAL INSTRUMENTS
|
-166,930
|
-57,533
|
-103,519
|
|
30090060
|
CHANGES IN FAIR VALUE OF OTHER ASSETS
|
1,353,896
|
893,422
|
0
|
|
30090070
|
PARTICIPATION IN OTHER COMPREHENSIVE INCOME OF ASSOCIATES AND JOINT VENTURES
|
156,056
|
109,995
|
147,309
|
|
30090080
|
OTHER COMPREHENSIVE RESULT
|
0
|
0
|
0
|
|
30020000
|
NON-CONTROLLING INTEREST
|
8,163,285
|
7,314,191
|
8,628,731
|
REF
|
CONCEPTS
|
CURRENT YEAR
|
END OF PREVIOUS YEAR
|
START PREVIOUS YEAR
|
AMOUNT
|
AMOUNT
|
AMOUNT
|
||
91000010
|
FOREIGN CURRENCY LIABILITIES SHORT-TERM
|
4,772,728
|
5,229,595
|
7,027,829
|
91000020
|
FOREIGN CURRENCY LIABILITIES LONG-TERM
|
27,216,687
|
28,044,835
|
27,790,401
|
91000030
|
CAPITAL STOCK NOMINAL
|
2,494,410
|
2,525,818
|
2,368,792
|
91000040
|
RESTATEMENT OF CAPITAL STOCK
|
2,483,716
|
2,514,990
|
2,514,990
|
91000050
|
PENSIONS AND SENIORITY PREMIUMS
|
1,843,173
|
1,796,793
|
1,807,340
|
91000060
|
EXECUTIVES (*)
|
42
|
39
|
41
|
91000070
|
EMPLOYEES (*)
|
27,812
|
26,275
|
24,698
|
91000080
|
WORKERS (*)
|
0
|
0
|
0
|
91000090
|
OUTSTANDING SHARES (*)
|
334,112,932,101
|
330,862,122,669
|
325,023,045,906
|
91000100
|
REPURCHASED SHARES (*)
|
28,316,955,030
|
36,131,302,662
|
21,518,779,425
|
91000110
|
RESTRICTED CASH (1)
|
0
|
0
|
0
|
91000120
|
DEBT OF NON-CONSOLIDATED COMPANIES GUARANTEED
|
0
|
0
|
0
|
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
CUMULATIVE
|
QUARTER
|
CUMULATIVE
|
QUARTER
|
||
40010000
|
NET INCOME
|
49,497,953
|
17,357,531
|
44,288,771
|
15,963,451
|
40010010
|
SERVICES
|
38,591,833
|
13,713,563
|
35,032,198
|
12,743,346
|
40010020
|
SALE OF GOODS
|
1,529,713
|
534,765
|
1,346,424
|
459,973
|
40010030
|
INTERESTS
|
0
|
0
|
0
|
0
|
40010040
|
ROYALTIES
|
3,707,504
|
1,107,732
|
3,007,889
|
1,071,236
|
40010050
|
DIVIDENDS
|
0
|
0
|
0
|
0
|
40010060
|
LEASE
|
5,668,903
|
2,001,471
|
4,902,260
|
1,688,896
|
40010061
|
CONSTRUCTION
|
0
|
0
|
0
|
0
|
40010070
|
OTHER
|
0
|
0
|
0
|
0
|
40020000
|
COST OF SALES
|
26,267,151
|
8,991,746
|
23,907,867
|
8,226,622
|
40021000
|
GROSS PROFIT (LOSS)
|
23,230,802
|
8,365,785
|
20,380,904
|
7,736,829
|
40030000
|
GENERAL EXPENSES
|
9,981,598
|
3,241,494
|
8,876,820
|
3,058,800
|
40040000
|
INCOME (LOSS) BEFORE OTHER INCOME AND EXPENSES, NET
|
13,249,204
|
5,124,291
|
11,504,084
|
4,678,029
|
40050000
|
OTHER INCOME AND (EXPENSE), NET
|
-433,281
|
-260,220
|
-375,872
|
-199,557
|
40060000
|
OPERATING INCOME (LOSS) (*)
|
12,815,923
|
4,864,071
|
11,128,212
|
4,478,472
|
40070000
|
FINANCE INCOME
|
827,056
|
444,005
|
724,952
|
269,079
|
40070010
|
INTEREST INCOME
|
721,031
|
212,629
|
724,952
|
269,079
|
40070020
|
FOREIGN EXCHANGE GAIN, NET
|
13,572
|
9,578
|
0
|
0
|
40070030
|
DERIVATIVES GAIN, NET
|
92,453
|
221,798
|
0
|
0
|
40070040
|
EARNINGS PER CHANGES IN FAIR VALUE OF FINANCIAL INSTRUMENTS
|
0
|
0
|
0
|
0
|
40070050
|
OTHER
|
0
|
0
|
0
|
0
|
40080000
|
FINANCE EXPENSE
|
4,159,887
|
1,064,957
|
4,386,239
|
1,655,224
|
40080010
|
INTEREST EXPENSE
|
3,226,887
|
1,064,957
|
3,027,154
|
1,123,089
|
40080020
|
FOREIGN EXCHANGE LOSS, NET
|
0
|
0
|
389,370
|
404,751
|
40080030
|
DERIVATIVES LOSS, NET
|
0
|
0
|
969,715
|
127,384
|
40080050
|
LOSS FAIR VALUE CHANGE IN FINANCIAL INSTRUMENTS
|
933,000
|
0
|
0
|
0
|
40080060
|
OTHER
|
0
|
0
|
0
|
0
|
40090000
|
FINANCE INCOME (EXPENSE) NET
|
-3,332,831
|
-620,952
|
-3,661,287
|
-1,386,145
|
40100000
|
PARTICIPATION IN THE RESULTS OF ASSOCIATES AND JOINT VENTURES
|
-233,830
|
-209,122
|
-317,786
|
-86,750
|
40110000
|
INCOME (LOSS) BEFORE INCOME TAXES
|
9,249,262
|
4,033,997
|
7,149,139
|
3,005,577
|
40120000
|
INCOME TAXES
|
2,285,248
|
809,450
|
1,778,079
|
778,283
|
40120010
|
INCOME TAX, CURRENT
|
3,203,543
|
1,140,350
|
2,301,340
|
966,509
|
40120020
|
INCOME TAX, DEFERRED
|
-918,295
|
-330,900
|
-523,261
|
-188,226
|
40130000
|
INCOME (LOSS) FROM CONTINUING OPERATIONS
|
6,964,014
|
3,224,547
|
5,371,060
|
2,227,294
|
40140000
|
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET
|
0
|
0
|
0
|
0
|
40150000
|
NET INCOME (LOSS)
|
6,964,014
|
3,224,547
|
5,371,060
|
2,227,294
|
40160000
|
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTEREST
|
1,201,454
|
364,186
|
906,936
|
205,402
|
40170000
|
NET INCOME ATTRIBUTABLE TO CONTROLLING INTEREST
|
5,762,560
|
2,860,361
|
4,464,124
|
2,021,892
|
40180000 | INCOME (LOSS) PER BASIC SHARE |
2.03
|
1.01
|
1.59
|
0.72
|
40190000 | INCOME (LOSS) PER DILUTED SHARE |
1.86
|
0.92
|
1.52
|
0.74
|
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
CUMULATIVE
|
QUARTER
|
CUMULATIVE
|
QUARTER
|
||
40200000
|
NET INCOME (LOSS)
|
6,964,014
|
3,224,547
|
5,371,060
|
2,227,294
|
ITEMS NOT BE RECLASSIFIED INTO RESULTS
|
|||||
40210000
|
EARNINGS PER PROPERTY REASSESSMENT
|
0
|
0
|
0
|
0
|
40220000
|
ACTUARIAL EARNINGS (LOSS) FOR LABOR OBLIGATIONS
|
0
|
0
|
0
|
0
|
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
|
|||||
40230000
|
RESULT FOR FOREIGN CURRENCY CONVERSION
|
-255,225
|
-166,240
|
207,924
|
306,472
|
40240000
|
CHANGES IN THE VALUATION OF AVAILABLE FOR SALE FINANCIAL ASSETS
|
47,517
|
267,867
|
-380,128
|
-175,243
|
40250000
|
CHANGES IN THE VALUATION OF DERIVATIVE FINANCIAL INSTRUMENTS
|
-109,397
|
-9,058
|
106,808
|
85,991
|
40260000
|
CHANGES IN FAIR VALUE OF OTHER ASSETS
|
460,474
|
452,760
|
-30,024
|
45,864
|
40270000
|
PARTICIPATION IN OTHER COMPREHENSIVE INCOME OF ASSOCIATES AND JOINT VENTURES
|
46,061
|
-18,290
|
-34,895
|
-20,054
|
40280000
|
OTHER COMPREHENSIVE INCOME
|
0
|
0
|
0
|
0
|
40290000
|
TOTAL OTHER COMPREHENSIVE INCOME
|
189,430
|
527,039
|
-130,315
|
243,030
|
40300000
|
NET INCOME (LOSS) INTEGRAL
|
7,153,444
|
3,751,586
|
5,240,745
|
2,470,324
|
40320000
|
INCOME (LOSS) INTEGRAL ATTRIBUTABLE TO NON-CONTROLLING INTEREST
|
1,171,902
|
340,934
|
930,108
|
177,492
|
40310000
|
INCOME (LOSS) INTEGRAL ATTRIBUTABLE TO CONTROLLING INTEREST
|
5,981,542
|
3,410,652
|
4,310,637
|
2,292,832
|
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
CUMULATIVE
|
QUARTER
|
CUMULATIVE
|
QUARTER
|
||
92000010
|
OPERATING DEPRECIATION AND AMORTIZATION
|
6,174,626
|
2,105,258
|
5,388,008
|
1,829,775
|
92000020
|
EMPLOYEES' PROFIT SHARING, CURRENT
|
10,563
|
2,252
|
17,087
|
5,992
|
REF
|
ACCOUNT / SUBACCOUNT
|
YEAR
|
|
CURRENT
|
PREVIOUS
|
||
92000030
|
NET INCOME (**)
|
67,790,723
|
0
|
92000040
|
OPERATING INCOME (LOSS) (**)
|
17,961,387
|
0
|
92000050
|
CONTROLLING INTEREST NET INCOME (LOSS) (**)
|
7,964,372
|
0
|
92000060
|
NET INCOME (LOSS) (**)
|
9,550,269
|
0
|
92000070
|
OPERATING DEPRECIATION AND AMORTIZATION (**)
|
8,148,170
|
0
|
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
AMOUNT
|
AMOUNT
|
||
OPERATING ACTIVITIES
|
|||
50010000
|
INCOME (LOSS) BEFORE INCOME TAXES
|
9,249,262
|
7,149,139
|
50020000
|
+ (-) ITEMS NOT REQUIRING CASH
|
683,353
|
620,392
|
50020010
|
+ ESTIMATES FOR THE PERIOD
|
547,211
|
561,142
|
50020020
|
+ PROVISIONS FOR THE PERIOD
|
0
|
0
|
50020030
|
+ (-) OTHER UNREALIZED ITEMS
|
136,142
|
59,250
|
50030000
|
+(-) ITEMS RELATED TO INVESTING ACTIVITIES
|
8,019,546
|
3,090,629
|
50030010
|
+ DEPRECIATION AND AMORTIZATION FOR THE PERIOD
|
6,174,626
|
5,388,008
|
50030020
|
(-) + GAIN OR LOSS ON SALE OF PROPERTY, PLANT AND EQUIPMENT
|
0
|
0
|
50030030
|
+ (-) LOSS (REVERSION) IMPAIRMENT
|
0
|
0
|
50030040
|
(-) + EQUITY IN RESULTS OF AFFILIATES AND JOINT VENTURES
|
233,830
|
317,786
|
50030050
|
(-) DIVIDENDS RECEIVED
|
0
|
0
|
50030060
|
(-) INTEREST INCOME
|
(87,334)
|
(222,911)
|
50030070
|
(-) FOREIGN EXCHANGE FLUCTUATION
|
1,675,071
|
(2,479,504)
|
50030080
|
(-) + OTHER ITEMS
|
23,353
|
87,250
|
50040000
|
+ (-) ITEMS RELATED TO FINANCING ACTIVITIES
|
2,357,668
|
7,531,871
|
50040010
|
(+) ACCRUED INTEREST
|
3,178,680
|
2,981,805
|
50040020
|
(+) FOREIGN EXCHANGE FLUCTUATION
|
(2,133,606)
|
3,334,322
|
50040030
|
(+) FINANCIAL OPERATIONS OF DERIVATIVES
|
840,547
|
727,210
|
50040040
|
+ (-) OTHER ITEMS
|
472,047
|
488,534
|
50050000
|
CASH FLOW BEFORE INCOME TAX
|
20,309,829
|
18,392,031
|
50060000
|
CASH FLOWS PROVIDED OR USED IN OPERATION
|
(6,783,915)
|
(6,450,017)
|
50060010
|
+ (-) DECREASE (INCREASE) IN CUSTOMERS
|
8,757,987
|
6,577,327
|
50060020
|
+ (-) DECREASE (INCREASE) IN INVENTORIES
|
(1,793,637)
|
(1,101,871)
|
50060030
|
+(-) DECREASE (INCREASE) IN OTHER ACCOUNTS RECEIVABLES AND OTHER ASSETS
|
(1,019,899)
|
(300,911)
|
50060040
|
+ (-) INCREASE (DECREASE) IN SUPPLIERS
|
533,784
|
(172,049)
|
50060050
|
+ (-) INCREASE (DECREASE) IN OTHER LIABILITIES
|
(10,054,649)
|
(9,276,780)
|
50060060
|
+ (-) INCOME TAXES PAID OR RETURNED
|
(3,207,501)
|
(2,175,733)
|
50070000
|
NET CASH FLOWS FROM OPERATING ACTIVITIES
|
13,525,914
|
11,942,014
|
INVESTING ACTIVITIES
|
|||
50080000
|
NET CASH FLOWS FROM INVESTING ACTIVITIES
|
(7,341,092)
|
(14,461,779)
|
50080010
|
(-) PERMANENT INVESTMENTS IN SHARES
|
(391,867)
|
(643,999)
|
50080020
|
+ DISPOSITION OF PERMANENT INVESTMENT IN SHARES
|
0
|
0
|
50080030
|
(-) INVESTMENT IN PROPERTY, PLANT AND EQUIPMENT
|
(7,230,339)
|
(6,313,045)
|
50080040
|
+ SALE OF PROPERTY, PLANT AND EQUIPMENT
|
440,385
|
694,862
|
50080050
|
(-) TEMPORARY INVESTMENTS
|
(285,776)
|
(240,830)
|
50080060
|
+ DISPOSITION OF TEMPORARY INVESTMENTS
|
635,202
|
5,583,371
|
50080070
|
(-) INVESTMENT IN INTANGIBLE ASSETS
|
(54,204)
|
(49,803)
|
50080080
|
+ DISPOSITION OF INTANGIBLE ASSETS
|
0
|
0
|
50080090
|
(-) BUSINESS ACQUISITIONS
|
0
|
0
|
50080100
|
+ BUSINESS DISPOSITIONS
|
0
|
0
|
50080110
|
+ DIVIDEND RECEIVED
|
0
|
66,310
|
50080120
|
+ INTEREST RECEIVED
|
0
|
0
|
50080130
|
+ (-) DECREASE (INCREASE) IN ADVANCES AND LOANS TO THIRD PARTIES
|
0
|
0
|
50080140
|
+ (-) OTHER ITEMS
|
(454,493)
|
(13,558,645)
|
FINANCING ACTIVITIES
|
|||
50090000
|
NET CASH FLOWS FROM FINANCING ACTIVITIES
|
(5,733,467)
|
(1,223,319)
|
50090010
|
+ BANK FINANCING
|
200,000
|
9,700,000
|
50090020
|
+ STOCK MARKET FINANCING
|
0
|
0
|
50090030
|
+ OTHER FINANCING
|
0
|
0
|
50090040
|
(-) BANK FINANCING AMORTIZATION
|
(1,000,000)
|
(3,110,135)
|
50090050
|
(-) STOCK MARKET FINANCING AMORTIZATION
|
0
|
(898,776)
|
50090060
|
(-) OTHER FINANCING AMORTIZATION
|
(385,143)
|
(238,048)
|
50090070
|
+ (-) INCREASE (DECREASE) IN CAPITAL STOCK
|
0
|
0
|
50090080
|
(-) DIVIDENDS PAID
|
(1,002,692)
|
(1,023,012)
|
50090090
|
+ PREMIUM ON ISSUANCE OF SHARES
|
0
|
0
|
50090100
|
+ CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
0
|
0
|
50090110
|
(-) INTEREST EXPENSE
|
(3,186,324)
|
(2,919,247)
|
50090120
|
(-) REPURCHASE OF SHARES
|
0
|
(12,623)
|
50090130
|
+ (-) OTHER ITEMS
|
(359,308)
|
(2,721,478)
|
50100000
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
451,355
|
(3,743,084)
|
50110000
|
CHANGES IN THE VALUE OF CASH AND CASH EQUIVALENTS
|
(60,821)
|
(54,706)
|
50120000
|
CASH AND CASH EQUIVALENTS AT BEGINING OF PERIOD
|
16,302,660
|
20,951,953
|
50130000
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
16,693,194
|
17,154,163
|
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, 2011
|
4,883,782
|
-6,156,625
|
3,844,524
|
0
|
0
|
2,135,423
|
39,411,176
|
546,535
|
44,664,815
|
8,628,731
|
53,293,546
|
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
|
3,584
|
0
|
0
|
3,584
|
0
|
3,584
|
DIVIDENDS DECLARED
|
0
|
0
|
0
|
0
|
0
|
0
|
-1,023,012
|
0
|
-1,023,012
|
0
|
-1,023,012
|
(DECREASE) INCREASE OF CAPITAL
|
157,026
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
157,026
|
0
|
157,026
|
REPURCHASE OF SHARES
|
0
|
-11,442,740
|
0
|
0
|
0
|
0
|
0
|
0
|
-11,442,740
|
0
|
-11,442,740
|
(DECREASE) INCREASE IN ADDITIONAL PAID-IN CAPITAL
|
0
|
0
|
12,045,295
|
0
|
0
|
0
|
0
|
0
|
12,045,295
|
0
|
12,045,295
|
(DECREASE) INCREASE IN NON-CONTROLLING INTEREST
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-1,314,540
|
-1,314,540
|
OTHER
|
0
|
1,627,655
|
0
|
0
|
0
|
0
|
-1,700,483
|
0
|
-72,828
|
0
|
-72,828
|
COMPREHENSIVE INCOME
|
0
|
0
|
0
|
0
|
0
|
0
|
6,665,936
|
777,108
|
7,443,044
|
0
|
7,443,044
|
BALANCE AT SEPTEMBER 30, 2011
|
5,040,808
|
-15,971,710
|
15,889,819
|
0
|
0
|
2,139,007
|
43,353,617
|
1,323,643
|
51,775,184
|
7,314,191
|
59,089,375
|
BALANCE AT JANUARY 1, 2012
|
5,040,808
|
-15,971,710
|
15,889,819
|
0
|
0
|
2,139,007
|
43,353,617
|
1,323,643 |
51,775,184
|
7,314,191
|
59,089,375
|
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
|
-1,002,692
|
0
|
-1,002,692
|
0
|
-1,002,692
|
(DECREASE) INCREASE OF CAPITAL
|
-62,682
|
1,991,714
|
0
|
0
|
0
|
0
|
-1,929,032
|
0
|
0
|
0
|
0
|
REPURCHASE OF SHARES
|
0
|
-730,634
|
0
|
0
|
0
|
0
|
0
|
0
|
-730,634
|
0
|
-730,634
|
(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
|
849,094
|
849,094
|
OTHER
|
0
|
1,407,186
|
0
|
0
|
0
|
0
|
-204,507
|
0
|
1,202,679
|
0
|
1,202,679
|
COMPREHENSIVE INCOME
|
0
|
0
|
0
|
0
|
0
|
0
|
5,762,560
|
218,982
|
5,981,542
|
0
|
5,981,542
|
BALANCE AT SEPTEMBER 30, 2012
|
4,978,126
|
-13,303,444
|
15,889,819
|
0
|
0
|
2,139,007
|
45,979,946
|
1,542,625
|
57,226,079
|
8,163,285
|
65,389,364
|
1.
|
ACCOUNTING POLICIES:
|
2.
|
PROPERTY, PLANT AND EQUIPMENT:
|
2012
|
2011
|
|||||||
BUILDINGS
|
Ps. | 7,530,538 | Ps. | 8,029,859 | ||||
BUILDING IMPROVEMENTS
|
1,597,569 | 1,603,096 | ||||||
TECHNICAL EQUIPMENT
|
52,967,317 | 52,286,157 | ||||||
SATELLITE TRANSPONDERS
|
3,593,873 | 3,593,873 | ||||||
FURNITURE AND FIXTURES
|
709,255 | 884,408 | ||||||
TRANSPORTATION EQUIPMENT
|
2,202,987 | 2,164,073 | ||||||
COMPUTER EQUIPMENT
|
4,007,946 | 4,424,520 | ||||||
LEASEHOLD IMPROVEMENTS
|
1,444,600 | 1,397,760 | ||||||
74,054,085 | 74,383,746 | |||||||
ACCUMULATED DEPRECIATION
|
(41,214,328 | ) | (41,735,471 | ) | ||||
32,839,757 | 32,648,275 | |||||||
LAND
|
4,618,397 | 4,609,895 | ||||||
CONSTRUCTION AND PROJECTS IN PROGRESS
|
4,625,992 | 3,616,716 | ||||||
Ps. | 42,084,146 | Ps. | 40,874,886 |
3.
|
LONG-TERM DEBT SECURITIES:
|
2012
|
2011
|
|||||||||||||||
LONG-TERM DEBT SECURITIES
|
THOUSANDS
OF
U.S. DOLLARS
|
MEXICAN
PESOS
|
THOUSANDS
OF
U.S. DOLLARS
|
MEXICAN
PESOS
|
||||||||||||
6.0% SENIOR NOTES DUE 2018 (A)
|
U.S.$ | 500,000 | Ps. | 6,439,500 | U.S.$ | 500,000 | Ps. | 6,989,250 | ||||||||
6.625% SENIOR NOTES DUE 2025 (A)
|
600,000 | 7,727,400 | 600,000 | 8,387,100 | ||||||||||||
8.5% SENIOR NOTES DUE 2032 (A)
|
300,000 | 3,863,700 | 300,000 | 4,193,550 | ||||||||||||
8.49% SENIOR NOTES DUE 2037 (A)
|
- | 4,500,000 | - | 4,500,000 | ||||||||||||
6.625% SENIOR NOTES DUE 2040 (A)
7.38% NOTES DUE 2020 (B)
|
600,000
-
|
7,727,400
10,000,000
|
600,000
-
|
8,387,100
10,000,000
|
||||||||||||
2,000,000 | 40,258,000 | 2,000,000 | 42,457,000 | |||||||||||||
FINANCE COSTS, NET
|
- | (799,279 | ) | - | (844,981 | ) | ||||||||||
U.S.$ | 2,000,000 | Ps. | 39,458,721 | U.S.$ | 2,000,000 | Ps. | 41,612,019 |
(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 AND 2040, INCLUDING ADDITIONAL AMOUNTS PAYABLE IN RESPECT OF CERTAIN MEXICAN WITHHOLDING TAXES, IS 6.31%, 6.97%, 8.94%, 8.93% AND 6.97% 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 AND 2040, 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 CONTENT 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 AND 2040 ARE REGISTERED WITH THE U.S. SECURITIES AND EXCHANGE COMMISSION.
|
(B)
|
INTEREST ON THESE NOTES (“CERTIFICADOS BURSÁTILES”) IS PAYABLE SEMI-ANNUALLY. THE COMPANY MAY, AT ITS OWN OPTION, REDEEM THESE NOTES, 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 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 CONTENT, TO INCUR OR ASSUME LIENS, PERFORM SALE AND LEASEBACK TRANSACTIONS, AND CONSUMMATE CERTAIN MERGERS, CONSOLIDATIONS AND SIMILAR TRANSACTIONS.
|
2012
|
2011
|
|||||||
NOMINAL
|
Ps. | 2,494,410 | Ps. | 2,525,818 | ||||
CUMULATIVE INFLATION ADJUSTMENT (A)
|
2,483,716 | 2,514,990 | ||||||
TOTAL CAPITAL STOCK
|
Ps. | 4,978,126 | Ps. | 5,040,808 | ||||
ADDITIONAL PAID-IN CAPITAL
|
15,889,819 | 15,889,819 | ||||||
RETAINED EARNINGS
|
42,356,393 | 38,826,688 | ||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET
|
1,542,625 | 1,323,643 | ||||||
SHARES REPURCHASED
|
(13,303,444 | ) | (15,971,710 | ) | ||||
NET INCOME FOR THE PERIOD
|
5,762,560 | 6,665,936 | ||||||
EQUITY ATTRIBUTABLE TO STOCKHOLDERS OF THE COMPANY
|
Ps. | 57,226,079 | Ps. | 51,775,184 |
ISSUED
|
REPURCHASED
|
OUTSTANDING
|
|||||
SERIES “A” SHARES
|
123,273,961,425
|
9,670,694,183
|
113,603,267,242
|
||||
SERIES “B” SHARES
|
58,982,873,976
|
6,252,274,099
|
52,730,599,877
|
||||
SERIES “D” SHARES
|
90,086,525,865
|
6,196,993,374
|
83,889,532,491
|
||||
SERIES “L” SHARES
|
90,086,525,865
|
6,196,993,374
|
83,889,532,491
|
||||
362,429,887,131
|
28,316,955,030
|
334,112,932,101
|
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. | - | |||||||||||
HELD BY A COMPANY TRUST (2)
|
20,715,663,384 | 7,601,291,646 | 28,316,955,030 | 11,683,102 | ||||||||||||
ADVANCES FOR ACQUISITION OF SHARES (3)
|
- | - | - | 1,620,342 | ||||||||||||
20,715,663,384 | 7,601,291,646 | 28,316,955,030 | Ps. | 13,303,444 |
(1)
|
DURING THE NINE MONTHS ENDED SEPTEMBER 30, 2012, THE COMPANY DID NOT REPURCHASE ANY SHARES OF THE COMPANY IN THE FORM OF CPOS.
|
(2)
|
DURING THE FIRST HALF OF 2012, THE COMPANY RELEASED (I) 330,154,110 SHARES IN THE FORM OF 2,821,830 CPOS, IN THE AMOUNT OF PS.36,966, IN CONNECTION WITH THE STOCK PURCHASE PLAN; (II) 2,692,361,295 SHARES, IN THE FORM OF 23,011,635 CPOS, AND 380,394,027 SHARES SERIES “A”, IN THE AGGREGATE AMOUNT OF PS.656,146, IN CONNECTION WITH THE LONG-TERM RETENTION PLAN. ADDITIONALLY, DURING THE NINE MONTHS ENDED SEPTEMBER 30, 2012, THIS TRUST ACQUIRED 152,100,000 SHARES OF THE COMPANY, IN THE FORM OF 1,300,000 CPOS, IN THE AMOUNT OF PS.74,241.
|
(3)
|
IN CONNECTION WITH THE COMPANY’S STOCK PURCHASE PLAN AND THE LONG-TERM RETENTION PLAN.
|
2012
|
2011
|
|||||||
INTEREST EXPENSE
|
Ps. | 3,226,887 | Ps. | 3,027,154 | ||||
INTEREST INCOME
|
(721,031 | ) | (724,952 | ) | ||||
FOREIGN EXCHANGE (GAIN) LOSS, NET
|
(13,572 | ) | 389,370 | |||||
OTHER FINANCE EXPENSE, NET (1)
|
840,547 | 969,715 | ||||||
Ps. | 3,332,831 | Ps. | 3,661,287 | |||||
(1)
|
OTHER FINANCE EXPENSE, NET, CONSISTED PRIMARILY OF (GAIN) OR LOSS FROM DERIVATIVE FINANCIAL INSTRUMENTS, INCLUDING A NON-CASH (GAIN) LOSS IN FAIR VALUE FROM AN EMBEDDED DERIVATIVE IN A HOST CONTRACT RELATED TO THE GROUP’S INVESTMENT IN CONVERTIBLE DEBENTURES OF BMP, THE PARENT COMPANY OF UNIVISION, IN THE AMOUNT OF PS.(194,480) AND PS.611,100 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2012 AND 2011, RESPECTIVELY. ALSO, IN THE NINE MONTHS ENDED SEPTEMBER 30, 2012, OTHER FINANCE EXPENSE, NET, INCLUDED A NON-CASH CHARGE IN THE AMOUNT OF PS.933,000 RELATED TO THE RECYCLING FROM ACCUMULATED OTHER COMPREHENSIVE INCOME, NET, OF CUMULATIVE CHANGES IN FAIR VALUE OF EQUITY FINANCIAL INSTRUMENTS AVAILABLE FOR SALE IN CONNECTION WITH THE GROUP’S CONVERSION OF CONVERTIBLE DEBENTURES ISSUED BY GSF TELECOM HOLDINGS, S.A.P.I. DE C.V. (“GSF”), THE PARENT COMPANY OF GRUPO IUSACELL, S.A. DE C.V. (“IUSACELL”), INTO SHARES OF COMMON STOCK OF GSF.
|
2012
|
2011
|
|||||||
ASSETS:
|
||||||||
ACCRUED LIABILITIES
|
Ps. | 581,280 | Ps. | 647,415 | ||||
GOODWILL
|
1,483,467 | 1,483,467 | ||||||
TAX LOSS CARRYFORWARDS
|
747,372 | 747,372 | ||||||
ALLOWANCE FOR DOUBTFUL ACCOUNTS
|
592,609 | 570,319 | ||||||
CUSTOMER ADVANCES
|
1,386,262 | 1,638,868 | ||||||
OPTIONS
|
987,459 | 741,331 | ||||||
OTHER ITEMS
|
353,767 | 178,679 | ||||||
LIABILITIES:
|
||||||||
INVENTORIES
|
(127,152 | ) | (394,312 | ) | ||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
(452,188 | ) | (736,013 | ) | ||||
OTHER ITEMS
|
(1,097,951 | ) | (1,352,327 | ) | ||||
DEFERRED INCOME TAX OF MEXICAN COMPANIES
|
4,454,925 | 3,524,799 | ||||||
DEFERRED TAX OF FOREIGN SUBSIDIARIES
|
455,375 | 462,865 | ||||||
ASSETS TAX
|
1,054,789 | 1,088,485 | ||||||
VALUATION ALLOWANCE
|
(4,255,193 | ) | (4,288,889 | ) | ||||
FLAT RATE BUSINESS TAX
|
(335,375 | ) | (335,375 | ) | ||||
DEFERRED TAX ASSET
|
Ps. | 1,374,521 | Ps. | 451,885 |
2012
|
2011
|
|||||||
TAX LOSSES OF SUBSIDIARIES, NET
|
Ps. | 321,079 | Ps. | 188,246 | ||||
DIVIDENDS DISTRIBUTED AMONG THE GROUP´S ENTITIES
|
- | 278,557 | ||||||
321,079 | 466,803 | |||||||
LESS: CURRENT PORTION
|
82,960 | 167,724 | ||||||
NON-CURRENT PORTION
|
Ps. | 238,119 | Ps. | 299,079 |
QUARTER
|
ACCUMULATED
|
QUARTER
|
|||||||
4TH / 11
|
Ps. | 6,889,641 | Ps. | 2,170,133 |
(A)
|
||||
1ST / 12
|
1,505,922 | 1,505,922 |
(B)
|
||||||
2ND / 12
|
2,902,199 | 1,396,277 |
(B)
|
||||||
3RD / 12
|
5,762,560 | 2,860,361 |
(B)
|
(A)
|
IN ACCORDANCE WITH MEXICAN FRS
|
(B)
|
IN ACCORDANCE WITH IFRS
|
TOTAL REVENUES
|
INTERSEGMENT REVENUES
|
CONSOLIDATED REVENUES
|
SEGMENT PROFIT (LOSS)
|
|||||||||||||||||
2012:
|
||||||||||||||||||||
CONTENT
|
Ps. | 22,665,392 | Ps. | 528,009 | Ps. | 22,137,383 | Ps. | 10,603,377 | ||||||||||||
PUBLISHING
|
2,452,643 | 46,089 | 2,406,554 | 312,080 | ||||||||||||||||
SKY
|
10,654,866 | 56,737 | 10,598,129 | 4,953,625 | ||||||||||||||||
CABLE AND TELECOM
|
11,533,410 | 45,165 | 11,488,245 | 4,233,643 | ||||||||||||||||
OTHER BUSINESSES
|
3,150,853 | 283,211 | 2,867,642 | 168,564 | ||||||||||||||||
SEGMENT TOTALS
|
50,457,164 | 959,211 | 49,497,953 | 20,271,289 | ||||||||||||||||
RECONCILIATION TO CONSOLIDATED
AMOUNTS:
|
||||||||||||||||||||
ELIMINATIONS AND CORPORATE EXPENSES
|
(959,211 | ) | (959,211 | ) | - | (847,459 | ) | |||||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE
|
- | - | - | (6,174,626 | ) | |||||||||||||||
CONSOLIDATED TOTAL BEFORE OTHER EXPENSE
|
49,497,953 | - | 49,497,953 | 13,249,204 | (1) | |||||||||||||||
OTHER EXPENSE, NET
|
- | - | - | (433,281 | ) | |||||||||||||||
CONSOLIDATED TOTAL
|
Ps. | 49,497,953 | Ps. | - | Ps. | 49,497,953 | Ps. | 12,815,923 | (2) | |||||||||||
2011:
|
||||||||||||||||||||
CONTENT
|
Ps. | 20,946,987 | Ps. | 632,197 | Ps. | 20,314,790 | Ps. | 9,688,273 | ||||||||||||
PUBLISHING
|
2,216,365 | 50,484 | 2,165,881 | 294,616 | ||||||||||||||||
SKY
|
9,283,013 | 32,559 | 9,250,454 | 4,379,655 | ||||||||||||||||
CABLE AND TELECOM
|
9,957,208 | 28,594 | 9,928,614 | 3,377,589 | ||||||||||||||||
OTHER BUSINESSES
|
2,796,747 | 167,715 | 2,629,032 | (44,405 | ) | |||||||||||||||
SEGMENT TOTALS
|
45,200,320 | 911,549 | 44,288,771 | 17,695,728 | ||||||||||||||||
RECONCILIATION TO CONSOLIDATED
AMOUNTS:
|
||||||||||||||||||||
ELIMINATIONS AND CORPORATE EXPENSES
|
(911,549 | ) | (911,549 | ) | - | (803,636 | ) | |||||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE
|
- | - | - | (5,388,008 | ) | |||||||||||||||
CONSOLIDATED TOTAL BEFORE OTHER EXPENSE
|
44,288,771 | - | 44,288,771 | 11,504,084 | (1) | |||||||||||||||
OTHER EXPENSE, NET
|
- | - | - | (375,872 | ) | |||||||||||||||
CONSOLIDATED TOTAL
|
Ps. | 44,288,771 | Ps. | - | Ps. | 44,288,771 | Ps. | 11,128,212 | (2) |
(1)
|
CONSOLIDATED TOTAL REPRESENTS INCOME BEFORE OTHER EXPENSE.
|
(2)
|
CONSOLIDATED TOTAL REPRESENTS CONSOLIDATED OPERATING INCOME.
|
EXPLANATORY NOTES
|
AMOUNTS UNDER MEXICAN FRS AT DECEMBER 31, 2011
|
ADJUSTMENTS
|
AMOUNTS UNDER IFRS AT DECEMBER 31, 2011
|
|||||||||||||
ASSETS
|
||||||||||||||||
CURRENT ASSETS:
|
||||||||||||||||
CASH AND CASH EQUIVALENTS
|
Ps. | 16,275,924 | Ps. | Ps. | 16,275,924 | |||||||||||
TEMPORARY INVESTMENTS
|
5,422,563 | 5,422,563 | ||||||||||||||
TRADE NOTES AND ACCOUNTS RECEIVABLE, NET
|
19,243,712 | 19,243,712 | ||||||||||||||
OTHER ACCOUNTS AND NOTES RECEIVABLE, NET
|
2,458,802 | 2,458,802 | ||||||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
99,737 | 99,737 | ||||||||||||||
DUE FROM AFFILIATED COMPANIES
|
450,064 | 450,064 | ||||||||||||||
TRANSMISSION RIGHTS AND PROGRAMMING
|
4,178,945 | 4,178,945 | ||||||||||||||
INVENTORIES, NET
|
1,383,822 | 1,383,822 | ||||||||||||||
OTHER CURRENT ASSETS
|
1,146,189 | 1,146,189 | ||||||||||||||
TOTAL CURRENT ASSETS
|
50,659,758 | 50,659,758 | ||||||||||||||
NON-CURRENT ASSETS:
|
||||||||||||||||
NON-CURRENT ACCOUNTS RECEIVABLE
|
253,795 | 253,795 | ||||||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
45,272 | 45,272 | ||||||||||||||
TRANSMISSION RIGHTS AND PROGRAMMING
|
A | 6,832,527 | (39,376 | ) | 6,793,151 | |||||||||||
INVESTMENTS
|
B, C | 43,407,790 | 612,715 | 44,020,505 | ||||||||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
B, D, E | 41,498,967 | (624,081 | ) | 40,874,886 | |||||||||||
INTANGIBLE ASSETS, NET
|
A, B, E, F | 11,861,380 | (1,187,449 | ) | 10,673,931 | |||||||||||
PLAN ASSETS IN EXCESS OF EMPLOYEE BENEFIT OBLIGATIONS
|
I | - | 105,090 | 105,090 | ||||||||||||
DEFERRED INCOME TAXES
|
H | 410,893 | 40,992 | 451,885 | ||||||||||||
OTHER ASSETS
|
91,018 | 91,018 | ||||||||||||||
TOTAL ASSETS
|
Ps. | 155,061,400 | Ps. | (1,092,109 | ) | Ps. | 153,969,291 | |||||||||
LIABILITIES AND EQUITY
|
||||||||||||||||
CURRENT LIABILITIES:
|
||||||||||||||||
SHORT-TERM DEBT AND CURRENT PORTION OF LONG-TERM DEBT, NET
|
F | Ps. | 1,170,000 | Ps. | (128 | ) | Ps. | 1,169,872 | ||||||||
CURRENT PORTION OF CAPITAL LEASE OBLIGATIONS
|
381,891 | 381,891 | ||||||||||||||
TRADE ACCOUNTS PAYABLE
|
7,687,518 | 7,687,518 | ||||||||||||||
CUSTOMER DEPOSITS AND ADVANCES
|
20,926,324 | 20,926,324 | ||||||||||||||
TAXES PAYABLE
|
1,388,242 | 1,388,242 | ||||||||||||||
ACCRUED INTEREST
|
792,645 | 792,645 | ||||||||||||||
EMPLOYEE BENEFITS
|
252,492 | 252,492 | ||||||||||||||
DUE AFFILIATED COMPANIES
|
43,089 | 43,089 | ||||||||||||||
OTHER ACCRUED LIABILITIES
|
3,359,911 | 3,359,911 | ||||||||||||||
TOTAL CURRENT LIABILITIES
|
36,002,112 | (128 | ) | 36,001,984 | ||||||||||||
NON-CURRENT LIABILITIES:
|
||||||||||||||||
LONG-TERM DEBT, NET
|
F | 55,657,000 | (862,086 | ) | 54,794,914 | |||||||||||
CAPITAL LEASE OBLIGATIONS
|
201,844 | 201,844 | ||||||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
310,604 | 310,604 | ||||||||||||||
CUSTOMER DEPOSITS AND ADVANCES
|
460,000 | 460,000 | ||||||||||||||
OTHER LONG-TERM LIABILITIES
|
G | 3,047,487 | 63,083 | 3,110,570 | ||||||||||||
RETIREMENT AND TERMINATION BENEFITS
|
I | 525,868 | (525,868 | ) | - | |||||||||||
TOTAL LIABILITIES
|
96,204,915 | (1,324,999 | ) | 94,879,916 | ||||||||||||
EQUITY
|
||||||||||||||||
CAPITAL STOCK ISSUED, NO PAR VALUE
|
J | 10,238,885 | (5,198,077 | ) | 5,040,808 | |||||||||||
ADDITIONAL PAID-IN CAPITAL
|
J | 16,593,239 | (703,420 | ) | 15,889,819 | |||||||||||
LEGAL RESERVE
|
2,139,007 | 2,139,007 | ||||||||||||||
UNAPPROPRIATED EARNINGS
|
A, B, D, H, I, J, K
|
28,596,239 | 8,091,442 | 36,687,681 | ||||||||||||
NET INCOME FOR THE PERIOD
|
6,889,641 | (223,705 | ) | 6,665,936 | ||||||||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET
|
C, K | 3,174,521 | (1,850,878 | ) | 1,323,643 | |||||||||||
SHARE REPURCHASED
|
(15,971,710 | ) | (15,971,710 | ) | ||||||||||||
TOTAL CONTROLLING INTEREST
|
51,659,822 | 115,362 | 51,775,184 | |||||||||||||
NON-CONTROLLING INTEREST
|
E | 7,196,663 | 117,528 | 7,314,191 | ||||||||||||
TOTAL EQUITY
|
58,856,485 | 232,890 | 59,089,375 | |||||||||||||
TOTAL LIABILITIES AND EQUITY
|
Ps. | 155,061,400 | Ps. | (1,092,109 | ) | Ps. | 153,969,291 |
EXPLANATORY NOTES
|
AMOUNTS UNDER MEXICAN FRS AT JANUARY 1, 2011
|
ADJUSTMENTS
|
AMOUNTS UNDER IFRS AT JANUARY 1, 2011
|
|||||||||||||
ASSETS
|
||||||||||||||||
CURRENT ASSETS:
|
||||||||||||||||
CASH AND CASH EQUIVALENTS
|
Ps. | 20,942,531 | Ps. | Ps. | 20,942,531 | |||||||||||
TEMPORARY INVESTMENTS
|
10,446,840 | 10,446,840 | ||||||||||||||
TRADE NOTES AND ACCOUNTS RECEIVABLE, NET
|
17,701,125 | 17,701,125 | ||||||||||||||
OTHER ACCOUNTS AND NOTES RECEIVABLE, NET
|
4,112,470 | 4,112,470 | ||||||||||||||
DUE FROM AFFILIATED COMPANIES
|
196,310 | 196,310 | ||||||||||||||
TRANSMISION RIGHTS AND PROGRAMMING
|
4,004,415 | 4,004,415 | ||||||||||||||
INVENTORIES, NET
|
1,254,536 | 1,254,536 | ||||||||||||||
OTHER CURRENT ASSETS
|
1,117,740 | 1,117,740 | ||||||||||||||
TOTAL CURRENT ASSETS
|
59,775,967 | 59,775,967 | ||||||||||||||
NON-CURRENT ASSETS:
|
||||||||||||||||
NON-CURRENT ACCOUNTS RECEIVABLE
|
67,763 | 67,763 | ||||||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
189,400 | 189,400 | ||||||||||||||
TRANSMISSION RIGHTS AND PROGRAMMING
|
A | 5,627,602 | (48,105 | ) | 5,579,497 | |||||||||||
INVESTMENTS
|
B, C | 21,837,453 | (79,635 | ) | 21,757,818 | |||||||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
B, D, E | 38,651,847 | (1,019,469 | ) | 37,632,378 | |||||||||||
INTANGIBLE ASSETS, NET
|
A, E, F | 10,241,007 | 929,029 | 11,170,036 | ||||||||||||
PLAN ASSETS IN EXCESS OF EMPLOYEE BENEFIT OBLIGATIONS
|
I | - | 170,585 | 170,585 | ||||||||||||
OTHER ASSETS
|
79,588 | 79,588 | ||||||||||||||
TOTAL ASSETS
|
Ps. | 136,470,627 | Ps. | (47,595 | ) | Ps. | 136,423,032 | |||||||||
LIABILITIES AND EQUITY
|
||||||||||||||||
CURRENT LIABILITIES:
|
||||||||||||||||
SHORT-TERM DEBT AND CURRENT PORTION OF LONG-TERM DEBT, NET
|
F | Ps. | 1,469,142 | Ps. | (652 | ) | Ps. | 1,468,490 | ||||||||
CURRENT PORTION OF CAPITAL LEASE OBLIGATIONS
|
280,137 | 280,137 | ||||||||||||||
TRADE ACCOUNTS PAYABLE
|
7,472,253 | 7,472,253 | ||||||||||||||
CUSTOMER DEPOSITS AND ADVANCES
|
18,587,871 | 18,587,871 | ||||||||||||||
TAXES PAYABLE
|
1,443,887 | 1,443,887 | ||||||||||||||
ACCRUED INTEREST
|
750,743 | 750,743 | ||||||||||||||
EMPLOYEE BENEFITS
|
199,638 | 199,638 | ||||||||||||||
DUE AFFILIATED COMPANIES
|
48,753 | 48,753 | ||||||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
74,329 | 74,329 | ||||||||||||||
OTHER ACCRUED LIABILITIES
|
2,982,309 | 2,982,309 | ||||||||||||||
TOTAL CURRENT LIABILITIES
|
33,309,062 | (652 | ) | 33,308,410 | ||||||||||||
NON-CURRENT LIABILITIES:
|
||||||||||||||||
LONG-TERM DEBT, NET
|
F | 46,495,660 | (915,987 | ) | 45,579,673 | |||||||||||
CAPITAL LEASE OBLIGATIONS
|
349,674 | 349,674 | ||||||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
103,528 | 103,528 | ||||||||||||||
CUSTOMER DEPOSITS AND ADVANCES
|
495,508 | 495,508 | ||||||||||||||
OTHER LONG-TERM LIABILITIES
|
G | 3,027,766 | 69,000 | 3,096,766 | ||||||||||||
DEFERRED INCOME TAXES
|
H | 401,525 | (205,598 | ) | 195,927 | |||||||||||
RETIREMENT AND TERMINATION BENEFITS
|
I | 430,143 | (430,143 | ) | - | |||||||||||
TOTAL LIABILITIES
|
84,612,866 | (1,483,380 | ) | 83,129,486 | ||||||||||||
EQUITY
|
||||||||||||||||
CAPITAL STOCK ISSUED, NO PAR VALUE
|
J | 10,019,859 | (5,136,077 | ) | 4,883,782 | |||||||||||
ADDITIONAL PAID-IN CAPITAL
|
J | 4,547,944 | (703,420 | ) | 3,844,524 | |||||||||||
LEGAL RESERVE
|
2,135,423 | 2,135,423 | ||||||||||||||
UNAPPROPRIATED EARNINGS
|
A, B, D, H, I, J, K
|
31,266,773 | 8,144,403 | 39,411,176 | ||||||||||||
NET INCOME FOR THE PERIOD
|
- | - | ||||||||||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET
|
C, K | 3,251,109 | (2,704,574 | ) | 546,535 | |||||||||||
SHARE REPURCHASED
|
(6,156,625 | ) | (6,156,625 | ) | ||||||||||||
TOTAL CONTROLLING INTEREST
|
45,064,483 | (399,668 | ) | 44,664,815 | ||||||||||||
NON-CONTROLLING INTEREST
|
E | 6,793,278 | 1,835,453 | 8,628,731 | ||||||||||||
TOTAL EQUITY
|
51,857,761 | 1,435,785 | 53,293,546 | |||||||||||||
TOTAL LIABILITIES AND EQUITY
|
Ps. | 136,470,627 | Ps. | (47,595 | ) | Ps. | 136,423,032 |
EXPLANATORY NOTES
|
AMOUNTS UNDER MEXICAN FRS AT SEPTEMBER 30, 2011
|
ADJUSTMENTS
|
AMOUNTS UNDER IFRS AT SEPTEMBER 30, 2011
|
|||||||||||||
ASSETS
|
||||||||||||||||
CURRENT ASSETS:
|
||||||||||||||||
CASH AND CASH EQUIVALENTS
|
Ps. | 17,154,163 | Ps. | Ps. | 17,154,163 | |||||||||||
TEMPORARY INVESTMENTS
|
6,017,038 | 6,017,038 | ||||||||||||||
TRADE NOTES AND ACCOUNTS RECEIVABLE, NET
|
10,664,266 | 10,664,266 | ||||||||||||||
OTHER ACCOUNTS AND NOTES RECEIVABLE, NET
|
3,962,002 | 3,962,002 | ||||||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
135,713 | 135,713 | ||||||||||||||
DUE FROM AFFILIATED COMPANIES
|
568,374 | 568,374 | ||||||||||||||
TRANSMISION RIGHTS AND PROGRAMMING
|
4,158,045 | 4,158,045 | ||||||||||||||
INVENTORIES, NET
|
1,303,688 | 1,303,688 | ||||||||||||||
OTHER CURRENT ASSETS
|
1,488,345 | 1,488,345 | ||||||||||||||
TOTAL CURRENT ASSETS
|
45,451,634 | 45,451,634 | ||||||||||||||
NON-CURRENT ASSETS:
|
||||||||||||||||
NON-CURRENT ACCOUNTS RECEIVABLE
|
71,424 | 71,424 | ||||||||||||||
TRANSMISSION RIGHTS AND PROGRAMMING
|
A | 6,564,232 | (41,260 | ) | 6,522,972 | |||||||||||
INVESTMENTS
|
B, C | 40,599,339 | 1,261,945 | 41,861,284 | ||||||||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
B, D, E | 39,730,360 | (642,444 | ) | 39,087,916 | |||||||||||
INTANGIBLE ASSETS, NET
|
A, B, E, F | 11,970,045 | (1,203,408 | ) | 10,766,637 | |||||||||||
PLAN ASSETS IN EXCESS OF EMPLOYEE BENEFIT OBLIGATIONS
|
I | - | 137,564 | 137,564 | ||||||||||||
DEFERRED INCOME TAXES
|
H | - | 276,273 | 276,273 | ||||||||||||
OTHER ASSETS
|
86,350 | 86,350 | ||||||||||||||
TOTAL ASSETS
|
Ps. | 144,473,384 | Ps. | (211,330 | ) | Ps. | 144,262,054 | |||||||||
LIABILITIES AND EQUITY
|
||||||||||||||||
CURRENT LIABILITIES:
|
||||||||||||||||
SHORT-TERM DEBT AND CURRENT PORTION OF LONG-TERM DEBT, NET
|
F | Ps. | 1,170,000 | Ps. | (252 | ) | Ps. | 1,169,748 | ||||||||
CURRENT PORTION OF CAPITAL LEASE OBLIGATIONS
|
403,045 | 403,045 | ||||||||||||||
TRADE ACCOUNTS PAYABLE
|
7,437,905 | 7,437,905 | ||||||||||||||
CUSTOMER DEPOSITS AND ADVANCES
|
9,306,723 | 9,306,723 | ||||||||||||||
TAXES PAYABLE
|
1,172,260 | 1,172,260 | ||||||||||||||
ACCRUED INTEREST
|
813,301 | 813,301 | ||||||||||||||
EMPLOYEE BENEFITS
|
489,292 | 489,292 | ||||||||||||||
DUE AFFILIATED COMPANIES
|
55,766 | 55,766 | ||||||||||||||
OTHER ACCRUED LIABILITIES
|
9,421,431 | 9,421,431 | ||||||||||||||
TOTAL CURRENT LIABILITIES
|
30,269,723 | (252 | ) | 30,269,471 | ||||||||||||
NON-CURRENT LIABILITIES:
|
||||||||||||||||
LONG-TERM DEBT, NET
|
F | 55,476,800 | (891,156 | ) | 54,585,644 | |||||||||||
CAPITAL LEASE OBLIGATIONS
|
236,728 | 236,728 | ||||||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
324,628 | 324,628 | ||||||||||||||
CUSTOMER DEPOSITS AND ADVANCES
|
563,508 | 563,508 | ||||||||||||||
OTHER LONG-TERM LIABILITIES
|
G | 2,862,367 | 63,819 | 2,926,186 | ||||||||||||
DEFERRED INCOME TAXES
|
H | 168,501 | (168,501 | ) | - | |||||||||||
RETIREMENT AND TERMINATION BENEFITS
|
I | 534,371 | (534,371 | ) | - | |||||||||||
TOTAL LIABILITIES
|
90,436,626 | (1,530,461 | ) | 88,906,165 | ||||||||||||
EQUITY
|
||||||||||||||||
CAPITAL STOCK ISSUED, NO PAR VALUE
|
J | 10,118,099 | (5,198,077 | ) | 4,920,022 | |||||||||||
ADDITIONAL PAID-IN CAPITAL
|
J | 6,214,096 | (703,420 | ) | 5,510,676 | |||||||||||
LEGAL RESERVE
|
2,139,007 | 2,139,007 | ||||||||||||||
UNAPPROPRIATED EARNINGS
|
A, B, D, H, I, J, K
|
29,193,866 | 8,092,415 | 37,286,281 | ||||||||||||
NET INCOME FOR THE PERIOD
|
4,719,508 | (255,384 | ) | 4,464,124 | ||||||||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET
|
C, K | 1,075,222 | (734,668 | ) | 340,554 | |||||||||||
SHARE REPURCHASED
|
(6,230,334 | ) | (6,230,334 | ) | ||||||||||||
TOTAL CONTROLLING INTEREST
|
47,229,464 | 1,200,866 | 48,430,330 | |||||||||||||
NON-CONTROLLING INTEREST
|
E | 6,807,294 | 118,265 | 6,925,559 | ||||||||||||
TOTAL EQUITY
|
54,036,758 | 1,319,131 | 55,355,889 | |||||||||||||
TOTAL LIABILITIES AND EQUITY
|
Ps. | 144,473,384 | Ps. | (211,330 | ) | Ps. | 144,262,054 |
EXPLANATORY NOTES
|
AMOUNTS UNDER MEXICAN FRS
|
ADJUSTMENTS AND RECLASSIFICATIONS
|
AMOUNTS UNDER IFRS
|
|||||||||||||
NET SALES
|
Ps. | 62,581,541 | Ps. | Ps. | 62,581,541 | |||||||||||
COST OF SALES (EXCLUDING DEPRECIATION AND AMORTIZATION)
|
I | 28,166,280 | (33,571 | ) | 28,132,709 | |||||||||||
SELLING EXPENSES (EXCLUDING DEPRECIATION AND AMORTIZATION)
|
I | 4,972,866 | (57 | ) | 4,972,809 | |||||||||||
ADMINISTRATIVE EXPENSES (EXCLUDING DEPRECIATION AND AMORTIZATION)
|
I | 5,190,621 | 56,513 | 5,247,134 | ||||||||||||
DEPRECIATION AND AMORTIZATION
|
A, D | 7,429,728 | (68,176 | ) | 7,361,552 | |||||||||||
INCOME BEFORE OTHER EXPENSE
|
16,822,046 | 45,291 | 16,867,337 | |||||||||||||
OTHER EXPENSE, NET
|
(639,966 | ) | 46,305 | (593,661 | ) | |||||||||||
OPERATING INCOME
|
16,182,080 | 91,596 | 16,273,676 | |||||||||||||
FINANCE EXPENSE, NET
|
C, K | (4,142,749 | ) | (498,227 | ) | (4,640,976 | ) | |||||||||
EQUITY IN (LOSSES) INCOME OF AFFILIATES, NET
|
(449,439 | ) | 121 | (449,318 | ) | |||||||||||
INCOME BEFORE INCOME TAXES
|
11,589,892 | (406,510 | ) | 11,183,382 | ||||||||||||
INCOME TAXES
|
C, H | 3,409,751 | (183,684 | ) | 3,226,067 | |||||||||||
NET INCOME
|
Ps. | 8,180,141 | Ps. | (222,826 | ) | Ps. | 7,957,315 | |||||||||
NET INCOME ATTRIBUTABLE TO:
|
||||||||||||||||
CONTROLLING INTEREST
|
Ps. | 6,889,641 | Ps. | (223,705 | ) | Ps. | 6,665,936 | |||||||||
NON-CONTROLLING INTEREST
|
1,290,500 | 879 | 1,291,379 | |||||||||||||
Ps. | 8,180,141 | Ps. | (222,826 | ) | Ps. | 7,957,315 |
EXPLANATORY NOTES
|
AMOUNTS UNDER MEXICAN FRS
|
ADJUSTMENTS AND RECLASSIFICATIONS
|
AMOUNTS UNDER IFRS
|
|||||||||||||
NET SALES
|
Ps. | 15,963,451 | Ps. | Ps. | 15,963,451 | |||||||||||
COST OF SALES (EXCLUDING DEPRECIATION AND AMORTIZATION)
|
I | 6,943,016 | (33,534 | ) | 6,909,482 | |||||||||||
SELLING EXPENSES (EXCLUDING DEPRECIATION AND AMORTIZATION)
|
I | 1,254,434 | (239 | ) | 1,254,195 | |||||||||||
ADMINISTRATIVE EXPENSES (EXCLUDING DEPRECIATION AND AMORTIZATION)
|
I | 1,286,682 | 5,288 | 1,291,970 | ||||||||||||
DEPRECIATION AND AMORTIZATION
|
A, D | 1,841,188 | (11,413 | ) | 1,829,775 | |||||||||||
INCOME BEFORE OTHER EXPENSE
|
4,638,131 | 39,898 | 4,678,029 | |||||||||||||
OTHER EXPENSE, NET
|
(200,799 | ) | 1,242 | (199,557 | ) | |||||||||||
OPERATING INCOME
|
4,437,332 | 41,140 | 4,478,472 | |||||||||||||
FINANCE EXPENSE, NET
|
C, K | (1,316,329 | ) | (69,816 | ) | (1,386,145 | ) | |||||||||
EQUITY IN (LOSSES) INCOME OF AFFILIATES, NET
|
(86,529 | ) | (221 | ) | (86,750 | ) | ||||||||||
INCOME BEFORE INCOME TAXES
|
3,034,474 | (28,897 | ) | 3,005,577 | ||||||||||||
INCOME TAXES
|
C, H | 784,429 | (6,146 | ) | 778,283 | |||||||||||
NET INCOME
|
Ps. | 2,250,045 | Ps. | (22,751 | ) | Ps. | 2,227,294 | |||||||||
NET INCOME ATTRIBUTABLE TO:
|
||||||||||||||||
CONTROLLING INTEREST
|
Ps. | 2,045,148 | Ps. | (23,256 | ) | Ps. | 2,021,892 | |||||||||
NON-CONTROLLING INTEREST
|
204,897 | 505 | 205,402 | |||||||||||||
Ps. | 2,250,045 | Ps. | (22,751 | ) | Ps. | 2,227,294 |
EXPLANATORY NOTES
|
AMOUNTS UNDER MEXICAN FRS
|
ADJUSTMENTS AND RECLASSIFICATIONS
|
AMOUNTS UNDER IFRS
|
|||||||||||||
NET SALES
|
Ps. | 44,288,771 | Ps. | Ps. | 44,288,771 | |||||||||||
COST OF SALES (EXCLUDING DEPRECIATION AND AMORTIZATION)
|
I | 20,123,037 | (82,554 | ) | 20,040,483 | |||||||||||
SELLING EXPENSES (EXCLUDING DEPRECIATION AND AMORTIZATION)
|
I | 3,564,742 | (1,017 | ) | 3,563,725 | |||||||||||
ADMINISTRATIVE EXPENSES (EXCLUDING DEPRECIATION AND AMORTIZATION)
|
I | 3,777,198 | 15,273 | 3,792,471 | ||||||||||||
DEPRECIATION AND AMORTIZATION
|
A, D | 5,429,850 | (41,842 | ) | 5,388,008 | |||||||||||
INCOME BEFORE OTHER EXPENSE
|
11,393,944 | 110,140 | 11,504,084 | |||||||||||||
OTHER EXPENSE, NET
|
(386,429 | ) | 10,557 | (375,872 | ) | |||||||||||
OPERATING INCOME
|
11,007,515 | 120,697 | 11,128,212 | |||||||||||||
FINANCE EXPENSE, NET
|
C, K | (3,057,922 | ) | (603,365 | ) | (3,661,287 | ) | |||||||||
EQUITY IN (LOSSES) INCOME OF AFFILIATES, NET
|
(318,155 | ) | 369 | (317,786 | ) | |||||||||||
INCOME BEFORE INCOME TAXES
|
7,631,438 | (482,299 | ) | 7,149,139 | ||||||||||||
INCOME TAXES
|
C, H | 2,006,528 | (228,449 | ) | 1,778,079 | |||||||||||
NET INCOME
|
Ps. | 5,624,910 | Ps. | (253,850 | ) | Ps. | 5,371,060 | |||||||||
NET INCOME ATTRIBUTABLE TO:
|
||||||||||||||||
CONTROLLING INTEREST
|
Ps. | 4,719,508 | Ps. | (255,384 | ) | Ps. | 4,464,124 | |||||||||
NON-CONTROLLING INTEREST
|
905,402 | 1,534 | 906,936 | |||||||||||||
Ps. | 5,624,910 | Ps. | (253,850 | ) | Ps. | 5,371,060 |
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.
|
OPERATION AND/OR BROADCASTING OF T.V.
|
34,151,934
|
33.00
|
141,932
|
43,738
|
2
|
BROADCASTING MEDIA PARTNERS, INC
|
PROMOTION AND/OR DEVELOPMENT OF COMPANIES
|
842,850
|
7.99
|
2,578,376
|
2,534,072
|
3
|
GSF TELECOM HOLDING, S.A.P.I. DE C.V.
|
WIRELESS AND FIX TELEPHONY
|
150,000,000
|
50.00
|
18,738,057
|
18,503,007
|
4
|
COMUNICABLE, S.A. DE C.V.
|
CABLE TV TRANSMISSION
|
2,000
|
50.00
|
16,918
|
27,963
|
5
|
COMUNICABLE DE VALLE HERMOSO, S.A. DE C.V.
|
CABLE TV TRANSMISSION
|
2,000
|
50.00
|
4,019
|
3,146
|
6
|
DIBUJOS ANIMADOS MEXICANOSDIAMEX, S.A. DE C.V.
|
PRODUCTION AND DISTRIBUTION OF ANIMATED CARTOONS
|
1,735,560
|
49.00
|
4,384
|
843
|
7
|
EDITORIAL CLIO, LIBROS Y VIDEOS,S.A. DE C.V.
|
PUBLISHING AND PRINTING OF BOOKS AND MAGAZINES
|
3,227,050
|
30.00
|
32,270
|
9,045
|
8
|
ENDEMOL LATINO, N.A., LLC.
|
COMMERCIALIZATION OF TELEVISION PROGRAMMING
|
1
|
49.00
|
6,335
|
6,311
|
9
|
ENDEMOL MEXICO, S.A. DE C.V.
|
COMMERCIALIZATION OF TELEVISION PROGRAMMING
|
25,000
|
50.00
|
25
|
861
|
10
|
GRUPO TELECOMUNICACIONES DEALTA CAPACIDAD, S.A.P.I.
|
TELECOM
|
54,666,667
|
33.33
|
427,000
|
-
|
11
|
OCESA ENTRETENIMIENTO, S.A. DE C.V.
|
LIVE ENTERTAINMENT IN MEXICO
|
14,100,000
|
40.00
|
1,062,811
|
829,284
|
12
|
OLLIN VFX, S.A. DE C.V.
|
TELEVISION AND CINEMA PRODUCTION
|
34
|
25.30
|
13,333
|
13,333
|
13
|
T&V S.A.S.
|
COMMERCIALIZATION OF TELEVISION PROGRAMMING
|
1,849
|
50.00
|
312
|
312
|
TOTAL INVESTMENT IN ASSOCIATES
|
23,025,772
|
21,971,915
|
OBSERVATIONS:
|
AMORTIZATION OF CREDITS DENOMINATED IN PESOS
|
AMORTIZATION OF CREDITS IN FOREIGN CURRENCY
|
|||||||||||||||
FOREIGN
|
DATE OF
|
AMORTIZATION
|
INTEREST
|
TIME INTERVAL
|
TIME INTERVAL
|
|||||||||||
CREDIT TYPE / INSTITUTION
|
INSTITUTION
|
CONTRACT
|
DATE
|
RATE
|
CURRENT
|
UNTIL 1
|
UNTIL 2
|
UNTIL 3
|
UNTIL 4
|
UNTIL 5
|
CURRENT
|
UNTIL 1
|
UNTIL 2
|
UNTIL 3
|
UNTIL 4
|
UNTIL 5
|
(YES/NOT)
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
||||
BANKS
|
||||||||||||||||
FOREIGN TRADE
|
||||||||||||||||
SECURED
|
||||||||||||||||
COMMERCIAL BANKS
|
||||||||||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
4/20/2006
|
4/20/2016
|
8.74
|
2,100,000
|
|||||||||||
BANCO SANTANDER , S.A.
|
NO
|
4/21/2006
|
4/21/2016
|
TIIE+24
|
1,400,000
|
|||||||||||
AF BANREGIO, S.A. DE C.V.
|
NO
|
8/23/2010
|
11/12/2012
|
7.79
|
20,000
|
|||||||||||
BANCO MERCANTIL DEL NORTE, S.A.
|
NO
|
2/24/2011
|
2/21/2016
|
TIIE+2.15
|
155,610
|
266,760
|
266,760
|
610,870
|
||||||||
BANCO SANTANDER, S.A
|
NO
|
3/30/2011
|
3/30/2016
|
8.12
|
1,997,200
|
|||||||||||
BBVA BANCOMER, S.A.
|
NO
|
3/30/2011
|
3/30/2016
|
8.095
|
2,496,500
|
|||||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
3/25/2011
|
3/23/2021
|
9.40
|
399,150
|
|||||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
3/25/2011
|
3/23/2021
|
9.06
|
320
|
797,980
|
||||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
3/25/2011
|
3/23/2018
|
8.77
|
399,214
|
|||||||||||
HSBC MÉXICO, S.A.
|
NO
|
3/28/2011
|
3/30/2018
|
TIIE+117.5
|
625,000
|
1,869,908
|
||||||||||
OTHER
|
||||||||||||||||
TOTAL BANKS
|
20,000
|
155,610
|
266,760
|
266,760
|
9,229,890
|
3,466,252
|
0
|
0
|
0
|
0
|
0
|
0
|
||||
STOCK MARKET
|
||||||||||||||||
LISTED STOCK EXCHANGE
|
||||||||||||||||
UNSECURED
|
||||||||||||||||
SENIOR NOTES
|
YES
|
5/9/2007
|
5/11/2037
|
8.93
|
4,482,115
|
|||||||||||
SENIOR NOTES
|
NO
|
10/14/2010
|
10/1/2020
|
7.38
|
9,942,987
|
|||||||||||
SENIOR NOTES
|
YES
|
5/6/2008
|
5/15/2018
|
6.31
|
6,401,458
|
|||||||||||
SENIOR NOTES
|
YES
|
3/18/2005
|
3/18/2025
|
6.97
|
7,248,532
|
|||||||||||
SENIOR NOTES
|
YES
|
3/11/2002
|
3/11/2032
|
8.94
|
3,829,259
|
|||||||||||
SENIOR NOTES
|
YES
|
11/23/2009
|
1/15/2040
|
6.97
|
7,554,370
|
|||||||||||
SECURED
|
0
|
0
|
0
|
0
|
0
|
14,425,102
|
0
|
0
|
0
|
0
|
0
|
25,033,619
|
||||
PRIVATE PLACEMENTS
|
||||||||||||||||
UNSECURED
|
||||||||||||||||
SECURED
|
||||||||||||||||
TOTAL STOCK MARKET
|
||||||||||||||||
OTHER CURRENT AND NON-CURRENT LIABILITIES WITH COST
|
||||||||||||||||
GE CAPITAL CEF MÉXICO, S.A. DE R.L.
|
NO
|
11/24/2009
|
1/1/2013
|
5,272
|
6,014
|
|||||||||||
CSI LEASING MÉXICO, S. DE R.L.
|
NO
|
6/1/2009
|
8/1/2013
|
3,872
|
9,964
|
|||||||||||
THE CAPITA CORPORATION DE MÉXICO
|
NO
|
12/1/2009
|
12/1/2012
|
406
|
||||||||||||
CSI LEASING MÉXICO, S. DE R.L.
|
NO
|
12/1/2011
|
12/1/2014
|
33,670
|
99,903
|
51,435
|
2,167
|
|||||||||
ACACIA FUND, S.A. DE C.V.
|
NO
|
7/6/2010
|
2/21/2013
|
150,000
|
||||||||||||
INTELSAT, LLC.
|
YES
|
9/1/2000
|
10/1/2012
|
21,686
|
||||||||||||
IP MATRIX, S.A. DE C.V.
|
YES
|
11/1/2009
|
11/1/2015
|
3,340
|
10,275
|
14,311
|
15,045
|
644
|
||||||||
TOTAL CURRENT AND NON-CURRENT LIABILITIES WITH COST
|
43,220
|
265,881
|
51,435
|
2,167
|
0
|
0
|
25,026
|
10,275
|
14,311
|
15,045
|
644
|
-
|
||||
SUPPLIERS
|
||||||||||||||||
VARIOUS
|
NO
|
9/1/2012
|
9/30/2013
|
0
|
4,203,818
|
|||||||||||
VARIOUS
|
YES
|
9/1/2012
|
9/30/2013
|
4,045,094
|
||||||||||||
TOTAL SUPPLIERS
|
0
|
4,203,818
|
0
|
0
|
0
|
0
|
0
|
4,045,094
|
0
|
0
|
0
|
0
|
||||
OTHER CURRENT AND NON-CURRENT LIABILITIES
|
||||||||||||||||
VARIOUS
|
NO
|
14,376,846
|
103,990
|
103,074
|
89,194
|
347,590
|
||||||||||
2010 MEXICAN TAX REFORM
|
NO
|
14,324
|
74,203
|
35,279
|
114,313
|
|||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
NO
|
149,095
|
234,125
|
|||||||||||||
CUSTOMER DEPOSITS AND ADVANCES
|
NO
|
679,795
|
||||||||||||||
VARIOUS
|
YES
|
692,333
|
93,210
|
|||||||||||||
TRANSMISION RIGHTS
|
YES
|
638,516
|
520,884
|
293,441
|
607,017
|
|||||||||||
OTHER CURRENT AND NON-CURRENT LIABILITIES
|
0
|
14,376,846
|
798,109
|
177,277
|
273,568
|
696,028
|
0
|
692,333
|
638,516
|
520,884
|
293,441
|
700,227
|
||||
TOTAL
|
63,220
|
19,002,155
|
1,116,304
|
446,204
|
9,503,458
|
18,587,382
|
25,026
|
4,747,702
|
652,827
|
535,929
|
294,085
|
25,733,846
|
$
|
12.8790
|
PESOS PER U.S. DOLLAR
|
TRADE BALANCE
(THOUSANDS OF PESOS)
|
DOLLARS
|
OTHER CURRENCIES
|
TOTAL THOUSANDS OF PESOS
|
||
THOUSANDS OF DOLLARS
|
THOUSANDS OF PESOS
|
THOUSANDS OF DOLLARS
|
THOUSANDS OF PESOS
|
||
MONETARY ASSETS
|
2,424,424
|
31,224,157
|
147,585
|
1,900,745
|
33,124,902
|
CURRENT
|
969,280
|
12,483,358
|
147,585
|
1,900,745
|
14,384,103
|
NON-CURRENT
|
1,455,144
|
18,740,799
|
-
|
-
|
18,740,799
|
LIABILITIES POSITION
|
2,490,111
|
31,345,759
|
55,448
|
714,115
|
32,059,874
|
CURRENT
|
337,151
|
4,342,168
|
38,902
|
501,019
|
4,843,187
|
NON-CURRENT
|
2,152,960
|
27,003,591
|
16,546
|
213,096
|
27,216,687
|
NET BALANCE
|
(65,687)
|
(121,602)
|
92,137
|
1,186,630
|
1,065,028
|
PS.
|
12.8790
|
PESOS PER U.S. DOLLAR
|
||
16.5364
|
PESOS PER EURO
|
|||
13.0767
|
PESOS PER CANADIAN DOLLAR
|
|||
2.7466
|
PESOS PER ARGENTINEAN PESO
|
|||
0.6095
|
PESOS PER URUGUAYAN PESO
|
|||
0.0270
|
PESOS PER CHILEAN PESO
|
|||
0.0071
|
PESOS PER COLOMBIAN PESO
|
|||
4.9515
|
PESOS PER PERUVIAN NUEVO SOL
|
|||
13.6836
|
PESOS PER SWISS FRANC
|
|||
2.9951
|
PESOS PER STRONG BOLIVAR
|
|||
6.3442
|
PESOS PER BRAZILIAN REAL
|
|||
20.7620
|
PESOS PER STERLING LIBRA
|
|||
2.0458
|
PESOS PER CHINESE YUAN
|
NET SALES
|
MARKET
|
MAIN
|
|||
MAIN PRODUCTS
|
VOLUME
|
AMOUNT
|
SHARE
|
TRADEMARKS
|
CUSTOMERS
|
(%)
|
|||||
DOMESTIC SALES
|
|||||
INTERSEGMENT ELIMINATIONS
|
(951,394)
|
||||
CONTENT:
|
|||||
ADVERTISING
|
16,020,495
|
GENOMMA LAB INTERNACIONAL, S.A.B. DE C.V.
|
|||
COMPAÑIA PROCTER & GAMBLE DE MÉXICO, S. DE R.L DE C.V.
|
|||||
MARKETING MODELO, S.A DE C.V.
|
|||||
SABRITAS, S. DE R.L. DE C.V.
|
|||||
UNILEVER DE MÉXICO, S. DE R.L. DE C.V.
|
|||||
THE COCA-COLA EXPORT CORPORATION SUCURSAL EN MÉXICO
|
|||||
BIMBO, S.A. DE C.V.
|
|||||
MARCAS NESTLÉ, S.A DE C.V.
|
|||||
DANONE DE MÉXICO, S.A. DE C.V.
|
|||||
FRABEL, S.A. DE C.V.
|
|||||
NETWORK SUBSCRIPTION REVENUE
|
1,941,328
|
MEGA CABLE, S.A. DE C.V.
|
|||
TELECABLE DEL ESTADO DE MÉXICO, S.A. DE C.V.
|
|||||
TELEVICABLE DEL CENTRO, S.A. DE C.V.
|
|||||
LICENSING AND SYNDICATIONS
|
512,817
|
VARIOUS
|
|||
PUBLISHING:
|
|||||
MAGAZINE CIRCULATION
|
25,176
|
424,058
|
TV Y NOVELAS MAGAZINE,
|
GENERAL PUBLIC (AUDIENCE)
|
|
MEN´S HEALTH MAGAZINE,
|
DEALERS
|
||||
VANIDADES MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
COSMOPOLITAN MAGAZINE
|
|||||
NATIONAL GEOGRAPHIC MAGAZINE
|
|||||
AUTOMOVIL PANAMERICANO MAGAZINE
|
|||||
TU MAGAZINE
|
|||||
DIBUJIN DIBUJADO NIÑOS MAGAZINE
|
|||||
SKY VIEW MAGAZINE
|
|||||
MUY INTERESANTE MAGAZINE
|
|||||
DISNEY PRINCESAS MAGAZINE
|
|||||
DIBUJIN DIBUJADO NIÑAS MAGAZINE
|
|||||
COCINA FÁCIL MAGAZINE
|
|||||
ADVERTISING
|
500,646
|
FABRICAS DE CALZADO ANDREA, S.A. DE C.V.
|
|||
FORD MOTOR COMPANY, S.A. DE C.V.
|
|||||
DILTEX, S.A. DE C.V.
|
|||||
FRABEL, S.A. DE C.V.
|
|||||
UNILEVER DE MÉXICO, S. DE R.L. DE C.V.
|
|||||
VOLKSWAGEN DE MÉXICO, S.A. DE C.V.
|
|||||
KIMBERLY CLARK DE MÉXICO, S.A.B. DE C.V.
|
|||||
DISTRIBUIDORA KROMA, S.A. DE C.V.
|
|||||
COMPAÑIA PROCTER & GAMBLE DE MÉXICO, S. DE R.L DE C.V.
|
|||||
OTHER INCOME
|
9,261
|
VARIOUS
|
|||
SKY :
|
|||||
DTH BROADCAST SATELLITE
|
9,570,631
|
SKY
|
SUBSCRIBERS
|
||
PAY PER VIEW
|
167,259
|
||||
CHANNEL COMMERCIALIZATION
|
177,155
|
SUAVE Y FÁCIL, S.A. DE C.V.
|
|||
UNILEVER DE MÉXICO, S. DE R.L. DE C.V.
|
|||||
L.G. ELECTRONICS DE MÉXICO, S.A. DE C.V.
|
|||||
CABLE AND TELECOM:
|
|||||
DIGITAL SERVICE
|
5,167,528
|
CABLEVISIÓN, CABLEMÁS AND TVI
|
SUBSCRIBERS
|
||
INTERNET SERVICES
|
1,920,689
|
||||
SERVICE INSTALLATION
|
55,994
|
||||
PAY PER VIEW
|
39,975
|
||||
CHANNEL COMMERCIALIZATION
|
312,065
|
MULTILMEDIOS S.A. DE C.V.
|
|||
COMUNICACIÓN ESPECIALIZADA DEL SURESTE , S.A. DE C.V.
|
|||||
MEDIA SPORTS DE MÉXICO, S.A. DE C.V.
|
|||||
MARCAS DE RENOMBRE, S.A. DE C.V.
|
|||||
TELEPHONY
|
1,822,534
|
||||
TELECOMMUNICATIONS
|
1,863,589
|
BESTEL
|
SUBSCRIBERS
|
||
OTHER
|
176,138
|
||||
OTHER BUSINESSES:
|
|||||
DISTRIBUTION, RENTALS, AND SALE
|
|||||
OF MOVIE RIGHTS
|
235,516
|
OPERADORA COMERCIAL DE DESARROLLO, S.A. DE C.V.
|
|||
OPERADORA DE CINEMAS, S.A. DE C.V.
|
|||||
CINEMARK DE MÉXICO, S.A. C.V.
|
|||||
QUALITY FILMS, S. DE R.L. DE C.V.
|
|||||
EN PANTALLA PRODUCCIONES INTERNACIONALES, S.A. DE C.V.
|
|||||
SPECIAL EVENTS AND SHOW PROMOTION
|
741,133
|
CLUB DE FÚTBOL AMÉRICA
|
GENERAL PUBLIC (AUDIENCE)
|
||
REAL SAN LUIS , F.C.
|
FEDERACIÓN MEXICANA DE FÚTBOL, A.C.
|
||||
IMPULSORA DEL DEPORTIVO NECAXA
|
AFICIÓN FUTBOL, S.A. DE C.V.
|
||||
ESTADIO AZTECA
|
|||||
GAMING
|
1,411,162
|
PLAY CITY
|
GENERAL PUBLIC (AUDIENCE)
|
||
MULTIJUEGOS
|
|||||
ADVERTISED TIME SOLD IN RADIO
|
385,574
|
PEGASO PCS, S.A. DE C.V.
|
|||
CERVEZAS CUAUHTEMOC MOCTEZUMA, S.A. DE C.V.
|
|||||
PROPIMEX, S.A. DE C.V.
|
|||||
ARENA COMMUNICATIONS, S.A. DE C.V.
|
|||||
MEDIA PLANNING GROUP, S.A. DE C.V.
|
|||||
IPG MEDIA BRANDS COMMUNICATIONS, S.A. DE C.V.
|
|||||
TIENDAS COMERCIAL MEXICANA, S.A. DE C.V.
|
|||||
PUBLISHING DISTRIBUTION
|
9,110
|
121,096
|
HOLA MÉXICO MAGAZINE
|
VARIOUS
|
|
EL SOLITARIO MAGAZINE
|
GENERAL PUBLIC (AUDIENCE)
|
||||
ENTREPRENEUR MAGAZINE
|
DEALERS
|
||||
REVISTA DEL CONSUMIDOR MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
MINIREVISTA MINA MAGAZINE
|
|||||
GLAMOUR MÉXICO MAGAZINE
|
|||||
EXPORT SALES
|
|||||
CONTENT:
|
|||||
ADVERTISING
|
79,708
|
CC MEDIOS Y COMUNICACIONES, C.A.
|
|||
NETWORK SUBSCRIPTION REVENUE
|
428,404
|
GALAXY ENTERTAINMENT DE VZLA, C.A. DIRECTV
|
|||
DIRECTV ARGENTINA SOCIEDAD ANONIMA
|
|||||
AMNET CABLE COSTA RICA, S.A.
|
|||||
LICENSING AND SYNDICATIONS
|
3,563,093
|
TELEVISA
|
NETFLIX, INC
|
||
TELEVISA
|
TVSB 4 DE SAO PAULO, S.A.
|
||||
TELEVISA
|
COMPAÑIA PERUANA DE RADIODIFUSIÓN, S.A.
|
||||
TELEVISA
|
RADIO E TELEVISAO RECORD, S.A.
|
||||
TELEVISA
|
RCN TELEVISION, S.A.
|
||||
OTHER BUSINESSES:
|
|||||
SPECIAL EVENTS AND SHOW PROMOTION
|
78,180
|
REAL SAN LUIS, F.C., CLUB AMÉRICA
|
|||
DISTRIBUTION, RENTALS, AND SALE
|
|||||
OF MOVIE RIGHTS
|
24,720
|
NETFLIX, INC
|
|||
INTERSEGMENT ELIMINATIONS
|
(4,835)
|
||||
SALES OF SUBSIDIARIES ABROAD
|
|||||
CONTENT:
|
|||||
ADVERTISING
|
119,547
|
INITIATIVE MEDIA, INC.
|
|||
HORIZON MEDIA, INC.
|
|||||
GROUP M MATRIX
|
|||||
PUBLISHING:
|
|||||
MAGAZINE CIRCULATION
|
35,662
|
714,273
|
T.V. Y NOVELAS MAGAZINE
|
GENERAL PUBLIC (AUDIENCE)
|
|
GENTE MAGAZINE
|
DEALERS
|
||||
PAPARAZZI MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
VANIDADES MAGAZINE
|
|||||
COSMOPOLITAN MAGAZINE
|
|||||
TÚ MAGAZINE
|
|||||
BILINKEN MAGAZINE
|
|||||
PARA TI MAGAZINE
|
|||||
CONDORITO MAGAZINE
|
|||||
ADVERTISING
|
804,405
|
UNIVERSAL MCCANN SERVICIOS DE MEDIOS LTDA
|
|||
GASEOSAS DE CORDOBA, S.A.
|
|||||
UNILEVER CHILE, S.A.
|
|||||
MEDIACOM MIAMI
|
|||||
SKY:
|
|||||
DTH BROADCAST SATELLITE
|
739,821
|
SKY
|
SUBSCRIBERS
|
||
CABLE AND TELECOM:
|
|||||
TELECOMMUNICATIONS
|
174,898
|
BESTEL
|
SUBSCRIBERS
|
||
OTHER BUSINESS:
|
|||||
PUBLISHING DISTRIBUTION:
|
6,996
|
134,330
|
SELECCIONES MAGAZINE
|
GENERAL PUBLIC (AUDIENCE)
|
|
MAGALY TV MAGAZINE
|
DEALERS
|
||||
VOGUE MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
15 MINUTOS MAGAZINE
|
|||||
HOLA MAGAZINE
|
|||||
EL FEDERAL MAGAZINE
|
|||||
COLECCIÓN MINIGOLS MAGAZINE
|
|||||
HELLO KITTY MAGAZINE
|
|||||
RENTALS OF MOVIES FILMS
|
19,142
|
LIONS GATE FILMS INC.
|
|||
INTERSEGMENT ELIMINATIONS
|
(2,982)
|
||||
TOTAL
|
76,944
|
49,497,953
|
SERIES
|
NOMINAL VALUE (PS.)
|
VALID COUPON
|
NUMBER OF SHARES
|
CAPITAL STOCK
|
||||
FIXED
|
VARIABLE
|
MEXICAN
|
FREE
|
FIXED
|
VARIABLE
|
|||
PORTION
|
PORTION
|
SUBSCRIPTION
|
||||||
A
|
0.00000
|
0
|
113,603,267,242
|
0
|
113,603,267,242
|
0
|
848,428
|
0
|
B
|
0.00000
|
0
|
52,730,599,877
|
0
|
52,730,599,877
|
0
|
405,948
|
0
|
D
|
0.00000
|
0
|
83,889,532,491
|
0
|
83,889,532,491
|
0
|
620,017
|
0
|
L
|
0.00000
|
0
|
83,889,532,491
|
0
|
0
|
83,889,532,491
|
620,017
|
0
|
TOTAL
|
334,112,932,101
|
0
|
250,223,399,610
|
83,889,532,491
|
2,494,410
|
0
|
||
TOTAL NUMBER OF SHARES REPRESENTING THE PAID CAPITAL STOCK ON THE DATE OF THE INFORMATION :
|
334,112,932,101
|
|
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, three "Coupon Swap" agreements through which Grupo Televisa, S.A.B. ("Televisa") exchanged the payment of coupons denominated in U.S. Dollars for a notional amount of U.S.$ 1,500,000,000.00 (One Billion Five Hundred Million Dollars 00/100) of the Bonds maturing in 2025, 2032 and 2040 for coupons in Mexican pesos for such notional amount in pesos, expired. These instruments were entered in January and March 2012 and the flows were realized in July and September 2012, the dates which such instruments expired.
|
|
2.
|
Also, during the quarter, three “Knock-out Option Calls” agreements through which Grupo Televisa, S.A.B. (“Televisa”) hedged against severe Mexican Peso depreciation for a notional amount of U.S.$52,500,000.00 (Fifty Two Million Five Hundred Thousand Dollars 00/100) by paying premiums, expired. These options were entered in December 2011, and expired with “Televisa” not exercising them in July and September 2012.
|
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
|
Collateral/
Lines of Credit/
Securities Pledged
|
|||
Current Quarter
|
Previous Quarter(5)
|
Current Quarter D(H) (4)
|
Previous Quarter D(H) (5)
|
Maturing per Year
|
||||
Coupon Swaps (1)
|
Hedging
|
Ps. 7,644,600 / USD 600,000
|
USD 600,000
6.625% / 6.5896%
|
USD 1,500,000
6.625% / 8.50%
|
2,343
|
24,022
|
Semiannual interest
2013
|
Does not exist (6)
|
Interest Rate Swap (2)
|
Hedging
|
Ps. 1,400,000
|
TIIE 28 days + 24bps / 8.415%
|
TIIE 28 days + 24bps / 8.415%
|
(149,036)
|
(159,356)
|
Monthly interest
2012-2016
|
Does not exist (6)
|
Interest Rate Swap (1)
|
Hedging
|
Ps. 2,500,000
|
TIIE 28 days / 7.4325%
|
TIIE 28 days / 7.4325%
|
(234,125)
|
(242,622)
|
Monthly interest
2012-2018
|
Does not exist (6)
|
FX Options (1)
|
Hedging
|
USD 285,000
|
USD 285,000
|
USD 337,500
|
6,066
|
35,998
|
2012 - 2014
|
Does not exist (6)
|
Interest Rate Swap (3)
|
Hedging
|
Ps.1,300,000
|
TIIE 28 days / 5.032%
|
TIIE 28 days / 5.032%
|
(59)
|
(3,167)
|
Monthly Interest
2012-2016
|
Does not exist (6)
|
Forward (3)
|
Hedging
|
USD 11,000 /
$145,851
|
USD 11,000 /
$145,851
|
-
|
(3,319)
|
-
|
2012 - 2013
|
Does not exist (6)
|
Total
|
(378,130)
|
(345,125)
|
(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 balance sheet of Grupo Televisa, S.A.B. as September 30, 2012, included in the relevant SIFIC, is as follows:
|
11060020
|
FINANCIAL DERIVATIVE INSTRUMENTS
|
Ps.
|
3,372
|
|||
12080010
|
FINANCIAL DERIVATIVE INSTRUMENTS
|
5,037
|
||||
21060020
|
FINANCIAL DERIVATIVE INSTRUMENTS
|
(3,319)
|
||||
22050010
|
FINANCIAL DERIVATIVE INSTRUMENTS
|
(383,220)
|
||||
|
||||||
Ps.
|
(378,130)
|
(5)
|
Information for the second quarter of 2012.
|
(6)
|
Applies only to implicit financing in the ISDA ancillary agreements identified as “Credit Support Annex”.
|
/s/ EMILIO AZCÁRRAGA JEAN
PRESIDENT AND CHIEF EXECUTIVE
OFFICER
|
/s/ SALVI FOLCH VIADERO
CHIEF FINANCIAL OFFICER
|
/s/ JOAQUÍN BALCÁRCEL SANTA CRUZ
|
VICE PRESIDENT - LEGAL AND
|
GENERAL COUNSEL
|
GRUPO TELEVISA, S.A.B.
|
|||
(Registrant)
|
|||
Dated: November 2, 2012
|
By:
|
/s/ Joaquín Balcárcel Santa Cruz
|
|
Name:
|
Joaquín Balcárcel Santa Cruz
|
||
Title:
|
General Counsel
|