Av. Vasco de Quiroga No. 2000, Colonia Santa Fe 01210 Mexico City, Mexico
|
(Address of principal executive offices)
|
Form 20-F
|
x
|
Form 40-F
|
Yes
|
|
No
|
x
|
Yes
|
|
No
|
x
|
[105000] Management commentary
|
2
|
[110000] General information about financial statements
|
11
|
[210000] Statement of financial position, current/non-current
|
13
|
[310000] Statement of comprehensive income, profit or loss, by function of expense
|
15
|
[410000] Statement of comprehensive income, OCI components presented net of tax
|
16
|
[520000] Statement of cash flows, indirect method
|
18
|
[610000] Statement of changes in equity - Year Current
|
20
|
[610000] Statement of changes in equity - Year Previous
|
23
|
[700000] Informative data about the Statement of financial position
|
26
|
[700002] Informative data about the Income statement
|
27
|
[700003] Informative data - Income statement for 12 months
|
28
|
[800001] Breakdown of credits
|
29
|
[800003] Annex - Monetary foreign currency position
|
31
|
[800005] Annex - Distribution of income by product
|
32
|
[800007] Annex - Financial derivate instruments
|
33
|
[800100] Notes - Subclassifications of assets, liabilities and equities
|
39
|
[800200] Notes - Analysis of income and expense
|
43
|
[800500] Notes - List of notes
|
44
|
[800600] Notes - List of accounting policies
|
45
|
[813000] Notes - Interim financial reporting
|
46
|
3Q’16
|
Margin %
|
3Q’15
|
Margin %
|
Change %
|
|
Net sales
|
23,722.3
|
100.0
|
22,255.6
|
100.0
|
6.6
|
Net income
|
1,380.5
|
5.8
|
6,785.7
|
30.5
|
(79.7)
|
Net income attributable to stockholders of the Company
|
1,062.1
|
4.5
|
6,545.8
|
29.4
|
(83.8)
|
|
|||||
Segment net sales
|
24,563.0
|
100.0
|
22,823.1
|
100.0
|
7.6
|
Operating segment income (1)
|
9,979.1
|
40.6
|
9,585.7
|
42.0
|
4.1
|
•
|
Imposition of fines by regulators and other authorities could adversely affect our financial condition and results of operations
|
•
|
Social Security Law
|
•
|
Federal Labor Law
|
•
|
Mexican tax laws
|
•
|
Elimination of the tax consolidation regime
|
•
|
Limitation of the deduction of non-taxable employee benefits
|
•
|
Increase to the border Value Added Tax rate
|
•
|
The amendment to the regulations of the General Health Law on advertising could materially affect our business, results of operations and financial condition
|
•
|
Mexican Securities Market Law
|
•
|
The operation of our business may be adversely affected if the Mexican government does not renew or revokes our broadcast or other concessions
|
•
|
Control of a stockholder
|
•
|
Measures for the prevention of the taking of control
|
•
|
Competition
|
•
|
The seasonal nature of our business
|
•
|
Loss of transmission or loss of the use of satellite transponders could cause a business interruption in Innova, which would adversely affect our net income
|
•
|
Any incidents affecting our network and information systems or other technologies could have an adverse impact on our business, reputation and results of operations
|
•
|
The results of operations of Univision Holdings, Inc. may affect our results of operations and the value of our investment in that Company
|
•
|
Uncertainty in global financial markets could adversely affect our financing costs and exposure to our customers and counterparties
|
•
|
Political events in Mexico could affect Mexican economic policy and our business, financial condition and results of operations
|
Net Sales
|
3Q’16
|
%
|
3Q’15
|
%
|
Change %
|
Content
|
8,676.3
|
35.3
|
8,625.3
|
37.8
|
0.6
|
Sky
|
5,505.8
|
22.4
|
4,894.8
|
21.4
|
12.5
|
Cable
|
8,155.2
|
33.2
|
7,294.3
|
32.0
|
11.8
|
Other Businesses
|
2,225.7
|
9.1
|
2,008.7
|
8.8
|
10.8
|
Segment Net Sales
|
24,563.0
|
100.0
|
22,823.1
|
100.0
|
7.6
|
Intersegment Operations1
|
(840.7)
|
(567.5)
|
(48.1)
|
||
Net Sales
|
23,722.3
|
22,255.6
|
6.6
|
Operating Segment Income2
|
3Q’16
|
Margin %
|
3Q’15
|
Margin %
|
Change %
|
Content
|
3,642.6
|
42.0
|
4,021.7
|
46.6
|
(9.4)
|
Sky
|
2,534.1
|
46.0
|
2,332.2
|
47.6
|
8.7
|
Cable
|
3,443.3
|
42.2
|
2,973.4
|
40.8
|
15.8
|
Other Businesses
|
359.1
|
16.1
|
258.4
|
12.9
|
39.0
|
Operating Segment Income
|
9,979.1
|
40.6
|
9,585.7
|
42.0
|
4.1
|
Corporate Expenses
|
(518.0)
|
(2.1)
|
(496.3)
|
(2.2)
|
(4.4)
|
Depreciation and Amortization
|
(4,225.6)
|
(17.8)
|
(3,783.9)
|
(17.0)
|
(11.7)
|
Other Expense, net
|
(821.4)
|
(3.5)
|
(693.7)
|
(3.1)
|
(18.4)
|
Operating Income
|
4,414.1
|
18.6
|
4,611.8
|
20.7
|
(4.3)
|
Content
|
Third-quarter sales increased by 0.6% to Ps.8,676.3 million compared with Ps.8,625.3 million in the third-quarter 2015.
|
|||||
Millions of Mexican pesos
|
3Q’16
|
%
|
3Q’15
|
%
|
Change %
|
|
Advertising
|
5,397.9
|
62.2
|
5,479.6
|
63.5
|
(1.5)
|
|
Network Subscription Revenue
|
1,125.8
|
13.0
|
934.7
|
10.9
|
20.4
|
|
Licensing and Syndication
|
2,152.6
|
24.8
|
2,211.0
|
25.6
|
(2.6)
|
|
Net Sales
|
8,676.3
|
100.0
|
8,625.3
|
100.0
|
0.6
|
|
Advertising
Third-quarter Advertising revenue decreased by 1.5% to Ps.5,397.9 million compared with Ps.5,479.6 million in the third-quarter 2015. During the quarter we continued with our efforts to restructure our advertising sales business which consist, among other measures, on repricing our advertising inventory. For the first nine months of the year, advertising revenues decreased by 0.7% compared to a drop of 8.9% over the same period of time last year.
Network Subscription Revenue
Third-quarter Network Subscription Revenue increased by 20.4% to Ps.1,125.8 million compared with Ps.934.7 million in the third-quarter 2015. The growth was driven mainly by the sustained addition of pay-TV subscribers, both in Mexico and Latin America and by a positive translation effect on foreign-currency denominated revenues. During the third-quarter, Televisa continued to produce and transmit several of the leading pay-TV networks in Mexico in key categories, including general entertainment, music and lifestyle, and movies.
|
||||||
Licensing and Syndication
Third-quarter Licensing and Syndication revenue decreased by 2.6% to Ps.2,152.6 million compared with Ps.2,211.0 million in the third-quarter 2015. Third-quarter royalties from Univision decreased by 10.5% to US$80.2 million in the third-quarter 2016 from US$89.6 million in the third-quarter 2015. The decline in royalties from Univision is explained mainly by (i) the transmission by Univision of the soccer tournament Gold Cup in third-quarter 2015, and its absence in third-quarter 2016; (ii) The Olympic Games, which captured a relevant portion of total advertising budgets in third-quarter 2016, and (iii) the recognition by Univision in third-quarter 2015 of incremental licensing dollars in connection with the final satisfaction of a licensing agreement.
During the quarter, our licensing agreement with Netflix expired and we decided not to renew it; as a result we are no longer receiving royalties from Netflix. These effects were partially offset by a positive translation effect on foreign-currency denominated revenues.
|
||||||
Third-quarter operating segment income decreased by 9.4% to Ps.3,642.6 million compared with Ps.4,021.7 million in the third-quarter 2015; the margin was 42.0%. The drop in the margin of 460 basis points from same quarter last year is mainly explained by higher costs related to the production of new shows and formats.
|
||||||
Sky
|
Third-quarter sales grew by 12.5% to Ps.5,505.8 million compared with Ps.4,894.8 million in the third-quarter 2015. The increase was driven by solid growth in the subscriber base in Mexico, which is explained by the continued success of Sky’s low-cost offerings. The number of net active subscribers increased by 123,064 during the quarter to 7,926,678 as of September 30, 2016, of which 205,541 are in Central America and the Dominican Republic, compared with 7,053,731 as of September 30, 2015.
|
|||||
Third-quarter operating segment income increased by 8.7% to Ps.2,534.1 million compared with Ps.2,332.2 million in the third-quarter 2015, and the margin was 46.0%. The decline in the margin of 160 basis points from same quarter last year is mainly explained by higher programming costs mostly as a result of the depreciation of the Mexican peso, as well as higher marketing expenses and expenses related to Sky’s Central America operation. This effect was partially offset by lower satellite maintenance costs.
|
Cable
|
Third-quarter sales increased by 11.8% to Ps.8,155.2 million compared with Ps.7,294.3 million in the third-quarter 2015 driven by growth in most of our cable platforms. Voice and data revenue generating units, or RGUs, grew by 19.5% and 15.4% compared with the third-quarter 2015, respectively, and video RGUs grew by 7.4%.
|
|||||||
The following table sets forth the breakdown of RGUs per service type for our Cable segment as of September 30, 2016 and 2015.
|
||||||||
RGUs
|
3Q’16
|
3Q’15
|
||||||
Video
|
4,240,935
|
3,948,428
|
||||||
Broadband
|
3,346,060
|
2,900,771
|
||||||
Voice
|
2,092,293
|
1,750,249
|
||||||
Total RGUs
|
9,679,288
|
8,599,448
|
||||||
Third-quarter operating segment income increased by 15.8% to Ps.3,443.3 million compared with Ps.2,973.4 million in the third-quarter 2015, and the margin reached 42.2%, an increase of 140 basis points from the same quarter last year. These results reflect primarily (i) an increase in the revenues of our cable platforms; (ii) the results of a cost reduction plan; and (iii) lower maintenance costs and uncollectible accounts expenses.
The following tables set forth the breakdown of revenues and operating segment income, excluding consolidation adjustments, for our cable and network operations for the third-quarter 2016 and 2015.
Our cable operations include video, voice and data services provided by Cablevisión, Cablemás, TVI, Cablecom and Telecable. Our network operations include services offered by Bestel and the network operations of Cablecom.
|
||||||||
3Q’16
Millions of Mexican pesos
|
Cable Operations (1)
|
Network Operations (1)
|
Total Cable
|
|||||
Revenue
|
6,932.7
|
1,518.6
|
8,155.2
|
|||||
Operating Segment Income
|
2,988.0
|
547.5
|
3,443.3
|
|||||
Margin
|
43.1%
|
36.1%
|
42.2%
|
|||||
(1) These results do not include consolidation adjustments of Ps.296.1 million in revenues nor Ps.92.2 million in Operating Segment Income, which are considered in the consolidated results of the Cable segment.
|
||||||||
3Q’15
Millions of Mexican pesos
|
Cable Operations (2)
|
Network Operations (2)
|
Total Cable
|
|||||
Revenue
|
6,182.4
|
1,340.3
|
7,294.3
|
|||||
Operating Segment Income
|
2,505.4
|
548.6
|
2,973.4
|
|||||
Margin
|
40.5%
|
40.9%
|
40.8%
|
|||||
(2) These results do not include consolidation adjustments of Ps.228.4 million in revenues nor Ps.80.6 million in Operating Segment Income, which are considered in the consolidated results of the Cable segment.
|
||||||||
Other Businesses |
Third-quarter sales increased by 10.8% to Ps.2,225.7 million compared with Ps.2,008.7 million in the third-quarter 2015. This increase is explained mainly by i) an increase in the revenues of our soccer business as a result of player related transactions; and ii) an increase in the revenues of our gaming business as a result of an increase in the number of electronic gaming machines. This effect was partially offset by a decrease in the revenues of our publishing and feature-film distribution businesses.
|
|||||||
Third-quarter operating segment income increased by 39.0% to Ps.359.1 million compared with Ps.258.4 million in the third-quarter 2015, and the margin reached 16.1%. These results reflect a shift from operating segment loss to operating segment income in our publishing distribution business and our feature-film distribution business, as well as an increase in the operating segment income of our gaming, and soccer businesses. This effect was partially offset by an increase in the operating segment loss of our publishing business.
|
3Q’16
|
3Q’15
|
(Increase) Decrease
|
|
Interest expense
|
(2,263.6)
|
(1,557.4)
|
(706.2)
|
Interest income
|
407.4
|
130.5
|
276.9
|
Foreign exchange loss, net
|
(652.8)
|
(416.8)
|
(236.0)
|
Other finance (expense) income, net
|
(24.3)
|
7,289.6
|
(7,313.9)
|
Finance (expense) income, net
|
(2,533.3)
|
5,445.9
|
(7,979.2)
|
Sep 30, 2016
|
Dec 31, 2015
|
Increase (decrease)
|
|
Current portion of long-term debt
|
799.5
|
2,979.8
|
(2,180.3)
|
Long-term debt, net of current portion
|
120,976.5
|
107,430.8
|
13,545.7
|
Total debt (1)
|
121,776.0
|
110,410.6
|
11,365.4
|
Current portion of long-term finance lease obligations
|
569.4
|
511.6
|
57.8
|
Long-term finance lease obligations, net of current portion
|
5,524.5
|
5,293.6
|
230.9
|
Total finance lease obligations
|
6,093.9
|
5,805.2
|
288.7
|
Current portion of other notes payable
|
1,193.4
|
-
|
1,193.4
|
Other notes payable, net of current portion
|
3,624.0
|
-
|
3,624.0
|
Total other notes payable (2)
|
4,817.4
|
-
|
4,817.4
|
3Q’16
|
Margin %
|
3Q’15
|
Margin %
|
Change %
|
|
Net sales
|
23,722.3
|
100.0
|
22,255.6
|
100.0
|
6.6
|
Net income
|
1,380.5
|
5.8
|
6,785.7
|
30.5
|
(79.7)
|
Net income attributable to stockholders of the Company
|
1,062.1
|
4.5
|
6,545.8
|
29.4
|
(83.8)
|
|
|
|
|
|
|
Segment net sales
|
24,563.0
|
100.0
|
22,823.1
|
100.0
|
7.6
|
Operating segment income (1)
|
9,979.1
|
40.6
|
9,585.7
|
42.0
|
4.1
|
Net Sales
|
3Q’16
|
%
|
3Q’15
|
%
|
Change %
|
Content
|
8,676.3
|
35.3
|
8,625.3
|
37.8
|
0.6
|
Sky
|
5,505.8
|
22.4
|
4,894.8
|
21.4
|
12.5
|
Cable
|
8,155.2
|
33.2
|
7,294.3
|
32.0
|
11.8
|
Other Businesses
|
2,225.7
|
9.1
|
2,008.7
|
8.8
|
10.8
|
Segment Net Sales
|
24,563.0
|
100.0
|
22,823.1
|
100.0
|
7.6
|
Intersegment Operations1
|
(840.7)
|
(567.5)
|
(48.1)
|
||
Net Sales
|
23,722.3
|
22,255.6
|
6.6
|
Operating Segment Income2
|
3Q’16
|
Margin %
|
3Q’15
|
Margin %
|
Change %
|
Content
|
3,642.6
|
42.0
|
4,021.7
|
46.6
|
(9.4)
|
Sky
|
2,534.1
|
46.0
|
2,332.2
|
47.6
|
8.7
|
Cable
|
3,443.3
|
42.2
|
2,973.4
|
40.8
|
15.8
|
Other Businesses
|
359.1
|
16.1
|
258.4
|
12.9
|
39.0
|
Operating Segment Income
|
9,979.1
|
40.6
|
9,585.7
|
42.0
|
4.1
|
Corporate Expenses
|
(518.0)
|
(2.1)
|
(496.3)
|
(2.2)
|
(4.4)
|
Depreciation and Amortization
|
(4,225.6)
|
(17.8)
|
(3,783.9)
|
(17.0)
|
(11.7)
|
Other Expense, net
|
(821.4)
|
(3.5)
|
(693.7)
|
(3.1)
|
(18.4)
|
Operating Income
|
4,414.1
|
18.6
|
4,611.8
|
20.7
|
(4.3)
|
Ticker:
|
TLEVISA
|
Period covered by financial statements:
|
2016-01-01 al 2016-09-30
|
Date of end of reporting period:
|
2016-09-30
|
Name of reporting entity or other means of identification:
|
TLEVISA
|
Description of presentation currency:
|
MXN
|
Level of rounding used in financial statements:
|
THOUSANDS OF MEXICAN PESOS
|
Consolidated:
|
Yes
|
Number of quarter:
|
3
|
Type of issuer:
|
ICS
|
Explanation of change in name of reporting entity or other means of identification from end of preceding reporting period:
|
|
Description of nature of financial statements:
|
Concept
|
Close Current Quarter
2016-09-30
|
Close Previous Exercise
2015-12-31
|
Statement of financial position
|
||
Assets
|
||
Current assets
|
||
Cash and cash equivalents
|
45,847,237,000
|
49,397,126,000
|
Trade and other current receivables
|
22,157,634,000
|
26,230,384,000
|
Current tax assets, current
|
3,454,261,000
|
1,962,709,000
|
Other current financial assets
|
5,935,827,000
|
5,330,448,000
|
Current inventories
|
1,988,021,000
|
1,628,276,000
|
Current biological assets
|
0
|
0
|
Other current non-financial assets
|
6,243,366,000
|
5,389,133,000
|
Total current assets other than non-current assets or disposal groups classified as held for sale or as held for distribution to owners
|
85,626,346,000
|
89,938,076,000
|
Non-current assets or disposal groups classified as held for sale or as held for distribution to owners
|
0
|
0
|
Total current assets
|
85,626,346,000
|
89,938,076,000
|
Non-current assets
|
||
Trade and other non-current receivables
|
0
|
0
|
Current tax assets, non-current
|
0
|
0
|
Non-current inventories
|
0
|
0
|
Non-current biological assets
|
0
|
0
|
Other non-current financial assets
|
45,847,162,000
|
41,081,474,000
|
Investments accounted for using equity method
|
0
|
0
|
Investments in subsidiaries, joint ventures and associates
|
11,432,308,000
|
9,271,901,000
|
Property, plant and equipment
|
84,000,980,000
|
76,089,277,000
|
Investment property
|
0
|
0
|
Goodwill
|
14,112,626,000
|
14,112,626,000
|
Intangible assets other than goodwill
|
23,148,559,000
|
23,993,699,000
|
Deferred tax assets
|
20,546,838,000
|
17,665,086,000
|
Other non-current non-financial assets
|
8,555,209,000
|
9,321,615,000
|
Total non-current assets
|
207,643,682,000
|
191,535,678,000
|
Total assets
|
293,270,028,000
|
281,473,754,000
|
Equity and liabilities
|
||
Liabilities
|
||
Current liabilities
|
||
Trade and other current payables
|
39,504,302,000
|
42,626,166,000
|
Current tax liabilities, current
|
2,122,364,000
|
1,632,795,000
|
Other current financial liabilities
|
4,228,201,000
|
4,677,026,000
|
Other current non-financial liabilities
|
0
|
0
|
Current provisions
|
||
Current provisions for employee benefits
|
0
|
0
|
Other current provisions
|
34,434,000
|
42,063,000
|
Total current provisions
|
34,434,000
|
42,063,000
|
Total current liabilities other than liabilities included in disposal groups classified as held for sale
|
45,889,301,000
|
48,978,050,000
|
Liabilities included in disposal groups classified as held for sale
|
0
|
0
|
Total current liabilities
|
45,889,301,000
|
48,978,050,000
|
Non-current liabilities
|
||
Trade and other non-current payables
|
2,890,741,000
|
3,225,755,000
|
Current tax liabilities, non-current
|
6,184,447,000
|
6,338,078,000
|
Other non-current financial liabilities
|
130,152,201,000
|
112,949,983,000
|
Other non-current non-financial liabilities
|
0
|
0
|
Non-current provisions
|
||
Non-current provisions for employee benefits
|
456,665,000
|
407,179,000
|
Other non-current provisions
|
54,095,000
|
52,884,000
|
Total non-current provisions
|
510,760,000
|
460,063,000
|
Deferred tax liabilities
|
10,456,767,000
|
10,000,048,000
|
Total non-current liabilities
|
150,194,916,000
|
132,973,927,000
|
Total liabilities
|
196,084,217,000
|
181,951,977,000
|
Equity
|
||
Issued capital
|
4,978,126,000
|
4,978,126,000
|
Share premium
|
15,889,819,000
|
15,889,819,000
|
Treasury shares
|
11,540,343,000
|
11,882,248,000
|
Retained earnings
|
69,846,184,000
|
73,139,684,000
|
Other reserves
|
5,952,155,000
|
5,257,554,000
|
Total equity attributable to owners of parent
|
85,125,941,000
|
87,382,935,000
|
Non-controlling interests
|
12,059,870,000
|
12,138,842,000
|
Total equity
|
97,185,811,000
|
99,521,777,000
|
Total equity and liabilities
|
293,270,028,000
|
281,473,754,000
|
Concept
|
Accumulated Current Year
2016-01-01 - 2016-09-30
|
Accumulated Previous Year
2015-01-01 - 2015-09-30
|
Quarter Current Year
2016-07-01 - 2016-09-30
|
Quarter Previous Year
2015-07-01 - 2015-09-30
|
Profit or loss
|
||||
Profit (loss)
|
||||
Revenue
|
68,986,713,000
|
63,100,701,000
|
23,722,257,000
|
22,255,607,000
|
Cost of sales
|
37,533,067,000
|
33,896,714,000
|
12,671,492,000
|
11,583,845,000
|
Gross profit
|
31,453,646,000
|
29,203,987,000
|
11,050,765,000
|
10,671,762,000
|
Distribution costs
|
7,793,098,000
|
6,818,852,000
|
2,625,285,000
|
2,289,329,000
|
Administrative expenses
|
9,767,538,000
|
8,777,234,000
|
3,189,963,000
|
3,076,974,000
|
Other income
|
0
|
34,958,000
|
0
|
0
|
Other expense
|
2,015,945,000
|
0
|
821,463,000
|
693,751,000
|
Profit (loss) from operating activities
|
11,877,065,000
|
13,642,859,000
|
4,414,054,000
|
4,611,708,000
|
Finance income
|
1,294,856,000
|
8,357,265,000
|
407,321,000
|
7,528,469,000
|
Finance costs
|
7,709,866,000
|
6,533,139,000
|
2,940,595,000
|
2,082,618,000
|
Share of profit (loss) of associates and joint ventures accounted for using equity method
|
913,144,000
|
(268,237,000)
|
386,464,000
|
(19,077,000)
|
Profit (loss) before tax
|
6,375,199,000
|
15,198,748,000
|
2,267,244,000
|
10,038,482,000
|
Tax income (expense)
|
2,247,590,000
|
4,860,466,000
|
886,706,000
|
3,252,885,000
|
Profit (loss) from continuing operations
|
4,127,609,000
|
10,338,282,000
|
1,380,538,000
|
6,785,597,000
|
Profit (loss) from discontinued operations
|
0
|
0
|
0
|
0
|
Profit (loss)
|
4,127,609,000
|
10,338,282,000
|
1,380,538,000
|
6,785,597,000
|
Profit (loss), attributable to
|
||||
Profit (loss), attributable to owners of parent
|
3,078,442,000
|
9,327,930,000
|
1,062,149,000
|
6,545,753,000
|
Profit (loss), attributable to non-controlling interests
|
1,049,167,000
|
1,010,352,000
|
318,389,000
|
239,844,000
|
Earnings per share
|
||||
Earnings per share
|
||||
Earnings per share
|
||||
Basic earnings per share
|
||||
Basic earnings (loss) per share from continuing operations
|
1.07
|
3.23
|
0.37
|
2.27
|
Basic earnings (loss) per share from discontinued operations
|
0
|
0
|
0
|
0
|
Total basic earnings (loss) per share
|
1.07
|
3.23
|
0.37
|
2.27
|
Diluted earnings per share
|
||||
Diluted earnings (loss) per share from continuing operations
|
0.99
|
3.01
|
0.34
|
2.11
|
Diluted earnings (loss) per share from discontinued operations
|
0
|
0
|
0
|
0
|
Total diluted earnings (loss) per share
|
0.99
|
3.01
|
0.34
|
2.11
|
Concept
|
Accumulated Current Year
2016-01-01 - 2016-09-30
|
Accumulated Previous Year
2015-01-01 - 2015-09-30
|
Quarter Current Year
2016-07-01 - 2016-09-30
|
Quarter Previous Year
2015-07-01 - 2015-09-30
|
Statement of comprehensive income
|
||||
Profit (loss)
|
4,127,609,000
|
10,338,282,000
|
1,380,538,000
|
6,785,597,000
|
Other comprehensive income
|
||||
Components of other comprehensive income that will not be reclassified to profit or loss, net of tax
|
||||
Other comprehensive income, net of tax, gains (losses) from investments in equity instruments
|
0
|
0
|
0
|
0
|
Other comprehensive income, net of tax, gains (losses) on revaluation
|
0
|
0
|
0
|
0
|
Other comprehensive income, net of tax, gains (losses) on remeasurements of defined benefit plans
|
0
|
0
|
0
|
0
|
Other comprehensive income, net of tax, change in fair value of financial liability attributable to change in credit risk of liability
|
0
|
0
|
0
|
0
|
Other comprehensive income, net of tax, gains (losses) on hedging instruments that hedge investments in equity instruments
|
0
|
0
|
0
|
0
|
Share of other comprehensive income of associates and joint ventures accounted for using equity method that will not be reclassified to profit or loss, net of tax
|
0
|
0
|
0
|
0
|
Total other comprehensive income that will not be reclassified to profit or loss, net of tax
|
0
|
0
|
0
|
0
|
Components of other comprehensive income that will be reclassified to profit or loss, net of tax
|
||||
Exchange differences on translation
|
||||
Gains (losses) on exchange differences on translation, net of tax
|
852,815,000
|
534,116,000
|
355,130,000
|
370,816,000
|
Reclassification adjustments on exchange differences on translation, net of tax
|
0
|
0
|
0
|
0
|
Other comprehensive income, net of tax, exchange differences on translation
|
852,815,000
|
534,116,000
|
355,130,000
|
370,816,000
|
Available-for-sale financial assets
|
||||
Gains (losses) on remeasuring available-for-sale financial assets, net of tax
|
(295,744,000)
|
(3,161,322,000)
|
(892,579,000)
|
(3,742,580,000)
|
Reclassification adjustments on available-for-sale financial assets, net of tax
|
0
|
0
|
0
|
0
|
Other comprehensive income, net of tax, available-for-sale financial assets
|
(295,744,000)
|
(3,161,322,000)
|
(892,579,000)
|
(3,742,580,000)
|
Cash flow hedges
|
||||
Gains (losses) on cash flow hedges, net of tax
|
221,431,000
|
(2,503,000)
|
160,014,000
|
12,110,000
|
Reclassification adjustments on cash flow hedges, net of tax
|
0
|
0
|
0
|
0
|
Amounts removed from equity and included in carrying amount of non-financial asset (liability) whose acquisition or incurrence was hedged highly probable forecast transaction, net of tax
|
0
|
0
|
0
|
0
|
Other comprehensive income, net of tax, cash flow hedges
|
221,431,000
|
(2,503,000)
|
160,014,000
|
12,110,000
|
Hedges of net investment in foreign operations
|
||||
Gains (losses) on hedges of net investments in foreign operations, net of tax
|
0
|
0
|
0
|
0
|
Reclassification adjustments on hedges of net investments in foreign operations, net of tax
|
0
|
0
|
0
|
0
|
Other comprehensive income, net of tax, hedges of net investments in foreign operations
|
0
|
0
|
0
|
0
|
Change in value of time value of options
|
||||
Gains (losses) on change in value of time value of options, net of tax
|
0
|
0
|
0
|
0
|
Reclassification adjustments on change in value of time value of options, net of tax
|
0
|
0
|
0
|
0
|
Other comprehensive income, net of tax, change in value of time value of options
|
0
|
0
|
0
|
0
|
Change in value of forward elements of forward contracts
|
||||
Gains (losses) on change in value of forward elements of forward contracts, net of tax
|
0
|
0
|
0
|
0
|
Reclassification adjustments on change in value of forward elements of forward contracts, net of tax
|
0
|
0
|
0
|
0
|
Other comprehensive income, net of tax, change in value of forward elements of forward contracts
|
0
|
0
|
0
|
0
|
Change in value of foreign currency basis spreads
|
||||
Gains (losses) on change in value of foreign currency basis spreads, net of tax
|
0
|
0
|
0
|
0
|
Reclassification adjustments on change in value of foreign currency basis spreads, net of tax
|
0
|
0
|
0
|
0
|
Other comprehensive income, net of tax, change in value of foreign currency basis spreads
|
0
|
0
|
0
|
0
|
Share of other comprehensive income of associates and joint ventures accounted for using equity method that will be reclassified to profit or loss, net of tax
|
(17,389,000)
|
2,392,000
|
(11,178,000)
|
13,832,000
|
Total other comprehensive income that will be reclassified to profit or loss, net of tax
|
761,113,000
|
(2,627,317,000)
|
(388,613,000)
|
(3,345,822,000)
|
Total other comprehensive income
|
761,113,000
|
(2,627,317,000)
|
(388,613,000)
|
(3,345,822,000)
|
Total comprehensive income
|
4,888,722,000
|
7,710,965,000
|
991,925,000
|
3,439,775,000
|
Comprehensive income attributable to
|
||||
Comprehensive income, attributable to owners of parent
|
3,773,043,000
|
6,631,243,000
|
638,925,000
|
3,154,574,000
|
Comprehensive income, attributable to non-controlling interests
|
1,115,679,000
|
1,079,722,000
|
353,000,000
|
285,201,000
|
Concept
|
Accumulated Current Year
2016-01-01 - 2016-09-30
|
Accumulated Previous Year
2015-01-01 - 2015-09-30
|
Statement of cash flows
|
||
Cash flows from (used in) operating activities
|
||
Profit (loss)
|
4,127,609,000
|
10,338,282,000
|
Adjustments to reconcile profit (loss)
|
||
Discontinued operations
|
0
|
0
|
Adjustments for income tax expense
|
2,247,590,000
|
4,860,466,000
|
Adjustments for finance costs
|
0
|
0
|
Adjustments for depreciation and amortisation expense
|
12,510,342,000
|
10,739,823,000
|
Adjustments for impairment loss (reversal of impairment loss) recognised in profit or loss
|
0
|
0
|
Adjustments for provisions
|
1,570,450,000
|
2,162,598,000
|
Adjustments for unrealised foreign exchange losses (gains)
|
4,261,845,000
|
2,836,983,000
|
Adjustments for share-based payments
|
1,048,921,000
|
874,458,000
|
Adjustments for fair value losses (gains)
|
163,562,000
|
(6,412,007,000)
|
Adjustments for undistributed profits of associates
|
0
|
0
|
Adjustments for losses (gains) on disposal of non-current assets
|
701,560,000
|
788,616,000
|
Participation in associates and joint ventures
|
(913,144,000)
|
268,237,000
|
Adjustments for decrease (increase) in inventories
|
(325,042,000)
|
(239,412,000)
|
Adjustments for decrease (increase) in trade accounts receivable
|
6,389,953,000
|
6,444,097,000
|
Adjustments for decrease (increase) in other operating receivables
|
(2,353,876,000)
|
(803,486,000)
|
Adjustments for increase (decrease) in trade accounts payable
|
3,991,669,000
|
27,416,000
|
Adjustments for increase (decrease) in other operating payables
|
(9,658,113,000)
|
(8,427,914,000)
|
Other adjustments for non-cash items
|
0
|
0
|
Other adjustments for which cash effects are investing or financing cash flow
|
312,000
|
(2,194,981,000)
|
Straight-line rent adjustment
|
0
|
0
|
Amortization of lease fees
|
0
|
0
|
Setting property values
|
0
|
0
|
Other adjustments to reconcile profit (loss)
|
262,338,000
|
522,912,000
|
Total adjustments to reconcile profit (loss)
|
19,898,367,000
|
11,447,806,000
|
Net cash flows from (used in) operations
|
24,025,976,000
|
21,786,088,000
|
Dividends paid
|
0
|
0
|
Dividends received
|
0
|
0
|
Interest paid
|
(6,247,554,000)
|
(4,565,509,000)
|
Interest received
|
(811,858,000)
|
(587,842,000)
|
Income taxes refund (paid)
|
5,571,695,000
|
5,868,305,000
|
Other inflows (outflows) of cash
|
0
|
0
|
Net cash flows from (used in) operating activities
|
23,889,977,000
|
19,895,450,000
|
Cash flows from (used in) investing activities
|
||
Cash flows from losing control of subsidiaries or other businesses
|
0
|
10,335,813,000
|
Cash flows used in obtaining control of subsidiaries or other businesses
|
90,133,000
|
10,254,221,000
|
Other cash receipts from sales of equity or debt instruments of other entities
|
0
|
0
|
Other cash payments to acquire equity or debt instruments of other entities
|
0
|
0
|
Other cash receipts from sales of interests in joint ventures
|
0
|
0
|
Other cash payments to acquire interests in joint ventures
|
0
|
0
|
Proceeds from sales of property, plant and equipment
|
505,824,000
|
83,696,000
|
Purchase of property, plant and equipment
|
19,603,268,000
|
16,354,835,000
|
Proceeds from sales of intangible assets
|
0
|
0
|
Purchase of intangible assets
|
1,255,405,000
|
858,924,000
|
Proceeds from sales of other long-term assets
|
0
|
0
|
Purchase of other long-term assets
|
0
|
0
|
Proceeds from government grants
|
0
|
0
|
Cash advances and loans made to other parties
|
0
|
0
|
Cash receipts from repayment of advances and loans made to other parties
|
0
|
0
|
Cash payments for future contracts, forward contracts, option contracts and swap contracts
|
0
|
0
|
Cash receipts from future contracts, forward contracts, option contracts and swap contracts
|
0
|
0
|
Dividends received
|
0
|
0
|
Interest paid
|
0
|
0
|
Interest received
|
0
|
0
|
Income taxes refund (paid)
|
0
|
0
|
Other inflows (outflows) of cash
|
(195,437,000)
|
2,723,780,000
|
Net cash flows from (used in) investing activities
|
(20,638,419,000)
|
(14,324,691,000)
|
Cash flows from (used in) financing activities
|
||
Proceeds from changes in ownership interests in subsidiaries that do not result in loss of control
|
0
|
0
|
Payments from changes in ownership interests in subsidiaries that do not result in loss of control
|
2,000,000,000
|
0
|
Proceeds from issuing shares
|
0
|
0
|
Proceeds from issuing other equity instruments
|
0
|
0
|
Payments to acquire or redeem entity's shares
|
1,830,905,000
|
744,524,000
|
Payments of other equity instruments
|
0
|
0
|
Proceeds from borrowings
|
5,728,500,000
|
7,207,531,000
|
Repayments of borrowings
|
3,587,950,000
|
6,770,291,000
|
Payments of finance lease liabilities
|
302,400,000
|
298,966,000
|
Proceeds from government grants
|
0
|
0
|
Dividends paid
|
1,084,192,000
|
1,084,192,000
|
Interest paid
|
5,603,649,000
|
4,125,801,000
|
Income taxes refund (paid)
|
0
|
0
|
Other inflows (outflows) of cash
|
1,635,339,000
|
307,680,000
|
Net cash flows from (used in) financing activities
|
(7,045,257,000)
|
(5,508,563,000)
|
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes
|
(3,793,699,000)
|
62,196,000
|
Effect of exchange rate changes on cash and cash equivalents
|
||
Effect of exchange rate changes on cash and cash equivalents
|
243,810,000
|
152,441,000
|
Net increase (decrease) in cash and cash equivalents
|
(3,549,889,000)
|
214,637,000
|
Cash and cash equivalents at beginning of period
|
49,397,126,000
|
29,729,350,000
|
Cash and cash equivalents at end of period
|
45,847,237,000
|
29,943,987,000
|
Components of equity
|
|||||||||
Sheet 1 of 3
|
Issued capital
|
Share premium
|
Treasury shares
|
Retained earnings
|
Revaluation surplus
|
Reserve of exchange differences on translation
|
Reserve of cash flow hedges
|
Reserve of gains and losses on hedging instruments that hedge investments in equity instruments
|
Reserve of change in value of time value of options
|
Statement of changes in equity
|
|||||||||
Equity at beginning of period
|
4,978,126,000
|
15,889,819,000
|
11,882,248,000
|
73,139,684,000
|
0
|
972,154,000
|
(153,264,000)
|
0
|
0
|
Changes in equity
|
|||||||||
Comprehensive income
|
|||||||||
Profit (loss)
|
0
|
0
|
0
|
3,078,442,000
|
0
|
0
|
0
|
0
|
0
|
Other comprehensive income
|
0
|
0
|
0
|
0
|
0
|
786,303,000
|
221,431,000
|
0
|
0
|
Total comprehensive income
|
0
|
0
|
0
|
3,078,442,000
|
0
|
786,303,000
|
221,431,000
|
0
|
0
|
Issue of equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
1,084,192,000
|
0
|
0
|
0
|
0
|
0
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
(5,981,297,000)
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
(341,905,000)
|
693,547,000
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Total increase (decrease) in equity
|
0
|
0
|
(341,905,000)
|
(3,293,500,000)
|
0
|
786,303,000
|
221,431,000
|
0
|
0
|
Equity at end of period
|
4,978,126,000
|
15,889,819,000
|
11,540,343,000
|
69,846,184,000
|
0
|
1,758,457,000
|
68,167,000
|
0
|
0
|
Components of equity
|
|||||||||
Sheet 2 of 3
|
Reserve of change in value of forward elements of forward contracts
|
Reserve of change in value of foreign currency basis spreads
|
Reserve of gains and losses on remeasuring available-for-sale financial assets
|
Reserve of share-based payments
|
Reserve of remeasurements of defined benefit plans
|
Amount recognised in other comprehensive income and accumulated in equity relating to non-current assets or disposal groups held for sale
|
Reserve of gains and losses from investments in equity instruments
|
Reserve of change in fair value of financial liability attributable to change in credit risk of liability
|
Reserve for catastrophe
|
Statement of changes in equity
|
|||||||||
Equity at beginning of period
|
0
|
0
|
4,254,280,000
|
0
|
(126,845,000)
|
0
|
0
|
0
|
0
|
Changes in equity
|
|||||||||
Comprehensive income
|
|||||||||
Profit (loss)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Other comprehensive income
|
0
|
0
|
(295,744,000)
|
0
|
0
|
0
|
0
|
0
|
0
|
Total comprehensive income
|
0
|
0
|
(295,744,000)
|
0
|
0
|
0
|
0
|
0
|
0
|
Issue of equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Total increase (decrease) in equity
|
0
|
0
|
(295,744,000)
|
0
|
0
|
0
|
0
|
0
|
0
|
Equity at end of period
|
0
|
0
|
3,958,536,000
|
0
|
(126,845,000)
|
0
|
0
|
0
|
0
|
Components of equity
|
|||||||
Sheet 3 of 3
|
Reserve for equalisation
|
Reserve of discretionary participation features
|
Other comprehensive income
|
Other reserves
|
Equity attributable to owners of parent
|
Non-controlling interests
|
Equity
|
Statement of changes in equity
|
|||||||
Equity at beginning of period
|
0
|
0
|
311,229,000
|
5,257,554,000
|
87,382,935,000
|
12,138,842,000
|
99,521,777,000
|
Changes in equity
|
|||||||
Comprehensive income
|
|||||||
Profit (loss)
|
0
|
0
|
0
|
0
|
3,078,442,000
|
1,049,167,000
|
4,127,609,000
|
Other comprehensive income
|
0
|
0
|
(17,389,000)
|
694,601,000
|
694,601,000
|
66,512,000
|
761,113,000
|
Total comprehensive income
|
0
|
0
|
(17,389,000)
|
694,601,000
|
3,773,043,000
|
1,115,679,000
|
4,888,722,000
|
Issue of equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
0
|
1,084,192,000
|
426,133,000
|
1,510,325,000
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
185,000
|
185,000
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
0
|
(5,981,297,000)
|
(768,703,000)
|
(6,750,000,000)
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
0
|
0
|
1,035,452,000
|
0
|
1,035,452,000
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Total increase (decrease) in equity
|
0
|
0
|
(17,389,000)
|
694,601,000
|
(2,256,994,000)
|
(78,972,000)
|
(2,335,966,000)
|
Equity at end of period
|
0
|
0
|
293,840,000
|
5,952,155,000
|
85,125,941,000
|
12,059,870,000
|
97,185,811,000
|
Components of equity
|
|||||||||
Sheet 1 of 3
|
Issued capital
|
Share premium
|
Treasury shares
|
Retained earnings
|
Revaluation surplus
|
Reserve of exchange differences on translation
|
Reserve of cash flow hedges
|
Reserve of gains and losses on hedging instruments that hedge investments in equity instruments
|
Reserve of change in value of time value of options
|
Statement of changes in equity
|
|||||||||
Equity at beginning of period
|
4,978,126,000
|
15,889,819,000
|
12,647,475,000
|
62,905,444,000
|
0
|
348,429,000
|
(171,351,000)
|
0
|
0
|
Changes in equity
|
|||||||||
Comprehensive income
|
|||||||||
Profit (loss)
|
0
|
0
|
0
|
9,327,930,000
|
0
|
0
|
0
|
0
|
0
|
Other comprehensive income
|
0
|
0
|
0
|
0
|
0
|
464,746,000
|
(2,503,000)
|
0
|
0
|
Total comprehensive income
|
0
|
0
|
0
|
9,327,930,000
|
0
|
464,746,000
|
(2,503,000)
|
0
|
0
|
Issue of equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
1,084,192,000
|
0
|
0
|
0
|
0
|
0
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
(751,435,000)
|
111,799,000
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Total increase (decrease) in equity
|
0
|
0
|
(751,435,000)
|
8,355,537,000
|
0
|
464,746,000
|
(2,503,000)
|
0
|
0
|
Equity at end of period
|
4,978,126,000
|
15,889,819,000
|
11,896,040,000
|
71,260,981,000
|
0
|
813,175,000
|
(173,854,000)
|
0
|
0
|
Components of equity
|
|||||||||
Sheet 2 of 3
|
Reserve of change in value of forward elements of forward contracts
|
Reserve of change in value of foreign currency basis spreads
|
Reserve of gains and losses on remeasuring available-for-sale financial assets
|
Reserve of share-based payments
|
Reserve of remeasurements of defined benefit plans
|
Amount recognised in other comprehensive income and accumulated in equity relating to non-current assets or disposal groups held for sale
|
Reserve of gains and losses from investments in equity instruments
|
Reserve of change in fair value of financial liability attributable to change in credit risk of liability
|
Reserve for catastrophe
|
Statement of changes in equity
|
|||||||||
Equity at beginning of period
|
0
|
0
|
5,175,039,000
|
0
|
35,422,000
|
0
|
0
|
0
|
0
|
Changes in equity
|
|||||||||
Comprehensive income
|
|||||||||
Profit (loss)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Other comprehensive income
|
0
|
0
|
(3,161,322,000)
|
0
|
0
|
0
|
0
|
0
|
0
|
Total comprehensive income
|
0
|
0
|
(3,161,322,000)
|
0
|
0
|
0
|
0
|
0
|
0
|
Issue of equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Total increase (decrease) in equity
|
0
|
0
|
(3,161,322,000)
|
0
|
0
|
0
|
0
|
0
|
0
|
Equity at end of period
|
0
|
0
|
2,013,717,000
|
0
|
35,422,000
|
0
|
0
|
0
|
0
|
Components of equity
|
|||||||
Sheet 3 of 3
|
Reserve for equalisation]
|
Reserve of discretionary participation features
|
Other comprehensive income
|
Other reserves
|
Equity attributable to owners of parent
|
Non-controlling interests
|
Equity
|
Statement of changes in equity
|
|||||||
Equity at beginning of period
|
0
|
0
|
291,524,000
|
5,679,063,000
|
76,804,977,000
|
11,110,104,000
|
87,915,081,000
|
Changes in equity
|
|||||||
Comprehensive income
|
|||||||
Profit (loss)
|
0
|
0
|
0
|
0
|
9,327,930,000
|
1,010,352,000
|
10,338,282,000
|
Other comprehensive income
|
0
|
0
|
2,392,000
|
(2,696,687,000)
|
(2,696,687,000)
|
69,370,000
|
(2,627,317,000)
|
Total comprehensive income
|
0
|
0
|
2,392,000
|
(2,696,687,000)
|
6,631,243,000
|
1,079,722,000
|
7,710,965,000
|
Issue of equity
|
0
|
0
|
0
|
0
|
0
|
(95,500,000)
|
(95,500,000)
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
0
|
1,084,192,000
|
357,687,000
|
1,441,879,000
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
248,000
|
248,000
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
0
|
0
|
863,234,000
|
0
|
863,234,000
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Total increase (decrease) in equity
|
0
|
0
|
2,392,000
|
(2,696,687,000)
|
6,410,285,000
|
626,783,000
|
7,037,068,000
|
Equity at end of period
|
0
|
0
|
293,916,000
|
2,982,376,000
|
83,215,262,000
|
11,736,887,000
|
94,952,149,000
|
Concept
|
Close Current Quarter
2016-09-30
|
Close Previous Exercise
2015-12-31
|
Informative data of the Statement of Financial Position
|
||
Capital stock (nominal)
|
2,494,410,000
|
2,494,410,000
|
Restatement of capital stock
|
2,483,716,000
|
2,483,716,000
|
Plan assets for pensions and seniority premiums
|
1,996,405,000
|
2,035,168,000
|
Number of executives
|
75
|
77
|
Number of employees
|
42,671
|
43,887
|
Number of workers
|
0
|
0
|
Outstanding shares
|
341,478,410,286
|
338,468,382,759
|
Repurchased shares
|
20,951,476,845
|
23,961,504,372
|
Restricted cash
|
0
|
0
|
Guaranteed debt of associated companies
|
0
|
0
|
Concept
|
Accumulated Current Year
2016-01-01 - 2016-09-30
|
Accumulated Previous Year
2015-01-01 - 2015-09-30
|
Quarter Current Year
2016-07-01 - 2016-09-30
|
Quarter Previous Year
2015-07-01 - 2015-09-30
|
Informative data of the Income Statement
|
||||
Operating depreciation and amortization
|
12,510,342,000
|
10,739,823,000
|
4,225,537,000
|
3,783,930,000
|
Concept
|
Current Year
2015-10-01 - 2016-09-30
|
Previous Year
2014-10-01 - 2015-09-30
|
Informative data - Income Statement for 12 months
|
||
Revenue
|
93,937,841,000
|
87,120,906,000
|
Profit (loss) from operating activities
|
16,979,331,000
|
19,189,578,000
|
Profit (loss)
|
6,114,777,000
|
12,999,899,000
|
Profit (loss), attributable to owners of parent
|
4,649,647,000
|
11,832,184,000
|
Operating depreciation and amortization
|
16,431,448,000
|
14,121,611,000
|
Institution
|
Foreign institution (yes/no)
|
Contract signing date
|
Expiration date
|
Interest rate
|
Denomination
|
|||||||||||
Domestic currency
|
Foreign currency
|
|||||||||||||||
Time interval
|
Time interval
|
|||||||||||||||
Current year
|
Until 1 year
|
Until 2 years
|
Until 3 years
|
Until 4 years
|
Until 5 years or more
|
Current year
|
Until 1 year
|
Until 2 years
|
Until 3 years
|
Until 4 years
|
Until 5 years or more
|
|||||
Banks
|
||||||||||||||||
Foreign trade
|
||||||||||||||||
TOTAL
|
NO
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||
Banks - secured
|
||||||||||||||||
TOTAL
|
NO
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||
Commercial banks
|
||||||||||||||||
BANCO MERCANTIL DEL NORTE, S.A.1
|
NO
|
2015-05-15
|
2022-04-30
|
TIIE+1.30
|
100,947,000
|
242,074,000
|
242,074,000
|
242,074,000
|
911,950,000
|
|||||||
HSBC 2
|
NO
|
2011-03-28
|
2018-03-30
|
TIIE+117.5
|
624,638,000
|
624,639,000
|
||||||||||
AF BANREGIO, S.A. DE C.V. 3
|
NO
|
2012-10-04
|
2017-10-02
|
TIIE+2.50
|
2,475,000
|
6,600,000
|
9,325,000
|
|||||||||
HSBC 4
|
NO
|
2013-05-29
|
2019-05-29
|
TIIE+1.70
|
16,131,000
|
48,710,000
|
64,841,000
|
212,398,000
|
||||||||
HSBC 5
|
NO
|
2014-07-04
|
2019-07-04
|
TIIE+1.40
|
298,924,000
|
|||||||||||
BANCO SANTANDER 6
|
NO
|
2015-03-12
|
2021-05-11
|
TIIE+1.30
|
249,383,000
|
|||||||||||
BANCO SANTANDER 7
|
NO
|
2015-01-08
|
2019-09-10
|
TIIE+1.40
|
249,570,000
|
|||||||||||
HSBC 8
|
NO
|
2016-03-08
|
2023-03-08
|
7.13
|
2,500,000,000
|
|||||||||||
SCOTIABANK 9
|
NO
|
2016-03-08
|
2023-03-08
|
7
|
3,000,000,000
|
|||||||||||
TOTAL
|
NO
|
18,606,000
|
780,895,000
|
940,879,000
|
704,042,000
|
790,381,000
|
6,411,950,000
|
0
|
0
|
0
|
0
|
0
|
0
|
|||
Other banks
|
||||||||||||||||
TOTAL
|
NO
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||
Total banks
|
||||||||||||||||
TOTAL
|
NO
|
18,606,000
|
780,895,000
|
940,879,000
|
704,042,000
|
790,381,000
|
6,411,950,000
|
0
|
0
|
0
|
0
|
0
|
0
|
|||
Stock market
|
||||||||||||||||
Listed on stock exchange - unsecured
|
||||||||||||||||
SENIOR NOTES 1
|
YES
|
2007-05-09
|
2037-05-11
|
8.93
|
4,485,016,000
|
|||||||||||
NOTES 1
|
NO
|
2010-10-14
|
2020-10-01
|
7.38
|
9,971,200,000
|
|||||||||||
SENIOR NOTES 2
|
YES
|
2013-05-14
|
2043-05-14
|
7.25
|
6,436,843,000
|
|||||||||||
NOTES 2
|
NO
|
2014-04-07
|
2021-04-01
|
TIIE+0.35
|
5,990,518,000
|
|||||||||||
NOTES 3
|
NO
|
2015-05-11
|
2022-05-02
|
TIIE+0.35
|
4,990,234,000
|
|||||||||||
SENIOR NOTES 3
|
YES
|
2008-05-06
|
2018-05-15
|
6.31
|
9,683,711,000
|
|||||||||||
SENIOR NOTES 4
|
YES
|
2005-03-18
|
2025-03-18
|
6.97
|
11,308,250,000
|
|||||||||||
SENIOR NOTES 5
|
YES
|
2002-03-11
|
2032-03-11
|
8.94
|
5,789,564,000
|
|||||||||||
SENIOR NOTES 6
|
YES
|
2009-11-23
|
2040-01-15
|
6.97
|
11,486,326,000
|
|||||||||||
SENIOR NOTES 7
|
YES
|
2014-05-13
|
2045-05-13
|
5
|
18,904,951,000
|
|||||||||||
SENIOR NOTES 8
|
YES
|
2015-11-24
|
2026-01-30
|
4.625
|
5,771,403,000
|
|||||||||||
SENIOR NOTES 9
|
YES
|
2015-11-24
|
2046-01-31
|
6.125
|
17,311,189,000
|
|||||||||||
TOTAL
|
NO
|
0
|
0
|
0
|
0
|
0
|
31,873,811,000
|
0
|
0
|
9,683,711,000
|
0
|
0
|
70,571,683,000
|
Listed on stock exchange - secured
|
||||||||||||||||
TOTAL
|
NO
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||
Private placements - unsecured
|
||||||||||||||||
TOTAL
|
NO
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||
Private placements - secured
|
||||||||||||||||
TOTAL
|
NO
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||
Total listed on stock exchanges and private placements
|
||||||||||||||||
TOTAL
|
NO
|
0
|
0
|
0
|
0
|
0
|
31,873,811,000
|
0
|
0
|
9,683,711,000
|
0
|
0
|
70,571,683,000
|
|||
Other current and non-current liabilities with cost
|
||||||||||||||||
Other current and non-current liabilities with cost
|
||||||||||||||||
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD 1
|
NO
|
2012-08-08
|
2020-07-01
|
88,554,000
|
93,277,000
|
95,904,000
|
98,916,000
|
|||||||||
GE CAPITAL CFE MÉXICO, S. DE R.L. DE C.V. 1
|
NO
|
2014-07-01
|
2019-08-01
|
6,712,000
|
19,799,000
|
25,652,000
|
22,140,000
|
1,525,000
|
||||||||
ALD AUTOMOTIVE, S.A. DE C.V. 1
|
NO
|
2013-12-01
|
2016-04-01
|
1,769,000
|
||||||||||||
GE CAPITAL CFE MÉXICO, S. DE R.L. DE C.V. 2
|
NO
|
2014-11-01
|
2017-11-01
|
8,761,000
|
30,378,000
|
29,451,000
|
18,160,000
|
32,993,000
|
||||||||
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD 2
|
NO
|
2012-08-01
|
2021-07-01
|
45,793,000
|
11,417,000
|
31,560,000
|
22,890,000
|
23,895,000
|
24,960,000
|
|||||||
INTELSAT GLOBAL SALES 1
|
YES
|
2012-10-01
|
2027-09-01
|
78,845,000
|
245,327,000
|
348,645,000
|
374,965,000
|
403,272,000
|
3,816,951,000
|
|||||||
GE CAPITAL CFE MÉXICO, S. DE R.L. DE C.V. 3
|
NO
|
2013-05-29
|
2017-07-01
|
1,759,000
|
3,464,000
|
|||||||||||
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD 3
|
NO
|
2014-11-01
|
2022-11-01
|
8,828,000
|
2,186,000
|
4,005,000
|
3,232,000
|
3,334,000
|
7,009,000
|
|||||||
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD 4
|
NO
|
2014-11-01
|
2022-01-01
|
10,436,000
|
5,346,000
|
5,486,000
|
5,634,000
|
5,789,000
|
24,881,000
|
|||||||
TELEVISIÓN DE ALTURA, S.A. DE C.V. Y TELECOM DE ALTURA, S.A. DE C.V. 1
|
NO
|
2016-03-01
|
2020-03-04
|
1,193,437,000
|
1,207,401,000
|
1,208,281,000
|
1,208,281,000
|
|||||||||
TOTAL
|
NO
|
82,299,000
|
1,351,117,000
|
1,396,832,000
|
1,376,241,000
|
1,374,733,000
|
56,850,000
|
80,604,000
|
248,791,000
|
348,645,000
|
374,965,000
|
403,272,000
|
3,816,951,000
|
|||
Total other current and non-current liabilities with cost
|
||||||||||||||||
TOTAL
|
NO
|
82,299,000
|
1,351,117,000
|
1,396,832,000
|
1,376,241,000
|
1,374,733,000
|
56,850,000
|
80,604,000
|
248,791,000
|
348,645,000
|
374,965,000
|
403,272,000
|
3,816,951,000
|
|||
Suppliers
|
||||||||||||||||
Suppliers
|
||||||||||||||||
SUPPLIERS 1
|
NO
|
2016-09-01
|
2017-09-30
|
12,278,269,000
|
25,857,000
|
5,525,251,000
|
706,000
|
|||||||||
TRANSMISSION RIGHTS 1
|
NO
|
2012-05-07
|
2028-06-27
|
2,043,720,000
|
250,905,000
|
196,023,000
|
144,986,000
|
58,502,000
|
1,681,507,000
|
953,057,000
|
394,695,000
|
270,172,000
|
305,807,000
|
|||
TOTAL
|
NO
|
0
|
14,321,989,000
|
276,762,000
|
196,023,000
|
144,986,000
|
58,502,000
|
0
|
7,206,758,000
|
953,057,000
|
394,695,000
|
270,172,000
|
306,513,000
|
|||
Total suppliers
|
||||||||||||||||
TOTAL
|
NO
|
0
|
14,321,989,000
|
276,762,000
|
196,023,000
|
144,986,000
|
58,502,000
|
0
|
7,206,758,000
|
953,057,000
|
394,695,000
|
270,172,000
|
306,513,000
|
|||
Other current and non-current liabilities
|
||||||||||||||||
Other current and non-current liabilities
|
||||||||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
NO
|
2014-04-01
|
2018-04-01
|
27,255,000
|
||||||||||||
TOTAL
|
NO
|
0
|
0
|
27,255,000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||
Total other current and non-current liabilities
|
||||||||||||||||
TOTAL
|
NO
|
0
|
0
|
27,255,000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||
Total credits
|
||||||||||||||||
TOTAL
|
NO
|
100,905,000
|
16,454,001,000
|
2,641,728,000
|
2,276,306,000
|
2,310,100,000
|
38,401,113,000
|
80,604,000
|
7,455,549,000
|
10,985,413,000
|
769,660,000
|
673,444,000
|
74,695,147,000
|
Currencies
|
|||||
Dollars
|
Dollar equivalent in pesos
|
Other currencies equivalent in dollars
|
Other currencies equivalent in pesos
|
Total pesos
|
|
Foreign currency position
|
|||||
Monetary assets
|
|||||
Current monetary assets
|
2,070,423,000
|
40,145,088,000
|
59,943,000
|
1,162,283,000
|
41,307,371,000
|
Non-current monetary assets
|
180,000,000
|
3,490,164,000
|
0
|
0
|
3,490,164,000
|
Total monetary assets
|
2,250,423,000
|
43,635,252,000
|
59,943,000
|
1,162,283,000
|
44,797,535,000
|
Liabilities position
|
|||||
Current liabilities
|
529,464,000
|
10,266,201,000
|
27,995,000
|
542,818,000
|
10,809,019,000
|
Non-current liabilities
|
4,554,310,000
|
88,307,160,000
|
370,000
|
7,174,000
|
88,314,334,000
|
Total liabilities
|
5,083,774,000
|
98,573,361,000
|
28,365,000
|
549,992,000
|
99,123,353,000
|
Net monetary assets (liabilities)
|
(2,833,351,000)
|
(54,938,109,000)
|
31,578,000
|
612,291,000
|
(54,325,818,000)
|
Income type
|
||||
National income
|
Export income
|
Income of subsidiaries abroad
|
Total income
|
|
CONTENT:
|
||||
CONTENT:
|
0
|
0
|
0
|
0
|
TELEVISA
|
||||
CONTENT – ADVERTISING
|
14,791,390,000
|
284,502,000
|
151,791,000
|
15,227,683,000
|
CONTENT – NETWORK SUSCRIPTION REVENUE
|
2,387,433,000
|
966,523,000
|
0
|
3,353,956,000
|
CONTENT – LICENSING AND SYNDICATION
|
417,637,000
|
5,996,475,000
|
0
|
6,414,112,000
|
SKY (INCLUDES LEASING OF SET-TOP EQUIPMENT):
|
||||
SKY (INCLUDE LEASING OF SET-TOP EQUIPMENT):
|
0
|
0
|
0
|
0
|
SKY, VETV, BLUE TO GO
|
||||
SKY – DTH BROADCAST SATELLITE TV
|
14,771,613,000
|
0
|
1,176,023,000
|
15,947,636,000
|
SKY – PAY PER VIEW
|
201,828,000
|
0
|
0
|
201,828,000
|
SKY - ADVERTISING
|
286,654,000
|
0
|
0
|
286,654,000
|
CABLE (INCLUDE LEASING OF SET-TOP EQUIPMENT):
|
||||
CABLE (INCLUDE LEASING OF SET-TOP EQUIPMENT):
|
0
|
0
|
0
|
0
|
CABLEVISIÓN, CABLEMÁS, TVI, CABLECOM, IZZI, TELECABLE
|
||||
CABLE – DIGITAL TV SERVICE
|
9,673,344,000
|
0
|
0
|
9,673,344,000
|
CABLE – BROADBAND SERVICES
|
7,163,497,000
|
0
|
0
|
7,163,497,000
|
CABLE - SERVICE INSTALLATION
|
170,725,000
|
0
|
0
|
170,725,000
|
CABLE – PAY PER VIEW
|
60,487,000
|
0
|
0
|
60,487,000
|
CABLE - ADVERTISING
|
471,691,000
|
0
|
0
|
471,691,000
|
CABLE – TELEPHONY
|
2,356,189,000
|
0
|
0
|
2,356,189,000
|
CABLE – OTHER INCOME
|
202,511,000
|
0
|
0
|
202,511,000
|
BESTEL, METRORED
|
||||
CABLE – TELECOMMUNICATIONS
|
3,207,879,000
|
0
|
272,121,000
|
3,480,000,000
|
OTHER BUSINESSES:
|
||||
OTHER BUSINESSES:
|
0
|
0
|
0
|
0
|
TV Y NOVELAS, MEN´S HEALTH, VANIDADES, COSMOPOLITAN, NATIONAL GEOGRAPHIC, MUY INTERESANTE, AUTOMOVIL PANAMERICANO, TÚ, SKY VIEW, COCINA FÁCIL, GENTE, PAPARAZZI, BILINKEN, PARA TI, CONDORITO
|
||||
PUBLISHING – MAGAZINE CIRCULATION
|
368,735,000
|
0
|
372,018,000
|
740,753,000
|
PUBLISHING – ADVERTISING
|
479,569,000
|
0
|
447,369,000
|
926,938,000
|
PUBLISHING - OTHER INCOME
|
16,216,000
|
0
|
0
|
16,216,000
|
VIDEOCINE, PANTELION
|
||||
DISTRIBUTION, RENTALS AND SALE MOVIE RIGHTS
|
227,903,000
|
17,207,000
|
143,883,000
|
388,993,000
|
CLUB DE FÚTBOL AMÉRICA, ESTADIO AZTECA
|
||||
SPECIAL EVENTS AND SHOW PROMOTION
|
1,031,876,000
|
168,616,000
|
0
|
1,200,492,000
|
PLAY CITY, MULTIJUEGOS
|
||||
GAMING
|
1,951,014,000
|
0
|
0
|
1,951,014,000
|
TELEVISA RADIO
|
||||
RADIO - ADVERTISING
|
558,962,000
|
0
|
0
|
558,962,000
|
HOLA MÉXICO, ENTREPRENEUR, MINIREVISTA MINA, CINE PREMIER, GLAMOUR, SELECCIONES, MAGALY TV, VOGUE, 15 MINUTOS, EL CUERPO HUMANO, ALMANAQUE ESCUELA PARA TODOS, AUTOMÁS
|
||||
PUBLISHING DISTRIBUTION
|
199,413,000
|
0
|
62,468,000
|
261,881,000
|
INTERSEGMENT ELIMINATIONS
|
||||
INTERSEGMENT ELIMINATIONS
|
(2,054,438,000)
|
0
|
(14,411,000)
|
(2,068,849,000)
|
TOTAL
|
58,942,128,000
|
7,433,323,000
|
2,611,262,000
|
68,986,713,000
|
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, a forward through which the Company hedged against a possible Mexican Peso depreciation with a notional amount of U.S. $20,000,000.00 (Twenty Million U.S. Dollars 00/100), expired. As a result of this hedge a profit of MXN $7,459,150.00 (Seven Million Four Hundred Fifty Nine Thousand One Hundred Fifty Pesos 00/100) was obtained on September 2016.
|
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 (3)
|
Previous Quarter (4)
|
Current Quarter D(H) (3)
|
Previous Quarter D(H) (4)
|
Maturing per Year
|
||||
Interest Rate Swap (1)
|
Hedging
|
Ps. 1,250,000
|
TIIE 28 days / 7.4325%
|
TIIE 28 days / 7.4325%
|
(27,255)
|
(50,143)
|
Monthly interest
2016-2018
|
Does not exist (5)
|
Interest Rate Swap (1)
|
Hedging
|
Ps. 6,000,000
|
TIIE 28 days / 5.9351%
|
TIIE 28 days / 5.9351%
|
21,609
|
(98.397)
|
Monthly interest
2016-2021
|
Does not exist (5)
|
Interest Rate Swap (1)
|
Hedging
|
Ps. 2,500,000
|
TIIE 28 days / 5.6148%
|
TIIE 28 days / 5.6148%
|
58,733
|
17,329
|
Monthly interest
2016-2022
|
Does not exist (5)
|
Forward (1)
|
Hedging
|
U.S.$40,000 / Ps. 734,522
|
U.S.$40,000 / Ps. 734,522
|
-
|
44,293
|
-
|
2016
|
Does not exist (5)
|
Interest Rate Swap (2)
|
Hedging
|
Ps.1,392,917
|
TIIE 28 days / 5.246%
|
TIIE 28 days / 5.246%
|
23,891
|
805
|
Monthly Interest
2016-2022
|
Does not exist (5)
|
Total
|
121,271
|
(130,406)
|
(1)
|
Acquired by Grupo Televisa, S.A.B.
|
(2)
|
Acquired by Televisión Internacional, S.A. de C.V.
|
(3)
|
The aggregate amount of the derivatives reflected in the consolidated statement of financial position of Grupo Televisa, S.A.B. as of September 30, 2016, included in the relevant SIFIC, is as follows:
|
Other current financial assets
|
Ps.
|
44,293
|
|||
Other non-current financial assets
|
104,233
|
||||
Other non-current liabilities no cost
|
(27,255)
|
||||
Ps.
|
121,271
|
(4)
|
Information for as of June 30 2016.
|
(5)
|
Applies only to implicit financing in the ISDA ancillary agreements identified as “Credit Support Annex”.
|
Concept
|
Close Current Quarter
2016-09-30
|
Close Previous Exercise
2015-12-31
|
Subclassifications of assets, liabilities and equities
|
||
Cash and cash equivalents
|
||
Cash
|
||
Cash on hand
|
83,122,000
|
52,434,000
|
Balances with banks
|
1,644,582,000
|
1,513,161,000
|
Total cash
|
1,727,704,000
|
1,565,595,000
|
Cash equivalents
|
||
Short-term deposits, classified as cash equivalents
|
44,119,533,000
|
47,831,531,000
|
Short-term investments, classified as cash equivalents
|
0
|
0
|
Other banking arrangements, classified as cash equivalents
|
0
|
0
|
Total cash equivalents
|
44,119,533,000
|
47,831,531,000
|
Other cash and cash equivalents
|
0
|
0
|
Total cash and cash equivalents
|
45,847,237,000
|
49,397,126,000
|
Trade and other current receivables
|
||
Current trade receivables
|
15,325,124,000
|
21,702,128,000
|
Current receivables due from related parties
|
823,674,000
|
98,388,000
|
Current prepayments
|
||
Current advances to suppliers
|
0
|
0
|
Current prepaid expenses
|
2,450,072,000
|
1,448,627,000
|
Total current prepayments
|
2,450,072,000
|
1,448,627,000
|
Current receivables from taxes other than income tax
|
1,980,169,000
|
1,499,338,000
|
Current value added tax receivables
|
1,872,073,000
|
1,462,792,000
|
Current receivables from sale of properties
|
0
|
0
|
Current receivables from rental of properties
|
0
|
0
|
Other current receivables
|
1,578,595,000
|
1,481,903,000
|
Total trade and other current receivables
|
22,157,634,000
|
26,230,384,000
|
Classes of current inventories
|
||
Current raw materials and current production supplies]
|
||
Current raw materials
|
0
|
0
|
Current production supplies
|
0
|
0
|
Total current raw materials and current production supplies
|
0
|
0
|
Current merchandise
|
0
|
0
|
Current work in progress
|
0
|
0
|
Current finished goods
|
0
|
0
|
Current spare parts
|
0
|
0
|
Property intended for sale in ordinary course of business
|
0
|
0
|
Other current inventories
|
1,988,021,000
|
1,628,276,000
|
Total current inventories
|
1,988,021,000
|
1,628,276,000
|
Non-current assets or disposal groups classified as held for sale or as held for distribution to owners
|
||
Non-current assets or disposal groups classified as held for sale
|
0
|
0
|
Non-current assets or disposal groups classified as held for distribution to owners
|
0
|
0
|
Total non-current assets or disposal groups classified as held for sale or as held for distribution to owners
|
0
|
0
|
Trade and other non-current receivables
|
||
Non-current trade receivables
|
0
|
0
|
Non-current receivables due from related parties
|
0
|
0
|
Non-current prepayments
|
0
|
0
|
Non-current lease prepayments
|
0
|
0
|
Non-current receivables from taxes other than income tax
|
0
|
0
|
Non-current value added tax receivables
|
0
|
0
|
Non-current receivables from sale of properties
|
0
|
0
|
Non-current receivables from rental of properties
|
0
|
0
|
Revenue for billing
|
0
|
0
|
Other non-current receivables
|
0
|
0
|
Total trade and other non-current receivables
|
0
|
0
|
Investments in subsidiaries, joint ventures and associates
|
||
Investments in subsidiaries
|
0
|
0
|
Investments in joint ventures
|
817,605,000
|
642,348,000
|
Investments in associates
|
10,614,703,000
|
8,629,553,000
|
Total investments in subsidiaries, joint ventures and associates
|
11,432,308,000
|
9,271,901,000
|
Property, plant and equipment
|
||
Land and buildings
|
||
Land
|
4,700,599,000
|
4,699,723,000
|
Buildings
|
4,540,950,000
|
4,731,004,000
|
Total land and buildings
|
9,241,549,000
|
9,430,727,000
|
Machinery
|
55,318,385,000
|
51,799,201,000
|
Vehicles
|
||
Ships
|
0
|
0
|
Aircraft
|
555,322,000
|
563,987,000
|
Motor vehicles
|
834,974,000
|
866,327,000
|
Total vehicles
|
1,390,296,000
|
1,430,314,000
|
Fixtures and fittings
|
437,282,000
|
405,278,000
|
Office equipment
|
2,171,339,000
|
1,974,221,000
|
Tangible exploration and evaluation assets
|
0
|
0
|
Mining assets
|
0
|
0
|
Oil and gas assets
|
0
|
0
|
Construction in progress
|
14,283,439,000
|
9,938,991,000
|
Construction prepayments
|
0
|
0
|
Other property, plant and equipment
|
1,158,690,000
|
1,110,545,000
|
Total property, plant and equipment
|
84,000,980,000
|
76,089,277,000
|
Investment property
|
||
Investment property completed
|
0
|
0
|
Investment property under construction or development
|
0
|
0
|
Investment property prepayments
|
0
|
0
|
Total investment property
|
0
|
0
|
Intangible assets and goodwill
|
||
Intangible assets other than goodwill
|
||
Brand names
|
2,168,449,000
|
2,522,959,000
|
Intangible exploration and evaluation assets
|
0
|
0
|
Mastheads and publishing titles
|
0
|
0
|
Computer software
|
1,996,647,000
|
1,877,769,000
|
Licences and franchises
|
0
|
0
|
Copyrights, patents and other industrial property rights, service and operating rights
|
0
|
0
|
Recipes, formulae, models, designs and prototypes
|
0
|
0
|
Intangible assets under development
|
0
|
0
|
Other intangible assets
|
18,983,463,000
|
19,592,971,000
|
Total intangible assets other than goodwill
|
23,148,559,000
|
23,993,699,000
|
Goodwill
|
14,112,626,000
|
14,112,626,000
|
Total intangible assets and goodwill
|
37,261,185,000
|
38,106,325,000
|
Trade and other current payables
|
||
Current trade payables
|
21,528,747,000
|
17,361,484,000
|
Current payables to related parties
|
1,410,090,000
|
443,035,000
|
Accruals and deferred income classified as current
|
||
Deferred income classified as current
|
11,802,167,000
|
20,470,380,000
|
Rent deferred income classified as current
|
0
|
0
|
Accruals classified as current
|
3,647,136,000
|
3,105,226,000
|
Short-term employee benefits accruals
|
1,080,696,000
|
1,034,446,000
|
Total accruals and deferred income classified as current
|
15,449,303,000
|
23,575,606,000
|
Current payables on social security and taxes other than income tax
|
638,351,000
|
628,544,000
|
Current value added tax payables
|
66,655,000
|
61,254,000
|
Current retention payables
|
477,811,000
|
617,497,000
|
Other current payables
|
0
|
0
|
Total trade and other current payables
|
39,504,302,000
|
42,626,166,000
|
Other current financial liabilities
|
||
Bank loans current
|
799,501,000
|
2,979,847,000
|
Stock market loans current
|
0
|
0
|
Other current iabilities at cost
|
1,762,811,000
|
511,556,000
|
Other current liabilities no cost
|
0
|
1,402,000
|
Other current financial liabilities
|
1,665,889,000
|
1,184,221,000
|
Total Other current financial liabilities
|
4,228,201,000
|
4,677,026,000
|
Trade and other non-current payables
|
||
Non-current trade payables
|
2,600,710,000
|
2,711,224,000
|
Non-current payables to related parties
|
0
|
0
|
Accruals and deferred income classified as non-current
|
||
Deferred income classified as non-current
|
290,031,000
|
514,531,000
|
Rent deferred income classified as non-current
|
0
|
0
|
Accruals classified as non-current
|
0
|
0
|
Total accruals and deferred income classified as non-current
|
290,031,000
|
514,531,000
|
Non-current payables on social security and taxes other than income tax
|
0
|
0
|
Non-current value added tax payables
|
0
|
0
|
Non-current retention payables
|
0
|
0
|
Other non-current payables
|
0
|
0
|
Total trade and other non-current payables
|
2,890,741,000
|
3,225,755,000
|
Other non-current financial liabilities
|
||
Bank loans non-current
|
8,847,252,000
|
4,501,843,000
|
Stock market loans non-current
|
112,129,205,000
|
102,928,921,000
|
Other non-current liabilities at cost
|
9,148,489,000
|
5,293,559,000
|
Other non-current liabilities no cost
|
27,255,000
|
225,660,000
|
Other non-current financial liabilities
|
0
|
0
|
Total Other non-current financial liabilities
|
130,152,201,000
|
112,949,983,000
|
Other provisions
|
||
Other non-current provisions
|
54,095,000
|
52,884,000
|
Other current provisions
|
34,434,000
|
42,063,000
|
Total other provisions
|
88,529,000
|
94,947,000
|
Other reserves
|
||
Revaluation surplus
|
0
|
0
|
Reserve of exchange differences on translation
|
1,758,457,000
|
972,154,000
|
Reserve of cash flow hedges
|
68,167,000
|
(153,264,000)
|
Reserve of gains and losses on hedging instruments that hedge investments in equity instruments
|
0
|
0
|
Reserve of change in value of time value of options
|
0
|
0
|
Reserve of change in value of forward elements of forward contracts
|
0
|
0
|
Reserve of change in value of foreign currency basis spreads
|
0
|
0
|
Reserve of gains and losses on remeasuring available-for-sale financial assets
|
3,958,536,000
|
4,254,280,000
|
Reserve of share-based payments
|
0
|
0
|
Reserve of remeasurements of defined benefit plans
|
(126,845,000)
|
(126,845,000)
|
Amount recognised in other comprehensive income and accumulated in equity relating to non-current assets or disposal groups held for sale
|
0
|
0
|
Reserve of gains and losses from investments in equity instruments
|
0
|
0
|
Reserve of change in fair value of financial liability attributable to change in credit risk of liability
|
0
|
0
|
Reserve for catastrophe
|
0
|
0
|
Reserve for equalisation
|
0
|
0
|
Reserve of discretionary participation features
|
0
|
0
|
Reserve of equity component of convertible instruments
|
0
|
0
|
Capital redemption reserve
|
0
|
0
|
Merger reserve
|
0
|
0
|
Statutory reserve
|
0
|
0
|
Other comprehensive income
|
293,840,000
|
311,229,000
|
Total other reserves
|
5,952,155,000
|
5,257,554,000
|
Net assets (liabilities)
|
||
Assets
|
293,270,028,000
|
281,473,754,000
|
Liabilities
|
196,084,217,000
|
181,951,977,000
|
Net assets (liabilities)
|
97,185,811,000
|
99,521,777,000
|
Net current assets (liabilities)
|
||
Current assets
|
85,626,346,000
|
89,938,076,000
|
Current liabilities
|
45,889,301,000
|
48,978,050,000
|
Net current assets (liabilities)
|
39,737,045,000
|
40,960,026,000
|
Concept
|
Accumulated Current Year
2016-01-01 - 2016-09-30
|
Accumulated Previous Year
2015-01-01 - 2015-09-30
|
Quarter Current Year
2016-07-01 - 2016-09-30
|
Quarter Previous Year
2015-07-01 - 2015-09-30
|
Analysis of income and expense
|
||||
Revenue
|
||||
Revenue from rendering of services
|
51,827,957,000
|
48,007,780,000
|
17,964,506,000
|
16,906,683,000
|
Revenue from sale of goods
|
1,680,147,000
|
1,708,857,000
|
569,077,000
|
591,501,000
|
Interest income
|
0
|
0
|
0
|
0
|
Royalty income
|
6,133,873,000
|
5,155,238,000
|
2,060,456,000
|
1,992,979,000
|
Dividend income
|
0
|
0
|
0
|
0
|
Rental income
|
9,344,736,000
|
8,228,826,000
|
3,128,218,000
|
2,764,444,000
|
Revenue from construction contracts
|
0
|
0
|
0
|
0
|
Other revenue
|
0
|
0
|
0
|
0
|
Total revenue
|
68,986,713,000
|
63,100,701,000
|
23,722,257,000
|
22,255,607,000
|
Finance income
|
||||
Interest income
|
1,294,856,000
|
766,191,000
|
407,321,000
|
130,449,000
|
Net gain on foreign exchange
|
0
|
0
|
0
|
0
|
Gains on change in fair value of derivatives
|
0
|
193,054,000
|
0
|
0
|
Gain on change in fair value of financial instruments
|
0
|
5,262,277,000
|
0
|
5,262,277,000
|
Other finance income
|
0
|
2,135,743,000
|
0
|
2,135,743,000
|
Total finance income
|
1,294,856,000
|
8,357,265,000
|
407,321,000
|
7,528,469,000
|
Finance costs
|
||||
Interest expense
|
6,247,554,000
|
4,565,509,000
|
2,263,545,000
|
1,557,362,000
|
Net loss on foreign exchange
|
1,298,750,000
|
1,967,630,000
|
652,819,000
|
416,846,000
|
Losses on change in fair value of derivatives
|
163,562,000
|
0
|
24,231,000
|
108,410,000
|
Loss on change in fair value of financial instruments
|
0
|
0
|
0
|
0
|
Other finance cost
|
0
|
0
|
0
|
0
|
Total finance costs
|
7,709,866,000
|
6,533,139,000
|
2,940,595,000
|
2,082,618,000
|
Tax income (expense)
|
||||
Current tax
|
4,640,773,000
|
5,780,060,000
|
1,190,532,000
|
2,797,002,000
|
Deferred tax
|
(2,393,183,000)
|
(919,594,000)
|
(303,826,000)
|
455,883,000
|
Total tax income (expense)
|
2,247,590,000
|
4,860,466,000
|
886,706,000
|
3,252,885,000
|
1. |
Corporate Information
|
2. |
Basis of Preparation and Accounting Policies
|
3. |
Acquisitions, Investments and Disposition
|
Acquisition in January 2015
|
||||
Cash and cash equivalents
|
Ps.
|
270,447
|
||
Trade and other receivables
|
57,687
|
|||
Other current assets
|
34,118
|
|||
Total current assets
|
362,252
|
|||
Property, plant and equipment, net
|
1,724,757
|
|||
Goodwill
|
4,885,331
|
|||
Concessions
|
4,373,855
|
|||
List of subscribers
|
1,233,808
|
|||
Trademarks
|
218,578
|
|||
Other intangible assets
|
16,240
|
|||
Other non-current assets
|
4,582
|
|||
Total assets
|
12,819,403
|
|||
Trade and other payables
|
135,920
|
|||
Other current liabilities
|
78,753
|
|||
Total current liabilities
|
214,673
|
|||
Long-term debt
|
505,425
|
|||
Deferred income tax liability
|
2,090,269
|
|||
Other non-current liabilities
|
7,198
|
|||
Total non-current liabilities
|
2,602,892
|
|||
Total liabilities
|
2,817,565
|
|||
Total net assets
|
Ps.
|
10,001,838
|
Acquisition of
Non-controlling
Interests
|
||||
Carrying value of non-controlling interests
|
Ps.
|
1,210,284
|
||
Consideration for the acquisition of a non-controlling interests
|
(6,750,000
|
)
|
||
Decrease in retained earnings attributable to stockholders of the Company (1)
|
Ps.
|
(5,539,716
|
)
|
(1)
|
Changes in ownership interest are treated as equity transactions, if control is maintained. Any difference between the amount by which the non-controlling interest is adjusted and the fair value of the consideration paid or received is recognized in equity attributed to stockholders of the Company.
|
September 30, 2016
|
December 31, 2015
|
|||||||
Available-for-sale financial assets:
|
||||||||
Warrants issued by UHI (1)
|
Ps.
|
38,492,146
|
Ps.
|
35,042,577
|
||||
Available-for-sale investments (2)
|
6,810,761
|
5,873,243
|
||||||
45,302,907
|
40,915,820
|
|||||||
Held-to-maturity investments (3)
|
394,953
|
134,034
|
||||||
Other
|
45,069
|
31,620
|
||||||
Ps.
|
45,742,929
|
Ps.
|
41,081,474
|
(1)
|
Through July 2015, the Group held an investment in Convertible Debentures due 2025 issued by UHI in the principal amount of U.S.$1,125 million (Ps.17,634,375), with an annual interest rate of 1.5% receivable on a quarterly basis, which were convertible at the Company’s option into additional shares equivalent to approximately 30% equity stake of UHI, subject to existing laws and regulations in the United States, and other conditions. These Convertible Debentures were classified as available-for-sale financial assets with changes in fair value recognized in other comprehensive income or loss in consolidated equity. The Group’s option of converting these debentures into an equity stake of UHI was accounted for as an embedded derivative with changes in fair value recognized in consolidated income (see Notes 9 and 12). In July 2015, the Group exchanged its investment in these Convertible Debentures for an investment in Warrants that are exercisable for UHI’s common stock, subject to the U.S. Federal Communications Commission’s restrictions on foreign ownership, in whole or in part, at an exercise price of U.S.$0.01 per Warrant share, considering that the original value of U.S.$1,125 million invested by the Group in Convertible Debentures is part of the Group’s investment in Warrants. The Warrants shall expire and no longer be exercisable after the tenth anniversary of the date of issuance (the “Expiration Date”); provided, however, the Expiration Date shall automatically be extended for nine successive ten-year periods unless the Group provides written notice to UHI of its election not to so extend the Expiration Date. The Warrants do not bear interest. The fair value of these Warrants at the date of exchange was U.S.$1,951 million (Ps.30,582,427). The Group reclassified Ps.4,718,175 from accumulated other comprehensive income in consolidated equity to other finance income in the consolidated statement of income for the year ended December 31, 2015, as a result of derecognizing the Convertible Debentures. In July 2015, the Group exercised a portion of these Warrants in the amount of U.S.$107.4 million (Ps.1,695,524) to increase its equity stake in UHI from 7.8% to 10%. These Warrants are classified as available-for-sale financial assets with changes in fair value recognized in accumulated other comprehensive income or loss in consolidated equity. Changes in fair value recognized in other comprehensive income will be reclassified to the statement of income within other finance income, net, in the period the Warrants are exercised, in whole or in part (see Notes 3 and 5).
|
(2)
|
The Group has an investment in an open ended fund that has as a primary objective to achieve capital appreciation by using a broad range of strategies through investments and transactions in telecom, media and other sectors across global markets, including Latin America and other emerging markets. Shares may be redeemed on a quarterly basis at the Net Asset Value (“NAV”) per share as of such redemption date. The fair value of this fund is determined by using the NAV per share. The NAV per share is calculated by determining the value of the fund assets and subtracting all of the fund liabilities and dividing the result by the total number of issued shares.
|
(3)
|
Held-to-maturity investments represent corporate fixed income securities with long-term maturities. These investments are stated at amortized cost. Maturities of these investments subsequent to September 30, 2016, are as follows: Ps.111,648 in 2017, Ps.240,419 in 2018, Ps.10,277 in 2019, Ps.19,905 in 2020, Ps.6,131 in 2021, and Ps.6,573 thereafter. Held-to-maturity financial assets as of September 30, 2016 and December 31, 2015 are denominated primarily in Mexican pesos.
|
At January 1, 2016
|
Ps.
|
40,915,820
|
||
Changes in fair value in other comprehensive income
|
3,995,803
|
|||
Foreign exchange differences
|
391,284
|
|||
At September 30, 2016
|
Ps.
|
45,302,907
|
5. |
Investments in Associates and Joint Ventures
|
Ownership as of September 30, 2016
|
September 30, 2016
|
December 31, 2015
|
||||||||||
Associates:
|
||||||||||||
UHI (1)
|
10.0
|
%
|
Ps.
|
6,928,050
|
Ps.
|
5,685,748
|
||||||
Imagina(2)
|
19.9
|
%
|
2,627,999
|
1,921,590
|
||||||||
Ocesa Entretenimiento, S.A. de C.V. and subsidiaries (collectively, “OCEN”) (3)
|
40.0
|
%
|
962,765
|
938,995
|
||||||||
Other
|
-
|
95,889
|
83,220
|
|||||||||
Joint ventures:
|
||||||||||||
Grupo de Telecomunicaciones de Alta Capacidad, S.A.P.I. de C.V. (“GTAC”) (4)
|
33.3
|
%
|
733,645
|
574,480
|
||||||||
The Second Screen Company Latam, S.L.
|
50.0
|
%
|
54,228
|
-
|
||||||||
Televisa CJ Grand, S.A. de C.V. (“Televisa CJ Grand”)
|
50.0
|
%
|
29,732
|
67,868
|
||||||||
Ps.
|
11,432,308
|
Ps.
|
9,271,901
|
(1)
|
The Group accounts for its investment in common stock of UHI, the parent company of Univision, under the equity method due to the Group’s ability to exercise significant influence, as defined under IFRS, over UHI’s operations. The Group has the ability to exercise significant influence over the operating and financial policies of UHI because the Group (i) as of September 30, 2016 and December 31, 2015, owned 1,110,382 Class C shares of common stock of UHI, representing 10% of the outstanding total shares of UHI as of each of those dates; (ii) as of September 30, 2016 and December 31, 2015, held Warrants exercisable for common stock of UHI equivalent to approximately 26% equity stake of UHI on a fully-diluted, as-converted basis, subject to certain conditions, laws and regulations; (iii) as of September 30, 2016 and December 31, 2015, had three officers and one director of the Company designated as members of the Board of Directors of UHI, which was composed of 18 directors, of 22 available board seats; and (iv) was party to a program license agreement, as amended, with Univision, an indirect wholly-owned subsidiary of UHI, pursuant to which Univision has the right to broadcast certain Televisa content in the United States (“Program License Agreement”), and to another program license agreement pursuant to which the Group has the right to broadcast certain Univision’s content in Mexico (“Mexican License Agreement”), in each case through the later of 2025 (2030 upon consummation of a qualified public equity offering of UHI) or 90 months after the Group has sold two-thirds of its initial investment in UHI made in December 2010 (see Notes 3, 4, 9 and 13).
|
(2)
|
Through June 2015, the Company’s investment in common stock of Imagina was accounted for as an available-for-sale equity financial asset with changes in fair value recognized in consolidated other comprehensive income or loss. In July 2015, the Company acquired additional shares of Imagina for the aggregate cash amount of €19.2 million (Ps.341,710) and increased its equity stake in Imagina from 14.5% to 19.9%. As a result of this transaction, beginning in the third quarter of 2015 the Group (i) holds two of 10 seats on the Board of Directors of Imagina; (ii) began to account for this investment under the equity method due to its ability to exercise significant influence over the operating and financial policies of Imagina; (iii) recognized its investment in Imagina as an associate through the fair value as deemed cost at the transaction date; and (iv) reclassified a cumulative gain of Ps.544,402, related to changes in fair value of the investment in Imagina from accumulated other comprehensive income in consolidated equity to consolidated other finance income for the year ended December 31, 2015 (see Note 3).
|
(3)
|
OCEN is a majority-owned subsidiary of Corporación Interamericana de Entretenimiento, S.A.B. de C.V., and is engaged in the live entertainment business in Mexico. The investment in OCEN includes a goodwill of Ps.359,613 as of September 30, 2016 and December 31, 2015.
|
6. |
Property, Plant and Equipment, Net
|
September 30, 2016
|
December 31, 2015
|
|||||||
Buildings
|
Ps.
|
8,670,859
|
Ps.
|
8,635,843
|
||||
Building improvements
|
276,180
|
287,732
|
||||||
Technical equipment
|
109,048,745
|
97,721,490
|
||||||
Satellite transponders
|
10,301,713
|
10,301,713
|
||||||
Furniture and fixtures
|
1,052,214
|
966,928
|
||||||
Transportation equipment
|
2,767,421
|
2,631,076
|
||||||
Computer equipment
|
7,363,699
|
6,642,536
|
||||||
Leasehold improvements
|
2,476,291
|
2,170,607
|
||||||
141,957,122
|
129,357,925
|
|||||||
Accumulated depreciation
|
(76,940,180
|
)
|
(67,907,362
|
)
|
||||
65,016,942
|
61,450,563
|
|||||||
Land
|
4,700,599
|
4,699,723
|
||||||
Construction and projects in progress
|
14,283,439
|
9,938,991
|
||||||
Ps.
|
84,000,980
|
Ps.
|
76,089,277
|
7. |
Intangible Assets, Net
|
September 30, 2016
|
December 31, 2015
|
|||||||||||||||||||||||
Gross Carrying Amount
|
Accumulated Amortization
|
Net Carrying Amount
|
Gross Carrying Amount
|
Accumulated Amortization
|
Net Carrying Amount
|
|||||||||||||||||||
Intangible assets with indefinite useful lives:
|
||||||||||||||||||||||||
Goodwill
|
Ps.
|
14,112,626
|
Ps.
|
14,112,626
|
||||||||||||||||||||
Trademarks
|
783,068
|
782,958
|
||||||||||||||||||||||
Concessions
|
15,719,572
|
15,719,572
|
||||||||||||||||||||||
Intangible assets with finite useful lives:
|
||||||||||||||||||||||||
Trademarks
|
Ps.
|
1,891,306
|
Ps.
|
(505,925
|
)
|
Ps.
|
1,385,381
|
Ps.
|
1,891,306
|
Ps.
|
(151,305
|
)
|
Ps.
|
1,740,001
|
||||||||||
Licenses and software
|
6,225,083
|
(4,228,436
|
)
|
1,996,647
|
5,366,912
|
(3,489,143
|
)
|
1,877,769
|
||||||||||||||||
Subscriber lists
|
6,155,322
|
(4,190,762
|
)
|
1,964,560
|
6,207,405
|
(3,520,650
|
)
|
2,686,755
|
||||||||||||||||
Other intangible assets
|
3,485,611
|
(2,186,280
|
)
|
1,299,331
|
3,014,421
|
(1,827,777
|
)
|
1,186,644
|
||||||||||||||||
Ps.
|
17,757,322
|
Ps.
|
(11,111,403
|
)
|
Ps.
|
37,261,185
|
Ps.
|
16,480,044
|
Ps.
|
(8,988,875
|
)
|
Ps.
|
38,106,325
|
8. |
Debt, Finance Lease Obligations and Other Notes Payable
|
September 30, 2016
|
December 31, 2015
|
|||||||||||||||
Principal
|
Finance Costs
|
Total
|
Total
|
|||||||||||||
U.S. dollar debt:
|
||||||||||||||||
6% Senior Notes due 2018 (1)
|
Ps.
|
9,694,900
|
Ps.
|
(11,189
|
)
|
Ps.
|
9,683,711
|
Ps.
|
8,591,776
|
|||||||
6.625% Senior Notes due 2025 (1)
|
11,633,880
|
(325,630
|
)
|
11,308,250
|
9,975,238
|
|||||||||||
4.625% Senior Notes due 2026 (1)
|
5,816,940
|
(45,537
|
)
|
5,771,403
|
5,053,422
|
|||||||||||
8.50% Senior Notes due 2032 (1)
|
5,816,940
|
(27,376
|
)
|
5,789,564
|
5,136,099
|
|||||||||||
6.625% Senior Notes due 2040 (1)
|
11,633,880
|
(147,554
|
)
|
11,486,326
|
10,177,270
|
|||||||||||
5% Senior Notes due 2045 (1)
|
19,389,800
|
(484,849
|
)
|
18,904,951
|
16,718,466
|
|||||||||||
6.125% Senior Notes due 2046 (1)
|
17,450,820
|
(139,631
|
)
|
17,311,189
|
15,413,295
|
|||||||||||
Total U.S. dollar debt
|
81,437,160
|
(1,181,766
|
)
|
80,255,394
|
71,065,566
|
|||||||||||
Mexican peso debt:
|
||||||||||||||||
7.38% Notes due 2020 (2)
|
10,000,000
|
(28,800
|
)
|
9,971,200
|
9,965,910
|
|||||||||||
TIIE + 0.35% Notes due 2021 (2)
|
6,000,000
|
(9,482
|
)
|
5,990,518
|
5,988,966
|
|||||||||||
TIIE + 0.35% Notes due 2022 (2)
|
5,000,000
|
(9,766
|
)
|
4,990,234
|
4,988,940
|
|||||||||||
8.49% Senior Notes due 2037 (1)
|
4,500,000
|
(14,984
|
)
|
4,485,016
|
4,484,472
|
|||||||||||
7.25% Senior Notes due 2043 (1)
|
6,500,000
|
(63,157
|
)
|
6,436,843
|
6,435,067
|
|||||||||||
Bank loans
|
1,250,000
|
(723
|
)
|
1,249,277
|
4,778,905
|
|||||||||||
Bank loans (Sky)
|
5,500,000
|
-
|
5,500,000
|
-
|
||||||||||||
Bank loans (TVI)
|
2,903,337
|
(5,861
|
)
|
2,897,476
|
2,702,785
|
|||||||||||
Total Mexican peso debt
|
41,653,337
|
(132,773
|
)
|
41,520,564
|
39,345,045
|
|||||||||||
Total debt (3)
|
123,090,497
|
(1,314,539
|
)
|
121,775,958
|
110,410,611
|
|||||||||||
Less: Current portion of long- term debt
|
800,112
|
(611
|
)
|
799,501
|
2,979,847
|
|||||||||||
Long-term debt, net of current portion
|
Ps.
|
122,290,385
|
Ps.
|
(1,313,928
|
)
|
Ps.
|
120,976,457
|
Ps.
|
107,430,764
|
|||||||
Finance lease obligations:
|
||||||||||||||||
Satellite transponder lease obligation
|
Ps.
|
5,268,005
|
Ps.
|
-
|
Ps.
|
5,268,005
|
Ps.
|
4,879,940
|
||||||||
Other
|
825,895
|
-
|
825,895
|
925,175
|
||||||||||||
Total finance lease obligations
|
6,093,900
|
-
|
6,093,900
|
5,805,115
|
||||||||||||
Less: Current portion
|
569,374
|
-
|
569,374
|
511,556
|
||||||||||||
Finance lease obligations, net of current portion
|
Ps.
|
5,524,526
|
Ps.
|
-
|
Ps.
|
5,524,526
|
Ps.
|
5,293,559
|
||||||||
Other notes payable:
|
||||||||||||||||
Total other notes payable(4)
|
Ps.
|
4,817,400
|
Ps.
|
-
|
Ps.
|
4,817,400
|
Ps.
|
-
|
||||||||
Less: Current portion
|
1,193,437
|
-
|
1,193,437
|
-
|
||||||||||||
Other notes payable, net of current portion
|
Ps.
|
3,623,963
|
Ps.
|
-
|
Ps.
|
3,623,963
|
Ps.
|
-
|
(1)
|
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, 2026, 2032, 2037, 2040, 2043, 2045 and 2046, including additional amounts payable in respect of certain Mexican withholding taxes, is 6.31%, 6.97%, 4.86%, 8.94%, 8.93%, 6.97%, 7.62%, 5.26% and 6.44% 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, 2026, 2037, 2040, 2043 and 2046, 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, 2026, 2032, 2037, 2040, 2045 and 2046 are registered with the U.S. Securities and Exchange Commission (“SEC”). The Senior Notes due 2043 are registered with both the U.S. SEC and the Mexican Banking and Securities Commission (“Comisión Nacional Bancaria y de Valores” or “CNBV”).
|
(2)
|
Interest on these Notes (“Certificados Bursátiles”) is payable semi-annually for Notes due 2020 and every 28 days for Notes due 2021 and 2022. 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 and 2022, 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.
|
(3)
|
Total debt as of December 31, 2015 is presented net of unamortized finance costs in the aggregate amount of Ps.1,387,876. Interest payable related to total debt as of September 30, 2016 and December 31, 2015 amounted to an aggregate amount of Ps.1,665,889 and Ps.1,184,221, respectively.
|
(4)
|
Notes payable issued by the Company in connection with the acquisition of a non-controlling interest in TVI. As of September 30, 2016, cash payments to be made between 2017 and 2020 related to these notes payable amounted to an aggregate of Ps.5,106,250 and the amount representing interest was of Ps.288,850 (see Note 3).
|
September 30, 2016
|
December 31, 2015
|
|||||||||||||||
Hedged Investments
|
Millions of U.S. dollars
|
Thousands of Mexican pesos
|
Millions of U.S. dollars
|
Thousands of Mexican pesos
|
||||||||||||
Investment in shares of UHI (net investment hedge)
|
$
|
357.3
|
Ps.
|
6,928,050
|
$
|
330.5
|
Ps.
|
5,685,748
|
||||||||
Warrants issued by UHI (foreign currency fair value hedge)
|
1,985.2
|
38,492,146
|
2,035.5
|
35,042,577
|
||||||||||||
Total
|
$
|
2,342.5
|
Ps.
|
45,420,196
|
$
|
2,366.0
|
Ps.
|
40,728,325
|
Less than 12 months October 1, 2016 to September 30, 2017
|
12-36 months October 1, 2017 to September 30, 2019
|
36-60 months October 1, 2019 to September 30, 2021
|
Maturities Subsequent to September 30, 2021
|
Total
|
||||||||||||||||
Debt (1)
|
Ps. |
800,112
|
Ps.
|
11,342,120
|
Ps.
|
17,034,979
|
Ps.
|
93,913,286
|
Ps.
|
123,090,497
|
||||||||||
Finance lease liabilities
|
569,374
|
1,081,001
|
1,037,799
|
3,405,726
|
6,093,900
|
|||||||||||||||
Other notes payable
|
1,193,437
|
2,415,682
|
1,208,281
|
-
|
4,817,400
|
|||||||||||||||
Total debt, financial lease obligations and other notes payable
|
Ps.
|
2,562,923
|
Ps.
|
14,838,803
|
Ps.
|
19,281,059
|
Ps.
|
97,319,012
|
Ps.
|
134,001,797
|
||||||||||
(1) The amounts of debt are disclosed on a principal amount basis. |
9. |
Financial Instruments
|
September 30, 2016
|
December 31, 2015
|
|||||||||||||||
Carrying Value
|
Fair Value
|
Carrying Value
|
Fair Value
|
|||||||||||||
Assets:
|
||||||||||||||||
Temporary investments
|
Ps.
|
5,891,534
|
Ps.
|
5,891,534
|
Ps.
|
5,330,448
|
Ps.
|
5,330,448
|
||||||||
Trade notes and accounts receivable, net
|
15,325,124
|
15,325,124
|
21,702,128
|
21,702,128
|
||||||||||||
Warrants issued by UHI (see Note 4)
|
38,492,146
|
38,492,146
|
35,042,577
|
35,042,577
|
||||||||||||
Long-term loan and interest receivable from GTAC (see
Note 5)
|
864,707
|
871,641
|
684,259
|
687,506
|
||||||||||||
Held-to-maturity investments (see Note 4)
|
394,953
|
393,984
|
134,034
|
133,824
|
||||||||||||
Available-for-sale investments (see Note 4)
|
6,810,761
|
6,810,761
|
5,873,243
|
5,873,243
|
||||||||||||
Liabilities:
|
||||||||||||||||
Senior Notes due 2018, 2025, 2032 and 2040
|
Ps.
|
38,779,600
|
Ps.
|
45,379,597
|
Ps.
|
34,432,000
|
Ps.
|
38,190,597
|
||||||||
Senior Notes due 2045
|
19,389,800
|
18,488,174
|
17,216,000
|
14,860,851
|
||||||||||||
Senior Notes due 2037 and 2043
|
11,000,000
|
10,007,470
|
11,000,000
|
9,620,550
|
||||||||||||
Senior Notes due 2026 and 2046
|
23,267,760
|
25,479,361
|
20,659,200
|
20,650,007
|
||||||||||||
Notes due 2020
|
10,000,000
|
10,241,640
|
10,000,000
|
10,437,500
|
||||||||||||
Notes due 2021
|
6,000,000
|
5,950,278
|
6,000,000
|
5,996,640
|
||||||||||||
Notes due 2022
|
5,000,000
|
4,938,060
|
5,000,000
|
4,957,300
|
||||||||||||
Long-term notes payable to
Mexican banks
|
9,653,337
|
9,718,155
|
7,491,287
|
7,561,955
|
||||||||||||
Finance lease obligations
|
6,093,900
|
5,432,922
|
5,805,115
|
5,179,052
|
||||||||||||
Other notes payable
|
4,817,400
|
4,965,501
|
-
|
-
|
September 30, 2016: | |||||||||
Derivative Financial Instruments
|
Carrying Value
|
Notional Amount (in Thousands of U.S. Dollars)
where applicable)
|
Maturity Date
|
||||||
Assets:
|
|||||||||
Derivatives not recorded as accounting hedges:
|
|||||||||
TVI’s interest rate swap
|
Ps.
|
23,891
|
Ps.
|
1,392,917
|
April 2019 through May 2022
|
||||
Derivatives recorded as accounting hedges (cash flow hedges):
|
|||||||||
Forward
|
44,293
|
U.S.
|
40,000
|
November 2016
|
|||||
Interest rate swap
|
21,609
|
Ps.
|
6,000,000
|
April 2021
|
|||||
Interest rate swap
|
58,733
|
Ps.
|
2,500,000
|
May 2022
|
|||||
Total assets
|
Ps.
|
148,526
|
|||||||
Liabilities:
|
|||||||||
Derivatives recorded as accounting hedges (cash flow hedges):
|
|||||||||
Interest rate swap
|
27,255
|
Ps.
|
1,250,000
|
September 2017 through March 2018
|
|||||
Total liabilities
|
Ps.
|
27,255
|
|||||||
December 31, 2015: | |||||||||
Derivative Financial Instruments
|
Carrying Value
|
Notional Amount (in Thousands of U.S. Dollars where applicable)
|
Maturity Date
|
||||||
Liabilities:
|
|||||||||
Derivatives not recorded as accounting hedges:
|
|||||||||
TVI’s interest rate swap
|
Ps.
|
8,113
|
Ps.
|
1,985,847
|
February 2016 through May 2022
|
||||
Derivatives recorded as accounting hedges (cash flow hedges):
|
|||||||||
Interest rate swap
|
116,108
|
Ps.
|
2,500,000
|
September 2016 through March 2018
|
|||||
Interest rate swap
|
99,567
|
Ps.
|
6,000,000
|
April 2021
|
|||||
Interest rate swap
|
3,274
|
Ps.
|
1,000,000
|
May 2022
|
|||||
Total liabilities
|
Ps.
|
227,062
|
10. |
Capital Stock and Long-term Retention Plan
|
Authorized and Issued (1)
|
Held by a Company´s Trust(2)
|
Outstanding
|
||||||||||
Series “A” Shares
|
123,273.9
|
(6,945.8
|
)
|
116,328.1
|
||||||||
Series “B” Shares
|
58,982.9
|
(5,142.6
|
)
|
53,840.3
|
||||||||
Series “D” Shares
|
90,086.5
|
(4,431.5
|
)
|
85,655.0
|
||||||||
Series “L” Shares
|
90,086.5
|
(4,431.5
|
)
|
85,655.0
|
||||||||
Total
|
362,429.8
|
(20,951.4
|
)
|
341,478.4
|
||||||||
Shares in the form of CPOs
|
301,145.5
|
(14,814.0
|
)
|
286,331.5
|
||||||||
Shares not in the form of CPOs
|
61,284.3
|
(6,137.4
|
)
|
55,146.9
|
||||||||
Total
|
362,429.8
|
(20,951.4
|
)
|
341,478.4
|
||||||||
CPOs
|
2,573.9
|
(126.6
|
)
|
2,447.3
|
(1)
|
As of September 30, 2016, the authorized and issued capital stock amounted to Ps.4,978,126 (nominal Ps.2,494,410).
|
(2)
|
In connection with the Company’s Long-Term Retention Plan.
|
Series “A” Shares
|
Series “B” Shares
|
Series “D” Shares
|
Series “L” Shares
|
Shares Outstanding
|
CPOs Outstanding
|
|
As of January 1, 2016
|
115,409.0
|
53,340.3
|
84,859.5
|
84,859.5
|
338,468.3
|
2,424.6
|
Acquired (1)
|
(279.6)
|
(246.1)
|
(391.4)
|
(391.4)
|
(1,308.5)
|
(11.2)
|
Released (1)
|
1,198.7
|
746.1
|
1,186.9
|
1,186.9
|
4,318.6
|
33.9
|
As of September 30, 2016
|
116,328.1
|
53,840.3
|
85,655.0
|
85,655.0
|
341,478.4
|
2,447.3
|
Series “A” Shares
|
Series “B” Shares
|
Series “D” Shares
|
Series “L” Shares
|
Shares Outstanding
|
CPOs Outstanding
|
|
As of January 1, 2015
|
115,036.5
|
53,330.9
|
84,844.4
|
84,844.4
|
338,056.2
|
2,424.1
|
Acquired (1)
|
(518.7)
|
(456.5)
|
(726.1)
|
(726.1)
|
(2,427.4)
|
(20.7)
|
Released (1)
|
889.8
|
464.7
|
739.3
|
739.3
|
2,833.1
|
21.1
|
As of September 30, 2015
|
115,407.6
|
53,339.1
|
84,857.6
|
84,857.6
|
338,461.9
|
2,424.5
|
(1)
|
By a Company’s trust in connection with the Company’s Long-Term Retention Plan.
|
11. |
Retained Earnings
|
September 30, 2016
|
December 31, 2015
|
|||||||
Current receivables:
|
||||||||
UHI Including Univision (1)
|
Ps.
|
604,997
|
Ps.
|
-
|
||||
Operadora de Centros de Espectáculos, S.A. de C.V.
|
108,121
|
54,827
|
||||||
Editorial Clío, Libros y Videos, S.A. de C.V.
|
21,654
|
20,644
|
||||||
Televisa CJ Grand
|
55,049
|
5,768
|
||||||
Other
|
33,853
|
17,149
|
||||||
Ps.
|
823,674
|
Ps.
|
98,388
|
|||||
Current payable:
|
||||||||
UHI including Univision (1)
|
Ps.
|
969,102
|
Ps.
|
367,545
|
||||
DirecTV Group, Inc
|
428,865
|
47,788
|
||||||
Other
|
12,123
|
27,702
|
||||||
Ps.
|
1,410,090
|
Ps.
|
443,035
|
(1)
|
As of September 30, 2016 and December 31, 2015, the Group recognized a provision in the amount of Ps.969,102 and Ps.860,456, respectively, associated with a consulting arrangement entered into by the Group, UHI and an entity controlled by the chairman of the Board of Directors of UHI, by which upon a qualified initial public offering of the shares of UHI the Group would pay the entity a portion of a defined appreciation in excess of certain preferred returns and performance thresholds of UHI. As of December 31, 2015, this amount was partially offset by Ps.492,911 in receivables from UHI related primarily to the PLA.
|
13. |
Finance (Expense) Income, Net
|
2016
|
2015
|
|||||||
Interest expense
|
Ps.
|
(6,247,554
|
)
|
Ps.
|
(4,565,509
|
)
|
||
Foreign exchange loss, net
|
(1,298,750
|
)
|
(1,967,630
|
)
|
||||
Other finance expense, net
|
(163,562
|
)
|
-
|
|||||
Finance expense
|
(7,709,866
|
)
|
(6,533,139
|
)
|
||||
Interest income (1)
|
1,294,856
|
766,191
|
||||||
Other finance income, net (2)
|
-
|
7,591,074
|
||||||
Finance income
|
1,294,856
|
8,357,265
|
||||||
Finance (expense) income, net
|
Ps.
|
(6,415,010
|
)
|
Ps.
|
1,824,126
|
(1)
|
This line item included a fair value gain of Ps.767,439 and Ps.300,006, in connection with equity instruments held for trading for the nine months ended September 30, 2016 and 2015, respectively, and interest income from the Group’s investment in Convertible Debentures issued by UHI in the aggregate amount of Ps.142,010 for the nine months ended September 30, 2015.
|
(2)
|
In 2016 and 2015, other finance income or expense, net, included gain or loss from derivative financial instruments. In 2015, this line item also included reclassifications in the aggregate amount of Ps.5,262,277 from accumulated other comprehensive income in consolidated equity in connection with cumulative gains related to changes in fair value of the Group’s former available-for-sale investments in Convertible Debentures (Ps.4,718,175) and Imagina (Ps. 544,102); a cash amount of Ps.2,194,981 (U.S.$135.1 million) received for the exchange of Convertible Debentures issued by UHI for Warrants that are exercisable for UHI's common stock; and changes in fair value from an embedded derivative in a host contract related to the Group's former investment in Convertible Debentures issued by UHI in the amount of Ps.409,196.
|
14. |
Income Taxes
|
15. |
Earnings per CPO/Share
|
September 30, 2016
|
September 30, 2015
|
|||||||
Total Shares
|
340,894,394
|
338,231,205
|
||||||
CPOs
|
2,443,283
|
2,423,656
|
||||||
Shares not in the form of CPO units:
|
||||||||
Series “A” Shares
|
54,970,732
|
54,662,750
|
||||||
Series “B” Shares
|
187
|
187
|
||||||
Series “D” Shares
|
239
|
239
|
||||||
Series “L” Shares
|
239
|
239
|
2016
|
2015
|
|||||||||||||||
Per CPO
|
Per Each Series “A”, “B”, “D” and “L” Shares
|
Per CPO
|
Per Each Series “A”, “B”, “D” and “L” Shares
|
|||||||||||||
Net income attributable to stockholders of the Company
|
Ps.
|
1.07
|
Ps.
|
0.01
|
Ps.
|
3.23
|
Ps.
|
0.03
|
September 30, 2016
|
September 30, 2015
|
|||||||
Total Shares
|
362,429,887
|
362,429,887
|
||||||
CPOs
|
2,573,894
|
2,573,894
|
||||||
Shares not in the form of CPO units:
|
||||||||
Series “A” Shares
|
58,926,613
|
58,926,613
|
||||||
Series “B” Shares
|
2,357,208
|
2,357,208
|
||||||
Series “D” Shares
|
239
|
239
|
||||||
Series “L” Shares
|
239
|
239
|
2016
|
2015
|
|||||||||||||||
Per CPO
|
Per Each Series “A”, “B”, “D” and “L” Shares
|
Per CPO
|
Per Each Series “A”, “B”, “D” and “L” Shares
|
|||||||||||||
Net income attributable to stockholders of the Company
|
Ps.
|
0.99
|
Ps.
|
0.01
|
Ps.
|
3.01
|
Ps.
|
0.03
|
Total Revenues
|
Intersegment Revenues
|
Consolidated Revenues
|
Segment Income
|
|||||||||||||
2016:
|
||||||||||||||||
Content
|
Ps.
|
24,995,751
|
Ps.
|
1,506,959
|
Ps.
|
23,488,792
|
Ps.
|
9,980,230
|
||||||||
Sky
|
16,436,118
|
62,188
|
16,373,930
|
7,474,753
|
||||||||||||
Cable
|
23,578,444
|
114,000
|
23,464,444
|
9,889,924
|
||||||||||||
Other Businesses
|
6,045,249
|
385,702
|
5,659,547
|
672,522
|
||||||||||||
Segment total
|
71,055,562
|
2,068,849
|
68,986,713
|
28,017,429
|
||||||||||||
Reconciliation to consolidated amounts:
|
||||||||||||||||
Eliminations and corporate expenses
|
(2,068,849
|
)
|
(2,068,849
|
)
|
-
|
(1,614,077
|
)
|
|||||||||
Depreciation and amortization expense
|
-
|
-
|
-
|
(12,510,342
|
)
|
|||||||||||
Consolidated total before other expense
|
68,986,713
|
-
|
68,986,713
|
13,893,010
|
(1) | |||||||||||
Other expense, net
|
-
|
-
|
-
|
(2,015,945
|
)
|
|||||||||||
Consolidated total
|
Ps.
|
68,986,713
|
Ps.
|
-
|
Ps.
|
68,986,713
|
Ps.
|
11,877,065
|
(2) | |||||||
Total Revenues
|
Intersegment Revenues
|
Consolidated Revenues
|
Segment Income
|
|||||||||||||
2015:
|
||||||||||||||||
Content
|
Ps.
|
23,569,178
|
Ps.
|
916,476
|
Ps.
|
22,652,702
|
Ps.
|
10,009,183
|
||||||||
Sky
|
14,241,034
|
89,145
|
14,151,889
|
6,755,189
|
||||||||||||
Cable
|
20,918,369
|
109,706
|
20,808,663
|
8,395,415
|
||||||||||||
Other Businesses
|
5,823,873
|
336,426
|
5,487,447
|
608,908
|
||||||||||||
Segment total
|
64,552,454
|
1,451,753
|
63,100,701
|
25,768,695
|
||||||||||||
Reconciliation to consolidated amounts:
|
||||||||||||||||
Eliminations and corporate expenses
|
(1,451,753
|
)
|
(1,451,753
|
)
|
-
|
(1,420,971
|
)
|
|||||||||
Depreciation and amortization expense
|
-
|
-
|
-
|
(10,739,823
|
)
|
|||||||||||
Consolidated total before other income
|
63,100,701
|
-
|
63,100,701
|
13,607,901
|
(1) | |||||||||||
Other income, net
|
-
|
-
|
-
|
34,958
|
||||||||||||
Consolidated total
|
Ps.
|
63,100,701
|
Ps.
|
-
|
Ps.
|
63,100,701
|
Ps.
|
13,642,859
|
(2) |
(1)
|
Consolidated total represents income before other expense or income.
|
(2)
|
Consolidated total represents consolidated operating income.
|
Quarter
|
Quarter
|
Accumulated
|
||||||
1st/15
|
Ps.
|
1,453,445
|
Ps.
|
1,453,445
|
||||
2nd/15
|
1,328,732
|
2,782,177
|
||||||
3rd/15
|
6,545,753
|
9,327,930
|
||||||
4th/15
|
1,571,205
|
10,899,135
|
||||||
1st/16
|
600,434
|
600,434
|
||||||
2nd/16
|
1,415,859
|
2,016,293
|
||||||
3rd/16
|
1,062,149
|
3,078,442
|
17. |
Contingencies
|
Entity
|
Company´s Ownership Interest (1)
|
Business Segment (2)
|
Grupo Telesistema, S.A. de C.V. and subsidiaries
|
100%
|
Content
|
Televisa, S.A. de C.V. (“Televisa”) (3)
|
100%
|
Content
|
G.Televisa-D, S.A. de C.V. (3)
|
100%
|
Content
|
Multimedia Telecom, S.A. de C.V. (“Multimedia Telecom”) and subsidiary (4)
|
100%
|
Content
|
Innova, S. de R.L. de C.V. (“Innova”) and subsidiaries (collectively, “Sky”) (5)
|
58.7%
|
Sky
|
Corporativo Vasco de Quiroga, S.A. de C.V. (“CVQ”) and subsidiaries (6)
|
100%
|
Cable
|
Empresas Cablevisión, S.A.B. de C.V. and subsidiaries (collectively, “Empresas Cablevisión”) (7)
|
51%
|
Cable
|
Subsidiaries engaged in the Cablemás business (collectively, “Cablemás”) (8)
|
100%
|
Cable
|
Televisión Internacional, S.A. de C.V. and subsidiaries (collectively, “TVI”) (9)
|
50%
|
Cable
|
Cablestar, S.A. de C.V. and subsidiaries (collectively, “Bestel”) (10)
|
66.1%
|
Cable
|
Grupo Cable TV, S.A. de C.V. and subsidiaries (collectively, “Cablecom”) (11)
|
100%
|
Cable
|
Subsidiaries engaged in the Telecable business (collectively, “Telecable”) (12)
|
100%
|
Cable
|
Editorial Televisa, S.A. de C.V. and subsidiaries
|
100%
|
Other Businesses
|
Grupo Distribuidoras Intermex, S.A. de C.V. and subsidiaries
|
100%
|
Other Businesses
|
Sistema Radiópolis, S.A. de C.V. and subsidiaries (13)
|
50%
|
Other Businesses
|
Televisa Juegos, S.A. de C.V. and subsidiaries
|
100%
|
Other Businesses
|
Villacezán, S.A. de C.V. (“Villacezan”) and subsidiaries (14)
|
100%
|
Other Businesses
|
(1)
|
Percentage of equity interest directly or indirectly held by the Company.
|
(2)
|
See Note 25 for a description of each of the Group’s business segments.
|
(3)
|
Televisa and G.Televisa-D, S.A. de C.V. are direct subsidiaries of Grupo Telesistema, S.A. de C.V.
|
(4)
|
Multimedia Telecom and its direct subsidiary, Comunicaciones Tieren, S.A. de C.V. (“Tieren”), are wholly-owned subsidiaries of the Company through which it owns shares of the capital stock of UHI and maintains an investment in Warrants that are exercisable for shares of common stock of UHI. As of December 31, 2015, Multimedia Telecom and Tieren have investments representing 95.2% and 4.8%, respectively, of the Group’s aggregate investment in shares of common stock and Warrants issued by UHI (see Notes 9, 10 and 19).
|
(5)
|
Innova is an indirect majority-owned subsidiary of the Company and a direct majority-owned subsidiary of Innova Holdings, S. de R.L. de C.V. Sky is a satellite television provider in Mexico, Central America and the Dominican Republic. Although the Company holds a majority of Innova’s equity and designates a majority of the members of Innova’s Board of Directors, the non-controlling interest has certain governance and veto rights in Innova, including the right to block certain transactions between the companies in the Group and Sky. These veto rights are protective in nature and do not affect decisions about the relevant activities.
|
(6)
|
CVQ is a direct subsidiary of the Company and the parent company of Empresas Cablevisión, Cablemás, TVI, Bestel, Cablecom and Telecable. Through September 2014, CVQ maintained an investment in GSF Telecom Holdings, S.A.P.I. de C.V. (“GSF”), whose disposition was completed in January 2015 (see Note 3).
|
(7)
|
Empresas Cablevisión, S.A.B. de C.V. is a direct majority-owned subsidiary of CVQ. As of December 31, 2014, Empresas Cablevisión, S.A.B. de C.V. was directly owned by Editora Factum, S.A. de C.V., a direct subsidiary of the Company that was merged into CVQ in May 2015. At the consolidated level, the merger had no effect.
|
(8)
|
The Cablemás subsidiaries are directly and indirectly owned by CVQ. As of December 31, 2014, some Cablemás subsidiaries were directly owned by the Company, and some other were directly owned by Consorcio Nekeas, S.A. de C.V. (“Nekeas”), a former wholly-owned direct subsidiary of the Company. In January 2015, Nekeas was merged into TTelecom H, S.A.P.I. de C.V. (“TTelecom”), a former direct subsidiary of the Company, and in July 2015, TTelecom was merged into CVQ. The Cablemás subsidiaries directly owned by the Company were acquired by a direct subsidiary of CVQ in the second half of 2015. At the consolidated level, the mergers had no effect.
|
(9)
|
Televisión Internacional, S.A. de C.V. is an indirect subsidiary of CVQ. Through February 2016, the Company consolidated TVI because it appointed the majority of the members of the Board of Directors of TVI (see Note 27).
|
(10)
|
Cablestar, S.A. de C.V. is an indirect majority-owned subsidiary of CVQ and Empresas Cablevisión, S.A.B. de C.V.
|
(11)
|
Grupo Cable TV, S.A. de C.V. is an indirect subsidiary of CVQ and was acquired by the Group in 2014 (see Note 3).
|
(12)
|
The Telecable subsidiaries are directly owned by CVQ as a result of the merger of TTelecom into CVQ in July 2015. TTelecom was a wholly-owned subsidiary of the Company through which the Company acquired Telecable in January 2015 (see Note 3).
|
(13)
|
Sistema Radiópolis, S.A. de C.V. (“Radiópolis”) is an indirect subsidiary of the Company. The Company controls Radiópolis as it has the right to appoint the majority of the members of the Board of Directors of Radiópolis.
|
(14)
|
Certain subsidiaries of the Company in the Other Businesses segment, owned by Nekeas as of December 31, 2014, were acquired by Villacezan in the third quarter of 2015, following the mergers described above of Nekeas into TTelecom and TTelecom into CVQ.
|
Segments
|
Expiration Date
|
Content (broadcasting concessions)
|
In 2021
|
Sky
|
Various from 2016 to 2027
|
Cable
|
Various from 2016 to 2045
|
Other Businesses:
|
|
Radio
|
Various from 2015 to 2020(1)
|
Gaming
|
In 2030
|
(1) |
Concessions for three Radio stations in San Luis Potosí and Guadalajara expired in 2015. Renewal applications were timely filed, but are still pending as certain related matters of the applicable regulations are being reviewed by the IFT. The Group’s management expects that concessions for these three stations will be renewed or granted by the IFT.
|
Estimated useful lives
|
|
Buildings
|
20-65 years
|
Building improvements
|
5-20 years
|
Technical equipment
|
3-25 years
|
Satellite transponders
|
15 years
|
Furniture and fixtures
|
3-11 years
|
Transportation equipment
|
4-8 years
|
Computer equipment
|
3-5 years
|
Leasehold improvements
|
5-20 years
|
Estimated useful lives
|
|
Licenses
|
3-14 years
|
Subscriber lists
|
4-10 years
|
Other intangible assets
|
3-20 years
|
• |
Advertising revenues, including deposits and advances from customers for future advertising, are recognized at the time the advertising services are rendered.
|
• |
Revenues from program services for network subscription and licensed and syndicated television programs are recognized when the programs are sold and become available for broadcast.
|
• |
Revenues from magazine subscriptions are initially deferred and recognized proportionately as products are delivered to subscribers. Revenues from the sales of magazines are recognized on the date of circulation of delivered merchandise, net of a provision for estimated returns.
|
• |
Revenues from publishing distribution are recognized upon distribution of the products.
|
• |
Sky program service revenues, including advances from customers for future direct-to-home (“DTH”) program services, are recognized at the time the service is provided.
|
• |
Cable television, internet and telephone subscription, and pay-per-view and installation fees are recognized in the period in which the services are rendered.
|
• |
Revenues from other telecommunications and data services are recognized in the period in which these services are provided. Other telecommunications services include long distance and local telephony, as well as leasing and maintenance of telecommunications facilities.
|
• |
Revenues from attendance to soccer games, including revenues from advance ticket sales for soccer games and other promotional events, are recognized on the date of the relevant event.
|
• |
Motion picture production and distribution revenues are recognized as the films are exhibited.
|
• |
Gaming revenues consist of the net win from gaming activities, which is the difference between amounts wagered and amounts paid to winning patrons.
|
New or Amended Standard
|
Title of the Standard
|
Effective for Annual periods Beginning On or After
|
Annual Improvements
|
Annual Improvements to IFRSs 2012-2014 Cycle
|
January 1, 2016
|
Amendments to IFRS 11
|
Accounting for Acquisitions of Interests in Joint Operations
|
January 1, 2016
|
Amendments to IAS 16 and IAS 38
|
Clarification of Acceptable Methods of Depreciation and Amortization
|
January 1, 2016
|
Amendments to IAS 27
|
Equity Method in Separate Financial Statements
|
January 1, 2016
|
Amendments to IFRS 10 and IAS 28
|
Sale or Contribution of Assets between an Investor and its Associate or Joint Venture
|
Postponed
|
Amendments to IFRS 10, IFRS 12 and IAS 28
|
Investment Entities: Applying the Consolidation Exception
|
January 1, 2016
|
Amendments to IAS 1
|
Disclosure Initiative
|
January 1, 2016
|
Amendments to IAS 7
|
Disclosure Initiative
|
January 1, 2017
|
Amendments to IAS 12
|
Recognition of Deferred Tax Assets for Unrealized Losses
|
January 1, 2017
|
IFRS 15
|
Revenue from Contracts with Customers
|
January 1, 2018
|
IFRS 9
|
Financial Instruments
|
January 1, 2018
|
IFRS 16
|
Leases
|
January 1, 2019
|
Annual Improvements 2012-2014 Cycle
|
Subject of Amendment
|
IFRS 5 Non-current Assets Held for Sale and Discontinued Operations
|
Changes in methods of disposal
|
IFRS 7 Financial Instruments: Disclosures
|
Servicing contracts and applicability of the amendments to IFRS 7 to condensed interim financial statements
|
IAS 19 Employee Benefits
|
Discount rate: regional market issue
|
IAS 34 Interim Financial Reporting
|
Disclosure of information ‘elsewhere in the interim financial report’
|
The Notes due 2021 and 2022 were contracted at a variable rate and the Notes due 2020 was contracted at a fixed rate.
|
||
The "Senior Notes" due in 2037, 2043, 2018, 2025, 2032, 2040, 2045, 2026 and 2046 were contracted at a fixed rate.
|
||
The exchange rates for the credits denominated in foreign currency were as follows:
|
||
Ps.19.3898 pesos per US dollar
|
||
Bank loans and senior notes are presented net of unamortized finance costs in the aggregate amount of Ps.1,314,539.
|
||
For more information on debt see Note 8 Notes to the Unaudited Condensed Consolidated Financial Statements.
|
Ps.
|
19.3898
|
pesos per u.s. dollar
|
|||
21.7941
|
pesos per euro
|
||||
17.7822
|
pesos per canadian dollar
|
||||
1.2689
|
pesos per argentinean peso
|
||||
0.6805
|
pesos per uruguayan peso
|
||||
0.0292
|
pesos per chilean peso
|
||||
0.0066
|
pesos per colombian peso
|
||||
5.7776
|
pesos per peruvian nuevo sol
|
||||
19.9751
|
pesos per swiss franc
|
||||
3.0777
|
pesos per strong bolivar
|
||||
5.9654
|
pesos per brazilian real
|
||||
25.1750
|
pesos per sterling libra
|
||||
2.9077
|
pesos per chinese yuan
|
||||
2.2616
|
pesos per swedish krona
|
STOCK EXCHANGE CODE: TLEVISA
|
QUARTER: 03
|
YEAR: 2016
|
GRUPO TELEVISA, S.A.B.
|
|
|
/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
|
|
GRUPO TELEVISA, S.A.B.
|
|||
(Registrant)
|
|||
Dated: October 31, 2016
|
By:
|
/s/ Joaquín Balcárcel Santa Cruz
|
|
Name:
|
Joaquín Balcárcel Santa Cruz
|
||
Title:
|
General Counsel
|