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: 02
|
YEAR: 2011
|
GRUPO TELEVISA, S.A.B.
|
|
REF |
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
S
|
Amount
|
%
|
Amount
|
%
|
|
s01
|
TOTAL ASSETS
|
144,813,851
|
100
|
122,961,469
|
100
|
s02
|
CURRENT ASSETS
|
48,952,733
|
34
|
62,633,990
|
51
|
s03
|
CASH AND AVAILABLE INVESTMENTS
|
18,508,931
|
13
|
33,109,960
|
27
|
s04
|
ACCOUNTS AND NOTES RECEIVABLE (NET)
|
13,264,638
|
9
|
12,550,223
|
10
|
s05
|
OTHER ACCOUNTS AND NOTES RECEIVABLE (NET)
|
4,614,245
|
3
|
4,481,898
|
4
|
s06
|
INVENTORIES
|
5,372,140
|
4
|
5,758,711
|
5
|
s07
|
OTHER CURRENT ASSETS
|
7,192,779
|
5
|
6,733,198
|
5
|
s08
|
LONG-TERM ASSETS
|
38,666,991
|
27
|
6,634,837
|
5
|
s09
|
ACCOUNTS AND NOTES RECEIVABLE (NET)
|
0
|
0
|
0
|
0
|
s10
|
INVESTMENTS IN SHARES OF NON-CONSOLIDATED
|
||||
SUBSIDIARIES, JOINT VENTURES AND ASSOCIATES
|
3,765,936
|
3
|
2,349,208
|
2
|
|
s11
|
OTHER INVESTMENTS
|
34,901,055
|
24
|
4,285,629
|
3
|
s12
|
PROPERTY, PLANT AND EQUIPMENT (NET)
|
38,859,870
|
27
|
36,600,407
|
30
|
s13
|
LAND AND BUILDINGS
|
16,561,692
|
11
|
17,060,086
|
14
|
s14
|
MACHINERY AND INDUSTRIAL EQUIPMENT
|
51,036,052
|
35
|
44,201,277
|
36
|
s15
|
OTHER EQUIPMENT
|
6,847,772
|
5
|
6,583,173
|
5
|
s16
|
ACCUMULATED DEPRECIATION
|
39,457,207
|
27
|
33,720,621
|
27
|
s17
|
CONSTRUCTION IN PROGRESS
|
3,871,561
|
3
|
2,476,492
|
2
|
s18
|
INTANGIBLE ASSETS AND DEFERRED CHARGES (NET)
|
12,079,390
|
8
|
10,515,744
|
9
|
s19
|
OTHER ASSETS
|
6,254,867
|
4
|
6,576,491
|
5
|
s20
|
TOTAL LIABILITIES
|
91,213,726
|
100
|
76,108,185
|
100
|
s21
|
CURRENT LIABILITIES
|
22,178,002
|
24
|
15,245,071
|
20
|
s22
|
SUPPLIERS
|
7,258,772
|
8
|
8,823,872
|
12
|
s23
|
BANK LOANS
|
1,020,000
|
1
|
900,000
|
1
|
s24
|
STOCK MARKET LOANS
|
842,654
|
1
|
0
|
0
|
s103
|
OTHER LOANS WITH COST
|
490,984
|
1
|
284,138
|
0
|
s25
|
TAXES PAYABLE
|
1,131,503
|
1
|
783,397
|
1
|
s26
|
OTHER CURRENT LIABILITIES WITHOUT COST
|
11,434,089
|
13
|
4,453,664
|
6
|
s27
|
LONG-TERM LIABILITIES
|
51,286,355
|
56
|
41,959,338
|
55
|
s28
|
BANK LOANS
|
13,080,000
|
14
|
8,039,965
|
11
|
s29
|
STOCK MARKET LOANS
|
37,923,000
|
42
|
33,420,240
|
44
|
s30
|
OTHER LOANS WITH COST
|
283,355
|
0
|
499,133
|
1
|
s31
|
DEFERRED LIABILITIES
|
14,626,248
|
16
|
14,146,723
|
19
|
s32
|
OTHER NON-CURRENT LIABILITIES WITHOUT COST
|
3,123,121
|
3
|
4,757,053
|
6
|
s33
|
STOCKHOLDERS' EQUITY
|
53,600,125
|
100
|
46,853,284
|
100
|
s34
|
NON-CONTROLLING INTEREST
|
6,819,727
|
13
|
6,411,175
|
14
|
s35
|
CONTROLLING INTEREST
|
46,780,398
|
87
|
40,442,109
|
86
|
s36
|
CONTRIBUTED CAPITAL
|
16,332,124
|
30
|
14,567,803
|
31
|
s79
|
CAPITAL STOCK
|
10,118,098
|
19
|
10,019,859
|
21
|
s39
|
PREMIUM ON ISSUANCE OF SHARES
|
6,214,026
|
12
|
4,547,944
|
10
|
s40
|
CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
0
|
0
|
0
|
0
|
s41
|
EARNED CAPITAL
|
30,448,274
|
57
|
25,874,306
|
55
|
s42
|
RETAINED EARNINGS AND CAPITAL RESERVES
|
35,588,700
|
66
|
30,600,189
|
65
|
s44
|
OTHER ACCUMULATED COMPREHENSIVE RESULT
|
1,072,909
|
2
|
648,436
|
1
|
s80
|
SHARES REPURCHASED
|
-6,213,335
|
-12
|
-5,374,319
|
-11
|
|
|||||
REF |
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
S
|
Amount
|
%
|
Amount
|
%
|
|
s03
|
CASH AND SHORT-TERM INVESTMENTS
|
18,508,931
|
100
|
33,109,960
|
100
|
s46
|
CASH
|
18,508,931
|
100
|
33,109,960
|
100
|
s47
|
AVAILABLE INVESTMENTS
|
0
|
0
|
0
|
0
|
s07
|
OTHER CURRENT ASSETS
|
7,192,779
|
100
|
6,733,198
|
100
|
s81
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
0
|
0
|
0
|
0
|
s82
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
s83
|
OTHER
|
7,192,779
|
100
|
6,733,198
|
100
|
s18
|
INTANGIBLE ASSETS AND DEFERRED CHARGES (NET)
|
12,079,390
|
100
|
10,515,744
|
100
|
s48
|
DEFERRED EXPENSES (NET)
|
9,426,789
|
78
|
7,741,195
|
74
|
s49
|
GOODWILL
|
2,652,601
|
22
|
2,774,549
|
26
|
s51
|
OTHER
|
0
|
0
|
0
|
0
|
s19
|
OTHER ASSETS
|
6,254,867
|
100
|
6,576,491
|
100
|
s85
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
0
|
0
|
923,896
|
14
|
s50
|
DEFERRED TAXES
|
0
|
0
|
0
|
0
|
s104
|
BENEFITS TO EMPLOYEES
|
0
|
0
|
0
|
0
|
s86
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
s87
|
OTHER
|
6,254,867
|
100
|
5,652,595
|
86
|
s21
|
CURRENT LIABILITIES
|
22,178,002
|
100
|
15,245,071
|
100
|
s52
|
FOREIGN CURRENCY LIABILITIES
|
5,760,091
|
26
|
6,792,472
|
45
|
s53
|
MEXICAN PESOS LIABILITIES
|
16,417,911
|
74
|
8,452,599
|
55
|
s26
|
OTHER CURRENT LIABILITIES WITHOUT COST
|
11,434,089
|
100
|
4,453,664
|
100
|
s88
|
DERIVATIVE FINANCIAL INSTRUMENTS
|
89,511
|
1
|
53,067
|
1
|
s89
|
ACCRUED INTEREST
|
721,353
|
6
|
717,275
|
16
|
s68
|
PROVISIONS
|
0
|
0
|
0
|
0
|
s90
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
s58
|
OTHER CURRENT LIABILITIES
|
10,135,063
|
89
|
3,275,319
|
74
|
s105
|
BENEFITS TO EMPLOYEES
|
488,162
|
4
|
408,003
|
9
|
s27
|
LONG-TERM LIABILITIES
|
51,286,355
|
100
|
41,959,338
|
100
|
s59
|
FOREIGN CURRENCY LIABILITIES
|
23,584,896
|
46
|
32,883,140
|
78
|
s60
|
MEXICAN PESOS LIABILITIES
|
27,701,459
|
54
|
9,076,198
|
22
|
s31
|
DEFERRED LIABILITIES
|
14,626,248
|
100
|
14,146,723
|
100
|
s65
|
NEGATIVE GOODWILL
|
0
|
0
|
0
|
0
|
s67
|
OTHER
|
14,626,248
|
100
|
14,146,723
|
100
|
s32
|
OTHER NON-CURRENT LIABILITIES WITHOUT COST
|
3,123,121
|
100
|
4,757,053
|
100
|
s66
|
DEFERRED TAXES
|
335,763
|
11
|
1,510,878
|
32
|
s91
|
OTHER LIABILITIES IN RESPECT OF SOCIAL INSURANCE
|
497,970
|
16
|
418,439
|
9
|
s92
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
s69
|
OTHER LIABILITIES
|
2,289,388
|
73
|
2,827,736
|
59
|
s79
|
CAPITAL STOCK
|
10,118,098
|
100
|
10,019,859
|
100
|
s37
|
CAPITAL STOCK (NOMINAL)
|
2,405,031
|
24
|
2,368,792
|
24
|
s38
|
RESTATEMENT OF CAPITAL STOCK
|
7,713,067
|
76
|
7,651,067
|
76
|
s42
|
RETAINED EARNINGS AND CAPITAL RESERVES
|
35,588,700
|
100
|
30,600,189
|
100
|
s93
|
LEGAL RESERVE
|
2,139,007
|
6
|
2,135,423
|
7
|
s43
|
RESERVE FOR REPURCHASE OF SHARES
|
0
|
0
|
0
|
0
|
s94
|
OTHER RESERVES
|
0
|
0
|
0
|
0
|
s95
|
RETAINED EARNINGS
|
30,775,333
|
86
|
25,601,085
|
84
|
s45
|
NET INCOME FOR THE YEAR
|
2,674,360
|
8
|
2,863,681
|
9
|
s44
|
OTHER ACCUMULATED COMPREHENSIVE RESULT
|
1,072,909
|
100
|
648,436
|
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
|
-1,470,392
|
-137
|
-1,381,787
|
-213
|
s97
|
CUMULATIVE RESULT FROM DERIVATIVE FINANCIAL INSTRUMENTS
|
-132,121
|
-12
|
-113,830
|
-18
|
s98
|
CUMULATIVE EFFECT OF DEFERRED INCOME TAXES
|
0
|
0
|
0
|
0
|
s100
|
OTHER
|
2,675,422
|
249
|
2,144,053
|
331
|
|
|||
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
S
|
Amount
|
Amount
|
|
s72
|
WORKING CAPITAL
|
26,774,731
|
47,388,919
|
s73
|
PENSIONS AND SENIORITY PREMIUMS
|
1,809,330
|
1,629,336
|
s74
|
EXECUTIVES (*)
|
39
|
40
|
s75
|
EMPLOYEES (*)
|
25,271
|
24,320
|
s76
|
WORKERS (*)
|
0
|
0
|
s77
|
OUTSTANDING SHARES (*)
|
330,963,297,015
|
326,839,962,306
|
s78
|
REPURCHASED SHARES (*)
|
18,480,128,316
|
19,701,863,025
|
s101
|
RESTRICTED CASH
|
0
|
0
|
s102
|
NET DEBT OF NON-CONSOLIDATED COMPANIES
|
202,293
|
837,585
|
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
R
|
Amount
|
%
|
Amount
|
%
|
|
r01
|
NET SALES
|
28,325,320
|
100
|
26,594,754
|
100
|
r02
|
COST OF SALES
|
15,757,500
|
56
|
14,502,751
|
55
|
r03
|
GROSS PROFIT
|
12,567,820
|
44
|
12,092,003
|
45
|
r04
|
GENERAL EXPENSES
|
5,812,007
|
21
|
5,331,677
|
20
|
r05
|
OPERATING INCOME (LOSS)
|
6,755,813
|
24
|
6,760,326
|
25
|
r08
|
OTHER INCOME AND (EXPENSE), NET
|
-185,630
|
0
|
-219,786
|
0
|
r06
|
INTEGRAL RESULT OF FINANCING
|
-1,741,593
|
-6
|
-1,674,217
|
-6
|
r12
|
EQUITY IN NET INCOME OF NON-CONSOLIDATED
|
||||
SUBSIDIARIES, JOINT VENTURES AND ASSOCIATES
|
-231,626
|
0
|
-67,540
|
-0
|
|
r48
|
NON-ORDINARY ITEMS
|
0
|
0
|
0
|
0
|
r09
|
INCOME BEFORE INCOME TAXES
|
4,596,964
|
16
|
4,798,783
|
18
|
r10
|
INCOME TAXES
|
1,222,099
|
4
|
1,459,897
|
5
|
r11
|
INCOME (LOSS) BEFORE DISCONTINUED OPERATIONS
|
3,374,865
|
12
|
3,338,886
|
13
|
r14
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
r18
|
CONSOLIDATED NET INCOME
|
3,374,865
|
12
|
3,338,886
|
13
|
r19
|
NONCONTROLLING INTEREST NET INCOME
|
700,505
|
2
|
475,205
|
2
|
r20
|
CONTROLLING INTEREST NET INCOME
|
2,674,360
|
9
|
2,863,681
|
11
|
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
R
|
Amount
|
%
|
Amount
|
%
|
|
r01
|
NET SALES
|
28,325,320
|
100
|
26,594,754
|
100
|
r21
|
DOMESTIC
|
24,703,324
|
87
|
23,131,699
|
87
|
r22
|
FOREIGN
|
3,621,996
|
13
|
3,463,055
|
13
|
r23
|
TRANSLATED INTO DOLLARS (***)
|
309,268
|
1
|
273,508
|
1
|
r08
|
OTHER INCOME AND (EXPENSE), NET
|
-185,630
|
100
|
-219,786
|
100
|
r49
|
OTHER INCOME AND (EXPENSE), NET
|
-176,316
|
95
|
-212,882
|
97
|
r34
|
EMPLOYEES' PROFIT SHARING, CURRENT
|
10,977
|
-6
|
6,180
|
-3
|
r35
|
EMPLOYEES' PROFIT SHARING, DEFERRED
|
-1,663
|
1
|
724
|
0
|
r06
|
INTEGRAL RESULT OF FINANCING
|
-1,741,593
|
100
|
-1,674,217
|
100
|
r24
|
INTEREST EXPENSE
|
1,947,034
|
-112
|
1,769,550
|
-106
|
r42
|
GAIN (LOSS) ON RESTATEMENT OF UDI'S
|
0
|
0
|
0
|
0
|
r45
|
OTHER FINANCE COSTS
|
0
|
0
|
0
|
0
|
r26
|
INTEREST INCOME
|
455,873
|
-26
|
558,228
|
-33
|
r46
|
OTHER FINANCIAL PRODUCTS
|
0
|
0
|
0
|
0
|
r25
|
FOREIGN EXCHANGE GAIN (LOSS), NET
|
-250,432
|
14
|
-462,895
|
28
|
r28
|
RESULT FROM MONETARY POSITION
|
0
|
0
|
0
|
0
|
r10
|
INCOME TAXES
|
1,222,099
|
100
|
1,459,897
|
100
|
r32
|
INCOME TAX, CURRENT
|
1,334,831
|
109
|
1,343,659
|
92
|
r33
|
INCOME TAX, DEFERRED
|
-112,732
|
-9
|
116,238
|
8
|
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
R
|
Amount
|
Amount
|
|
r36
|
TOTAL SALES
|
34,073,082
|
32,863,822
|
r37
|
TAX RESULT FOR THE YEAR
|
7,093,442
|
5,563,331
|
r38
|
NET SALES (**)
|
59,587,394
|
54,907,945
|
r39
|
OPERATING INCOME (**)
|
15,578,096
|
15,051,192
|
r40
|
CONTROLLING INTEREST NET INCOME (**)
|
7,494,068
|
6,065,872
|
r41
|
NET CONSOLIDATED INCOME (**)
|
8,551,906
|
6,672,537
|
r47
|
OPERATIVE DEPRECIATION AND AMORTIZATION
|
3,588,662
|
3,003,486
|
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
RT
|
Amount
|
%
|
Amount
|
%
|
|
rt01
|
NET SALES
|
15,125,707
|
100
|
14,447,709
|
100
|
rt02
|
COST OF SALES
|
8,011,096
|
53
|
7,487,268
|
52
|
rt03
|
GROSS PROFIT
|
7,114,611
|
47
|
6,960,441
|
48
|
rt04
|
GENERAL EXPENSES
|
2,906,237
|
19
|
2,728,439
|
19
|
rt05
|
INCOME (LOSS) AFTER GENERAL EXPENSES
|
4,208,374
|
28
|
4,232,002
|
29
|
rt08
|
OTHER INCOME AND (EXPENSE), NET
|
-150,757
|
0
|
-201,362
|
-1
|
rt06
|
INTEGRAL RESULT OF FINANCING
|
-960,972
|
-6
|
-1,146,646
|
-8
|
rt12
|
EQUITY IN NET INCOME OF NON-CONSOLIDATED
|
||||
SUBSIDIARIES AND ASSOCIATES
|
-133,403
|
0
|
48,115
|
0
|
|
rt48
|
NON-ORDINARY ITEMS
|
0
|
0
|
0
|
0
|
rt09
|
INCOME BEFORE INCOME TAXES
|
2,963,242
|
20
|
2,932,109
|
20
|
rt10
|
INCOME TAXES
|
807,991
|
5
|
865,198
|
6
|
rt11
|
INCOME (LOSS) BEFORE DISCONTINUED OPERATIONS
|
2,155,251
|
14
|
2,066,911
|
14
|
rt14
|
DISCONTINUED OPERATIONS
|
0
|
0
|
0
|
0
|
rt18
|
NET CONSOLIDATED INCOME
|
2,155,251
|
14
|
2,066,911
|
14
|
rt19
|
NET INCOME OF MINORITY INTEREST
|
351,604
|
2
|
262,610
|
2
|
rt20
|
NET INCOME OF MAJORITY INTEREST
|
1,803,647
|
12
|
1,804,301
|
12
|
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
RT
|
Amount
|
%
|
Amount
|
%
|
|
rt01
|
NET SALES
|
15,125,707
|
100
|
14,447,709
|
100
|
rt21
|
DOMESTIC
|
13,192,334
|
87
|
12,704,412
|
88
|
rt22
|
FOREIGN
|
1,933,373
|
13
|
1,743,297
|
12
|
rt23
|
TRANSLATED INTO DOLLARS (***)
|
168,112
|
1
|
134,498
|
1
|
rt08
|
OTHER INCOME AND (EXPENSE), NET
|
-150,757
|
100
|
-201,362
|
100
|
rt49
|
OTHER INCOME AND (EXPENSE), NET
|
-146,021
|
97
|
-199,114
|
99
|
rt34
|
EMPLOYEES' PROFIT SHARING, CURRENT
|
5,309
|
-4
|
3,458
|
-2
|
rt35
|
EMPLOYEES' PROFIT SHARING, DEFERRED
|
-573
|
0
|
-1,210
|
1
|
rt06
|
INTEGRAL RESULT OF FINANCING
|
-960,972
|
100
|
-1,146,646
|
100
|
rt24
|
INTEREST EXPENSE
|
1,071,530
|
-112
|
879,117
|
-77
|
rt42
|
GAIN (LOSS) ON RESTATEMENT OF UDI'S
|
0
|
0
|
0
|
0
|
rt45
|
OTHER FINANCE COSTS
|
0
|
0
|
0
|
0
|
rt26
|
INTEREST INCOME
|
158,923
|
-17
|
192,947
|
-17
|
rt46
|
OTHER FINANCIAL PRODUCTS
|
0
|
0
|
0
|
0
|
rt25
|
FOREIGN EXCHANGE GAIN (LOSS), NET
|
-48,365
|
5
|
-460,476
|
40
|
rt28
|
RESULT FROM MONETARY POSITION
|
0
|
0
|
0
|
0
|
rt10
|
INCOME TAXES
|
807,991
|
100
|
865,198
|
100
|
rt32
|
INCOME TAX, CURRENT
|
889,171
|
110
|
815,360
|
94
|
rt33
|
INCOME TAX, DEFERRED
|
-81,180
|
-10
|
49,838
|
6
|
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
RT
|
Amount
|
Amount
|
|
rt47
|
OPERATIVE DEPRECIATION AND AMORTIZATION
|
1,813,188
|
1,522,311
|
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
E
|
Amount
|
Amount
|
|
OPERATING ACTIVITIES
|
|||
e01
|
INCOME (LOSS) BEFORE INCOME TAXES
|
4,596,964
|
4,798,783
|
e02
|
+ (-) ITEMS NOT REQUIRING CASH
|
480,295
|
408,868
|
e03
|
+ (-) ITEMS RELATED TO INVESTING ACTIVITIES
|
3,870,090
|
3,171,783
|
e04
|
+ (-) ITEMS RELATED TO FINANCING ACTIVITIES
|
1,937,677
|
1,643,283
|
e05
|
CASH FLOW BEFORE INCOME TAX
|
10,885,026
|
10,022,717
|
e06
|
CASH FLOWS PROVIDED OR USED IN OPERATION
|
(3,751,990)
|
(1,815,237)
|
e07
|
NET CASH FLOWS PROVIDED BY OPERATING ACTIVITIES
|
7,133,036
|
8,207,480
|
INVESTING ACTIVITIES
|
|||
e08
|
NET CASH FLOWS FROM INVESTING ACTIVITIES
|
(10,464,390)
|
(2,215,103)
|
e09
|
CASH IN EXCESS (REQUIRED) FOR FINANCING ACTIVITIES
|
(3,331,354)
|
5,992,377
|
FINANCING ACTIVITIES
|
|||
e10
|
NET CASH FLOWS FROM FINANCING ACTIVITIES
|
940,511
|
(2,840,339)
|
e11
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(2,390,843)
|
3,152,038
|
e12
|
TRANSLATION DIFFERENCES IN CASH AND CASH EQUIVALENTS
|
(52,179)
|
(46,528)
|
e13
|
CASH AND CASH EQUIVALENTS AT BEGINING OF PERIOD
|
20,951,953
|
30,004,450
|
e14
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
18,508,931
|
33,109,960
|
REF
|
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
E
|
Amount
|
Amount
|
|
e02
|
+ (-) ITEMS NOT REQUIRING CASH
|
480,295
|
408,868
|
e15
|
+ ESTIMATES FOR THE PERIOD
|
391,889
|
328,586
|
e16
|
+ PROVISIONS FOR THE PERIOD
|
-
|
-
|
e17
|
+ (-) OTHER UNREALIZED ITEMS
|
88,406
|
80,282
|
e03
|
+ (-) ITEMS RELATED TO INVESTING ACTIVITIES
|
3,870,090
|
3,171,783
|
e18
|
+ DEPRECIATION AND AMORTIZATION FOR THE PERIOD *
|
3,588,662
|
3,003,486
|
e19
|
(-) + GAIN OR LOSS ON SALE OF PROPERTY, PLANT AND
|
||
EQUIPMENT
|
-
|
-
|
|
e20
|
+ IMPAIRMENT LOSS
|
24,950
|
-
|
e21
|
(-) + EQUITY IN RESULTS OF ASSOCIATES AND JOINT VENTURES
|
231,626
|
67,540
|
e22
|
(-) DIVIDENDS RECEIVED
|
-
|
-
|
e23
|
(-) INTEREST INCOME
|
(14,961)
|
-
|
e24
|
(-) + OTHER ITEMS
|
39,813
|
100,757
|
e04
|
+ (-) ITEMS RELATED TO FINANCING ACTIVITIES
|
1,937,677
|
1,643,283
|
e25
|
+ ACCRUED INTEREST
|
1,873,879
|
1,553,305
|
e26
|
+ (-) OTHER ITEMS
|
63,798
|
89,978
|
e06
|
CASH FLOWS PROVIDED OR USED IN OPERATION
|
(3,751,990)
|
(1,815,237)
|
e27
|
+ (-) DECREASE (INCREASE) IN ACCOUNTS RECEIVABLE
|
4,036,702
|
5,453,151
|
e28
|
+ (-) DECREASE (INCREASE) IN INVENTORIES
|
(668,562)
|
583,605
|
e29
|
+ (-) DECREASE (INCREASE) IN OTHER ACCOUNTS RECEIVABLE
|
(412,796)
|
(1,006,730)
|
e30
|
+ (-) INCREASE (DECREASE) IN SUPPLIERS
|
(174,285)
|
1,057,219
|
e31
|
+ (-) INCREASE (DECREASE) IN OTHER LIABILITIES
|
(4,916,575)
|
(6,553,082)
|
e32
|
+ (-) INCOME TAXES PAID OR RETURNED
|
(1,616,474)
|
(1,349,400)
|
e08
|
NET CASH FLOWS FROM INVESTING ACTIVITIES
|
(10,464,390)
|
(2,215,103)
|
e33
|
- PERMANENT INVESTMENT IN SHARES
|
(385,458)
|
(353,102)
|
e34
|
+ DISPOSITION OF PERMANENT INVESTMENT IN SHARES
|
-
|
63,026
|
e35
|
- INVESTMENT IN PROPERTY, PLANT AND EQUIPMENT
|
(3,872,824)
|
(5,200,268)
|
e36
|
+ SALE OF PROPERTY, PLANT AND EQUIPMENT
|
528,983
|
49,455
|
e37
|
- INVESTMENT IN INTANGIBLE ASSETS
|
(93,605)
|
(203,235)
|
e38
|
+ DISPOSITION OF INTANGIBLE ASSETS
|
-
|
-
|
e39
|
- OTHER PERMANENT INVESTMENTS
|
-
|
-
|
e40
|
+ DISPOSITION OF OTHER PERMANENT INVESTMENTS
|
-
|
-
|
e41
|
+ DIVIDEND RECEIVED
|
66,417
|
-
|
e42
|
+ INTEREST RECEIVED
|
-
|
-
|
e43
|
+ (-) DECREASE (INCREASE) ADVANCES AND LOANS TO
|
||
THIRD PARTS
|
-
|
-
|
|
e44
|
+ (-) OTHER ITEMS
|
(6,707,903)
|
3,429,021
|
e10
|
NET CASH FLOWS FROM FINANCING ACTIVITIES
|
940,511
|
(2,840,339)
|
e45
|
+ BANK FINANCING
|
9,580,000
|
-
|
e46
|
+ STOCK MARKET FINANCING
|
-
|
-
|
e47
|
+ OTHER FINANCING
|
-
|
-
|
e48
|
(-) BANK FINANCING AMORTIZATION
|
(3,110,135)
|
(569,755)
|
e49
|
(-) STOCK MARKET FINANCING AMORTIZATION
|
-
|
-
|
e50
|
(-) OTHER FINANCING AMORTIZATION
|
(151,569)
|
(73,804)
|
e51
|
+ (-) INCREASE (DECREASE) IN CAPITAL STOCK
|
-
|
-
|
e52
|
(-) DIVIDENDS PAID
|
(2,954,762)
|
-
|
e53
|
+ PREMIUM ON ISSUANCE OF SHARES
|
-
|
-
|
e54
|
+ CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES
|
-
|
-
|
e55
|
- INTEREST EXPENSE
|
(1,903,269)
|
(1,300,651)
|
e56
|
- REPURCHASE OF SHARES
|
(12,623)
|
(485,178)
|
e57
|
+ (-) OTHER ITEMS
|
(507,131)
|
(410,951)
|
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
|
$
|
0.00
|
||
d10
|
DIVIDEND IN SHARES PER SHARE
|
0.00
|
shares
|
0.00
|
shares
|
||
d11
|
MARKET PRICE TO CARRYING VALUE
|
3.48
|
times
|
3.16
|
times
|
||
d12
|
MARKET PRICE TO BASIC PROFIT PER ORDINARY SHARE (**)
|
21.54
|
times
|
21.13
|
times
|
||
d13
|
MARKET PRICE TO BASIC PROFIT PER PREFERENT SHARE (**)
|
0.00
|
times
|
0.00
|
times
|
||
REF |
CONCEPTS
|
CURRENT YEAR
|
PREVIOUS YEAR
|
||
P
|
|||||
YIELD
|
|||||
p01
|
NET INCOME TO NET SALES
|
11.91
|
%
|
12.55
|
%
|
p02
|
NET INCOME TO STOCKHOLDERS' EQUITY (**)
|
15.96
|
%
|
14.24
|
%
|
p03
|
NET INCOME TO TOTAL ASSETS (**)
|
5.91
|
%
|
5.43
|
%
|
p04
|
CASH DIVIDENDS TO PREVIOUS YEAR NET INCOME
|
13.31
|
%
|
0.00
|
%
|
p05
|
RESULT FROM MONETARY POSITION TO NET INCOME
|
0.00
|
%
|
0.00
|
%
|
ACTIVITY
|
|||||
p06
|
NET SALES TO NET ASSETS (**)
|
0.41
|
times
|
0.45
|
times
|
p07
|
NET SALES TO FIXED ASSETS (**)
|
1.53
|
times
|
1.50
|
times
|
p08
|
INVENTORIES TURNOVER (**)
|
5.98
|
times
|
5.06
|
times
|
p09
|
ACCOUNTS RECEIVABLE IN DAYS OF SALES
|
73
|
days
|
73
|
days
|
p10
|
PAID INTEREST TO TOTAL LIABILITIES WITH COST (**)
|
7.07
|
%
|
7.62
|
%
|
LEVERAGE
|
|||||
p11
|
TOTAL LIABILITIES TO TOTAL ASSETS
|
62.99
|
%
|
61.90
|
%
|
p12
|
TOTAL LIABILITIES TO STOCKHOLDERS' EQUITY
|
1.70
|
times
|
1.62
|
times
|
p13
|
FOREIGN CURRENCY LIABILITIES TO TOTAL LIABILITIES
|
32.17
|
%
|
52.13
|
%
|
p14
|
LONG-TERM LIABILITIES TO FIXED ASSETS
|
131.98
|
%
|
114.64
|
%
|
p15
|
OPERATING INCOME TO INTEREST PAID
|
3.47
|
times
|
3.82
|
times
|
p16
|
NET SALES TO TOTAL LIABILITIES (**)
|
0.65
|
times
|
0.72
|
times
|
LIQUIDITY
|
|||||
p17
|
CURRENT ASSETS TO CURRENT LIABILITIES
|
2.21
|
times
|
4.11
|
times
|
p18
|
CURRENT ASSETS LESS INVENTORY TO CURRENT
|
||||
LIABILITIES
|
1.97
|
times
|
3.73
|
times
|
|
p19
|
CURRENT ASSETS TO TOTAL LIABILITIES
|
0.54
|
times
|
0.82
|
times
|
p20
|
AVAILABLE ASSETS TO CURRENT LIABILITIES
|
83.46
|
%
|
217.18
|
%
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS | |
CONSOLIDATED
Final Printing
|
NUMBER
|
%
|
|||
COMPANY NAME |
MAIN ACTIVITIES
|
OF SHARES
|
OWNERSHIP | |
1
|
ALEKTIS CONSULTORES, S DE RL. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
1
|
100
|
2
|
CABLESTAR, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
57,195,341
|
30.80
|
3
|
CABLE Y COMUNICACIÓN DE CAMPECHE, S.A. DE C.V.
|
TELECOM COMPANY
|
11,321
|
98.40
|
4
|
CABLE Y COMUNICACIÓN DE MORELIA, S.A. DE C.V.
|
TELECOM COMPANY
|
66,770
|
100.00
|
5
|
CABLEMAS TELECOMUNICACIONES, S.A. DE C.V.
|
TELECOM COMPANY
|
718,404,028
|
92.63
|
6
|
CCC TECNO EQUIPOS, S.A. DE C.V.
|
LEASING COMPANY
|
4,374
|
98.24
|
7
|
CM EQUIPOS Y SOPORTE, S.A. DE C.V.
|
LEASING COMPANY
|
405,331,351
|
92.63
|
8
|
CORPORATIVO VASCO DE QUIROGA, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
110,639,433
|
100.00
|
9
|
CONSTRUCTORA CABLEMAS, S.A. DE C.V.
|
SERVICES COMPANY
|
3,289,999
|
100.00
|
10
|
DTH EUROPA, S.A.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
1,080,182
|
90.25
|
11
|
EDITORA FACTUM, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
4,568,954
|
100.00
|
12
|
EDITORIAL TELEVISA, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
2,474,969
|
100.00
|
13
|
FACTUM MAS, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
646,586
|
91.18
|
14
|
GRUPO DISTRIBUIDORAS INTERMEX, S.A. DE C.V.
|
DISTRIBUTION OF BOOKS AND MAGAZINES
|
670,303
|
100.00
|
15
|
GRUPO TELESISTEMA, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
30,897,303
|
100.00
|
16
|
INMOBILIARIA CABLEMAS, S.A. DE C.V.
|
REAL ESTATE COMPANY
|
1,092,075
|
100.00
|
17
|
KAPA CAPITAL, S.A. DE C.V. SOFOM E.N.R.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
1,959,228
|
100.00
|
18
|
KASITUM, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
42,405
|
100.00
|
19
|
MULTIMEDIA TELECOM, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
3,031,390
|
100.00
|
20
|
MULTIMEDIA CTI, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
999
|
100.00
|
21
|
PROFESIONALES EN VENTAS S.A. DE C.V.
|
SERVICES COMPANY
|
49
|
98.00
|
22
|
PROMO-INDUSTRIAS METROPOLITANAS, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
4,389,397
|
100.00
|
23
|
SERVICIOS ADMINISTRATIVOS, S.A. DE C.V.
|
SERVICES COMPANY
|
1,341
|
93.00
|
24
|
SISTEMA RADIOPOLIS, S.A. DE C.V.
|
COMMERCIALIZATION OF RADIO PROGRAMMING
|
76,070,313
|
50.00
|
25
|
SOMOS TELEVISA, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
1,561,158
|
100.00
|
26
|
TELEPARABOLAS, S.L.
|
TV CABLE COMMERCIALIZATION
|
1,500
|
100.00
|
27
|
TELEVISA JUEGOS, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
4,455,225
|
100.00
|
28
|
TELESISTEMA MEXICANO, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
497
|
99.40
|
29
|
TELEVISA ARGENTINA, S.A.
|
COMMERCIAL OPERATION OF TELEVISION
|
1,677,000
|
95.72
|
30
|
TELEVISA USA, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
49
|
98.00
|
31
|
TSM CAPITAL, S.A. DE C.V. SOFOM E.N.R.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
1,069,791
|
100.00
|
32
|
TELEVISA ENTRETENIMIENTO, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
1,078,934
|
100.00
|
33
|
TV TRANSMISIONES DE CHIHUAHUA, S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
661,004
|
100.00
|
|
TOTAL AMOUNT
|
||||||
NUMBER
|
%
|
(Thousands of Mexican Pesos)
|
||||
COMPANY NAME
|
MAIN ACTIVITIES
|
OF SHARES
|
OWNERSHIP
|
ACQUISITION
|
BOOK
|
|
COST
|
VALUE
|
|||||
1
|
ARGOS COMUNICACION, S.A. DE C.V.
|
OPERATION AND/OR BROADCASTING OF T.V.
|
33,000,000
|
30.00
|
137,000
|
44,734
|
2
|
BROADCASTING MEDIA PARTNERS, INC
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
526,074
|
5.00
|
15,518,514
|
1,488,122
|
3
|
CENTROS DE CONOCIMIENTO TECNOLOGICO, S.A. DE C.V.
|
EDUCATION
|
5,317,900
|
15.07
|
55,000
|
20,764
|
4
|
COMUNICABLE, S.A. DE C.V.
|
CABLE TV TRANSMISSION
|
1
|
50.00
|
16,918
|
22,930
|
5
|
COMUNICABLE DE VALLE HERMOSO, S.A. DE C.V.
|
CABLE TV TRANSMISSION
|
1
|
50.00
|
4,019
|
3,681
|
6
|
CORPORATIVO TD SPORTS, S.A. DE C.V.
|
COMMERCIALIZATION OF TELEVISION PROGRAMMING
|
47,839
|
49.00
|
47,839
|
32,741
|
7
|
DIBUJOS ANIMADOS MEXICANOS DIAMEX, S.A. DE C.V.
|
PRODUCTION OF ANIMATED CARTOONS
|
1,735,560
|
49.00
|
4,384
|
692
|
8
|
EDITORIAL CLIO, LIBROS Y VIDEOS, S.A. DE C.V.
|
PUBLISHING AND PRINTING OF BOOKS AND MAGAZINES
|
3,227,050
|
30.00
|
32,270
|
9,045
|
9
|
ENDEMOL LATINO, N.A., LLC
|
COMMERCIALIZATION OF TELEVISION PROGRAMMING
|
1
|
49.00
|
6,335
|
5,764
|
10
|
ENDEMOL MEXICO, S.A. DE C.V.
|
COMMERCIALIZATION OF TELEVISION PROGRAMMING
|
25,000
|
50.00
|
25
|
1,056
|
11
|
GESTORA DE INVERSIONES AUDIOVISUALES LA SEXTA, S.A.
|
COMMERCIALIZATION OF TELEVISION PROGRAMMING
|
12,203,927
|
40.77
|
4,212,390
|
872,756
|
12
|
GRUPO TELECOMUNICACIONES DE ALTA CAPACIDAD, S.A.P.I.
|
TELECOM
|
54,666,667
|
33.33
|
427,000
|
34,288
|
13
|
GSF TELECOM HOLDINGS, S.A.P.I. S.A. DE C.V.
|
PROMOTION AND DEVELOPMENT OF COMPANIES
|
1,658,960
|
1.09
|
11,786,012
|
442,001
|
14
|
OCESA ENTRETENIMIENTO, S.A. DE C.V.
|
LIVE ENTERTAINMENT IN MEXICO
|
14,100,000
|
40.00
|
1,062,811
|
781,421
|
15
|
TELEVISORA DEL YAQUI, S.A. DE C.V.
|
OPERATION AND/OR BROADCASTING OF T.V.
|
4,124,986
|
15.00
|
412
|
5,941
|
TOTAL INVESTMENT IN ASSOCIATES
|
33,310,929 | 3,765,936 | ||||
OTHER PERMANENT INVESTMENTS
|
34,901,055
|
|||||
TOTAL
|
33,310,929
|
38,666,991
|
AMORTIZATION OF CREDITS DENOMINATED IN PESOS (Thousands of Pesos)
|
AMORTIZATION OF CREDITS IN FOREIGN CURRENCY (Thousands of $)
|
|||||||||||||||
WITH FOREIGN
|
DATE OF
|
AMORTIZATION
|
INTEREST
|
TIME INTERVAL
|
TIME INTERVAL
|
|||||||||||
CREDIT TYPE / INSTITUTION
|
INSTITUTION
|
CONTRACT
|
DATE
|
RATE
|
CURRENT
|
UNTIL 1
|
UNTIL 2
|
UNTIL 3
|
UNTIL 4
|
UNTIL 5
|
CURRENT
|
UNTIL 1
|
UNTIL 2
|
UNTIL 3
|
UNTIL 4
|
UNTIL 5
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
YEAR
|
|||||
BANKS
|
||||||||||||||||
FOREIGN TRADE
|
||||||||||||||||
SECURED
|
||||||||||||||||
COMMERCIAL BANKS
|
||||||||||||||||
BANAMEX, S.A.
|
NA
|
4/20/2006
|
4/20/2016
|
8.74
|
0
|
0
|
0
|
0
|
0
|
2,100,000
|
||||||
INBURSA, S.A.
|
NA
|
10/22/2004
|
4/23/2012
|
10.35
|
0
|
1,000,000
|
0
|
0
|
0
|
0
|
||||||
SANTANDER
|
NA
|
4/21/2006
|
4/21/2016
|
TIIE+24
|
0
|
0
|
0
|
0
|
0
|
1,400,000
|
||||||
BANCO MERCANTIL DEL NORTE
|
NA
|
2/24/2011
|
2/21/2016
|
TIIE+215
|
0
|
0
|
67,032
|
201,096
|
201,096
|
510,776
|
||||||
SANTANDER
|
NA
|
3/30/2011
|
3/30/2016
|
8.12
|
0
|
0
|
0
|
0
|
0
|
2,000,000
|
||||||
BBVA BANCOMER
|
NA
|
3/30/2011
|
3/30/2016
|
8.095
|
0
|
0
|
0
|
0
|
0
|
2,500,000
|
||||||
BANAMEX, S.A.
|
NA
|
3/25/2011
|
3/23/2021
|
9.40
|
0
|
0
|
0
|
0
|
0
|
400,000
|
||||||
BANAMEX, S.A.
|
NA
|
3/25/2011
|
3/23/2021
|
9.06
|
0
|
0
|
0
|
0
|
0
|
800,000
|
||||||
BANAMEX, S.A.
|
NA
|
3/25/2011
|
3/23/2018
|
8.77
|
0
|
0
|
0
|
0
|
0
|
400,000
|
||||||
HSBC
|
NA
|
3/28/2011
|
3/30/2018
|
TIIE+117.5
|
0
|
0
|
0
|
0
|
0
|
2,500,000
|
||||||
AF BANREGIO, S.A. DE C.V.
|
NA
|
8/23/2010
|
8/24/2011
|
7.84
|
20,000
|
0
|
0
|
0
|
0
|
0
|
||||||
OTHER
|
||||||||||||||||
TOTAL BANKS
|
20,000
|
1,000,000
|
67,032
|
201,096
|
201,096
|
12,610,776
|
0
|
0
|
0
|
0
|
0
|
0
|
||||
STOCK MARKET
|
||||||||||||||||
LISTED STOCK EXCHANGE
|
||||||||||||||||
UNSECURED
|
||||||||||||||||
SECURED
|
||||||||||||||||
PRIVATE PLACEMENTS
|
||||||||||||||||
UNSECURED
|
||||||||||||||||
HOLDERS
|
NA
|
5/9/2007
|
5/11/2037
|
8.93
|
0
|
0
|
0
|
0
|
0
|
4,500,000
|
||||||
HOLDERS
|
NA
|
10/14/2010
|
10/1/2020
|
7.38
|
0
|
0
|
0
|
0
|
0
|
10,000,000
|
||||||
HOLDERS
|
YES
|
9/14/2001
|
9/13/2011
|
8.41
|
842,654
|
0
|
0
|
0
|
0
|
0
|
||||||
HOLDERS
|
YES
|
3/11/2002
|
3/11/2032
|
8.94
|
0
|
0
|
0
|
0
|
0
|
3,513,450
|
||||||
HOLDERS
|
YES
|
3/18/2005
|
3/18/2025
|
6.97
|
0
|
0
|
0
|
0
|
0
|
7,026,900
|
||||||
HOLDERS
|
YES
|
5/6/2008
|
5/15/2018
|
6.31
|
0
|
0
|
0
|
0
|
0
|
5,855,750
|
||||||
HOLDERS
|
YES
|
11/23/2009
|
1/15/2040
|
6.97
|
0
|
0
|
0
|
0
|
0
|
7,026,900
|
||||||
SECURED
|
||||||||||||||||
TOTAL STOCK MARKET
|
0
|
0
|
0
|
0
|
0
|
14,500,000
|
842,654
|
0
|
0
|
0
|
0
|
23,423,000
|
||||
SUPPLIERS
|
||||||||||||||||
VARIOUS
|
NA
|
6/30/2011
|
6/30/2012
|
0
|
3,767,388
|
0
|
0
|
0
|
0
|
|||||||
VARIOUS
|
YES
|
6/30/2011
|
6/30/2012
|
0
|
3,491,384
|
0
|
0
|
0
|
0
|
|||||||
TOTAL SUPPLIERS
|
0
|
3,767,388
|
0
|
0
|
0
|
0
|
0
|
3,491,384
|
0
|
0
|
0
|
0
|
||||
OTHER LOANS WITH COST
|
||||||||||||||||
(S103 AND S30)
|
||||||||||||||||
VARIOUS
|
NA
|
6/1/2009
|
8/1/2013
|
VARIOUS
|
207,438
|
53,638
|
99,473
|
21,986
|
0
|
0
|
||||||
VARIOUS
|
YES
|
5/1/2007
|
11/15/2022
|
VARIOUS
|
111,775
|
118,133
|
92,693
|
16,119
|
16,946
|
36,138
|
||||||
TOTAL OTHER LOANS WITH COST
|
207,438
|
53,638
|
99,473
|
21,986
|
-
|
0
|
111,775
|
118,133
|
92,693
|
16,119
|
16,946
|
36,138
|
||||
OTHER CURRENT LIABILITIES
|
||||||||||||||||
WITHOUT COST (S26)
|
||||||||||||||||
VARIOUS
|
NA
|
0
|
10,590,002
|
|||||||||||||
VARIOUS
|
YES
|
0
|
844,087
|
|||||||||||||
TOTAL CURRENT LIABILITIES WITHOUT COST
|
0
|
10,590,002
|
-
|
-
|
-
|
-
|
-
|
844,087
|
-
|
-
|
-
|
-
|
||||
TOTAL
|
227,438
|
15,411,028
|
166,505
|
223,082
|
201,096
|
27,110,776
|
954,429
|
4,453,604
|
92,693
|
16,119
|
16,946
|
23,459,138
|
$
|
11.7115
|
PESOS PER U.S. DOLLAR
|
||
0.0249
|
PESOS PER CHILEAN PESO
|
DOLLARS (1)
|
OTHER CURRENCIES (1)
|
TOTAL
|
|||
TRADE BALANCE
|
THOUSANDS OF DOLLARS
|
THOUSANDS OF PESOS
|
THOUSANDS OF DOLLARS
|
THOUSANDS OF PESOS
|
THOUSANDS OF PESOS
|
MONETARY ASSETS
|
2,540,365
|
29,751,485
|
175,936
|
2,060,474
|
31,811,959
|
LIABILITIES POSITION
|
2,587,411
|
30,302,464
|
88,162
|
1,032,510
|
31,334,974
|
SHORT-TERM LIABILITIES POSITION
|
413,758
|
4,845,727
|
78,074
|
914,364
|
5,760,091
|
LONG-TERM LIABILITIES POSITION
|
2,173,653
|
25,456,737
|
10,088
|
118,146
|
25,574,883
|
NET BALANCE
|
(47,046)
|
(550,979)
|
87,774
|
1,027,964
|
476,985
|
PS. |
11.7115
|
PESOS PER U.S. DOLLAR
|
||
17.0028
|
PESOS PER EURO
|
|||
12.1484
|
PESOS PER CANADIAN DOLLAR
|
|||
2.8725
|
PESOS PER ARGENTINEAN PESO
|
|||
0.6338
|
PESOS PER URUGUAYAN PESO
|
|||
0.0249
|
PESOS PER CHILEAN PESO
|
|||
0.0065
|
PESOS PER COLOMBIAN PESO
|
|||
4.2589
|
PESOS PER PERUVIAN NUEVO SOL
|
|||
13.9436
|
PESOS PER SWISS FRANC
|
|||
2.7356
|
PESOS PER STRONG BOLIVAR
|
|||
7.5074
|
PESOS PER BRAZILIAN REAL
|
|||
18.8227
|
PESOS PER STERLING LIBRA
|
|||