Av. Vasco de Quiroga No. 2000, Colonia Santa Fe 01210 Mexico, D.F.
|
(Address of principal executive offices)
|
Form 20-F
|
x
|
Form 40-F
|
Yes
|
|
No
|
x
|
Yes
|
|
No
|
x
|
STOCK EXCHANGE CODE: TLEVISA
|
QUARTER: 03
|
YEAR: 2013
|
GRUPO TELEVISA, S.A.B.
|
|
Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
END OF PREVIOUS YEAR
|
|
AMOUNT
|
AMOUNT
|
|||
10000000
|
TOTAL ASSETS
|
170,450,766
|
164,997,151
|
|
11000000
|
CURRENT ASSETS
|
43,485,326
|
54,637,754
|
|
11010000
|
CASH AND CASH EQUIVALENTS
|
15,195,882
|
19,063,325
|
|
11020000
|
SHORT-TERM INVESTMENTS
|
3,163,018
|
5,317,296
|
|
11020010
|
FINANCIAL INSTRUMENTS AVAILABLE FOR SALE
|
0
|
0
|
|
11020020
|
FINANCIAL INSTRUMENTS FOR NEGOTIATION
|
0
|
0
|
|
11020030
|
FINANCIAL INSTRUMENTS HELD TO MATURITY
|
3,163,018
|
5,317,296
|
|
11030000
|
CUSTOMER (NET)
|
10,777,660
|
18,982,277
|
|
11030010
|
CUSTOMER
|
13,182,455
|
21,168,000
|
|
11030020
|
ALLOWANCE FOR DOUBTFUL ACCOUNTS
|
-2,404,795
|
-2,185,723
|
|
11040000
|
OTHER ACCOUNTS RECEIVABLE (NET)
|
4,889,211
|
3,912,425
|
|
11040010
|
OTHER ACCOUNTS RECEIVABLE
|
5,089,677
|
4,049,003
|
|
11040020
|
ALLOWANCE FOR DOUBTFUL ACCOUNTS
|
-200,466
|
-136,578
|
|
11050000
|
INVENTORIES
|
1,894,091
|
1,508,581
|
|
11051000
|
BIOLOGICAL ASSETS CURRENT
|
0
|
0
|
|
11060000
|
OTHER CURRENT ASSETS
|
7,565,464
|
5,853,850
|
|
11060010
|
ADVANCE PAYMENTS
|
1,819,471
|
1,173,095
|
|
11060020
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
5,892
|
2,373
|
|
11060030
|
ASSETS AVAILABLE FOR SALE
|
0
|
0
|
|
11060040
|
DISCONTINUED OPERATIONS
|
0
|
0
|
|
11060050
|
RIGHTS AND LICENSING
|
0
|
0
|
|
11060060
|
OTHER
|
5,740,101
|
4,678,382
|
|
12000000
|
NON-CURRENT ASSETS
|
126,965,440
|
110,359,397
|
|
12010000
|
ACCOUNTS RECEIVABLE (NET)
|
486,041
|
334,775
|
|
12020000
|
INVESTMENTS
|
54,161,937
|
42,978,939
|
|
12020010
|
INVESTMENTS IN ASSOCIATES AND JOINT VENTURES
|
22,743,559
|
22,111,315
|
|
12020020
|
HELD-TO-MATURITY DEBT SECURITIES
|
683,856
|
388,504
|
|
12020030
|
OTHER AVAILABLE- FOR- SALE INVESTMENTS
|
3,642,610
|
2,986,933
|
|
12020040
|
OTHER
|
27,091,912
|
17,492,187
|
|
12030000
|
PROPERTY, PLANT AND EQUIPMENT (NET)
|
49,826,691
|
48,267,322
|
|
12030010
|
BUILDINGS
|
14,758,595
|
15,673,050
|
|
12030020
|
MACHINERY AND INDUSTRIAL EQUIPMENT
|
70,382,900
|
64,893,812
|
|
12030030
|
OTHER EQUIPMENT
|
7,957,813
|
7,196,398
|
|
12030040
|
ACCUMULATED DEPRECIATION
|
-47,702,925
|
-43,392,016
|
|
12030050
|
CONSTRUCTION IN PROGRESS
|
4,430,308
|
3,896,078
|
|
12040000
|
INVESTMENT PROPERTIES
|
0
|
0
|
|
12050000
|
NON-CURRENT BIOLOGICAL ASSETS
|
0
|
0
|
|
12060000
|
INTANGIBLE ASSETS (NET)
|
11,216,998
|
11,126,791
|
|
12060010
|
GOODWILL
|
2,671,660
|
2,571,632
|
|
12060020
|
TRADEMARKS
|
1,759,091
|
1,759,256
|
|
12060030
|
RIGHTS AND LICENSING
|
992,666
|
855,718
|
|
12060031
|
CONCESSIONS
|
3,655,985
|
3,655,985
|
|
12060040
|
OTHER
|
2,137,596
|
2,284,200
|
|
12070000
|
DEFERRED TAX ASSETS
|
2,501,614
|
1,100,731
|
|
12080000
|
OTHER NON-CURRENT ASSETS
|
8,772,159
|
6,550,839
|
|
12080001
|
ADVANCE PAYMENTS
|
0
|
0
|
|
12080010
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
6,868
|
12,627
|
|
12080020
|
EMPLOYEE BENEFITS
|
0
|
0
|
|
12080021
|
ASSETS AVAILABLE FOR SALE
|
0
|
0
|
|
12080030
|
DISCONTINUED OPERATIONS
|
0
|
0
|
|
12080040
|
DEFERRED ASSETS (NET)
|
0
|
0
|
|
12080050
|
OTHER
|
8,765,291
|
6,538,212
|
|
20000000
|
TOTAL LIABILITIES
|
96,059,166
|
96,531,574
|
|
21000000
|
CURRENT LIABILITIES
|
26,474,583
|
36,245,637
|
|
21010000
|
BANK LOANS
|
287,535
|
225,000
|
|
21020000
|
STOCK MARKET LOANS
|
0
|
0
|
|
21030000
|
OTHER INTEREST BEARING LIABILITIES
|
588,704
|
589,257
|
|
21040000
|
SUPPLIERS
|
8,810,418
|
8,594,138
|
|
21050000
|
TAXES PAYABLE
|
936,477
|
1,355,818
|
|
21050010
|
INCOME TAXES PAYABLE
|
222,768
|
512,593
|
|
21050020
|
OTHER TAXES PAYABLE
|
713,709
|
843,225
|
|
21060000
|
OTHER CURRENT LIABILITIES
|
15,851,449
|
25,481,424
|
|
21060010
|
INTEREST PAYABLE
|
963,450
|
741,819
|
|
21060020
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
0
|
1,176
|
|
21060030
|
DEFERRED INCOME
|
10,345,947
|
21,215,862
|
|
21060050
|
EMPLOYEE BENEFITS
|
609,834
|
301,800
|
|
21060060
|
PROVISIONS
|
178,684
|
213,793
|
|
21060061
|
LIABILITIES RELATED TO CURRENT AVAILABLE FOR SALE ASSETS
|
0
|
0
|
|
21060070
|
DISCONTINUED OPERATIONS
|
0
|
0
|
|
21060080
|
OTHER
|
3,753,534
|
3,006,974
|
|
22000000
|
NON-CURRENT LIABILITIES
|
69,584,583
|
60,285,937
|
|
22010000
|
BANK LOANS
|
13,327,056
|
13,200,464
|
|
22020000
|
STOCK MARKET LOANS
|
46,483,395
|
39,415,955
|
|
22030000
|
OTHER INTEREST BEARING LIABILITIES
|
4,556,596
|
4,531,893
|
|
22040000
|
DEFERRED TAX LIABILITIES
|
0
|
0
|
|
22050000
|
OTHER NON-CURRENT LIABILITIES
|
5,217,536
|
3,137,625
|
|
22050010
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
376,374
|
351,586
|
|
22050020
|
DEFERRED INCOME
|
942,301
|
769,301
|
|
22050040
|
EMPLOYEE BENEFITS
|
218,607
|
38,852
|
|
22050050
|
PROVISIONS
|
59,695
|
59,793
|
|
22050051
|
LIABILITIES RELATED TO NON-CURRENT AVAILABLE FOR SALE ASSETS
|
0
|
0
|
|
22050060
|
DISCONTINUED OPERATIONS
|
0
|
0
|
|
22050070
|
OTHER
|
3,620,559
|
1,918,093
|
|
30000000
|
STOCKHOLDERS' EQUITY
|
74,391,600
|
68,465,577
|
|
30010000
|
CONTROLLING INTEREST
|
65,552,787
|
60,609,492
|
|
30030000
|
SOCIAL CAPITAL
|
4,978,126
|
4,978,126
|
|
30040000
|
SHARES REPURCHASED
|
-12,627,388
|
-13,103,223
|
|
30050000
|
PREMIUM ON ISSUANCE OF SHARES
|
15,889,819
|
15,889,819
|
|
30060000
|
CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
0
|
0
|
|
30070000
|
OTHER CAPITAL CONTRIBUTED
|
0
|
0
|
|
30080000
|
RETAINED EARNINGS (ACCUMULATED LOSSES)
|
55,098,939
|
51,038,886
|
|
30080010
|
LEGAL RESERVE
|
2,139,007
|
2,139,007
|
|
30080020
|
OTHER RESERVES
|
0
|
0
|
|
30080030
|
RETAINED EARNINGS
|
52,147,019
|
44,572,388
|
|
30080040
|
NET INCOME FOR THE YEAR
|
5,284,449
|
8,760,637
|
|
30080050
|
OTHER
|
-4,471,536
|
-4,433,146
|
|
30090000
|
OTHER ACCUMULATED COMPREHENSIVE RESULTS (NET OF TAX)
|
2,213,291
|
1,805,884
|
|
30090010
|
EARNINGS PER PROPERTY REASSESSMENT
|
0
|
0
|
|
30090020
|
ACTUARIAL EARNINGS (LOSS) FOR LABOR OBLIGATIONS
|
-69,792
|
-69,792
|
|
30090030
|
RESULT FOR FOREIGN CURRENCY CONVERSION
|
59,724
|
-24,555
|
|
30090040
|
CHANGES IN THE VALUATION OF AVAILABLE FOR SALE FINANCIAL ASSETS
|
918,957
|
485,231
|
|
30090050
|
CHANGES IN THE VALUATION OF DERIVATIVE FINANCIAL INSTRUMENTS
|
-159,956
|
-157,252
|
|
30090060
|
CHANGES IN FAIR VALUE OF OTHER ASSETS
|
1,193,031
|
1,411,651
|
|
30090070
|
PARTICIPATION IN OTHER COMPREHENSIVE INCOME OF ASSOCIATES AND JOINT VENTURES
|
271,327
|
160,601
|
|
30090080
|
OTHER COMPREHENSIVE RESULT
|
0
|
0
|
|
30020000
|
NON-CONTROLLING INTEREST
|
8,838,813
|
7,856,085
|
Final Printing |
REF
|
CONCEPTS
|
CURRENT YEAR
|
END OF PREVIOUS YEAR
|
AMOUNT
|
AMOUNT
|
||
91000010
|
FOREIGN CURRENCY LIABILITIES SHORT-TERM
|
5,022,218
|
5,325,977
|
91000020
|
FOREIGN CURRENCY LIABILITIES LONG-TERM
|
32,257,455
|
30,263,345
|
91000030
|
CAPITAL STOCK NOMINAL
|
2,494,410
|
2,494,410
|
91000040
|
RESTATEMENT OF CAPITAL STOCK
|
2,483,716
|
2,483,716
|
91000050
|
PENSIONS AND SENIORITY PREMIUMS
|
1,931,801
|
1,905,699
|
91000060
|
NUMBER OF EXECUTIVES (*)
|
72
|
41
|
91000070
|
NUMBER OF EMPLOYEES (*)
|
31,390
|
28,558
|
91000080
|
NUMBER OF WORKERS (*)
|
0
|
0
|
91000090
|
NUMBER OF OUTSTANDING SHARES (*)
|
335,618,022,792
|
333,897,940,506
|
91000100
|
NUMBER OF REPURCHASED SHARES (*)
|
26,811,864,339
|
28,531,946,625
|
91000110
|
RESTRICTED CASH (1)
|
0
|
0
|
91000120
|
DEBT OF NON-CONSOLIDATED COMPANIES GUARANTEED
|
0
|
0
|
Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
|||
CUMULATIVE
|
QUARTER
|
CUMULATIVE
|
QUARTER
|
|||
40010000
|
NET INCOME
|
52,347,647
|
18,763,125
|
49,497,953
|
17,357,531
|
|
40010010
|
SERVICES
|
40,248,440
|
14,650,126
|
38,591,833
|
13,713,563
|
|
40010020
|
SALE OF GOODS
|
1,577,721
|
543,089
|
1,529,713
|
534,765
|
|
40010030
|
INTEREST
|
0
|
0
|
0
|
0
|
|
40010040
|
ROYALTIES
|
3,890,042
|
1,309,638
|
3,707,504
|
1,107,732
|
|
40010050
|
DIVIDENDS
|
0
|
0
|
0
|
0
|
|
40010060
|
LEASE
|
6,631,444
|
2,260,272
|
5,668,903
|
2,001,471
|
|
40010061
|
CONSTRUCTION
|
0
|
0
|
0
|
0
|
|
40010070
|
OTHER
|
0
|
0
|
0
|
0
|
|
40020000
|
COST OF SALES
|
28,115,183
|
9,697,179
|
26,267,151
|
8,991,746
|
|
40021000
|
GROSS PROFIT (LOSS)
|
24,232,464
|
9,065,946
|
23,230,802
|
8,365,785
|
|
40030000
|
GENERAL EXPENSES
|
10,974,077
|
3,890,549
|
9,981,598
|
3,241,494
|
|
40040000
|
INCOME (LOSS) BEFORE OTHER INCOME AND EXPENSES, NET
|
13,258,387
|
5,175,397
|
13,249,204
|
5,124,291
|
|
40050000
|
OTHER INCOME AND (EXPENSE), NET
|
160,826
|
-101,079
|
-433,281
|
-260,220
|
|
40060000
|
OPERATING INCOME (LOSS)
|
13,419,213
|
5,074,318
|
12,815,923
|
4,864,071
|
|
40070000
|
FINANCE INCOME
|
791,679
|
261,731
|
827,056
|
444,005
|
|
40070010
|
INTEREST INCOME
|
791,679
|
261,731
|
721,031
|
212,629
|
|
40070020
|
FOREIGN EXCHANGE GAIN, NET
|
0
|
0
|
13,572
|
9,578
|
|
40070030
|
DERIVATIVES GAIN, NET
|
0
|
0
|
92,453
|
221,798
|
|
40070040
|
EARNINGS FROM CHANGES IN FAIR VALUE OF FINANCIAL INSTRUMENTS
|
0
|
0
|
0
|
0
|
|
40070050
|
OTHER
|
0
|
0
|
0
|
0
|
|
40080000
|
FINANCE EXPENSE
|
3,965,693
|
1,423,780
|
4,159,887
|
1,064,957
|
|
40080010
|
INTEREST EXPENSE
|
3,503,812
|
1,233,961
|
3,226,887
|
1,064,957
|
|
40080020
|
FOREIGN EXCHANGE LOSS, NET
|
304,321
|
121,396
|
0
|
0
|
|
40080030
|
DERIVATIVES LOSS, NET
|
157,560
|
68,423
|
0
|
0
|
|
40080050
|
LOSS FROM CHANGES IN FAIR VALUE OF FINANCIAL INSTRUMENTS
|
0
|
0
|
933,000
|
0
|
|
40080060
|
OTHER
|
0
|
0
|
0
|
0
|
|
40090000
|
FINANCE INCOME (EXPENSE) NET
|
-3,174,014
|
-1,162,049
|
-3,332,831
|
-620,952
|
|
40100000
|
PARTICIPATION IN THE RESULTS OF ASSOCIATES AND JOINT VENTURES
|
-923,189
|
-199,814
|
-233,830
|
-209,122
|
|
40110000
|
INCOME (LOSS) BEFORE INCOME TAXES
|
9,322,010
|
3,712,455
|
9,249,262
|
4,033,997
|
|
40120000
|
INCOME TAXES
|
2,945,454
|
1,080,887
|
2,285,248
|
809,450
|
|
40120010
|
INCOME TAX, CURRENT
|
4,431,171
|
1,091,863
|
3,203,543
|
1,140,350
|
|
40120020
|
INCOME TAX, DEFERRED
|
-1,485,717
|
-10,976
|
-918,295
|
-330,900
|
|
40130000
|
INCOME (LOSS) FROM CONTINUING OPERATIONS
|
6,376,556
|
2,631,568
|
6,964,014
|
3,224,547
|
|
40140000
|
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET
|
0
|
0
|
0
|
0
|
|
40150000
|
NET INCOME (LOSS)
|
6,376,556
|
2,631,568
|
6,964,014
|
3,224,547
|
|
40160000
|
NET INCOME (LOSS) ATTRIBUTABLE TO NON-CONTROLLING INTEREST
|
1,092,107
|
242,316
|
1,201,454
|
364,186
|
|
40170000
|
NET INCOME (LOSS) ATTRIBUTABLE TO CONTROLLING INTEREST
|
5,284,449
|
2,389,252
|
5,762,560
|
2,860,361
|
|
40180000
|
NET INCOME (LOSS) PER BASIC SHARE
|
1.85
|
0.84
|
2.03
|
1.01
|
|
40190000
|
NET INCOME (LOSS) PER DILUTED SHARE
|
1.71
|
0.77
|
1.86
|
0.92
|
Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
|||
CUMULATIVE
|
QUARTER
|
CUMULATIVE
|
QUARTER
|
|||
40200000
|
NET INCOME (LOSS)
|
6,376,556
|
2,631,568
|
6,964,014
|
3,224,547
|
|
ITEMS NOT TO BE RECLASSIFIED INTO RESULTS
|
||||||
40210000
|
EARNINGS PER PROPERTY REASSESSMENT
|
0
|
0
|
0
|
0
|
|
40220000
|
ACTUARIAL EARNINGS (LOSS) FOR LABOR OBLIGATIONS
|
0
|
0
|
0
|
0
|
|
40220100
|
PARTICIPATION IN RESULTS FOR REVALUATION OF PROPERTIES OF ASSOCIATES AND JOINT VENTURES
|
0
|
0
|
0
|
0
|
|
ITEMS THAT MAY BE SUBSEQUENTLY RECLASSIFIED INTO RESULTS
|
||||||
40230000
|
RESULT FOR FOREIGN CURRENCY CONVERSION
|
87,050
|
53,034
|
-255,225
|
-166,240
|
|
40240000
|
CHANGES IN THE VALUATION OF AVAILABLE FOR SALE FINANCIAL ASSETS
|
433,726
|
-151,525
|
47,517
|
267,867
|
|
40250000
|
CHANGES IN THE VALUATION OF DERIVATIVE FINANCIAL INSTRUMENTS
|
-2,704
|
-26,289
|
-109,397
|
-9,058
|
|
40260000
|
CHANGES IN FAIR VALUE OF OTHER ASSETS
|
-218,620
|
9,665
|
460,474
|
452,760
|
|
40270000
|
PARTICIPATION IN OTHER COMPREHENSIVE INCOME OF ASSOCIATES AND JOINT VENTURES
|
110,726
|
75,599
|
46,061
|
-18,290
|
|
40280000
|
OTHER COMPREHENSIVE INCOME
|
0
|
0
|
0
|
0
|
|
40290000
|
TOTAL OTHER COMPREHENSIVE INCOME
|
410,178
|
-39,516
|
189,430
|
527,039
|
|
40300000
|
COMPREHENSIVE INCOME (LOSS)
|
6,786,734
|
2,592,052
|
7,153,444
|
3,751,586
|
|
40320000
|
COMPREHENSIVE (LOSS) ATTRIBUTABLE TO NON-CONTROLLING INTEREST
|
1,094,878
|
247,587
|
1,171,902
|
340,934
|
|
40310000
|
COMPREHENSIVE (LOSS) ATTRIBUTABLE TO CONTROLLING INTEREST
|
5,691,856
|
2,344,465
|
5,981,542
|
3,410,652
|
Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
CUMULATIVE
|
QUARTER
|
CUMULATIVE
|
QUARTER
|
||
92000010
|
OPERATING DEPRECIATION AND AMORTIZATION
|
7,278,088
|
2,490,282
|
6,174,626
|
2,105,258
|
92000020
|
EMPLOYEES' PROFIT SHARING, CURRENT
|
12,838
|
4,449
|
10,563
|
2,252
|
Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
YEAR
|
|
CURRENT
|
PREVIOUS
|
||
92000030
|
NET INCOME (**)
|
72,140,103
|
67,790,723
|
92000040
|
OPERATING INCOME (LOSS) (**)
|
18,742,843
|
17,961,387
|
92000050
|
CONTROLLING INTEREST NET INCOME (LOSS) (**)
|
8,282,526
|
7,964,372
|
92000060
|
NET INCOME (LOSS) (**)
|
9,481,710
|
9,550,269
|
92000070
|
OPERATING DEPRECIATION AND AMORTIZATION (**)
|
9,577,702
|
8,148,170
|
Final Printing |
REF
|
ACCOUNT / SUBACCOUNT
|
CURRENT YEAR
|
PREVIOUS YEAR
|
|
AMOUNT
|
AMOUNT
|
|||
OPERATING ACTIVITIES
|
||||
50010000
|
INCOME (LOSS) BEFORE INCOME TAXES
|
9,322,010
|
9,249,262
|
|
50020000
|
+ (-) ITEMS NOT REQUIRING CASH
|
723,191
|
683,353
|
|
50020010
|
|
+ ESTIMATES FOR THE PERIOD
|
623,999
|
547,211
|
50020020
|
+ PROVISIONS FOR THE PERIOD
|
0
|
0
|
|
50020030
|
+ (-) OTHER UNREALIZED ITEMS
|
99,192
|
136,142
|
|
50030000
|
+ (-) ITEMS RELATED TO INVESTING ACTIVITIES
|
8,014,526
|
8,461,063
|
|
50030010
|
|
+ DEPRECIATION AND AMORTIZATION FOR THE PERIOD
|
7,278,088
|
6,174,626
|
50030020
|
(-) + GAIN OR LOSS ON SALE OF PROPERTY, PLANT AND EQUIPMENT
|
161,588
|
315,654
|
|
50030030
|
+ (-) LOSS (REVERSION) IMPAIRMENT
|
0
|
0
|
|
50030040
|
(-) + EQUITY IN RESULTS OF AFFILIATES AND JOINT VENTURES
|
923,189
|
233,830
|
|
50030050
|
(-) DIVIDENDS RECEIVED
|
0
|
0
|
|
50030060
|
(-) INTEREST INCOME
|
(30,825)
|
(87,334)
|
|
50030070
|
(-) FOREIGN EXCHANGE FLUCTUATION
|
(468,762)
|
1,675,071
|
|
50030080
|
(-) + OTHER ITEMS
|
151,248
|
149,216
|
|
50040000
|
+ (-) ITEMS RELATED TO FINANCING ACTIVITIES
|
4,749,028
|
2,405,875
|
|
50040010
|
(+) ACCRUED INTEREST
|
3,503,812
|
3,226,887
|
|
50040020
|
(+) FOREIGN EXCHANGE FLUCTUATION
|
650,211
|
(2,133,606)
|
|
50040030
|
(+) FINANCIAL OPERATIONS OF DERIVATIVES
|
157,560
|
840,547
|
|
50040040
|
+ (-) OTHER ITEMS
|
437,445
|
472,047
|
|
50050000
|
CASH FLOW BEFORE INCOME TAX
|
22,808,755
|
20,799,553
|
|
50060000
|
CASH FLOWS PROVIDED OR USED IN OPERATION
|
(10,534,151)
|
(7,224,930)
|
|
50060010
|
+ (-) DECREASE (INCREASE) IN CUSTOMERS
|
7,652,870
|
8,757,987
|
|
50060020
|
+ (-) DECREASE (INCREASE) IN INVENTORIES
|
(3,417,809)
|
(1,793,637)
|
|
50060030
|
+ (-) DECREASE (INCREASE) IN OTHER ACCOUNTS RECEIVABLES AND OTHER ASSETS
|
(2,440,346)
|
(1,460,914
|
|
50060040
|
+ (-) INCREASE (DECREASE) IN SUPPLIERS
|
221,067
|
533,784
|
|
50060050
|
+ (-) INCREASE (DECREASE) IN OTHER LIABILITIES
|
(8,252,067)
|
(10,054,649)
|
|
50060060
|
+ (-) INCOME TAXES PAID OR RETURNED
|
(4,297,866)
|
(3,207,501)
|
|
50070000
|
NET CASH FLOWS FROM OPERATING ACTIVITIES
|
12,274,604
|
13,574,623
|
|
INVESTING ACTIVITIES
|
||||
50080000
|
NET CASH FLOWS FROM INVESTING ACTIVITIES
|
(17,978,269)
|
(7,363,065)
|
|
50080010
|
(-) PERMANENT INVESTMENTS IN SHARES
|
(1,352,968)
|
(365,131)
|
|
50080020
|
+ DISPOSITION OF PERMANENT INVESTMENT IN SHARES
|
0
|
0
|
|
50080030
|
(-) INVESTMENT IN PROPERTY, PLANT AND EQUIPMENT
|
(8,627,115)
|
(7,230,339)
|
|
50080040
|
+ SALE OF PROPERTY, PLANT AND EQUIPMENT
|
82,193
|
124,731
|
|
50080050
|
(-) TEMPORARY INVESTMENTS
|
(420,060)
|
(285,776)
|
|
50080060
|
+ DISPOSITION OF TEMPORARY INVESTMENTS
|
2,278,985
|
635,202
|
|
50080070
|
(-) INVESTMENT IN INTANGIBLE ASSETS
|
(446,419)
|
(228,274)
|
|
50080080
|
+ DISPOSITION OF INTANGIBLE ASSETS
|
0
|
0
|
|
50080090
|
(-) BUSINESS ACQUISITIONS
|
0
|
0
|
|
50080100
|
+ BUSINESS DISPOSITIONS
|
0
|
0
|
|
50080110
|
+ DIVIDEND RECEIVED
|
0
|
0
|
|
50080120
|
+ INTEREST RECEIVED
|
0
|
0
|
|
50080130
|
+ (-) DECREASE (INCREASE) IN ADVANCES AND LOANS TO THIRD PARTIES
|
0
|
0
|
|
50080140
|
+ (-) OTHER ITEMS
|
(9,492,885)
|
(13,478)
|
|
FINANCING ACTIVITIES
|
||||
50090000
|
NET CASH FLOWS FROM FINANCING ACTIVITIES
|
1,809,551
|
(5,733,467)
|
|
50090010
|
+ BANK FINANCING
|
342,984
|
200,000
|
|
50090020
|
+ STOCK MARKET FINANCING
|
6,442,598
|
0
|
|
50090030
|
+ OTHER FINANCING
|
0
|
0
|
|
50090040
|
(-) BANK FINANCING AMORTIZATION
|
(157,410)
|
(1,000,000)
|
|
50090050
|
(-) STOCK MARKET FINANCING AMORTIZATION
|
0
|
0
|
|
50090060
|
(-) OTHER FINANCING AMORTIZATION
|
(291,968)
|
(385,143)
|
|
50090070
|
+ (-) INCREASE (DECREASE) IN CAPITAL STOCK
|
0
|
0
|
|
50090080
|
(-) DIVIDENDS PAID
|
(1,084,192)
|
(1,002,692)
|
|
50090090
|
+ PREMIUM ON ISSUANCE OF SHARES
|
0
|
0
|
|
50090100
|
+ CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
0
|
0
|
|
50090110
|
(-) INTEREST EXPENSE
|
(3,232,136)
|
(3,186,324)
|
|
50090120
|
(-) REPURCHASE OF SHARES
|
0
|
0
|
|
50090130
|
+ (-) OTHER ITEMS
|
(210,325)
|
(359,308)
|
|
50100000
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(3,894,114)
|
478,091
|
|
50110000
|
CHANGES IN THE VALUE OF CASH AND CASH EQUIVALENTS
|
26,671
|
(60,821)
|
|
50120000
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
19,063,325
|
16,275,924
|
|
50130000
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
15,195,882 |
16,693,194
|
Final Printing |
CONCEPTS
|
CAPITAL STOCK
|
SHARES REPURCHASED
|
ADDITIONAL PAID-IN CAPITAL
|
CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
OTHER CAPITAL CONTRIBUTED
|
RETAINED EARNINGS OR
ACCUMULATED LOSSES |
ACCUMULATED OTHER COMPREHENSIVE
INCOME (NET OF INCOME TAX) |
CONTROLLING INTEREST
|
NON-CONTROLLING INTEREST
|
TOTAL STOCKHOLDERS’ EQUITY
|
|
RESERVES
|
RETAINED EARNINGS (ACCUMULATED
LOSSES) |
||||||||||
BALANCE AT JANUARY 1, 2012
|
5,040,808
|
-15,971,710
|
15,889,819
|
0
|
0
|
2,139,007
|
43,319,104
|
1,323,202
|
51,740,230
|
7,280,119
|
59,020,349
|
RETROSPECTIVE ADJUSTMENT
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
APPLICATION OF OTHER COMPREHENSIVE INCOME TO RETAINED EARNINGS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
ESTABLISHMENT OF RESERVES
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
DIVIDENDS DECLARED
|
0
|
0
|
0
|
0
|
0
|
0
|
-1,002,692
|
0
|
-1,002,692
|
-315,309
|
-1,318,001
|
(DECREASE) INCREASE OF CAPITAL
|
-62,682
|
0
|
0
|
0
|
0
|
0
|
-1,929,032
|
0
|
-1,991,714
|
0
|
-1,991,714
|
REPURCHASE OF SHARES
|
0
|
-752,215
|
0
|
0
|
0
|
0
|
0
|
0
|
-752,215
|
0
|
-752,215
|
(DECREASE) INCREASE IN ADDITIONAL PAID-IN CAPITAL
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(DECREASE) INCREASE IN NON-CONTROLLING INTEREST
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
OTHER
|
0
|
3,420,481
|
0
|
0
|
0
|
0
|
-204,507
|
0
|
3,215,974
|
-7,499
|
3,208,475
|
COMPREHENSIVE INCOME
|
0
|
0
|
0
|
0
|
0
|
0
|
5,762,560
|
218,982
|
5,981,542
|
1,171,902
|
7,153,444
|
BALANCE AT SEPTEMBER 30, 2012
|
4,978,126
|
-13,303,444
|
15,889,819
|
0
|
0
|
2,139,007
|
45,945,433
|
1,542,184
|
57,191,125
|
8,129,213
|
65,320,338
|
BALANCE AT JANUARY 1, 2013
|
4,978,126
|
-13,103,223
|
15,889,819
|
0
|
0
|
2,139,007
|
48,899,879
|
1,805,884
|
60,609,492
|
7,856,085
|
68,465,577
|
RETROSPECTIVE ADJUSTMENT
|
0
|
0
|
0
|
0
|
0
|
0
|
-101,814
|
0
|
-101,814
|
-1,088
|
-102,902
|
APPLICATION OF OTHER COMPREHENSIVE INCOME TO RETAINED EARNINGS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
ESTABLISHMENT OF RESERVES
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
DIVIDENDS DECLARED
|
0
|
0
|
0
|
0
|
0
|
0
|
-1,084,192
|
0
|
-1,084,192
|
-107,138
|
-1,191,330
|
(DECREASE) INCREASE OF CAPITAL
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
REPURCHASE OF SHARES
|
0
|
-843,989
|
0
|
0
|
0
|
0
|
0
|
0
|
-843,989
|
0
|
-843,989
|
(DECREASE) INCREASE IN ADDITIONAL PAID-IN CAPITAL
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(DECREASE) INCREASE IN NON-CONTROLLING INTEREST
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
OTHER
|
0
|
1,319,824
|
0
|
0
|
0
|
0
|
-38,390
|
0
|
1,281,434
|
-3,924
|
1,277,510
|
COMPREHENSIVE INCOME
|
0
|
0
|
0
|
0
|
0
|
0
|
5,284,449
|
407,407
|
5,691,856
|
1,094,878
|
6,786,734
|
BALANCE AT SEPTEMBER 30, 2013
|
4,978,126
|
-12,627,388
|
15,889,819
|
0
|
0
|
2,139,007
|
52,959,932
|
2,213,291
|
65,552,787
|
8,838,813
|
74,391,600
|
Final Printing |
Final Printing |
2013
|
2012
|
|||||||
BUILDINGS
|
Ps. | 8,309,274 | Ps. | 8,345,913 | ||||
BUILDING IMPROVEMENTS
|
347,465 | 1,332,400 | ||||||
TECHNICAL EQUIPMENT
|
62,513,408 | 57,024,320 | ||||||
SATELLITE TRANSPONDERS
|
7,869,492 | 7,869,492 | ||||||
FURNITURE AND FIXTURES
|
759,763 | 724,747 | ||||||
TRANSPORTATION EQUIPMENT
|
2,284,865 | 2,222,488 | ||||||
COMPUTER EQUIPMENT
|
4,913,185 | 4,249,163 | ||||||
LEASEHOLD IMPROVEMENTS
|
1,485,312 | 1,438,472 | ||||||
88,482,764 | 83,206,995 | |||||||
ACCUMULATED DEPRECIATION
|
(47,702,925 | ) | (43,392,016 | ) | ||||
40,779,839 | 39,814,979 | |||||||
LAND
|
4,616,544 | 4,556,265 | ||||||
CONSTRUCTION AND PROJECTS IN PROGRESS
|
4,430,308 | 3,896,078 | ||||||
Ps. | 49,826,691 | Ps. | 48,267,322 |
2013
|
2012
|
|||||||
U.S. DOLLAR DEBT:
|
||||||||
6% SENIOR NOTES DUE 2018 (A)
|
PS. | 6,541,671 | PS. | 6,388,636 | ||||
6.625% SENIOR NOTES DUE 2025 (A)
|
7,447,042 | 7,240,710 | ||||||
8.50% SENIOR NOTES DUE 2032 (A)
|
3,911,125 | 3,821,000 | ||||||
6.625% SENIOR NOTES DUE 2040 (A)
|
7,720,939 | 7,538,562 | ||||||
TOTAL U.S. DOLLAR DEBT
|
25,620,777 | 24,988,908 | ||||||
MEXICAN PESO DEBT:
|
||||||||
7.38% NOTES DUE 2020 (B)
|
9,950,040 | 9,944,750 | ||||||
8.49% SENIOR NOTES DUE 2037 (A)
|
4,482,841 | 4,482,297 | ||||||
7.25% SENIOR NOTES DUE 2043 (A)
|
6,429,738 | - | ||||||
BANK LOANS
|
8,588,440 | 8,586,064 | ||||||
BANK LOANS (SKY)
|
3,500,000 | 3,500,000 | ||||||
BANK LOANS (TVI)
|
1,676,150 | 1,489,400 | ||||||
TOTAL MEXICAN PESO DEBT
|
34,627,209 | 28,002,511 | ||||||
TOTAL DEBT (C)
|
60,247,986 | 52,991,419 | ||||||
LESS: SHORT-TERM DEBT AND CURRENT PORTION
OF LONG-TERM DEBT
|
437,535 | 375,000 | ||||||
LONG-TERM DEBT, NET OF CURRENT PORTION
|
Ps. | 59,810,451 | Ps. | 52,616,419 | ||||
FINANCE LEASE OBLIGATIONS:
|
||||||||
SATELLITE TRANSPONDER LEASE OBLIGATION
|
Ps. | 4,142,673 | Ps. | 4,132,365 | ||||
OTHER
|
852,627 | 838,785 | ||||||
TOTAL FINANCE LEASE OBLIGATIONS
|
4,995,300 | 4,971,150 | ||||||
LESS: CURRENT PORTION
|
438,704 | 439,257 | ||||||
FINANCE LEASE OBLIGATIONS, NET OF CURRENT PORTION
|
Ps. | 4,556,596 | Ps. | 4,531,893 |
(A)
|
THESE SENIOR NOTES ARE UNSECURED OBLIGATIONS OF THE COMPANY, RANK EQUALLY IN RIGHT OF PAYMENT WITH ALL EXISTING AND FUTURE UNSECURED AND UNSUBORDINATED INDEBTEDNESS OF THE COMPANY, AND ARE JUNIOR IN RIGHT OF PAYMENT TO ALL OF THE EXISTING AND FUTURE LIABILITIES OF THE COMPANY’S SUBSIDIARIES. INTEREST ON THE SENIOR NOTES DUE 2018, 2025, 2032, 2037, 2040 AND 2043, INCLUDING ADDITIONAL AMOUNTS PAYABLE IN RESPECT OF CERTAIN MEXICAN WITHHOLDING TAXES, IS 6.31%, 6.97%, 8.94%, 8.93%, 6.97% AND 7.62% PER ANNUM, RESPECTIVELY, AND IS PAYABLE SEMI-ANNUALLY. THESE SENIOR NOTES MAY NOT BE REDEEMED PRIOR TO MATURITY, EXCEPT (I) IN THE EVENT OF CERTAIN CHANGES IN LAW AFFECTING THE MEXICAN WITHHOLDING TAX TREATMENT OF CERTAIN PAYMENTS ON THE SECURITIES, IN WHICH CASE THE SECURITIES WILL BE REDEEMABLE, AS A WHOLE BUT NOT IN PART, AT THE OPTION OF THE COMPANY; AND (II) IN THE EVENT OF A CHANGE OF CONTROL, IN WHICH CASE THE COMPANY MAY BE REQUIRED TO REDEEM THE SECURITIES AT 101% OF THEIR PRINCIPAL AMOUNT. ALSO, THE COMPANY MAY, AT ITS OWN OPTION, REDEEM THE SENIOR NOTES DUE 2018, 2025, 2037, 2040 AND 2043, IN WHOLE OR IN PART, AT ANY TIME AT A REDEMPTION PRICE EQUAL TO THE GREATER OF THE PRINCIPAL AMOUNT OF THESE SENIOR NOTES OR THE PRESENT VALUE OF FUTURE CASH FLOWS, AT THE REDEMPTION DATE, OF PRINCIPAL AND INTEREST AMOUNTS OF THE SENIOR NOTES DISCOUNTED AT A FIXED RATE OF COMPARABLE U.S. OR MEXICAN SOVEREIGN BONDS. THE AGREEMENT OF THESE SENIOR NOTES CONTAINS COVENANTS THAT LIMIT THE ABILITY OF THE COMPANY AND CERTAIN RESTRICTED SUBSIDIARIES ENGAGED IN THE GROUP’S CONTENT SEGMENT TO INCUR OR ASSUME LIENS, PERFORM SALE AND LEASEBACK TRANSACTIONS, AND CONSUMMATE CERTAIN MERGERS, CONSOLIDATIONS AND SIMILAR TRANSACTIONS. THE SENIOR NOTES DUE 2018, 2025, 2032, 2037 AND 2040 ARE REGISTERED WITH THE U.S. SECURITIES AND EXCHANGE COMMISSION. THE SENIOR NOTES DUE 2043 ARE REGISTERED WITH BOTH THE U.S. SECURITIES AND EXCHANGE COMMISSION AND THE MEXICAN BANKING AND SECURITIES COMMISSION (“COMISIÓN NACIONAL BANCARIA Y DE VALORES”).
|
(B)
|
INTEREST ON THESE NOTES (“CERTIFICADOS BURSÁTILES”) IS PAYABLE SEMI-ANNUALLY. THE COMPANY MAY, AT ITS OWN OPTION, REDEEM THESE NOTES, IN WHOLE OR IN PART, AT ANY SEMI-ANNUAL INTEREST PAYMENT DATE AT A REDEMPTION PRICE EQUAL TO THE GREATER OF THE PRINCIPAL AMOUNT OF THE OUTSTANDING NOTES AND THE PRESENT VALUE OF FUTURE CASH FLOWS, AT THE REDEMPTION DATE, OF PRINCIPAL AND INTEREST AMOUNTS OF THE NOTES DISCOUNTED AT A FIXED RATE OF COMPARABLE MEXICAN SOVEREIGN BONDS. THE AGREEMENT OF THESE NOTES CONTAINS COVENANTS THAT LIMIT THE ABILITY OF THE COMPANY AND CERTAIN RESTRICTED SUBSIDIARIES DESIGNATED BY THE COMPANY’S BOARD OF DIRECTORS, AND ENGAGED IN THE GROUP’S CONTENT SEGMENT, TO INCUR OR ASSUME LIENS, PERFORM SALE AND LEASEBACK TRANSACTIONS, AND CONSUMMATE CERTAIN MERGERS, CONSOLIDATIONS AND SIMILAR TRANSACTIONS.
|
(C)
|
TOTAL DEBT IS PRESENTED NET OF UNAMORTIZED FINANCE COSTS AS OF SEPTEMBER 30, 2013 AND DECEMBER 31, 2012, IN THE AGGREGATE AMOUNT OF PS.826,004 AND PS.797,981, RESPECTIVELY.
|
2013
|
2012
|
|||||||
NOMINAL CAPITAL STOCK
|
PS. | 2,494,410 | PS. | 2,494,410 | ||||
CUMULATIVE INFLATION ADJUSTMENT (A)
|
2,483,716 | 2,483,716 | ||||||
TOTAL CAPITAL STOCK
|
PS. | 4,978,126 | PS. | 4,978,126 | ||||
ADDITIONAL PAID-IN CAPITAL
|
15,889,819 | 15,889,819 | ||||||
RETAINED EARNINGS
|
49,814,490 | 42,278,249 | ||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET
|
2,213,291 | 1,805,884 | ||||||
SHARES REPURCHASED
|
(12,627,388 | ) | (13,103,223 | ) | ||||
NET INCOME FOR THE PERIOD
|
5,284,449 | 8,760,637 | ||||||
EQUITY ATTRIBUTABLE TO STOCKHOLDERS OF THE COMPANY
|
PS. | 65,552,787 | PS. | 60,609,492 |
ISSUED
|
REPURCHASED AND HELD BY A COMPANY’S TRUST
|
OUTSTANDING
|
||||
SERIES “A” SHARES
|
123,273,961,425
|
9,051,446,560
|
114,222,514,865
|
|||
SERIES “B” SHARES
|
58,982,873,976
|
6,040,442,061
|
52,942,431,915
|
|||
SERIES “D” SHARES
|
90,086,525,865
|
5,859,987,859
|
84,226,538,006
|
|||
SERIES “L” SHARES
|
90,086,525,865
|
5,859,987,859
|
84,226,538,006
|
|||
362,429,887,131
|
26,811,864,339
|
335,618,022,792
|
SERIES “A”, “B”, “D”, AND “L” SHARES
|
||||||||||||||||
IN THE FORM
OF CPOS
|
NOT IN THE
FORM OF CPOS
|
TOTAL
|
NET COST
|
|||||||||||||
REPURCHASE PROGRAM (1)
|
- | - | - | PS. | - | |||||||||||
HELD BY A COMPANY TRUST (2)
|
19,589,102,091 | 7,222,762,248 | 26,811,864,339 | 11,157,350 | ||||||||||||
ADVANCES FOR ACQUISITION OF SHARES (3)
|
- | - | - | 1,470,038 | ||||||||||||
19,589,102,091 | 7,222,762,248 | 26,811,864,339 | PS. | 12,627,388 |
(1)
|
DURING THE NINE MONTHS ENDED SEPTEMBER 30, 2013 THE COMPANY DID NOT REPURCHASE ANY SHARES IN THE FORM OF CPOS. IN ACCORDANCE WITH THE MEXICAN SECURITIES LAW, ANY AMOUNT OF SHARES REPURCHASED AND HELD BY THE COMPANY IS RECOGNIZED AS A CHARGE TO EQUITY ATTRIBUTABLE TO STOCKHOLDERS OF THE COMPANY, AND ANY CANCELLATION OF SHARES REPURCHASED IS RECOGNIZED AS A REDUCTION OF THE COMPANY’S CAPITAL STOCK ISSUED FOR AN AMOUNT PROPORTIONATE TO THE SHARES CANCELLED.
|
(2)
|
IN JANUARY 2013, THE COMPANY RELEASED 320,443,695 SHARES IN THE FORM OF 2,738,835 CPOS, IN THE AMOUNT OF PS.34,920, IN CONNECTION WITH THE STOCK PURCHASE PLAN. ADDITIONALLY, DURING THE NINE MONTHS ENDED SEPTEMBER 30, 2013, THE LONG-TERM RETENTION PLAN ACQUIRED 1,438,582,509 SHARES OF THE COMPANY, IN THE FORM OF 12,295,577 CPOS, IN THE AMOUNT OF PS.785,376 AND RELEASED 2,459,691,702 SHARES IN THE FORM OF 21,023,006 CPOS, AND 378,529,398 SERIES “A” SHARES, IN THE AGGREGATE AMOUNT OF PS.801,737 IN CONNECTION WITH THE LONG-TERM RETENTION PLAN.
|
(3)
|
IN CONNECTION WITH THE COMPANY’S STOCK PURCHASE PLAN AND THE LONG-TERM RETENTION PLAN.
|
2013
|
2012
|
|||||||
INTEREST EXPENSE
|
PS. | (3,503,812 | ) | PS. | (3,226,887 | ) | ||
FOREIGN EXCHANGE LOSS, NET
|
(304,321 | ) | - | |||||
OTHER FINANCE EXPENSE, NET (1)
|
(157,560 | ) | (840,547 | ) | ||||
FINANCE EXPENSE
|
(3,965,693 | ) | (4,067,434 | ) | ||||
INTEREST INCOME (2)
|
791,679 | 721,031 | ||||||
FOREIGN EXCHANGE GAIN, NET
|
- | 13,572 | ||||||
FINANCE INCOME
|
791,679 | 734,603 | ||||||
FINANCE EXPENSE, NET
|
PS. | (3,174,014 | ) | PS. | (3,332,831 | ) | ||
2013
|
2012
|
|||||||
ASSETS:
|
||||||||
ACCRUED LIABILITIES
|
Ps. | 517,727 | Ps. | 538,771 | ||||
ALLOWANCE FOR DOUBTFUL ACCOUNTS
|
724,179 | 711,084 | ||||||
CUSTOMER ADVANCES
|
1,050,150 | 1,156,540 | ||||||
OTHER ITEMS
|
868,723 | 874,274 | ||||||
LIABILITIES:
|
||||||||
INVENTORIES
|
(51,245 | ) | (114,416 | ) | ||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
(617,884 | ) | (722,688 | ) | ||||
PREPAID EXPENSES AND TAX INTANGIBLE ASSET
|
(645,798 | ) | (2,175,850 | ) | ||||
DEFERRED INCOME TAX OF MEXICAN COMPANIES
|
1,845,852 | 267,715 | ||||||
DEFERRED INCOME TAX OF FOREIGN SUBSIDIARIES
|
169,047 | 169,047 | ||||||
ASSETS TAX
|
726,230 | 903,484 | ||||||
FLAT RATE BUSINESS TAX
|
(239,515 | ) | (239,515 | ) | ||||
DEFERRED INCOME TAX ASSET, NET
|
Ps. | 2,501,614 | Ps. | 1,100,731 |
2013
|
2012
|
|||||||
TAX LOSSES OF SUBSIDIARIES, NET
|
Ps. | 389,245 | Ps. | 431,872 | ||||
LESS: CURRENT PORTION
|
53,158 | 59,801 | ||||||
NON-CURRENT PORTION
|
Ps. | 336,087 | Ps. | 372,071 |
TOTAL REVENUES
|
INTERSEGMENT REVENUES
|
CONSOLIDATED REVENUES
|
SEGMENT PROFIT (LOSS)
|
|||||||||||||||||
2013:
|
||||||||||||||||||||
CONTENT
|
Ps. | 23,383,784 | Ps. | 661,219 | Ps. | 22,722,565 | Ps. | 10,860,541 | ||||||||||||
PUBLISHING
|
2,290,575 | 44,418 | 2,246,157 | 184,470 | ||||||||||||||||
SKY
|
11,917,600 | 18,280 | 11,899,320 | 5,553,219 | ||||||||||||||||
CABLE AND TELECOM
|
12,539,367 | 58,446 | 12,480,921 | 4,475,572 | ||||||||||||||||
OTHER BUSINESSES
|
3,208,066 | 209,382 | 2,998,684 | 296,725 | ||||||||||||||||
SEGMENT TOTALS
|
53,339,392 | 991,745 | 52,347,647 | 21,370,527 | ||||||||||||||||
RECONCILIATION TO CONSOLIDATED
AMOUNTS:
|
||||||||||||||||||||
ELIMINATIONS AND CORPORATE EXPENSES
|
(991,745 | ) | (991,745 | ) | - | (834,052 | ) | |||||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE
|
- | - | - | (7,278,088 | ) | |||||||||||||||
CONSOLIDATED TOTAL BEFORE OTHER INCOME
|
52,347,647 | - | 52,347,647 | 13,258,387 | (1) | |||||||||||||||
OTHER INCOME, NET
|
- | - | - | 160,826 | ||||||||||||||||
CONSOLIDATED TOTAL
|
Ps. | 53,347,647 | Ps. | - | Ps. | 52,347,647 | Ps. | 13,419,213 | (2) | |||||||||||
2012:
|
||||||||||||||||||||
CONTENT
|
Ps. | 22,665,392 | Ps. | 528,009 | Ps. | 22,137,383 | Ps. | 10,603,377 | ||||||||||||
PUBLISHING
|
2,452,643 | 46,089 | 2,406,554 | 312,080 | ||||||||||||||||
SKY
|
10,654,866 | 56,737 | 10,598,129 | 4,953,625 | ||||||||||||||||
CABLE AND TELECOM
|
11,533,410 | 45,165 | 11,488,245 | 4,233,643 | ||||||||||||||||
OTHER BUSINESSES
|
3,150,853 | 283,211 | 2,867,642 | 168,564 | ||||||||||||||||
SEGMENT TOTALS
|
50,457,164 | 959,211 | 49,497,953 | 20,271,289 | ||||||||||||||||
RECONCILIATION TO CONSOLIDATED
AMOUNTS:
|
||||||||||||||||||||
ELIMINATIONS AND CORPORATE EXPENSES
|
(959,211 | ) | (959,211 | ) | - | (847,459 | ) | |||||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE
|
- | - | - | (6,174,626 | ) | |||||||||||||||
CONSOLIDATED TOTAL BEFORE OTHER EXPENSE
|
49,497,953 | - | 49,497,953 | 13,249,204 | (1) | |||||||||||||||
OTHER EXPENSE, NET
|
- | - | - | (433,281 | ) | |||||||||||||||
CONSOLIDATED TOTAL
|
Ps. | 49,497,953 | Ps. | - | Ps. | 49,497,953 | Ps. | 12,815,923 | (2) |
(1)
|
CONSOLIDATED TOTALS REPRESENTS INCOME BEFORE OTHER INCOME (EXPENSE).
|
(2)
|
CONSOLIDATED TOTALS REPRESENTS CONSOLIDATED OPERATING INCOME.
|
QUARTER
|
ACCUMULATED
|
QUARTER
|
||||||
4TH / 12
|
PS. | 8,760,637 | PS. | 2,998,077 | ||||
1ST / 13
|
1,069,667 | 1,069,667 | ||||||
2ND / 13
|
2,895,197 | 1,825,530 | ||||||
3RD / 13
|
5,284,449 | 2,389,252 |
Final Printing |
COMPANY NAME
|
MAIN ACTIVITIES
|
NUMBER OF SHARES
|
%OWNERSHIP
|
TOTAL AMOUNT
(Thousands of Mexican Pesos)
|
||
ACQUISITION COST
|
BOOK VALUE
|
|||||
1
|
ARGOS COMUNICACION, S.A. DE C.V.
|
PRODUCTIONS OF T.V. PROGRAMS
|
34,151,934
|
33.00
|
141,932
|
50,978
|
2
|
BROADCASTING MEDIA PARTNERS, INC
|
PROMOTION AND/OR DEVELOPMENT OF ENTERTAINMENT COMPANIES
|
842,850
|
8.00
|
2,584,818
|
2,721,696
|
3
|
GSF TELECOM HOLDINGS, S.A.P.I. DE C.V.
|
PROMOTION AND/OR DEVELOPMENT OF TELECOM COMPANIES
|
150,000,000
|
50.00
|
20,075,557
|
18,469,825
|
4
|
DIBUJOS ANIMADOS MEXICANOS DIAMEX, S.A. DE C.V.
|
PRODUCTION AND DISTRIBUTION OF ANIMATED CARTOONS
|
1,735,560
|
49.00
|
4,384
|
719
|
5
|
EDITORIAL CLIO, LIBROS Y VIDEOS, S.A. DE C.V.
|
PUBLISHING AND PRINTING OF BOOKS AND MAGAZINES
|
3,227,050
|
30.00
|
32,270
|
5,780
|
6
|
ENDEMOL MEXICO, S.A. DE C.V.
|
PRODUCTION AND COMMERCIALIZATION OF TELEVISION PROGRAMMING
|
25,000
|
50.00
|
25
|
825
|
7
|
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD, S.A.P.I. DE C.V.
|
TELECOM
|
54,666,667
|
33.33
|
54,667
|
633,893
|
8
|
OCESA ENTRETENIMIENTO, S.A. DE C.V.
|
LIVE ENTERTAINMENT IN MEXICO
|
14,100,000
|
40.00
|
1,062,811
|
846,198
|
9
|
OLLIN VFX, S.A. DE C.V.
|
TELEVISION AND CINEMA PRODUCTION
|
34
|
25.30
|
13,333
|
13,333
|
10
|
T&V S.A.S.
|
PRODUCTION AND COMMERCIALIZATION OF TELEVISION PROGRAMMING
|
1,849
|
50.00
|
312
|
312
|
TOTAL INVESTMENT IN ASSOCIATES |
23,970,109
|
22,743,559
|
CREDIT TYPE / INSTITUTION
|
FOREIGN INSTITUTION (YES/NO)
|
DATE OF CONTRACT
|
AMORTIZATION DATE
|
INTEREST RATE
|
AMORTIZATION OF CREDITS DENOMINATED IN PESOS
|
AMORTIZATION OF CREDITS IN FOREIGN CURRENCY
|
||||||||||
TIME INTERVAL
|
TIME INTERVAL
|
|||||||||||||||
CURRENT YEAR
|
UNTIL 1 YEAR
|
UNTIL 2 YEAR
|
UNTIL 3 YEAR
|
UNTIL 4 YEAR
|
UNTIL 5 YEAR
|
CURRENT YEAR
|
UNTIL 1 YEAR
|
UNTIL 2 YEAR
|
UNTIL 3 YEAR
|
UNTIL 4 YEAR
|
UNTIL 5 YEAR
|
|||||
BANKS
|
||||||||||||||||
FOREIGN TRADE
|
||||||||||||||||
SECURED
|
||||||||||||||||
COMMERCIAL BANKS
|
||||||||||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
4/20/2006
|
4/20/2016
|
8.74
|
2,100,000
|
|||||||||||
BANCO SANTANDER , S.A.
|
NO
|
4/21/2006
|
4/21/2016
|
TIIE+24
|
1,400,000
|
|||||||||||
BANCO MERCANTIL DEL NORTE, S.A.
|
NO
|
2/24/2011
|
2/21/2016
|
TIIE+1.90
|
66,690
|
198,770
|
266,760
|
609,028
|
||||||||
BANCO SANTANDER, S.A
|
NO
|
3/30/2011
|
3/30/2016
|
8.12
|
1,998,000
|
|||||||||||
BBVA BANCOMER, S.A.
|
NO
|
3/30/2011
|
3/30/2016
|
8.095
|
2,497,500
|
|||||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
3/25/2011
|
3/23/2021
|
9.40
|
399,250
|
|||||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
3/25/2011
|
3/23/2021
|
9.06
|
320,000
|
478,500
|
||||||||||
BANCO NACIONAL DE MÉXICO, S.A.
|
NO
|
3/25/2011
|
3/23/2018
|
8.77
|
399,357
|
|||||||||||
HSBC MÉXICO, S.A.
|
NO
|
3/28/2011
|
3/30/2018
|
TIIE+117.5
|
625,000
|
1,870,834
|
||||||||||
AF BANREGIO, S.A. DE C.V.
|
NO
|
10/4/2012
|
10/2/2017
|
TIIE+2.50
|
900
|
2,700
|
6,000
|
9,600
|
18,400
|
|||||||
HSBC MÉXICO, S.A.
|
NO
|
5/29/2013
|
5/29/2019
|
TIIE+1.70
|
18,475
|
45,500
|
45,500
|
45,500
|
192,327
|
|||||||
OTHER
|
||||||||||||||||
TOTAL BANKS
|
67,590
|
219,945
|
318,260
|
8,659,628
|
1,008,900
|
3,340,268
|
0
|
0
|
0
|
0
|
0
|
0
|
||||
STOCK MARKET
|
||||||||||||||||
LISTED STOCK EXCHANGE
|
||||||||||||||||
UNSECURED
|
||||||||||||||||
SENIOR NOTES
|
YES
|
5/9/2007
|
5/11/2037
|
8.93
|
4,482,840
|
|||||||||||
NOTES
|
NO
|
10/14/2010
|
10/1/2020
|
7.38
|
9,950,040
|
|||||||||||
SENIOR NOTES
|
YES
|
5/14/2013
|
5/14/2043
|
7.25
|
6,429,738
|
|||||||||||
SENIOR NOTES
|
YES
|
5/6/2008
|
5/15/2018
|
6.31
|
6,541,671
|
|||||||||||
SENIOR NOTES
|
YES
|
3/18/2005
|
3/18/2025
|
6.97
|
7,447,042
|
|||||||||||
SENIOR NOTES
|
YES
|
3/11/2002
|
3/11/2032
|
8.94
|
3,911,125
|
|||||||||||
SENIOR NOTES
|
YES
|
11/23/2009
|
1/15/2040
|
6.97
|
7,720,939
|
|||||||||||
SECURED
|
0
|
0
|
0
|
0
|
0
|
20,862,618
|
0
|
0
|
0
|
0
|
0
|
25,620,777
|
||||
PRIVATE PLACEMENTS
|
||||||||||||||||
UNSECURED
|
||||||||||||||||
SECURED
|
||||||||||||||||
TOTAL STOCK MARKET
|
||||||||||||||||
OTHER CURRENT AND NON-CURRENT LIABILITIES WITH COST
|
||||||||||||||||
CSI LEASING MÉXICO, S. DE R.L. DE C.V.
|
NO
|
12/1/2011
|
12/1/2014
|
20,609
|
31,009
|
5,075
|
249
|
|||||||||
ACACIA FUND, S.A. DE C.V.
|
NO
|
7/6/2010
|
2/21/2014
|
150,000
|
||||||||||||
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD
|
NO
|
8/1/2012
|
8/1/2030
|
83,536
|
83,003
|
79,420
|
76,699
|
291,496
|
||||||||
INTELSAT GLOBAL SALES & MARKETING, LTD.
|
YES
|
10/1/2012
|
9/1/2027
|
42,971
|
133,703
|
190,012
|
204,356
|
219,785
|
3,351,846
|
|||||||
IP MATRIX, S.A. DE C.V.
|
YES
|
11/1/2009
|
11/1/2015
|
3,584
|
11,025
|
15,356
|
657
|
|||||||||
GRUPO DE TELECOMUNICACIONES DE ALTA CAPACIDAD
|
NO
|
8/1/2012
|
7/1/2022
|
14,638
|
14,626
|
14,663
|
14,741
|
14,860
|
77,381
|
|||||||
TOTAL CURRENT AND NON-CURRENT LIABILITIES WITH COST
|
104,145
|
264,012
|
84,495
|
76,948
|
291,496
|
0
|
61,193
|
159,354
|
220,031
|
219,754
|
234,645
|
3,429,227
|
||||
SUPPLIERS
|
||||||||||||||||
VARIOUS
|
NO
|
10/1/2013
|
9/30/2014
|
5,136,716
|
||||||||||||
VARIOUS
|
YES
|
10/1/2013
|
9/30/2014
|
3,673,702
|
||||||||||||
TOTAL SUPPLIERS
|
0
|
5,136,716
|
0
|
0
|
0
|
0
|
0
|
3,673,702
|
0
|
0
|
0
|
0
|
||||
OTHER CURRENT AND NON-CURRENT LIABILITIES
|
||||||||||||||||
VARIOUS
|
NO
|
14,723,480
|
26,011
|
17,025
|
2,875
|
288,497
|
||||||||||
TRANSMISSION RIGHTS
|
NO
|
251,041
|
164,339
|
113,461
|
166,504
|
|||||||||||
CUSTOMER DEPOSITS AND ADVANCES
|
NO
|
942,301
|
||||||||||||||
2010 MEXICAN TAX REFORM
|
NO
|
61,603
|
29,409
|
23,240
|
221,835
|
|||||||||||
DERIVATIVE FINANCIAL INSTRUMENTS
|
NO
|
136,845
|
17,369
|
222,160
|
||||||||||||
VARIOUS
|
YES
|
1,127,969
|
95,875
|
|||||||||||||
TRANSMISSION RIGHTS
|
YES
|
964,303
|
528,415
|
433,561
|
510,867
|
|||||||||||
OTHER CURRENT AND NON-CURRENT LIABILITIES
|
0
|
14,723,480
|
1,280,956
|
347,618
|
156,945
|
898,996
|
0
|
1,127,969
|
964,303
|
528,415
|
433,561
|
606,742
|
||||
TOTAL
|
171,735
|
20,344,153
|
1,683,711
|
9,084,194
|
1,457,341
|
25,101,882
|
61,193
|
4,961,025
|
1,184,334
|
748,169
|
668,206
|
29,656,746
|
$ | 13.1460 |
PESOS PER U.S. DOLLAR
|
Final Printing |
FOREIGN CURRENCY POSITION
(THOUSANDS OF PESOS)
|
DOLLARS
|
OTHER CURRENCIES
|
TOTAL
|
||
THOUSANDS OF DOLLARS
|
THOUSANDS OF PESOS
|
THOUSANDS OF DOLLARS
|
THOUSANDS OF PESOS
|
THOUSANDS OF PESOS
|
|
MONETARY ASSETS
|
2,316,468
|
30,452,288
|
117,871
|
1,549,532
|
32,001,820
|
CURRENT
|
816,468
|
10,733,288
|
117,871
|
1,549,532
|
12,282,820
|
NON-CURRENT
|
1,500,000
|
19,719,000
|
0
|
0
|
19,719,000
|
LIABILITIES POSITION
|
2,834,757
|
36,594,491
|
56,140
|
738,016
|
37,332,507
|
CURRENT
|
341,708
|
4,492,093
|
44,345
|
582,959
|
5,075,052
|
NON-CURRENT
|
2,493,049
|
32,102,398
|
11,795
|
155,057
|
32,257,455
|
NET BALANCE
|
(518,289)
|
(6,142,203)
|
61,731
|
811,516
|
(5,330,687)
|
PS.
|
13.1460
|
PESOS PER U.S. DOLLAR
|
||
17.7852
|
PESOS PER EURO
|
|||
12.7739
|
PESOS PER CANADIAN DOLLAR
|
|||
2.2779
|
PESOS PER ARGENTINEAN PESO
|
|||
0.6067
|
PESOS PER URUGUAYAN PESO
|
|||
0.0264
|
PESOS PER CHILEAN PESO
|
|||
0.0069
|
PESOS PER COLOMBIAN PESO
|
|||
4.7855
|
PESOS PER PERUVIAN NUEVO SOL
|
|||
14.5427
|
PESOS PER SWISS FRANC
|
|||
2.0866
|
PESOS PER STRONG BOLIVAR
|
|||
5.9409
|
PESOS PER BRAZILIAN REAL
|
|||
21.2891
|
PESOS PER STERLING LIBRA
|
|||
2.1480
|
PESOS PER CHINESE YUAN
|
Final Printing |
Final Printing |
MAIN PRODUCTS
|
NET SALES
|
MARKET
SHARE
(%)
|
MAIN
|
||
VOLUME
|
AMOUNT
|
TRADEMARKS
|
CUSTOMERS
|
||
DOMESTIC SALES
|
|||||
INTERSEGMENT ELIMINATIONS
|
(978,443)
|
||||
CONTENT:
|
|||||
ADVERTISING
|
16,337,514
|
GENOMMA LAB INTERNACIONAL, S.A.B. DE C.V.
|
|||
COMPAÑIA PROCTER & GAMBLE DE MÉXICO, S. DE R.L. DE C.V.
|
|||||
MARKETING MODELO, S.A. DE C.V.
|
|||||
SABRITAS, S. DE R.L. DE C.V.
|
|||||
UNILEVER DE MÉXICO, S. DE R.L. DE C.V.
|
|||||
THE COCA-COLA EXPORT CORPORATION SUCURSAL EN MÉXICO
|
|||||
BIMBO, S.A. DE C.V.
|
|||||
MARCAS NESTLÉ, S.A. DE C.V.
|
|||||
KIMBERLY CLARK DE MÉXICO, S.A.B. DE C.V.
|
|||||
FRABEL, S.A. DE C.V.
|
|||||
NETWORK SUBSCRIPTION REVENUE
|
2,112,488
|
MEGA CABLE, S.A. DE C.V.
|
|||
GRUPO CABLE TV DE SAN LUIS POTOSI, S.A. DE C.V.
|
|||||
CABLEVISIÓN RED, S.A. DE C.V.
|
|||||
LICENSING AND SYNDICATIONS
|
452,876
|
VARIOUS
|
|||
PUBLISHING:
|
|||||
MAGAZINE CIRCULATION
|
22,041
|
405,926
|
TV Y NOVELAS MAGAZINE,
|
GENERAL PUBLIC (AUDIENCE)
|
|
MEN´S HEALTH MAGAZINE,
|
DEALERS
|
||||
VANIDADES MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
COSMOPOLITAN MAGAZINE
|
|||||
NATIONAL GEOGRAPHIC MAGAZINE
|
|||||
AUTOMÓVIL PANAMERICANO MAGAZINE
|
|||||
TÚ MAGAZINE
|
|||||
ESPECIAL MARVEL SEMANAL MAGAZINE
|
|||||
SKY VIEW MAGAZINE
|
|||||
MUY INTERESANTE MAGAZINE
|
|||||
MUY INTERESANTE JUNIOR MAGAZINE
|
|||||
DISNEY PRINCESAS MAGAZINE
|
|||||
COCINA FÁCIL MAGAZINE
|
|||||
ADVERTISING
|
455,146
|
FABRICAS DE CALZADO ANDREA, S.A. DE C.V.
|
|||
KIMBERLY CLARK DE MÉXICO, S.A.B. DE C.V.
|
|||||
DILTEX, S.A. DE C.V.
|
|||||
FRABEL, S.A. DE C.V.
|
|||||
INTERNACIONAL DE CERAMICA, S.A.B. DE C.V.
|
|||||
COLGATE PALMOLIVE, S.A. DE C.V.
|
|||||
AMERICAN EXPRESS COMPANY (MÉXICO), S.A. DE C.V.
|
|||||
DISTRIBUIDORA KROMA, S.A. DE C.V.
|
|||||
COMPAÑIA PROCTER & GAMBLE DE MÉXICO, S. DE R.L. DE C.V.
|
|||||
OTHER INCOME
|
10,942
|
VARIOUS
|
|||
SKY :
|
|||||
DTH BROADCAST SATELLITE
|
10,729,040
|
SKY
|
SUBSCRIBERS
|
||
PAY PER VIEW
|
156,930
|
||||
CHANNEL COMMERCIALIZATION
|
219,547
|
COMPAÑÍA INTERNACIONAL DE RADIO Y TELEVISIÓN, S.A.
|
|||
WALT DISNEY STUDIOS SONY PICTURES RELEASING
|
|||||
DE MEXICO, S. DE R.L. DE C.V.
|
|||||
CABLE AND TELECOM:
|
|||||
DIGITAL SERVICE
|
5,584,283
|
CABLEVISIÓN, CABLEMÁS Y TVI
|
SUBSCRIBERS
|
||
INTERNET SERVICES
|
2,757,117
|
||||
SERVICE INSTALLATION
|
77,537
|
||||
PAY PER VIEW
|
45,124
|
||||
CHANNEL COMMERCIALIZATION
|
327,986
|
MULTILMEDIOS S.A. DE C.V.
|
|||
SINTESIS COMUNICACIÓN, S.A. DE C.V.
|
|||||
COPPEL, S.A. DE C.V.
|
|||||
PROMOVISIÓN DEL CARIBE, S.A. DE C.V.
|
|||||
TELEPHONY
|
1,675,011
|
||||
TELECOMMUNICATIONS
|
1,687,406
|
BESTEL
|
SUBSCRIBERS
|
||
OTHER
|
76,734
|
||||
OTHER BUSINESSES:
|
|||||
DISTRIBUTION, RENTALS, AND SALE
|
|||||
OF MOVIE RIGHTS
|
173,954
|
OPERADORA COMERCIAL DE DESARROLLO, S.A. DE C.V.
|
|||
OPERADORA DE CINEMAS, S.A. DE C.V.
|
|||||
CINEMARK DE MÉXICO, S.A. C.V.
|
|||||
TENEDORA DE CINES, S.A. DE C.V.
|
|||||
EN PANTALLA PRODUCCIONES INTERNACIONALES, S.A. DE C.V.
|
|||||
SPECIAL EVENTS AND SHOW PROMOTION
|
785,683
|
CLUB DE FÚTBOL AMÉRICA
|
GENERAL PUBLIC (AUDIENCE)
|
||
IMPULSORA DEL DEPORTIVO NECAXA
|
FEDERACIÓN MEXICANA DE FÚTBOL, A.C.
|
||||
ESTADIO AZTECA
|
AFICIÓN FUTBOL, S.A. DE C.V.
|
||||
GAMING
|
1,465,474
|
PLAY CITY
|
GENERAL PUBLIC (AUDIENCE)
|
||
MULTIJUEGOS
|
|||||
ADVERTISED TIME SOLD IN RADIO
|
423,416
|
COMPAÑIA PROCTER & GAMBLE DE MÉXICO, S. DE R.L. DE C.V.
|
|||
STARCOM WORLDWIDE, S.A. DE C.V.
|
|||||
OPTIMUM MEDIA DIRECTION DE MÉXICO, S.A. DE C.V.
|
|||||
ARENA COMMUNICATIONS, S.A. DE C.V.
|
|||||
MEDIA PLANNING GROUP, S.A. DE C.V.
|
|||||
IPG MEDIA BRANDS COMMUNICATIONS, S.A. DE C.V.
|
|||||
TIENDAS SORIANA, S.A. DE C.V.
|
|||||
PUBLISHING DISTRIBUTION
|
7,093
|
118,573
|
HOLA MÉXICO MAGAZINE
|
VARIOUS
|
|
EL SOLITARIO MAGAZINE
|
GENERAL PUBLIC (AUDIENCE)
|
||||
ENTREPRENEUR MAGAZINE
|
DEALERS
|
||||
MONSTER HIGH MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
BRAVO POR TI MAGAZINE
|
|||||
RECETAS DE LAS MEJORES MARCAS MAGAZINE
|
|||||
EXPORT SALES
|
|||||
CONTENT:
|
|||||
ADVERTISING
|
99,239
|
CC MEDIOS Y COMUNICACIONES, C.A.
|
|||
NETWORK SUBSCRIPTION REVENUE
|
512,485
|
GALAXY ENTERTAINMENT DE VZLA, C.A. DIRECTV
|
|||
DIRECTV ARGENTINA SOCIEDAD ANONIMA
|
|||||
AMNET CABLE COSTA RICA, S.A.
|
|||||
LICENSING AND SYNDICATIONS
|
3,760,208
|
TELEVISA
|
NETFLIX, INC
|
||
TELEVISA
|
CORPORACIÓN VENEZOLANA DE TELEVISIÓN, C.A.
|
||||
TELEVISA
|
COMPAÑIA PERUANA DE RADIODIFUSIÓN, S.A.
|
||||
TELEVISA
|
TVSBT CANAL 4 DE SAO PAULO, S.A.
|
||||
TELEVISA
|
COMPAÑIA TELEVISORA HONDUREÑA, S.A.
|
||||
OTHER BUSINESSES:
|
|||||
SPECIAL EVENTS AND SHOW PROMOTION
|
69,587
|
CLUB AMÉRICA
|
|||
DISTRIBUTION, RENTALS, AND SALE
|
|||||
OF MOVIE RIGHTS
|
40,942
|
NETFLIX, INC
|
|||
INTERSEGMENT ELIMINATIONS
|
(4,835)
|
||||
SUBSIDIARIES SALES ABROAD
|
|||||
CONTENT:
|
|||||
ADVERTISING
|
108,974
|
INITIATIVE MEDIA, INC.
|
|||
OPTIMUM MEDIA DIRECTION, INC.
|
|||||
GROUP M MATRIX
|
|||||
PUBLISHING:
|
|||||
MAGAZINE CIRCULATION
|
35,802
|
658,049
|
T.V. Y NOVELAS MAGAZINE
|
GENERAL PUBLIC (AUDIENCE)
|
|
GENTE MAGAZINE
|
DEALERS
|
||||
PAPARAZZI MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
VANIDADES MAGAZINE
|
|||||
COSMOPOLITAN MAGAZINE
|
|||||
TÚ MAGAZINE
|
|||||
BILINKEN MAGAZINE
|
|||||
PARA TI MAGAZINE
|
|||||
CONDORITO MAGAZINE
|
|||||
ADVERTISING
|
760,512
|
DIGITAS, INC.
|
|||
ESPACIOS, S.A.
|
|||||
ALMACENES ÉXITO, S.A.
|
|||||
MEDIACOM MIAMI
|
|||||
SKY:
|
|||||
DTH BROADCAST SATELLITE
|
812,083
|
SKY
|
SUBSCRIBERS
|
||
CABLE AND TELECOM:
|
|||||
TELECOMMUNICATIONS
|
308,169
|
BESTEL
|
SUBSCRIBERS
|
||
OTHER BUSINESS:
|
|||||
PUBLISHING DISTRIBUTION:
|
6,250
|
98,060
|
SELECCIONES MAGAZINE
|
GENERAL PUBLIC (AUDIENCE)
|
|
MAGALY TV MAGAZINE
|
DEALERS
|
||||
VOGUE MAGAZINE
|
COMMERCIAL CENTERS (MALLS)
|
||||
HOLA MAGAZINE
|
|||||
EL CUERPO HUMANO MAGAZINE
|
|||||
EL FEDERAL MAGAZINE
|
|||||
HELLO KITTY MAGAZINE
|
|||||
MAESTROS DE LA ARQUITECTURA MAGAZINE
|
|||||
RENTALS OF MOVIES/FILMS
|
32,377
|
LIONS GATES FILMS, INC.
|
|||
INTERSEGMENT ELIMINATIONS
|
(8,467)
|
||||
TOTAL
|
71,186
|
52,347,647
|
Final Printing |
SERIES
|
NOMINAL VALUE (PS.)
|
VALID COUPON
|
NUMBER OF SHARES
|
CAPITAL STOCK
|
||||
FIXED PORTION
|
VARIABLE PORTION
|
MEXICAN
|
FREE
SUBSCRIPTION
|
FIXED
|
VARIABLE
|
|||
A
|
0.00000
|
0
|
114,222,514,865
|
0
|
114,222,514,865
|
0
|
848,428
|
0
|
B
|
0.00000
|
0
|
52,942,431,915
|
0
|
52,942,431,915
|
0
|
405,948
|
0
|
D
|
0.00000
|
0
|
84,226,538,006
|
0
|
84,226,538,006
|
0
|
620,017
|
0
|
L
|
0.00000
|
0
|
84,226,538,006
|
0
|
0
|
84,226,538,006
|
620,017
|
0
|
TOTAL
|
335,618,022,792
|
0
|
251,391,484,786
|
84,226,538,006
|
2,494,410
|
0
|
||
TOTAL NUMBER OF SHARES REPRESENTING THE PAID CAPITAL STOCK ON THE DATE OF THE INFORMATION :
|
335,618,022,792
|
Final Printing |
1.
|
Cross-currency interest rate swaps (i.e., coupon swaps);
|
|
2.
|
Interest rate and inflation-indexed swaps;
|
|
3.
|
Cross-currency principal and interest rate swaps;
|
|
4.
|
Swaptions;
|
|
5.
|
Forward exchange rate contracts;
|
|
6.
|
FX options;
|
|
7.
|
Interest Rate Caps and Floors contracts;
|
|
8.
|
Fixed-price contracts for the acquisition of government securities (i.e., Treasury locks); and
|
|
9.
|
Credit Default Swaps.
|
|
1.
|
During the relevant quarter, three “Knock-out Option Calls” agreements through which Grupo Televisa, S.A.B. (“Televisa”) hedged against severe Mexican Peso depreciation for a notional amount of U.S.$52,500,000.00 (Fifty Two Million Five Hundred Thousand Dollars 00/100) by paying premiums, expired. These options were entered in December 2011, and expired with Televisa not exercising them in July and September 2013.
|
Type of Derivative, Securities or Contract
|
Purpose (e.g., hedging, trading or other)
|
Notional Amount/Face Value
|
Value of the Underlying Asset / Reference Variable
|
Fair Value
|
Maturing per Year
|
Collateral/Lines of Credit/Securities Pledged
|
||
Current Quarter
|
Previous Quarter (5)
|
Current Quarter D(H) (4)
|
Previous Quarter D(H) (5)
|
|||||
Interest Rate Swap (2)
|
Hedging
|
Ps. 1,400,000
|
TIIE 28 days + 24bps / 8.415%
|
TIIE 28 days + 24bps / 8.415%
|
(136,845)
|
(117,385)
|
Monthly interest 2013-2016
|
Does not exist (6)
|
Interest Rate Swap (1)
|
Hedging
|
Ps. 2,500,000
|
TIIE 28 days / 7.4325%
|
TIIE 28 days / 7.4325%
|
(222,160)
|
(185,648)
|
Monthly interest 2013-2018
|
Does not exist (6)
|
FX Options (1)
|
Hedging
|
USD 285,000
|
USD 285,000
|
USD 337,500
|
9,016
|
9,941
|
2013 - 2015
|
Does not exist (6)
|
Interest Rate Swap (3)
|
Hedging
|
Ps.1,494,390
|
TIIE 28 days / 5.099%
|
TIIE 28 days / 5.032%
|
(17,369)
|
(4,823)
|
Monthly Interest 2013-2019
|
Does not exist (6)
|
Forward (3)
|
Hedging
|
USD 4,000 / Ps.48,874
|
USD 4,000 / Ps.48,874
|
USD 12,000 / Ps.148,895
|
3,744
|
10,141
|
2013
|
Does not exist (6)
|
Total
|
(363,614)
|
(287,774)
|
(1)
|
Acquired by Grupo Televisa, S.A.B.
|
|
(2)
|
Acquired by Corporación Novavisión, S. de R.L. de C.V.
|
|
(3)
|
Acquired by Televisión Internacional, S.A. de C.V.
|
|
(4)
|
The aggregate amount of the derivatives reflected in the consolidated statement of financial position of Grupo Televisa, S.A.B. as of September 30, 2013, included in the relevant SIFIC, is as follows:
|
11060020 |
FINANCIAL DERIVATIVE INSTRUMENTS
|
Ps. | 5,892 | ||||
12080010 |
FINANCIAL DERIVATIVE INSTRUMENTS
|
6,868 | |||||
22050010 |
FINANCIAL DERIVATIVE INSTRUMENTS
|
(376,374 | ) | ||||
Ps. | (363,614 | ) |
(5)
|
Information for the second quarter of 2013.
|
|
(6)
|
Applies only to implicit financing in the ISDA ancillary agreements identified as “Credit Support Annex”.
|
WE HEREBY DECLARE THAT, TO THE EXTENT OF OUR FUNCTIONS, WE PREPARED THE INFORMATION RELATED TO THE REGISTRANT CONTAINED IN THIS QUARTERLY REPORT, AND BASED ON OUR KNOWLEDGE, THIS INFORMATION FAIRLY PRESENTS THE REGISTRANT´S CONDITION. WE ALSO DECLARE THAT WE ARE NOT AWARE OF ANY RELEVANT INFORMATION THAT HAS BEEN OMITTED OR UNTRUE IN THIS QUARTERLY REPORT, OR INFORMATION CONTAINED IN SUCH REPORT THAT MAY BE MISLEADING TO INVESTORS. |
/s/ EMILIO AZCÁRRAGA JEAN
|
/s/ SALVI FOLCH VIADERO
|
EMILIO AZCÁRRAGA JEAN
PRESIDENT AND CHIEF EXECUTIVE
OFFICER
|
SALVI 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 29, 2013
|
By:
|
/s/ Joaquín Balcárcel Santa Cruz
|
|
Name:
|
Joaquín Balcárcel Santa Cruz
|
||
Title:
|
General Counsel
|