Av. Vasco de Quiroga No. 2000, Colonia Santa Fe 01210 Mexico, D.F.
|
(Address of principal executive offices)
|
Form 20-F
|
x
|
Form 40-F
|
Yes
|
|
No
|
x
|
STOCK EXCHANGE CODE: TLEVISA
|
QUARTER: 04
|
YEAR: 2010
|
GRUPO TELEVISA, S.A.B.
|
|
AUDITED INFORMATION | Final Printing |
REF | |||||
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
|||
S
|
Amount
|
%
|
Amount
|
%
|
|
s01
|
TOTAL ASSETS
|
136,470,627
|
100
|
126,568,376
|
100
|
s02
|
CURRENT ASSETS
|
59,843,730
|
44
|
68,382,457
|
54
|
s03
|
CASH AND AVAILABLE INVESTMENTS
|
20,942,531
|
15
|
29,941,488
|
24
|
s04
|
ACCOUNTS AND NOTES RECEIVABLE (NET)
|
17,701,125
|
13
|
18,399,183
|
15
|
s05
|
OTHER ACCOUNTS AND NOTES RECEIVABLE (NET)
|
4,376,543
|
3
|
3,659,551
|
3
|
s06
|
INVENTORIES
|
5,258,951
|
4
|
6,038,090
|
5
|
s07
|
OTHER CURRENT ASSETS
|
11,564,580
|
8
|
10,344,145
|
8
|
s08
|
LONG-TERM ASSETS
|
21,837,453
|
16
|
6,720,636
|
5
|
s09
|
ACCOUNTS AND NOTES RECEIVABLE (NET)
|
0
|
0
|
0
|
0
|
s10
|
INVESTMENTS IN SHARES OF NON-CONSOLIDATED
|
||||
SUBSIDIARIES, JOINT VENTURES AND ASSOCIATES
|
3,332,637
|
2
|
2,382,239
|
2
|
|
s11
|
OTHER INVESTMENTS
|
18,504,816
|
14
|
4,338,397
|
3
|
s12
|
PROPERTY, PLANT AND EQUIPMENT (NET)
|
38,651,847
|
28
|
33,071,464
|
26
|
s13
|
LAND AND BUILDINGS
|
16,554,768
|
12
|
17,126,534
|
14
|
s14
|
MACHINERY AND INDUSTRIAL EQUIPMENT
|
49,113,893
|
36
|
40,628,371
|
32
|
s15
|
OTHER EQUIPMENT
|
7,022,554
|
5
|
5,485,816
|
4
|
s16
|
ACCUMULATED DEPRECIATION
|
36,900,013
|
27
|
32,145,471
|
25
|
s17
|
CONSTRUCTION IN PROGRESS
|
2,860,645
|
2
|
1,976,214
|
2
|
s18
|
INTANGIBLE ASSETS AND DEFERRED CHARGES (NET)
|
10,241,007
|
8
|
10,859,251
|
9
|
s19
|
OTHER ASSETS
|
5,896,590
|
4
|
7,534,568
|
6
|
s20
|
TOTAL LIABILITIES
|
84,612,866
|
100
|
82,096,229
|
100
|
s21
|
CURRENT LIABILITIES
|
14,721,191
|
17
|
12,319,040
|
15
|
s22
|
SUPPLIERS
|
7,472,253
|
9
|
6,432,906
|
8
|
s23
|
BANK LOANS
|
430,000
|
1
|
1,433,015
|
2
|
s24
|
STOCK MARKET LOANS
|
889,142
|
1
|
0
|
0
|
s103
|
OTHER LOANS WITH COST
|
430,137
|
1
|
235,271
|
0
|
s25
|
TAXES PAYABLE
|
1,443,887
|
2
|
940,975
|
1
|
s26
|
OTHER CURRENT LIABILITIES WITHOUT COST
|
4,055,772
|
5
|
3,276,873
|
4
|
s27
|
LONG-TERM LIABILITIES
|
46,845,334
|
55
|
43,149,657
|
53
|
s28
|
BANK LOANS
|
7,280,460
|
9
|
8,097,000
|
10
|
s29
|
STOCK MARKET LOANS
|
39,215,200
|
46
|
33,886,195
|
41
|
s30
|
OTHER LOANS WITH COST
|
349,674
|
0
|
1,166,462
|
1
|
s31
|
DEFERRED LIABILITIES
|
19,083,379
|
23
|
20,913,122
|
25
|
s32
|
OTHER NON-CURRENT LIABILITIES WITHOUT COST
|
3,962,962
|
5
|
5,714,410
|
7
|
s33
|
STOCKHOLDERS' EQUITY
|
51,857,761
|
100
|
44,472,147
|
100
|
s34
|
NON-CONTROLLING INTEREST
|
6,793,278
|
13
|
6,302,352
|
14
|
s35
|
CONTROLLING INTEREST
|
45,064,483
|
87
|
38,169,795
|
86
|
s36
|
CONTRIBUTED CAPITAL
|
14,567,803
|
28
|
14,567,803
|
33
|
s79
|
CAPITAL STOCK
|
10,019,859
|
19
|
10,019,859
|
23
|
s39
|
PREMIUM ON ISSUANCE OF SHARES
|
4,547,944
|
9
|
4,547,944
|
10
|
s40
|
CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
0
|
0
|
0
|
0
|
s41
|
EARNED CAPITAL
|
30,496,680
|
59
|
23,601,992
|
53
|
s42
|
RETAINED EARNINGS AND CAPITAL RESERVES
|
35,533,148
|
69
|
27,770,432
|
62
|
s44
|
OTHER ACCUMULATED COMPREHENSIVE RESULT
|
1,120,157
|
2
|
1,018,633
|
2
|
s80
|
SHARES REPURCHASED
|
(6,156,625)
|
(12)
|
(5,187,073)
|
(12)
|
AUDITED INFORMATION | Final Printing |
REF
|
|||||
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
|||
S
|
Amount
|
%
|
Amount
|
%
|
|
s03
|
CASH AND SHORT-TERM INVESTMENTS
|
20,942,531
|
100
|
29,941,488
|
100
|
s46
|
CASH
|
20,942,531
|
100
|
29,941,488
|
100
|
s47
|
AVAILABLE INVESTMENTS
|
0
|
0
|
0
|
0
|
s07
|
OTHER CURRENT ASSETS
|
11,564,580
|
100
|
10,344,145
|
100
|
s81
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
0
|
0
|
6,718
|
0
|
s82
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
s83
|
OTHER
|
11,564,580
|
100
|
10,337,427
|
100
|
s18
|
INTANGIBLE ASSETS AND DEFERRED CHARGES (NET)
|
10,241,007
|
100
|
10,859,251
|
100
|
s48
|
DEFERRED EXPENSES (NET)
|
7,711,413
|
75
|
8,085,062
|
74
|
s49
|
GOODWILL
|
2,529,594
|
25
|
2,774,189
|
26
|
s51
|
OTHER
|
0
|
0
|
0
|
0
|
s19
|
OTHER ASSETS
|
5,896,590
|
100
|
7,534,568
|
100
|
s85
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
189,400
|
3
|
1,538,678
|
20
|
s50
|
DEFERRED TAXES
|
0
|
0
|
0
|
0
|
s104
|
BENEFITS TO EMPLOYEES
|
0
|
0
|
0
|
0
|
s86
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
s87
|
OTHER
|
5,707,190
|
97
|
5,995,890
|
80
|
s21
|
CURRENT LIABILITIES
|
14,721,191
|
100
|
12,319,040
|
100
|
s52
|
FOREIGN CURRENCY LIABILITIES
|
7,027,829
|
48
|
4,661,673
|
38
|
s53
|
MEXICAN PESOS LIABILITIES
|
7,693,362
|
52
|
7,657,367
|
62
|
s26
|
OTHER CURRENT LIABILITIES WITHOUT COST
|
4,055,772
|
100
|
3,276,873
|
100
|
s88
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
74,329
|
2
|
0
|
0
|
s89
|
ACCRUED INTEREST
|
750,743
|
19
|
464,621
|
14
|
s68
|
PROVISIONS
|
0
|
0
|
0
|
0
|
s90
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
s58
|
OTHER CURRENT LIABILITIES
|
3,031,062
|
75
|
2,612,037
|
80
|
s105
|
BENEFITS TO EMPLOYEES
|
199,638
|
5
|
200,215
|
6
|
s27
|
LONG-TERM LIABILITIES
|
46,845,334
|
100
|
43,149,657
|
100
|
s59
|
FOREIGN CURRENCY LIABILITIES
|
27,790,401
|
59
|
34,055,005
|
79
|
s60
|
MEXICAN PESOS LIABILITIES
|
19,054,933
|
41
|
9,094,652
|
21
|
s31
|
DEFERRED LIABILITIES
|
19,083,379
|
100
|
20,913,122
|
100
|
s65
|
NEGATIVE GOODWILL
|
0
|
0
|
0
|
0
|
s67
|
OTHER
|
19,083,379
|
100
|
20,913,122
|
100
|
s32
|
OTHER NON-CURRENT LIABILITIES WITHOUT COST
|
3,962,962
|
100
|
5,714,410
|
100
|
s66
|
DEFERRED TAXES
|
681,797
|
17
|
1,765,381
|
31
|
s91
|
OTHER LIABILITIES IN RESPECT OF SOCIAL INSURANCE
|
430,143
|
11
|
346,990
|
6
|
s92
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
s69
|
OTHER LIABILITIES
|
2,851,022
|
72
|
3,602,039
|
63
|
s79
|
CAPITAL STOCK
|
10,019,859
|
100
|
10,019,859
|
100
|
s37
|
CAPITAL STOCK (NOMINAL)
|
2,368,792
|
24
|
2,368,792
|
24
|
s38
|
RESTATEMENT OF CAPITAL STOCK
|
7,651,067
|
76
|
7,651,067
|
76
|
s42
|
RETAINED EARNINGS AND CAPITAL RESERVES
|
35,533,148
|
100
|
27,770,432
|
100
|
s93
|
LEGAL RESERVE
|
2,135,423
|
6
|
2,135,423
|
8
|
s43
|
RESERVE FOR REPURCHASE OF SHARES
|
0
|
0
|
0
|
0
|
s94
|
OTHER RESERVES
|
0
|
0
|
0
|
0
|
s95
|
RETAINED EARNINGS
|
25,714,336
|
72
|
19,627,866
|
71
|
s45
|
NET INCOME FOR THE YEAR
|
7,683,389
|
22
|
6,007,143
|
22
|
s44
|
OTHER ACCUMULATED COMPREHENSIVE RESULT
|
1,120,157
|
100
|
1,018,633
|
100
|
s70
|
ACCUMULATED MONETARY RESULT
|
0
|
0
|
0
|
0
|
s71
|
RESULT FROM HOLDING NON-MONETARY ASSETS
|
0
|
0
|
0
|
0
|
s96
|
CUMULATIVE RESULT FROM FOREIGN CURRENCY TRANSLATION
|
(1,370,181)
|
(122)
|
(1,150,335)
|
(113)
|
s97
|
CUMULATIVE RESULT FROM DERIVATIVE FINANCIAL INSTRUMENTS
|
(103,519)
|
(9)
|
(5,187)
|
0
|
s98
|
CUMULATIVE EFFECT OF DEFERRED INCOME TAXES
|
0
|
0
|
0
|
0
|
s100
|
OTHER
|
2,593,857
|
232
|
2,174,155
|
213
|
AUDITED INFORMATION | Final Printing |
REF
|
|||
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
|
S
|
Amount
|
Amount
|
|
s72
|
WORKING CAPITAL
|
45,122,539
|
56,063,417
|
s73
|
PENSIONS AND SENIORITY PREMIUMS
|
1,807,340
|
1,749,593
|
s74
|
EXECUTIVES (*)
|
41
|
39
|
s75
|
EMPLOYEES (*)
|
24,698
|
24,323
|
s76
|
WORKERS (*)
|
0
|
0
|
s77
|
OUTSTANDING SHARES (*)
|
325,023,045,906
|
327,230,629,635
|
s78
|
REPURCHASED SHARES (*)
|
21,518,779,425
|
19,311,195,696
|
s101
|
RESTRICTED CASH
|
0
|
0
|
s102
|
NET DEBT OF NON CONSOLIDATED COMPANIES
|
53,310
|
633,754
|
AUDITED INFORMATION | Final Printing |
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
R
|
Amount
|
%
|
Amount
|
%
|
|
r01
|
NET SALES
|
57,856,828
|
100
|
52,352,501
|
100
|
r02
|
COST OF SALES
|
30,848,754
|
53
|
27,556,757
|
53
|
r03
|
GROSS PROFIT
|
27,008,074
|
47
|
24,795,744
|
47
|
r04
|
GENERAL EXPENSES
|
11,425,465
|
20
|
9,638,876
|
18
|
r05
|
OPERATING INCOME (LOSS)
|
15,582,609
|
27
|
15,156,868
|
29
|
r08
|
OTHER INCOME AND (EXPENSE), NET
|
(567,121)
|
0
|
(1,764,846)
|
(3)
|
r06
|
INTEGRAL RESULT OF FINANCING
|
(3,028,645)
|
(5)
|
(2,973,254)
|
(6)
|
r12
|
EQUITY IN NET INCOME OF NON-CONSOLIDATED
|
||||
SUBSIDIARIES, JOINT VENTURES AND ASSOCIATES
|
(211,930)
|
(0)
|
(715,327)
|
(1)
|
|
r48
|
NON-ORDINARY ITEMS
|
0
|
0
|
0
|
0
|
r09
|
INCOME BEFORE INCOME TAXES
|
11,774,913
|
20
|
9,703,441
|
19
|
r10
|
INCOME TAXES
|
3,258,986
|
6
|
3,120,744
|
6
|
r11
|
INCOME (LOSS) BEFORE DISCONTINUED OPERATIONS
|
8,515,927
|
15
|
6,582,697
|
13
|
r14
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
r18
|
CONSOLIDATED NET INCOME
|
8,515,927
|
15
|
6,582,697
|
13
|
r19
|
NONCONTROLLING INTEREST NET INCOME
|
832,538
|
1
|
575,554
|
1
|
r20
|
CONTROLLING INTEREST NET INCOME
|
7,683,389
|
13
|
6,007,143
|
11
|
AUDITED INFORMATION | Final Printing |
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
R
|
Amount
|
%
|
Amount
|
%
|
|
r01
|
NET SALES
|
57,856,828
|
100
|
52,352,501
|
100
|
r21
|
DOMESTIC
|
50,203,485
|
87
|
44,574,144
|
85
|
r22
|
FOREIGN
|
7,653,343
|
13
|
7,778,357
|
15
|
r23
|
TRANSLATED INTO DOLLARS (***)
|
619,323
|
1
|
594,676
|
1
|
r08
|
OTHER INCOME AND (EXPENSE), NET
|
(567,121)
|
100
|
(1,764,846)
|
100
|
r49
|
OTHER INCOME AND (EXPENSE), NET
|
(541,530)
|
95
|
(1,727,813)
|
98
|
r34
|
EMPLOYEES' PROFIT SHARING, CURRENT
|
31,448
|
(6)
|
40,877
|
(2)
|
r35
|
EMPLOYEES' PROFIT SHARING, DEFERRED
|
(5,857)
|
1
|
(3,844)
|
0
|
r06
|
INTEGRAL RESULT OF FINANCING
|
(3,028,645)
|
100
|
(2,973,254)
|
100
|
r24
|
INTEREST EXPENSE
|
3,615,276
|
(119)
|
3,136,411
|
(105)
|
r42
|
GAIN (LOSS) ON RESTATEMENT OF UDI'S
|
0
|
0
|
0
|
0
|
r45
|
OTHER FINANCE COSTS
|
0
|
0
|
0
|
0
|
r26
|
INTEREST INCOME
|
1,047,505
|
(35)
|
1,053,411
|
(35)
|
r46
|
OTHER FINANCIAL PRODUCTS
|
0
|
0
|
0
|
0
|
r25
|
FOREIGN EXCHANGE GAIN (LOSS), NET
|
(460,874)
|
15
|
(890,254)
|
30
|
r28
|
RESULT FROM MONETARY POSITION
|
0
|
0
|
0
|
0
|
r10
|
INCOME TAXES
|
3,258,986
|
100
|
3,120,744
|
100
|
r32
|
INCOME TAX, CURRENT
|
3,967,007
|
122
|
4,040,332
|
129
|
r33
|
INCOME TAX, DEFERRED
|
(708,021)
|
(22)
|
(919,588)
|
(29)
|
AUDITED INFORMATION | Final Printing |
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
R
|
Amount
|
Amount
|
|
r36
|
TOTAL SALES
|
70,649,821
|
66,036,285
|
r37
|
TAX RESULT FOR THE YEAR
|
8,306,596
|
11,815,267
|
r38
|
NET SALES (**)
|
57,856,828
|
52,352,501
|
r39
|
OPERATING INCOME (**)
|
15,582,609
|
15,156,868
|
r40
|
CONTROLLING INTEREST NET INCOME (**)
|
7,683,389
|
6,007,143
|
r41
|
NET CONSOLIDATED INCOME (**)
|
8,515,927
|
6,582,697
|
r47
|
OPERATIVE DEPRECIATION AND AMORTIZATION
|
6,579,325
|
4,929,589
|
AUDITED INFORMATION | Final Printing |
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
RT
|
Amount
|
%
|
Amount
|
%
|
|
rt01
|
NET SALES
|
16,491,059
|
100
|
15,163,434
|
100
|
rt02
|
COST OF SALES
|
8,499,223
|
52
|
7,979,263
|
53
|
rt03
|
GROSS PROFIT
|
7,991,836
|
48
|
7,184,171
|
47
|
rt04
|
GENERAL EXPENSES
|
3,321,013
|
20
|
2,889,051
|
19
|
rt05
|
INCOME (LOSS) AFTER GENERAL EXPENSES
|
4,670,823
|
28
|
4,295,120
|
28
|
rt08
|
OTHER INCOME AND (EXPENSE), NET
|
(659,022)
|
(4)
|
(1,408,494)
|
(9)
|
rt06
|
INTEGRAL RESULT OF FINANCING
|
(704,267)
|
(4)
|
(916,871)
|
(6)
|
rt12
|
EQUITY IN NET INCOME OF NON-CONSOLIDATED
|
||||
SUBSIDIARIES AND ASSOCIATES
|
(23,709)
|
(0)
|
(124,586)
|
0
|
|
rt48
|
NON-ORDINARY ITEMS
|
0
|
0
|
0
|
0
|
rt09
|
INCOME BEFORE INCOME TAXES
|
3,283,825
|
20
|
1,845,169
|
12
|
rt10
|
INCOME TAXES
|
565,457
|
3
|
880,684
|
6
|
rt11
|
INCOME (LOSS) BEFORE DISCONTINUED OPERATIONS
|
2,718,368
|
16
|
964,485
|
6
|
rt14
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
rt18
|
NET CONSOLIDATED INCOME
|
2,718,368
|
16
|
964,485
|
6
|
rt19
|
NET INCOME OF MINORITY INTEREST
|
93,873
|
1
|
(223,652)
|
(1)
|
rt20
|
NET INCOME OF MAJORITY INTEREST
|
2,624,495
|
16
|
1,188,137
|
8
|
AUDITED INFORMATION | Final Printing |
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
RT
|
Amount
|
%
|
Amount
|
%
|
|
rt01
|
NET SALES
|
16,491,059
|
100
|
15,163,434
|
100
|
rt21
|
DOMESTIC
|
14,258,944
|
86
|
13,198,341
|
87
|
rt22
|
FOREIGN
|
2,232,115
|
14
|
1,965,093
|
13
|
rt23
|
TRANSLATED INTO DOLLARS (***)
|
189,449
|
1
|
164,096
|
1
|
rt08
|
OTHER INCOME AND (EXPENSE), NET
|
(659,022)
|
100
|
(1,408,494)
|
100
|
rt49
|
OTHER INCOME AND (EXPENSE), NET
|
(644,362)
|
98
|
(1,378,626)
|
98
|
rt34
|
EMPLOYEES' PROFIT SHARING, CURRENT
|
21,036
|
(3)
|
32,874
|
(2)
|
rt35
|
EMPLOYEES' PROFIT SHARING, DEFERRED
|
(6,376)
|
1
|
(3,006)
|
0
|
rt06
|
INTEGRAL RESULT OF FINANCING
|
(704,267)
|
100
|
(916,871)
|
100
|
rt24
|
INTEREST EXPENSE
|
925,009
|
(131)
|
796,514
|
(87)
|
rt42
|
GAIN (LOSS) ON RESTATEMENT OF UDI'S
|
0
|
0
|
0
|
0
|
rt45
|
OTHER FINANCE COSTS
|
0
|
0
|
0
|
0
|
rt26
|
INTEREST INCOME
|
305,970
|
(43)
|
272,409
|
(30)
|
rt46
|
OTHER FINANCIAL PRODUCTS
|
0
|
0
|
0
|
0
|
rt25
|
FOREIGN EXCHANGE GAIN (LOSS), NET
|
(85,228)
|
12
|
(392,766)
|
43
|
rt28
|
RESULT FROM MONETARY POSITION
|
0
|
0
|
0
|
0
|
rt10
|
INCOME TAXES
|
565,457
|
100
|
880,684
|
100
|
rt32
|
INCOME TAX, CURRENT
|
1,416,832
|
251
|
1,821,183
|
207
|
rt33
|
INCOME TAX, DEFERRED
|
(851,375)
|
(151)
|
(940,499)
|
(107)
|
AUDITED INFORMATION | Final Printing |
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
RT
|
Amount
|
Amount
|
|
rt47
|
OPERATIVE DEPRECIATION AND AMORTIZATION
|
1,939,091
|
1,372,334
|
AUDITED INFORMATION | CONSOLIDATED |
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
E
|
Amount
|
Amount
|
|
OPERATING ACTIVITIES
|
|||
e01
|
INCOME (LOSS) BEFORE INCOME TAXES
|
11,774,913
|
9,703,441
|
e02
|
+ (-) ITEMS NOT REQUIRING CASH
|
774,326
|
955,358
|
e03
|
+ (-) ITEMS RELATED TO INVESTING ACTIVITIES
|
6,032,686
|
6,759,270
|
e04
|
+ (-) ITEMS RELATED TO FINANCING ACTIVITIES
|
3,291,578
|
2,845,877
|
e05
|
CASH FLOW BEFORE INCOME TAX
|
21,873,503
|
20,263,946
|
e06
|
CASH FLOWS PROVIDED OR USED IN OPERATION
|
(5,008,595)
|
(5,128,371)
|
e07
|
NET CASH FLOWS PROVIDED BY OPERATING ACTIVITIES
|
16,864,908
|
15,135,575
|
INVESTING ACTIVITIES
|
|||
e08
|
NET CASH FLOWS FROM INVESTING ACTIVITIES
|
(27,273,868)
|
(11,052,228)
|
e09
|
CASH IN EXCESS (REQUIRED) FOR FINANCING ACTIVITIES
|
(10,408,960)
|
4,083,347
|
FINANCING ACTIVITIES
|
|||
e10
|
NET CASH FLOWS FROM FINANCING ACTIVITIES
|
1,435,464
|
(7,640,883)
|
e11
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(8,973,496)
|
(3,557,536)
|
e12
|
TRANSLATION DIFFERENCES IN CASH AND CASH EQUIVALENTS
|
(44,115)
|
(105,530)
|
e13
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
29,960,142
|
33,604,554
|
e14
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
20,942,531
|
29,941,488
|
AUDITED INFORMATION | CONSOLIDATED |
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
E
|
Amount
|
Amount
|
|
e02
|
+ (-) ITEMS NOT REQUIRING CASH
|
774,326
|
955,358
|
e15
|
+ ESTIMATES FOR THE PERIOD
|
675,929
|
897,162
|
e16
|
+ PROVISIONS FOR THE PERIOD
|
-
|
-
|
e17
|
+ (-) OTHER UNREALIZED ITEMS
|
98,397
|
58,196
|
e03
|
+ (-) ITEMS RELATED TO INVESTING ACTIVITIES
|
6,032,686
|
6,759,270
|
e18
|
+ DEPRECIATION AND AMORTIZATION FOR THE PERIOD *
|
6,579,325
|
4,929,589
|
e19
|
(-) + GAIN OR LOSS ON SALE OF PROPERTY, PLANT AND
|
||
EQUIPMENT
|
-
|
-
|
|
e20
|
+ IMPAIRMENT LOSS
|
250,581
|
1,160,094
|
e21
|
(-) + EQUITY IN RESULTS OF ASSOCIATES AND JOINT VENTURES
|
211,930
|
715,327
|
e22
|
(-) DIVIDENDS RECEIVED
|
-
|
-
|
e23
|
(-) INTEREST INCOME
|
-
|
(19,531)
|
e24
|
(-) + OTHER ITEMS
|
(1,009,150)
|
(26,209)
|
e04
|
+ (-) ITEMS RELATED TO FINANCING ACTIVITIES
|
3,291,578
|
2,845,877
|
e25
|
+ ACCRUED INTEREST
|
3,289,198
|
2,832,675
|
e26
|
+ (-) OTHER ITEMS
|
2,380
|
13,202
|
e06
|
CASH FLOWS PROVIDED OR USED IN OPERATION
|
(5,008,595)
|
(5,128,371)
|
e27
|
+ (-) DECREASE (INCREASE) IN ACCOUNTS RECEIVABLE
|
54,958
|
(1,082,292)
|
e28
|
+ (-) DECREASE (INCREASE) IN INVENTORIES
|
1,057,717
|
(719,793)
|
e29
|
+ (-) DECREASE (INCREASE) IN OTHER ACCOUNTS RECEIVABLE
|
(308,295)
|
(1,347,376)
|
e30
|
+ (-) INCREASE (DECREASE) IN SUPPLIERS
|
(230,648)
|
(80,920)
|
e31
|
+ (-) INCREASE (DECREASE) IN OTHER LIABILITIES
|
(1,178,934)
|
2,384,052
|
e32
|
+ (-) INCOME TAXES PAID OR RETURNED
|
(4,403,393)
|
(4,282,042)
|
e08
|
NET CASH FLOWS FROM INVESTING ACTIVITIES
|
(27,273,868)
|
(11,052,228)
|
e33
|
- PERMANENT INVESTMENT IN SHARES
|
(2,418,502)
|
(809,625)
|
e34
|
+ DISPOSITION OF PERMANENT INVESTMENT IN SHARES
|
1,807,419
|
57,800
|
e35
|
- INVESTMENT IN PROPERTY, PLANT AND EQUIPMENT
|
(11,306,013)
|
(6,410,869)
|
e36
|
+ SALE OF PROPERTY, PLANT AND EQUIPMENT
|
915,364
|
248,148
|
e37
|
- INVESTMENT IN INTANGIBLE ASSETS
|
(712,070)
|
(569,601)
|
e38
|
+ DISPOSITION OF INTANGIBLE ASSETS
|
-
|
-
|
e39
|
- OTHER PERMANENT INVESTMENTS
|
-
|
-
|
e40
|
+ DISPOSITION OF OTHER PERMANENT INVESTMENTS
|
-
|
-
|
e41
|
+ DIVIDEND RECEIVED
|
-
|
-
|
e42
|
+ INTEREST RECEIVED
|
-
|
-
|
e43
|
+ (-) DECREASE (INCREASE) ADVANCES AND LOANS TO
|
||
THIRD PARTS
|
-
|
-
|
|
e44
|
+ (-) OTHER ITEMS
|
(15,560,066)
|
(3,568,081)
|
e10
|
NET CASH FLOWS FROM FINANCING ACTIVITIES
|
1,435,464
|
(7,640,883)
|
e45
|
+ BANK FINANCING
|
80,000
|
50,000
|
e46
|
+ STOCK MARKET FINANCING
|
10,000,000
|
7,612,055
|
e47
|
+ OTHER FINANCING
|
150,000
|
-
|
e48
|
(-) BANK FINANCING AMORTIZATION
|
(1,704,299)
|
(2,372,115)
|
e49
|
(-) STOCK MARKET FINANCING AMORTIZATION
|
(2,255,033)
|
-
|
e50
|
(-) OTHER FINANCING AMORTIZATION
|
(262,013)
|
(151,506)
|
e51
|
+ (-) INCREASE (DECREASE) IN CAPITAL STOCK
|
-
|
-
|
e52
|
(-) DIVIDENDS PAID
|
-
|
(9,163,857)
|
e53
|
+ PREMIUM ON ISSUANCE OF SHARES
|
-
|
-
|
e54
|
+ CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
-
|
-
|
e55
|
- INTEREST EXPENSE
|
(3,003,076)
|
(2,807,843)
|
e56
|
- REPURCHASE OF SHARES
|
(1,274,022)
|
(677,185)
|
e57
|
+ (-) OTHER ITEMS
|
(296,093)
|
(130,432)
|
AUDITED INFORMATION | Final Printing |
CONCEPTS
|
CONTRIBUTED CAPITAL
|
EARNED CAPITAL
|
NON-CONTROLLING INTEREST
|
TOTAL STOCKHOLDERS' EQUITY
|
|||||
CAPITAL STOCK ISSUED
|
ADDITIONAL PAID-IN CAPITAL
|
RETAINED EARNINGS
|
ACCUMULATED OTHER COMPREHENSIVE RESULT
|
TOTAL CONTROLLING INTEREST
|
|||||
RESERVES
|
EARNINGS (LOSSES) TO APPLY
|
RESULT FROM HOLDING NON-MONETARY ASSETS AND DEFERRED INCOME TAXES
|
OTHER COMPREHENSIVE RESULT
|
||||||
BALANCE AT DECEMBER 31, 2008
|
10,060,950
|
4,547,944
|
2,135,423
|
22,090,482
|
0
|
3,184,043
|
42,018,842
|
5,232,834
|
47,251,676
|
APPLICATION OF THE RESULT OF THE EXERCISE TO ACCUMULATED RESULTS
|
0
|
0
|
0
|
(7,803,652)
|
0
|
0
|
(7,803,652)
|
0
|
(7,803,652)
|
CONSTITUTION OF RESERVES
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
DIVIDENDS
|
0
|
0
|
0
|
(9,163,857)
|
0
|
0
|
(9,163,857)
|
0
|
(9,163,857)
|
SHARE CANCELLATION
|
(41,091)
|
0
|
0
|
0
|
0
|
0
|
(41,091)
|
0
|
(41,091)
|
REPURCHASE OF SHARES
|
0
|
0
|
0
|
121,356
|
0
|
0
|
121,356
|
0
|
121,356
|
RESERVE FOR THE ACQUISITION OF SHARES
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(DECREASE) INCREASE IN PREMIUM ON ISSUANCE OF SHARES
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(DECREASE) INCREASE IN NON-CONTROLLING INTEREST
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1,069,518
|
1,069,518
|
COMPREHENSIVE INCOME (*)
|
0
|
0
|
0
|
12,820,415
|
-
|
217,782
|
13,038,197
|
0
|
13,038,197
|
BALANCE AT DECEMBER 31, 2009
|
10,019,859
|
4,547,944
|
2,135,423
|
18,064,744
|
0
|
3,401,825
|
38,169,795
|
6,302,352
|
44,472,147
|
RECLASSIFICATION INITIAL BALANCES RESULT FOR HOLDING OF MONETARY ASSETS AND DEFERRED TAX ON INCOME
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
APPLICATION OF THE RESULT OF THE EXERCISE TO ACCUMULATED RESULTS
|
0
|
0
|
0
|
(6,007,143)
|
0
|
0
|
(6,007,143)
|
0
|
(6,007,143)
|
CONSTITUTION OF RESERVES
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
DIVIDENDS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
SHARE CANCELLATION
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
REPURCHASE OF SHARES
|
0
|
0
|
0
|
(969,552)
|
0
|
0
|
(969,552)
|
0
|
(969,552)
|
RESERVE FOR THE ACQUISITION OF SHARES
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(DECREASE) INCREASE IN PREMIUM ON ISSUANCE OF SHARES
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(DECREASE) INCREASE IN NON-CONTROLLING INTEREST
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
490,926
|
490,926
|
COMPREHENSIVE INCOME (*)
|
0
|
0
|
0
|
14,022,099
|
0
|
(150,716)
|
13,871,383
|
0
|
13,871,383
|
BALANCE AT DECEMBER 31, 2010
|
10,019,859
|
4,547,944
|
2,135,423
|
25,110,148
|
0
|
3,251,109
|
45,064,483
|
6,793,278
|
51,857,761
|
AUDITED INFORMATION | Final Printing |
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||||
D
|
Amount
|
Amount
|
|||||
d01
|
BASIC PROFIT PER ORDINARY SHARE (**)
|
$
|
0.02
|
$
|
0.02
|
||
d02
|
BASIC PROFIT PER PREFERRED SHARE (**)
|
$
|
0.00
|
$
|
0.00
|
||
d03
|
DILUTED PROFIT PER ORDINARY SHARE (**)
|
$
|
0.00
|
$
|
0.00
|
||
d04
|
EARNINGS (LOSS) BEFORE DISCONTINUED OPERATIONS
|
||||||
PER COMMON SHARE (**)
|
$
|
0.03
|
$
|
0.02
|
|||
d05
|
DISCONTINUED OPERATION EFFECT ON EARNING (LOSS)
|
||||||
PER SHARE (**)
|
$
|
0.00
|
$
|
0.00
|
|||
d08
|
CARRYING VALUE PER SHARE
|
$
|
0.14
|
$
|
0.12
|
||
d09
|
CASH DIVIDEND ACCUMULATED PER SHARE
|
$
|
0.00
|
$
|
0.02
|
||
d10
|
DIVIDEND IN SHARES PER SHARE
|
0.00
|
shares
|
0.00
|
shares
|
||
d11
|
MARKET PRICE TO CARRYING VALUE
|
3.94
|
times
|
3.98
|
times
|
||
d12
|
MARKET PRICE TO BASIC PROFIT PER ORDINARY SHARE (**)
|
23.24
|
times
|
25.48
|
times
|
||
d13
|
MARKET PRICE TO BASIC PROFIT PER PREFERRED SHARE (**)
|
0.00
|
times
|
0.00
|
times
|
||
AUDITED INFORMATION | Final Printing |
REF
|
|||||
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
|||
P
|
|||||
YIELD
|
|||||
p01
|
NET INCOME TO NET SALES
|
14.72
|
%
|
12.57
|
%
|
p02
|
NET INCOME TO STOCKHOLDERS' EQUITY (**)
|
16.42
|
%
|
14.80
|
%
|
p03
|
NET INCOME TO TOTAL ASSETS (**)
|
6.24
|
%
|
5.20
|
%
|
p04
|
CASH DIVIDENDS TO PREVIOUS YEAR NET INCOME
|
0.00
|
%
|
117.43
|
%
|
p05
|
RESULT FROM MONETARY POSITION TO NET INCOME
|
0.00
|
%
|
0.00
|
%
|
ACTIVITY
|
|||||
p06
|
NET SALES TO NET ASSETS (**)
|
0.42
|
times
|
0.41
|
times
|
p07
|
NET SALES TO FIXED ASSETS (**)
|
1.50
|
times
|
1.58
|
times
|
p08
|
INVENTORIES TURNOVER (**)
|
5.87
|
times
|
4.56
|
times
|
p09
|
ACCOUNTS RECEIVABLE IN DAYS OF SALES
|
95
|
days
|
109
|
days
|
p10
|
PAID INTEREST TO TOTAL LIABILITIES WITH COST (**)
|
7.44
|
%
|
7.00
|
%
|
LEVERAGE
|
|||||
p11
|
TOTAL LIABILITIES TO TOTAL ASSETS
|
62.00
|
%
|
64.86
|
%
|
p12
|
TOTAL LIABILITIES TO STOCKHOLDERS' EQUITY
|
1.63
|
times
|
1.85
|
times
|
p13
|
FOREIGN CURRENCY LIABILITIES TO TOTAL LIABILITIES
|
41.15
|
%
|
47.16
|
%
|
p14
|
LONG-TERM LIABILITIES TO FIXED ASSETS
|
121.20
|
%
|
130.47
|
%
|
p15
|
OPERATING INCOME TO INTEREST PAID
|
4.31
|
times
|
4.83
|
times
|
p16
|
NET SALES TO TOTAL LIABILITIES (**)
|
0.68
|
times
|
0.64
|
times
|
LIQUIDITY
|
|||||
p17
|
CURRENT ASSETS TO CURRENT LIABILITIES
|
4.07
|
times
|
5.55
|
times
|
p18
|
CURRENT ASSETS LESS INVENTORY TO CURRENT
|
||||
LIABILITIES
|
3.71
|
times
|
5.06
|
times
|
|
p19
|
CURRENT ASSETS TO TOTAL LIABILITIES
|
0.71
|
times
|
0.83
|
times
|
p20
|
AVAILABLE ASSETS TO CURRENT LIABILITIES
|
142.26
|
%
|
243.05
|
%
|
|
CONSOLIDATED
|
AUDITED INFORMATION | Final Printing |
|
CONSOLIDATED
|
AUDITED INFORMATION | Final Printing |
2010
|
2009
|
|||||||
BUILDINGS
|
Ps. | 9,466,384 | Ps. | 9,424,738 | ||||
BUILDING IMPROVEMENTS
|
1,698,781 | 1,670,084 | ||||||
TECHNICAL EQUIPMENT
|
45,520,020 | 38,838,481 | ||||||
SATELLITE TRANSPONDERS
|
3,593,873 | 1,789,890 | ||||||
FURNITURE AND FIXTURES
|
826,076 | 836,038 | ||||||
TRANSPORTATION EQUIPMENT
|
2,525,029 | 1,559,816 | ||||||
COMPUTER EQUIPMENT
|
3,671,449 | 3,089,962 | ||||||
LEASEHOLD IMPROVEMENTS
|
1,303,689 | 1,383,541 | ||||||
68,605,301 | 58,592,550 | |||||||
ACCUMULATED DEPRECIATION
|
(36,900,013 | ) | (32,145,471 | ) | ||||
31,705,288 | 26,447,079 | |||||||
LAND
|
4,085,914 | 4,648,171 | ||||||
CONSTRUCTION AND PROJECTS IN PROGRESS
|
2,860,645 | 1,976,214 | ||||||
Ps. | 38,651,847 | Ps. | 33,071,464 |
2010
|
2009
|
|||||||||||||||
LONG-TERM DEBT SECURITIES
|
THOUSANDS
OF
U.S. DOLLARS
|
MEXICAN
PESOS
|
THOUSANDS
OF
U.S. DOLLARS
|
MEXICAN
PESOS
|
||||||||||||
8.0% SENIOR NOTES DUE 2011 (A)
|
U.S.$ | 71,951 | Ps. | 889,142 | U.S.$ | 71,951 | Ps. | 941,119 | ||||||||
6.0% SENIOR NOTES DUE 2018 (A)
|
500,000 | 6,178,800 | 500,000 | 6,540,000 | ||||||||||||
6.625% SENIOR NOTES DUE 2025 (A)
|
600,000 | 7,414,560 | 600,000 | 7,848,000 | ||||||||||||
8.5% SENIOR NOTES DUE 2032 (A)
|
300,000 | 3,707,280 | 300,000 | 3,924,000 | ||||||||||||
8.49% SENIOR NOTES DUE 2037 (A)
|
- | 4,500,000 | - | 4,500,000 | ||||||||||||
9.375% SENIOR GUARANTEED NOTES DUE 2015 (B)
|
- | - | 174,700 | 2,285,076 | ||||||||||||
6.625% SENIOR NOTES DUE 2040 (A) | 600,000 | 7,414,560 | 600,000 | 7,848,000 | ||||||||||||
7.38% CEBUR DUE 2020 (C)
|
- | 10,000,000 | - | - | ||||||||||||
U.S.$ | 2,071,951 | Ps. | 40,104,342 | U.S.$ | 2,246,651 | Ps. | 33,886,195 |
(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 2011, 2018, 2025, 2032, 2037 AND 2040, INCLUDING ADDITIONAL AMOUNTS PAYABLE IN RESPECT OF CERTAIN MEXICAN WITHHOLDING TAXES, IS 8.41%, 6.31%, 6.97%, 8.94%, 8.93% AND 6.97% PER ANNUM, RESPECTIVELY, AND IS PAYABLE SEMI-ANNUALLY. THESE SENIOR NOTES MAY NOT BE REDEEMED PRIOR TO MATURITY, EXCEPT (I) IN THE EVENT OF CERTAIN CHANGES IN LAW AFFECTING THE MEXICAN WITHHOLDING TAX TREATMENT OF CERTAIN PAYMENTS ON THE SECURITIES, IN WHICH CASE THE SECURITIES WILL BE REDEEMABLE, AS A WHOLE BUT NOT IN PART, AT THE OPTION OF THE COMPANY; AND (II) IN THE EVENT OF A CHANGE OF CONTROL, IN WHICH CASE THE COMPANY MAY BE REQUIRED TO REDEEM THE SECURITIES AT 101% OF THEIR PRINCIPAL AMOUNT. ALSO, THE COMPANY MAY, AT ITS OWN OPTION, REDEEM THE SENIOR NOTES DUE 2018, 2025, 2037 AND 2040, IN WHOLE OR IN PART, AT ANY TIME AT A REDEMPTION PRICE EQUAL TO THE GREATER OF THE PRINCIPAL AMOUNT OF THESE SENIOR NOTES OR THE PRESENT VALUE OF FUTURE CASH FLOWS, AT THE REDEMPTION DATE, OF PRINCIPAL AND INTEREST AMOUNTS OF THE SENIOR NOTES DISCOUNTED AT A FIXED RATE OF COMPARABLE U.S. OR MEXICAN SOVEREIGN BONDS. THE AGREEMENT OF THESE SENIOR NOTES CONTAINS COVENANTS THAT LIMIT THE ABILITY OF THE COMPANY AND CERTAIN RESTRICTED SUBSIDIARIES ENGAGED IN TELEVISION BROADCASTING, PAY TELEVISION NETWORKS AND PROGRAMMING EXPORTS TO INCUR OR ASSUME LIENS, PERFORM SALE AND LEASEBACK TRANSACTIONS, AND CONSUMMATE CERTAIN MERGERS, CONSOLIDATIONS AND SIMILAR TRANSACTIONS. ALL OF THESE SENIOR NOTES DUE 2011, 2018, 2025, 2032, 2037 AND 2040 ARE REGISTERED WITH THE U.S. SECURITIES AND EXCHANGE COMMISSION.
|
(B)
|
THESE SENIOR GUARANTEED NOTES WERE UNSECURED OBLIGATIONS OF CABLEMÁS AND ITS RESTRICTED SUBSIDIARIES AND WERE GUARANTEED BY SUCH RESTRICTED SUBSIDIARIES, RANKED EQUALLY IN RIGHT OF PAYMENT WITH ALL EXISTING AND FUTURE UNSECURED AND UNSUBORDINATED INDEBTEDNESS OF CABLEMÁS AND ITS RESTRICTED SUBSIDIARIES, AND WERE JUNIOR IN RIGHT OF PAYMENT TO ALL OF THE EXISTING AND FUTURE SECURED INDEBTEDNESS OF CABLEMÁS AND ITS RESTRICTED SUBSIDIARIES TO THE EXTENT OF THE VALUE OF THE ASSETS SECURING SUCH INDEBTEDNESS. INTEREST ON THESE SENIOR NOTES, INCLUDING ADDITIONAL AMOUNTS PAYABLE IN RESPECT OF CERTAIN MEXICAN WITHHOLDING TAXES, WAS 9.858%, AND WAS PAYABLE SEMI-ANNUALLY. IN NOVEMBER 2010, THESE GUARANTEED SENIOR NOTES WERE PREPAID BY CABLEMÁS AT A REDEMPTION PRICE OF 104.688% PLUS ACCRUED INTEREST IN THE AGGREGATE AMOUNT OF U.S.$183 MILLION (PS.2,256,716) (SEE NOTE 14).
|
(C)
|
IN OCTOBER 2010, THE COMPANY ISSUED 7.38% NOTES (“CERTIFICADOS BURSÁTILES”) DUE 2020 THROUGH THE MEXICAN STOCK EXCHANGE (“BOLSA MEXICANA DE VALORES”) IN THE AGGREGATE PRINCIPAL AMOUNT OF PS.10,000,000. INTEREST ON THESE NOTES IS PAYABLE SEMI-ANNUALLY. THE COMPANY MAY, AT ITS OWN OPTION, REDEEM THESE NOTES, IN WHOLE OR IN PART, AT ANY INTEREST PAYMENT DATE AT A REDEMPTION PRICE EQUAL TO THE GREATER OF THE PRINCIPAL AMOUNT OF THE OUTSTANDING NOTES OR 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 ENGAGED IN TELEVISION BROADCASTING, PAY TELEVISION NETWORKS AND PROGRAMMING EXPORTS TO INCUR OR ASSUME LIENS, PERFORM SALE AND LEASEBACK TRANSACTIONS, AND CONSUMMATE CERTAIN MERGERS, CONSOLIDATIONS AND SIMILAR TRANSACTIONS.
|
2010
|
2009
|
|||||||
NOMINAL
|
Ps. | 2,368,792 | Ps. | 2,368,792 | ||||
CUMULATIVE INFLATION ADJUSTMENT (A)
|
7,651,067 | 7,651,067 | ||||||
TOTAL CAPITAL STOCK
|
Ps. | 10,019,859 | Ps. | 10,019,859 |
ISSUED
|
REPURCHASED
|
OUTSTANDING
|
||||
SERIES “A” SHARES
|
119,879,076,425
|
8,820,805,810
|
111,058,270,615
|
|||
SERIES “B” SHARES
|
55,995,375,176
|
4,829,857,587
|
51,165,517,589
|
|||
SERIES “D” SHARES
|
85,333,686,865
|
3,934,058,014
|
81,399,628,851
|
|||
SERIES “L” SHARES
|
85,333,686,865
|
3,934,058,014
|
81,399,628,851
|
|||
346,541,825,331
|
21,518,779,425
|
325,023,045,906
|
SERIES “A”, “B”, “D”, AND “L” SHARES
|
||||||||||||||||
IN THE FORM
OF CPOS
|
NOT IN THE
FORM OF CPOS
|
TOTAL
|
NET COST
|
|||||||||||||
REPURCHASE PROGRAM (1)
|
4,540,138,200 | - | 4,540,138,200 | PS. | 1,979,090 | |||||||||||
HELD BY A COMPANY’S SUBSIDIARY TRUST (2)
|
3,072,613,869 | 537,563,559 | 3,610,177,428 | 926,282 | ||||||||||||
HELD BY A COMPANY’S TRUST (3)
|
5,538,241,683 | 7,830,222,114 | 13,368,463,797 | 3,109,902 | ||||||||||||
ADVANCES FOR ACQUISITION OF SHARES (4)
|
- | - | - | 141,351 | ||||||||||||
13,150,993,752 | 8,367,785,673 | 21,518,779,425 | PS. | 6,156,625 |
(1)
|
DURING THE YEAR ENDED DECEMBER 31, 2010, THE COMPANY REPURCHASED 2,986,635,600 SHARES IN THE FORM OF 25,526,800 CPOS, IN THE AGGREGATE AMOUNT OF PS.1,274,022.
|
(2)
|
IN THE SECOND QUARTER 2009, THIS SPECIAL PURPOSE TRUST WAS DESIGNATED, TOGETHER WITH ALL OF ITS REMAINING COMPANY SHARES, AS AN ADDITIONAL TRUST FOR THE COMPANY’S LONG-TERM RETENTION PLAN.
|
(3)
|
IN JANUARY 2010 THIS TRUST RELEASED 1,608,102,171 SHARES IN THE FORM OF 13,744,463 CPOS IN CONNECTION WITH THE COMPANY’S LONG-TERM RETENTION PLAN, IN THE AMOUNT OF PS.88,652. DURING THE YEAR ENDED DECEMBER 31, 2010, THIS TRUST ACQUIRED 829,050,300 COMPANY SHARES IN THE FORM OF 7,085,900 CPOS, IN THE AMOUNT OF PS.355,357.
|
(4)
|
IN CONNECTION WITH THE COMPANY’S LONG-TERM RETENTION PLAN.
|
2010
|
2009
|
|||||||
INTEREST EXPENSE (1)
|
Ps. | 3,615,276 | Ps. | 3,136,411 | ||||
INTEREST INCOME
|
(1,047,505 | ) | (1,053,411 | ) | ||||
FOREIGN EXCHANGE LOSS, NET (2)
|
460,874 | 890,254 | ||||||
Ps. | 3,028,645 | Ps. | 2,973,254 |
(1)
|
INTEREST EXPENSE INCLUDES IN 2010 AND 2009 A NET LOSS FROM RELATED DERIVATIVE CONTRACTS OF PS.255,420 AND PS.123,242, RESPECTIVELY.
|
(2)
|
FOREIGN EXCHANGE LOSS, NET, INCLUDES IN 2010 AND 2009 A NET LOSS FROM FOREIGN CURRENCY DERIVATIVE CONTRACTS OF PS.516,381 AND PS.529,621, RESPECTIVELY.
|
2010
|
2009
|
|||||||
ASSETS:
|
||||||||
ACCRUED LIABILITIES
|
Ps. | 1,369,786 | Ps. | 884,255 | ||||
GOODWILL
|
1,468,497 | 1,396,040 | ||||||
TAX LOSS CARRYFORWARDS
|
944,406 | 897,152 | ||||||
ALLOWANCE FOR DOUBTFUL ACCOUNTS
|
456,326 | 428,605 | ||||||
CUSTOMER ADVANCES
|
834,743 | 839,012 | ||||||
OTHER ITEMS
|
542,337 | 447,936 | ||||||
5,616,095 | 4,893,000 | |||||||
LIABILITIES:
|
||||||||
INVENTORIES
|
(400,173 | ) | (379,286 | ) | ||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
(1,389,794 | ) | (1,365,307 | ) | ||||
OTHER ITEMS
|
(1,503,034 | ) | (1,619,263 | ) | ||||
TAX LOSSES OF SUBSIDIARIES, NET
|
(49,911 | ) | (161,686 | ) | ||||
(3,342,912 | ) | (3,525,542 | ) | |||||
DEFERRED INCOME TAX OF MEXICAN COMPANIES
|
2,273,183 | 1,367,458 | ||||||
DEFERRED TAX OF FOREIGN SUBSIDIARIES
|
640,184 | 160,462 | ||||||
ASSETS TAX
|
1,444,041 | 925,496 | ||||||
VALUATION ALLOWANCE
|
(4,837,579 | ) | (3,826,622 | ) | ||||
FLAT RATE BUSINESS TAX
|
28,735 | 23,097 | ||||||
DIVIDENDS DISTRIBUTED AMONG GROUP’S ENTITIES
|
(413,454 | ) | (548,503 | ) | ||||
DEFERRED TAX LIABILITY
|
Ps. | (864,890 | ) | Ps. | (1,898,612 | ) |
DEFERRED TAX LIABILITY CURRENT PORTION
|
Ps. | (183,093 | ) | Ps. | (133,231 | ) | ||
DEFERRED TAX LIABILITY LONG-TERM
|
(681,797 | ) | (1,765,381 | ) | ||||
(864,890 | ) | (1,898,612 | ) |
QUARTER
|
ACCUMULATED
|
QUARTER
|
||||||
1 / 10
|
Ps. | 1,059,380 | Ps. | 1,059,380 | ||||
2 / 10
|
2,863,681 | 1,804,301 | ||||||
3 / 10
|
5,058,894 | 2,195,213 | ||||||
4 / 10
|
7,683,389 | 2,624,495 |
TOTAL REVENUES
|
INTERSEGMENT REVENUES
|
CONSOLIDATED REVENUES
|
SEGMENT INCOME (LOSS)
|
|||||||||||||||||
2010:
|
||||||||||||||||||||
TELEVISION BROADCASTING
|
Ps. | 22,750,082 | Ps. | 396,300 | Ps. | 22,353,782 | Ps. | 10,714,296 | ||||||||||||
PAY TELEVISION NETWORKS
|
3,146,172 | 504,360 | 2,641,812 | 1,622,022 | ||||||||||||||||
PROGRAMMING EXPORTS
|
3,074,766 | 6,639 | 3,068,127 | 1,503,640 | ||||||||||||||||
PUBLISHING
|
3,229,588 | 66,795 | 3,162,793 | 425,296 | ||||||||||||||||
SKY
|
11,248,160 | 50,116 | 11,198,044 | 5,074,517 | ||||||||||||||||
CABLE AND TELECOM
|
11,814,196 | 61,654 | 11,752,542 | 3,907,172 | ||||||||||||||||
OTHER BUSINESSES
|
3,812,476 | 132,748 | 3,679,728 | (184,038 | ) | |||||||||||||||
SEGMENTS TOTALS
|
59,075,440 | 1,218,612 | 57,856,828 | 23,062,905 | ||||||||||||||||
RECONCILIATION TO CONSOLIDATED
AMOUNTS:
|
||||||||||||||||||||
ELIMINATIONS AND CORPORATE EXPENSES
|
(1,218,612 | ) | (1,218,612 | ) | - | (900,971 | ) | |||||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE
|
- | - | - | (6,579,325 | ) | |||||||||||||||
CONSOLIDATED TOTAL
|
Ps. | 57,856,828 | Ps. | - | Ps. | 57,856,828 | Ps. | 15,582,609 | (1) | |||||||||||
2009:
|
||||||||||||||||||||
TELEVISION BROADCASTING
|
Ps. | 21,561,636 | Ps. | 163,054 | Ps. | 21,398,582 | Ps. | 10,323,899 | ||||||||||||
PAY TELEVISION NETWORKS
|
2,736,579 | 795,139 | 1,941,440 | 1,660,364 | ||||||||||||||||
PROGRAMMING EXPORTS
|
2,845,918 | 16,915 | 2,829,003 | 1,437,220 | ||||||||||||||||
PUBLISHING
|
3,356,056 | 15,510 | 3,340,546 | 190,709 | ||||||||||||||||
SKY
|
10,005,216 | 15,227 | 9,989,989 | 4,478,847 | ||||||||||||||||
CABLE AND TELECOM
|
9,241,787 | 65,174 | 9,176,613 | 2,971,868 | ||||||||||||||||
OTHER BUSINESSES
|
3,771,444 | 95,116 | 3,676,328 | (318,201 | ) | |||||||||||||||
SEGMENT TOTALS
|
53,518,636 | 1,166,135 | 52,352,501 | 20,744,706 | ||||||||||||||||
RECONCILIATION TO CONSOLIDATED AMOUNTS:
|
||||||||||||||||||||
ELIMINATIONS AND CORPORATE EXPENSES
|
(1,166,135 | ) | (1,166,135 | ) | - | (658,249 | ) | |||||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE
|