25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

America Movil SAB de CV ADR
Buy, Hold or Sell?

Let's analyze America Movil SAB de CV ADR together

I guess you are interested in America Movil SAB de CV ADR. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of America Movil SAB de CV ADR. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about America Movil SAB de CV ADR

I send you an email if I find something interesting about America Movil SAB de CV ADR.

1. Quick Overview

1.1. Quick analysis of America Movil SAB de CV ADR (30 sec.)










1.2. What can you expect buying and holding a share of America Movil SAB de CV ADR? (30 sec.)

How much money do you get?

How much money do you get?
$0.22
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
$7.23
Expected worth in 1 year
$7.85
How sure are you?
62.5%

+ What do you gain per year?

Total Gains per Share
$0.84
Return On Investment
5.5%

For what price can you sell your share?

Current Price per Share
$15.08
Expected price per share
$14.59 - $15.65
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of America Movil SAB de CV ADR (5 min.)




Live pricePrice per Share (EOD)
$15.08

2.2. Growth of America Movil SAB de CV ADR (5 min.)




Is America Movil SAB de CV ADR growing?

Current yearPrevious yearGrowGrow %
How rich?$23.4b$19.9b$1b5.2%

How much money is America Movil SAB de CV ADR making?

Current yearPrevious yearGrowGrow %
Making money$256.5m$937m-$680.4m-265.2%
Net Profit Margin2.5%9.0%--

How much money comes from the company's main activities?

2.3. Financial Health of America Movil SAB de CV ADR (5 min.)




2.4. Comparing to competitors in the Telecom Services industry (5 min.)




  Industry Rankings (Telecom Services)  


Richest
#20 / 244

Most Revenue
#22 / 244

Most Profit
#32 / 244

Most Efficient
#131 / 244
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of America Movil SAB de CV ADR?

Welcome investor! America Movil SAB de CV ADR's management wants to use your money to grow the business. In return you get a share of America Movil SAB de CV ADR.

First you should know what it really means to hold a share of America Movil SAB de CV ADR. And how you can make/lose money.

Speculation

The Price per Share of America Movil SAB de CV ADR is $15.08. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of America Movil SAB de CV ADR.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in America Movil SAB de CV ADR, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $7.23. Based on the TTM, the Book Value Change Per Share is $0.15 per quarter. Based on the YOY, the Book Value Change Per Share is $0.00 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.06 per quarter.
Based on historical numbers we can estimate the returns while holding a share of America Movil SAB de CV ADR.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.100.6%0.080.5%0.070.5%0.261.8%0.171.1%
Usd Book Value Change Per Share0.906.0%0.151.0%0.000.0%0.221.5%0.090.6%
Usd Dividend Per Share0.000.0%0.060.4%0.060.4%0.090.6%0.070.5%
Usd Total Gains Per Share0.906.0%0.211.4%0.060.4%0.312.0%0.161.1%
Usd Price Per Share16.36-17.64-19.55-17.08-16.57-
Price to Earnings Ratio41.97--11.59-162.86-42.37-1,190,519.23-
Price-to-Total Gains Ratio18.11-52.79--345.58--51.23--14.42-
Price to Book Ratio2.26-2.69-33.66-9.29-7.16-
Price-to-Total Gains Ratio18.11-52.79--345.58--51.23--14.42-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share15.08
Number of shares66
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.060.09
Usd Book Value Change Per Share0.150.22
Usd Total Gains Per Share0.210.31
Gains per Quarter (66 shares)13.7920.29
Gains per Year (66 shares)55.1581.15
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1154045235871
2298110046117152
34412115568175233
45916221091233314
574202265114292395
688243320137350476
7103283375160408557
8118323430183467638
9133364485205525719
10147404540228583800

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%18.02.00.090.0%37.03.00.092.5%92.04.00.095.8%
Book Value Change Per Share2.01.01.050.0%5.06.01.041.7%11.08.01.055.0%21.016.03.052.5%51.040.05.053.1%
Dividend per Share3.00.01.075.0%11.00.01.091.7%19.00.01.095.0%39.00.01.097.5%62.00.034.064.6%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%25.015.00.062.5%58.038.00.060.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of America Movil SAB de CV ADR compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.9030.153+490%0.001+104887%0.221+309%0.094+857%
Book Value Per Share--7.2336.601+10%3.159+129%4.964+46%4.136+75%
Current Ratio--0.7220.695+4%0.684+6%0.707+2%0.738-2%
Debt To Asset Ratio--0.7330.742-1%0.743-1%0.776-6%0.809-9%
Debt To Equity Ratio--2.7443.228-15%3.260-16%4.275-36%5.210-47%
Dividend Per Share---0.056-100%0.056-100%0.086-100%0.069-100%
Enterprise Value---7236632498.800-1400430853.000-81%651310501216.300-101%126276212333.517-106%62908385725.946-112%
Eps--0.0970.081+20%0.072+36%0.265-63%0.168-42%
Ev To Ebitda Ratio---0.507-0.007-99%42.775-101%8.318-106%4.152-112%
Ev To Sales Ratio---0.165-0.031-81%15.839-101%3.095-105%1.548-111%
Gross Profit Margin--1.0003.637-73%-3.457+446%-0.288+129%-633.742+63474%
Market Cap46159879034.880-15%53085617901.20056201108697.800-6%703079215000.000-92%183150671939.937-71%118225589695.976-55%
Net Profit Margin--0.0290.025+15%0.090-68%0.109-74%0.066-57%
Operating Margin--0.1370.148-8%0.194-30%0.172-20%0.144-5%
Operating Ratio--0.7790.785-1%0.794-2%0.808-4%0.842-7%
Pb Ratio2.085-8%2.2622.686-16%33.660-93%9.291-76%7.156-68%
Pe Ratio38.687-8%41.970-11.587+128%162.857-74%42.366-1%1190519.231-100%
Price Per Share15.080-8%16.36017.635-7%19.553-16%17.083-4%16.569-1%
Price To Free Cash Flow Ratio----57.8480%2247.249-100%-3432.5520%-1577.4030%
Price To Total Gains Ratio16.697-8%18.11452.794-66%-345.580+2008%-51.228+383%-14.424+180%
Quick Ratio--0.6330.543+16%0.919-31%0.811-22%0.781-19%
Return On Assets--0.0040.003+14%0.012-70%0.016-77%0.010-63%
Return On Equity--0.0130.014-3%0.053-75%0.082-84%0.056-76%
Total Gains Per Share--0.9030.209+332%0.057+1495%0.307+194%0.164+451%
Usd Book Value--23469679200.00021069070980.000+11%19973930947.500+18%17956467781.620+31%14455824237.360+62%
Usd Book Value Change Per Share--0.9030.153+490%0.001+104887%0.221+309%0.094+857%
Usd Book Value Per Share--7.2336.601+10%3.159+129%4.964+46%4.136+75%
Usd Dividend Per Share---0.056-100%0.056-100%0.086-100%0.069-100%
Usd Eps--0.0970.081+20%0.072+36%0.265-63%0.168-42%
Usd Free Cash Flow---579011196.300-100%365090524.913-100%952180814.645-100%875691787.961-100%
Usd Market Cap46159879034.880-15%53085617901.20056201108697.800-6%703079215000.000-92%183150671939.937-71%118225589695.976-55%
Usd Price Per Share15.080-8%16.36017.635-7%19.553-16%17.083-4%16.569-1%
Usd Profit--316208400.000256542379.200+23%937009781.100-66%1243463924.400-75%758785658.070-58%
Usd Revenue--10994133600.00010284304757.400+7%10311070652.100+7%11211196683.960-2%11643333957.870-6%
Usd Total Gains Per Share--0.9030.209+332%0.057+1495%0.307+194%0.164+451%
 EOD+3 -4MRQTTM+20 -14YOY+20 -155Y+16 -1810Y+15 -19

3.3 Fundamental Score

Let's check the fundamental score of America Movil SAB de CV ADR based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1538.687
Price to Book Ratio (EOD)Between0-12.085
Net Profit Margin (MRQ)Greater than00.029
Operating Margin (MRQ)Greater than00.137
Quick Ratio (MRQ)Greater than10.633
Current Ratio (MRQ)Greater than10.722
Debt to Asset Ratio (MRQ)Less than10.733
Debt to Equity Ratio (MRQ)Less than12.744
Return on Equity (MRQ)Greater than0.150.013
Return on Assets (MRQ)Greater than0.050.004
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of America Movil SAB de CV ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.468
Ma 20Greater thanMa 5015.084
Ma 50Greater thanMa 10015.681
Ma 100Greater thanMa 20016.119
OpenGreater thanClose14.960
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About America Movil SAB de CV ADR

América Móvil, S.A.B. de C.V. provides telecommunications services in Latin America and internationally. The company offers wireless and fixed voice services, including airtime, local, domestic, and international long-distance services; and network interconnection services. It provides data services, such as data centers, data administration, and hosting services to residential and corporate clients; value-added services, including Internet access, messaging and other wireless entertainment, and corporate services; data transmission, email services, instant messaging, content streaming, and interactive applications; and wireless security services, mobile payment solutions, machine-to-machine services, mobile banking, virtual private network services, and video calls and personal communications services. In addition, the company offers residential broadband services; IT solutions to small businesses and large corporations; and cable and satellite television subscriptions. Further, it sells equipment, accessories, and computers; and offers telephone directories, wireless security, call center, advertising, media, and software development services. Additionally, the company provides video, audio, and other media content through the Internet directly from the content provider to the end user. It sells its products and services under the Telcel, Telmex Infinitum, and A1 brands through a network of retailers and service centers to retail customers; and through sales force to corporate customers. The company was incorporated in 2000 and is based in Mexico City, Mexico.

Fundamental data was last updated by Penke on 2024-11-16 12:50:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit America Movil SAB de CV ADR earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare America Movil SAB de CV ADR to the Telecom Services industry mean.
  • A Net Profit Margin of 2.9% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of America Movil SAB de CV ADR:

  • The MRQ is 2.9%. The company is making a profit. +1
  • The TTM is 2.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.9%TTM2.5%+0.4%
TTM2.5%YOY9.0%-6.5%
TTM2.5%5Y10.9%-8.4%
5Y10.9%10Y6.6%+4.3%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%5.1%-2.2%
TTM2.5%4.7%-2.2%
YOY9.0%4.9%+4.1%
5Y10.9%5.8%+5.1%
10Y6.6%5.4%+1.2%
4.3.1.2. Return on Assets

Shows how efficient America Movil SAB de CV ADR is using its assets to generate profit.

  • Above 5% is considered healthy but always compare America Movil SAB de CV ADR to the Telecom Services industry mean.
  • 0.4% Return on Assets means that America Movil SAB de CV ADR generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of America Movil SAB de CV ADR:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.3%+0.0%
TTM0.3%YOY1.2%-0.9%
TTM0.3%5Y1.6%-1.2%
5Y1.6%10Y1.0%+0.6%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.7%-0.3%
TTM0.3%0.6%-0.3%
YOY1.2%0.8%+0.4%
5Y1.6%0.8%+0.8%
10Y1.0%1.0%0.0%
4.3.1.3. Return on Equity

Shows how efficient America Movil SAB de CV ADR is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare America Movil SAB de CV ADR to the Telecom Services industry mean.
  • 1.3% Return on Equity means America Movil SAB de CV ADR generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of America Movil SAB de CV ADR:

  • The MRQ is 1.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.4%0.0%
TTM1.4%YOY5.3%-3.9%
TTM1.4%5Y8.2%-6.8%
5Y8.2%10Y5.6%+2.5%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%2.2%-0.9%
TTM1.4%1.9%-0.5%
YOY5.3%2.1%+3.2%
5Y8.2%2.2%+6.0%
10Y5.6%2.2%+3.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of America Movil SAB de CV ADR.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient America Movil SAB de CV ADR is operating .

  • Measures how much profit America Movil SAB de CV ADR makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare America Movil SAB de CV ADR to the Telecom Services industry mean.
  • An Operating Margin of 13.7% means the company generated $0.14  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of America Movil SAB de CV ADR:

  • The MRQ is 13.7%. The company is operating less efficient.
  • The TTM is 14.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ13.7%TTM14.8%-1.1%
TTM14.8%YOY19.4%-4.6%
TTM14.8%5Y17.2%-2.4%
5Y17.2%10Y14.4%+2.8%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ13.7%11.9%+1.8%
TTM14.8%10.2%+4.6%
YOY19.4%11.1%+8.3%
5Y17.2%11.1%+6.1%
10Y14.4%11.7%+2.7%
4.3.2.2. Operating Ratio

Measures how efficient America Movil SAB de CV ADR is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Telecom Services industry mean).
  • An Operation Ratio of 0.78 means that the operating costs are $0.78 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of America Movil SAB de CV ADR:

  • The MRQ is 0.779. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.785. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.779TTM0.785-0.006
TTM0.785YOY0.794-0.010
TTM0.7855Y0.808-0.023
5Y0.80810Y0.842-0.034
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7790.958-0.179
TTM0.7850.978-0.193
YOY0.7940.945-0.151
5Y0.8080.948-0.140
10Y0.8420.940-0.098
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of America Movil SAB de CV ADR.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if America Movil SAB de CV ADR is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Telecom Services industry mean).
  • A Current Ratio of 0.72 means the company has $0.72 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of America Movil SAB de CV ADR:

  • The MRQ is 0.722. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.695. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.722TTM0.695+0.027
TTM0.695YOY0.684+0.011
TTM0.6955Y0.707-0.012
5Y0.70710Y0.738-0.031
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7220.933-0.211
TTM0.6950.934-0.239
YOY0.6840.953-0.269
5Y0.7071.005-0.298
10Y0.7381.045-0.307
4.4.3.2. Quick Ratio

Measures if America Movil SAB de CV ADR is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare America Movil SAB de CV ADR to the Telecom Services industry mean.
  • A Quick Ratio of 0.63 means the company can pay off $0.63 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of America Movil SAB de CV ADR:

  • The MRQ is 0.633. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.543. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.633TTM0.543+0.090
TTM0.543YOY0.919-0.376
TTM0.5435Y0.811-0.268
5Y0.81110Y0.781+0.029
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6330.602+0.031
TTM0.5430.631-0.088
YOY0.9190.718+0.201
5Y0.8110.753+0.058
10Y0.7810.793-0.012
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of America Movil SAB de CV ADR.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of America Movil SAB de CV ADR assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare America Movil SAB de CV ADR to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.73 means that America Movil SAB de CV ADR assets are financed with 73.3% credit (debt) and the remaining percentage (100% - 73.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of America Movil SAB de CV ADR:

  • The MRQ is 0.733. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.742. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.733TTM0.742-0.009
TTM0.742YOY0.743-0.001
TTM0.7425Y0.776-0.034
5Y0.77610Y0.809-0.032
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7330.634+0.099
TTM0.7420.620+0.122
YOY0.7430.613+0.130
5Y0.7760.615+0.161
10Y0.8090.613+0.196
4.5.4.2. Debt to Equity Ratio

Measures if America Movil SAB de CV ADR is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare America Movil SAB de CV ADR to the Telecom Services industry mean.
  • A Debt to Equity ratio of 274.4% means that company has $2.74 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of America Movil SAB de CV ADR:

  • The MRQ is 2.744. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.228. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.744TTM3.228-0.484
TTM3.228YOY3.260-0.033
TTM3.2285Y4.275-1.047
5Y4.27510Y5.210-0.935
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7441.594+1.150
TTM3.2281.580+1.648
YOY3.2601.575+1.685
5Y4.2751.690+2.585
10Y5.2101.627+3.583
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings America Movil SAB de CV ADR generates.

  • Above 15 is considered overpriced but always compare America Movil SAB de CV ADR to the Telecom Services industry mean.
  • A PE ratio of 41.97 means the investor is paying $41.97 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of America Movil SAB de CV ADR:

  • The EOD is 38.687. Based on the earnings, the company is overpriced. -1
  • The MRQ is 41.970. Based on the earnings, the company is overpriced. -1
  • The TTM is -11.587. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD38.687MRQ41.970-3.284
MRQ41.970TTM-11.587+53.557
TTM-11.587YOY162.857-174.444
TTM-11.5875Y42.366-53.953
5Y42.36610Y1,190,519.231-1,190,476.865
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD38.68710.687+28.000
MRQ41.97010.949+31.021
TTM-11.58710.481-22.068
YOY162.85710.869+151.988
5Y42.36616.099+26.267
10Y1,190,519.23117.532+1,190,501.699
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of America Movil SAB de CV ADR:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-57.848+57.848
TTM-57.848YOY2,247.249-2,305.098
TTM-57.8485Y-3,432.552+3,374.704
5Y-3,432.55210Y-1,577.403-1,855.149
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.047-5.047
TTM-57.8483.860-61.708
YOY2,247.2494.991+2,242.258
5Y-3,432.5525.093-3,437.645
10Y-1,577.4035.968-1,583.371
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of America Movil SAB de CV ADR is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Telecom Services industry mean).
  • A PB ratio of 2.26 means the investor is paying $2.26 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of America Movil SAB de CV ADR:

  • The EOD is 2.085. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.262. Based on the equity, the company is underpriced. +1
  • The TTM is 2.686. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.085MRQ2.262-0.177
MRQ2.262TTM2.686-0.424
TTM2.686YOY33.660-30.974
TTM2.6865Y9.291-6.605
5Y9.29110Y7.156+2.135
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD2.0851.642+0.443
MRQ2.2621.461+0.801
TTM2.6861.578+1.108
YOY33.6601.618+32.042
5Y9.2911.958+7.333
10Y7.1562.508+4.648
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of America Movil SAB de CV ADR.

4.8.1. Institutions holding America Movil SAB de CV ADR

Institutions are holding 6.4% of the shares of America Movil SAB de CV ADR.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Capital Research & Mgmt Co - Division 32.15050.2305658938305546850.8489
2024-06-30Amvescap Plc.0.690.07621144086-8335974-28.2767
2024-06-30Westwood Global Investments LLC0.466612.112414298574-252886-1.7379
2024-06-30Lazard Asset Management LLC0.40890.2672125289386370.0051
2024-06-30Allspring Global Investments Holdings, LLC0.26780.22758205315-323045-3.7879
2024-06-30Morgan Stanley - Brokerage Accounts0.19910.0046102052117346823.8094
2024-06-30Bank of America Corp0.15420.00714724553-322496-6.3898
2024-06-30Dimensional Fund Advisors, Inc.0.1490.02034565197-133403-2.8392
2024-06-30First Trust Advisors L.P.0.11110.05934028192785980451.6543
2024-06-30Schroder Investment Management Group0.0870.052666336-300072-10.1157
2024-06-30Capital International Inc /ca/0.07880.54592413821-573069-19.1861
2024-06-30Macquarie Group Ltd0.07440.04452279817-12454-0.5433
2024-06-30Amundi0.06670.01362043949-5886-0.2871
2024-06-30Renaissance Technologies Corp0.06350.05611945728-4631-0.2374
2024-06-30Discovery Capital Management LLC0.05863.920917959881310688270.0779
2024-06-30JPMorgan Chase & Co0.05180.0022158731561761763.6917
2024-06-30Teacher Retirement System Of Texas0.0480.14231470100-854000-36.7454
2024-06-30Itau Unibanco Holding SA0.03990.8479122279129219731.399
2024-06-30Brandes Investment Partners & Co0.03960.25221213424330062.7961
2024-06-30Capital International Sarl0.03770.5991153945-100869-8.0386
Total 5.243219.4786160658578-4450507-2.8%

4.9.2. Funds holding America Movil SAB de CV ADR

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Schwab Fundamental Emerging MarketsEqETF1.51370.56024638174900
2024-10-31Schwab Emerging Markets Equity ETF™0.88050.22182697857500
2024-09-30American Funds New Perspective A0.760.26092328686800
2024-09-30Capital Group New Perspective Comp0.760.26092328686800
2024-09-30Invesco Emerging Markets Equity0.62331.55731909760010553125.8491
2024-09-30Invesco Developing Markets A0.62331.572619097600-132168-0.6873
2024-09-30American Funds Capital Income Bldr A0.42240.19151294176500
2024-03-25MUAM Emerging Eq Index Mother0.3830.226711735400-2945800-20.0651
2024-10-31Franklin FTSE Mexico ETF0.36499.82631118235800
2024-09-30Capital Group New Geography Equity Comp0.330.254710111343101803511.1954
2024-09-30American Funds New World A0.330.254710111343101803511.1954
2024-09-30Capital Group Intl Growth & Inc Comp0.12390.39223796581-284722-6.9763
2024-09-30American Funds Intl Gr and Inc F20.12390.39223796581-284722-6.9763
2024-09-30DFA Emerging Markets Core Equity I0.1070.17793278667-255649-7.2333
2024-09-30Capital Group PCS Global Equity Comp0.10450.3474320254100
2024-09-30American Funds Global Insight F-30.10450.3474320254100
2024-10-31First Trust Value Line® Dividend ETF0.08780.44182688985-1252-0.0465
2024-10-31Franklin FTSE Latin America ETF0.06183.0499189230000
2024-10-31SPDR® Global Dow ETF0.06020.6181184381100
2024-09-30Lazard Emerging Markets Equity Instl0.05860.9434179448200
Total 7.823321.8979239707958-812931-0.3%

5.3. Insider Transactions

DateOwnerTypeAmountPricePost Transaction AmountLink
2017-11-16Jacques TrottierBUY50000.1 
2014-12-22Jacques TrottierBUY150000.06 
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in MXN. All numbers in thousands.

Summary
Total Assets1,785,897,000
Total Liabilities1,308,871,000
Total Stockholder Equity477,026,000
 As reported
Total Liabilities 1,308,871,000
Total Stockholder Equity+ 477,026,000
Total Assets = 1,785,897,000

Assets

Total Assets1,785,897,000
Total Current Assets366,774,000
Long-term Assets1,419,123,000
Total Current Assets
Net Receivables 238,578,000
Inventory 25,247,000
Other Current Assets 20,140,000
Total Current Assets  (as reported)366,774,000
Total Current Assets  (calculated)283,965,000
+/- 82,809,000
Long-term Assets
Property Plant Equipment 885,179,000
Goodwill 157,305,000
Long Term Investments 37,138,000
Intangible Assets 144,603,000
Long-term Assets Other 194,898,000
Long-term Assets  (as reported)1,419,123,000
Long-term Assets  (calculated)1,419,123,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities508,092,000
Long-term Liabilities800,779,000
Total Stockholder Equity477,026,000
Total Current Liabilities
Short-term Debt 149,169,000
Short Long Term Debt 114,542,000
Accounts payable 143,045,000
Other Current Liabilities 215,878,000
Total Current Liabilities  (as reported)508,092,000
Total Current Liabilities  (calculated)622,634,000
+/- 114,542,000
Long-term Liabilities
Long term Debt 428,167,000
Capital Lease Obligations 213,423,000
Long-term Liabilities Other 193,816,000
Long-term Liabilities  (as reported)800,779,000
Long-term Liabilities  (calculated)835,406,000
+/- 34,627,000
Total Stockholder Equity
Other Stockholders Equity 477,026,000
Total Stockholder Equity (as reported)477,026,000
Total Stockholder Equity (calculated)477,026,000
+/-0
Other
Cash and Short Term Investments 82,809,000
Common Stock Shares Outstanding 3,244,842
Current Deferred Revenue34,627,000
Liabilities and Stockholders Equity 1,785,897,000
Net Debt 756,132,000
Net Invested Capital 1,019,735,000
Net Working Capital -141,318,000
Property Plant and Equipment Gross 1,673,725,000
Short Long Term Debt Total 756,132,000



5.2. Balance Sheets Structured

Currency in MXN. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-31
> Total Assets 
0
0
8,828,825
89,378,274
92,581,687
89,378,274
93,274,080
92,031,054
97,920,680
92,031,054
107,257,901
113,890,905
113,890,905
124,432,792
136,518,441
156,869,230
149,497,648
164,413,846
175,233,555
193,991,134
193,991,134
207,461,390
216,777,780
230,166,648
230,166,648
275,994,042
279,127,175
318,161,035
328,077,669
318,161,035
350,349,802
349,970,304
349,970,304
356,180,616
363,854,484
435,455,470
435,455,470
423,688,000
441,323,000
453,007,961
453,007,961
655,362,000
915,117,000
876,694,534
876,694,534
895,667,000
962,547,000
945,616,861
945,616,861
991,645,000
966,088,000
1,002,569,285
1,002,569,285
982,822,842
1,027,993,000
1,043,058,466
1,043,058,466
1,060,912,403
1,199,785,133
1,218,880,000
1,278,356,669
1,289,552,469
1,293,672,634
1,320,076,000
1,345,063,191
1,439,490,510
1,466,394,000
1,515,898,000
1,515,898,000
1,351,487,742
1,395,337,000
1,407,964,000
1,552,681,205
1,444,140,000
1,325,385,000
1,382,637,000
1,382,637,000
1,557,209,000
1,446,890,369
1,531,933,657
1,580,930,906
1,612,025,094
1,584,369,000
1,625,048,227
1,571,315,815
1,607,080,000
1,602,415,924
1,777,859,000
1,687,387,000
1,706,420,000
1,630,303,568
1,529,316,431
1,618,098,425
1,573,088,000
1,592,142,075
1,592,142,075
1,600,937,183
1,662,996,559
1,785,897,000
1,785,897,0001,662,996,5591,600,937,1831,592,142,0751,592,142,0751,573,088,0001,618,098,4251,529,316,4311,630,303,5681,706,420,0001,687,387,0001,777,859,0001,602,415,9241,607,080,0001,571,315,8151,625,048,2271,584,369,0001,612,025,0941,580,930,9061,531,933,6571,446,890,3691,557,209,0001,382,637,0001,382,637,0001,325,385,0001,444,140,0001,552,681,2051,407,964,0001,395,337,0001,351,487,7421,515,898,0001,515,898,0001,466,394,0001,439,490,5101,345,063,1911,320,076,0001,293,672,6341,289,552,4691,278,356,6691,218,880,0001,199,785,1331,060,912,4031,043,058,4661,043,058,4661,027,993,000982,822,8421,002,569,2851,002,569,285966,088,000991,645,000945,616,861945,616,861962,547,000895,667,000876,694,534876,694,534915,117,000655,362,000453,007,961453,007,961441,323,000423,688,000435,455,470435,455,470363,854,484356,180,616349,970,304349,970,304350,349,802318,161,035328,077,669318,161,035279,127,175275,994,042230,166,648230,166,648216,777,780207,461,390193,991,134193,991,134175,233,555164,413,846149,497,648156,869,230136,518,441124,432,792113,890,905113,890,905107,257,90192,031,05497,920,68092,031,05493,274,08089,378,27492,581,68789,378,2748,828,82500
   > Total Current Assets 
0
0
0
33,657,817
30,478,437
33,657,817
20,398,950
22,367,241
21,551,920
22,367,241
16,646,279
21,516,882
21,516,882
23,502,345
31,960,472
34,936,330
29,458,651
38,517,653
42,392,102
55,133,449
55,133,449
58,997,068
51,140,025
60,211,900
60,211,900
91,702,080
97,216,550
107,863,640
87,818,603
107,863,640
95,165,373
82,536,261
82,536,261
83,772,066
89,378,699
113,485,879
113,485,879
95,954,000
97,195,000
108,098,322
108,098,322
231,083,000
318,393,000
233,711,972
233,711,972
244,749,000
295,890,000
240,277,267
240,277,267
222,643,000
205,457,000
207,802,511
207,802,511
204,357,076
250,033,000
236,698,000
236,698,000
274,362,178
290,125,513
276,667,000
288,408,157
350,599,720
366,864,125
333,577,000
351,332,000
364,733,794
336,050,000
343,085,000
343,085,000
306,656,456
324,583,000
326,937,000
342,235,000
353,920,000
306,456,000
326,961,000
326,961,000
368,377,000
353,375,000
330,844,323
330,844,000
404,274,000
365,173,000
360,223,237
349,005,000
364,919,000
366,702,818
447,816,000
403,518,000
414,047,000
376,582,242
376,729,000
361,002,791
368,128,000
359,244,037
359,244,037
328,281,659
348,194,834
366,774,000
366,774,000348,194,834328,281,659359,244,037359,244,037368,128,000361,002,791376,729,000376,582,242414,047,000403,518,000447,816,000366,702,818364,919,000349,005,000360,223,237365,173,000404,274,000330,844,000330,844,323353,375,000368,377,000326,961,000326,961,000306,456,000353,920,000342,235,000326,937,000324,583,000306,656,456343,085,000343,085,000336,050,000364,733,794351,332,000333,577,000366,864,125350,599,720288,408,157276,667,000290,125,513274,362,178236,698,000236,698,000250,033,000204,357,076207,802,511207,802,511205,457,000222,643,000240,277,267240,277,267295,890,000244,749,000233,711,972233,711,972318,393,000231,083,000108,098,322108,098,32297,195,00095,954,000113,485,879113,485,87989,378,69983,772,06682,536,26182,536,26195,165,373107,863,64087,818,603107,863,64097,216,55091,702,08060,211,90060,211,90051,140,02558,997,06855,133,44955,133,44942,392,10238,517,65329,458,65134,936,33031,960,47223,502,34521,516,88221,516,88216,646,27922,367,24121,551,92022,367,24120,398,95033,657,81730,478,43733,657,817000
       Cash And Cash Equivalents 
0
0
0
22,573,484
17,546,181
22,573,484
10,232,760
2,509,985
11,217,450
2,509,985
5,524,975
9,215,584
9,215,584
12,702,558
18,462,389
15,380,425
9,257,385
9,001,595
14,929,195
16,464,689
16,464,689
22,589,596
11,056,140
11,285,486
11,285,486
41,726,694
43,691,475
41,074,975
21,363,967
41,074,975
27,382,180
12,004,086
12,004,086
8,311,293
12,121,925
22,092,139
22,092,139
19,659,000
16,562,000
27,445,880
27,445,880
154,740,000
178,448,000
95,938,465
95,938,465
87,460,000
126,658,000
59,123,996
59,123,996
62,361,000
47,955,000
45,487,200
45,487,200
31,585,252
72,226,000
48,164,000
48,164,000
94,126,626
89,728,451
56,209,000
66,473,703
118,609,986
69,874,151
97,277,000
45,160,000
46,909,470
75,170,000
78,076,000
78,076,000
20,897,722
4,327,254
68,003,000
24,270,473
20,428,042
16,408,298
21,659,962
21,659,962
-115,986,000
-112,358,000
19,745,656
19,745,656
-123,292,000
-116,723,000
35,917,907
35,917,907
-103,201,000
35,505,293
-102,803,000
38,679,891
35,095,651
27,678,829
-131,762,000
33,700,949
-128,268,000
28,269,862
28,269,862
27,324,804
31,286,651
0
031,286,65127,324,80428,269,86228,269,862-128,268,00033,700,949-131,762,00027,678,82935,095,65138,679,891-102,803,00035,505,293-103,201,00035,917,90735,917,907-116,723,000-123,292,00019,745,65619,745,656-112,358,000-115,986,00021,659,96221,659,96216,408,29820,428,04224,270,47368,003,0004,327,25420,897,72278,076,00078,076,00075,170,00046,909,47045,160,00097,277,00069,874,151118,609,98666,473,70356,209,00089,728,45194,126,62648,164,00048,164,00072,226,00031,585,25245,487,20045,487,20047,955,00062,361,00059,123,99659,123,996126,658,00087,460,00095,938,46595,938,465178,448,000154,740,00027,445,88027,445,88016,562,00019,659,00022,092,13922,092,13912,121,9258,311,29312,004,08612,004,08627,382,18041,074,97521,363,96741,074,97543,691,47541,726,69411,285,48611,285,48611,056,14022,589,59616,464,68916,464,68914,929,1959,001,5959,257,38515,380,42518,462,38912,702,5589,215,5849,215,5845,524,9752,509,98511,217,4502,509,98510,232,76022,573,48417,546,18122,573,484000
       Short-term Investments 
0
0
0
1,628,915
0
1,628,915
0
9,831,438
0
9,831,438
0
1,464,935
1,464,935
0
0
792,323
792,323
6,754,063
0
2,581,656
2,581,656
0
0
1,506,109
1,506,109
0
0
2,051,050
0
2,051,050
0
54,465
54,465
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,262,520
0
55,049,112
55,049,112
56,347,000
56,347,000
59,115,473
0
54,857,157
54,857,157
49,421,153
54,974,334
56,671,062
59,120,676
60,527,388
52,660,312
49,015,934
49,015,934
197,574,000
179,383,000
47,718,025
47,718,025
225,866,000
198,460,000
54,636,395
54,636,395
203,341,000
62,736,503
279,232,000
117,703,202
118,696,734
89,002,254
262,135,000
91,029,872
248,506,000
76,297,904
76,297,904
44,237,410
53,855,175
0
053,855,17544,237,41076,297,90476,297,904248,506,00091,029,872262,135,00089,002,254118,696,734117,703,202279,232,00062,736,503203,341,00054,636,39554,636,395198,460,000225,866,00047,718,02547,718,025179,383,000197,574,00049,015,93449,015,93452,660,31260,527,38859,120,67656,671,06254,974,33449,421,15354,857,15754,857,157059,115,47356,347,00056,347,00055,049,11255,049,11203,262,5200000000000000000000000000054,46554,46502,051,05002,051,050001,506,1091,506,109002,581,6562,581,65606,754,063792,323792,323001,464,9351,464,93509,831,43809,831,43801,628,91501,628,915000
       Net Receivables 
0
0
0
4,443,372
9,531,025
4,443,372
6,590,430
4,353,741
3,622,020
4,353,741
4,383,282
6,316,883
6,316,883
5,122,842
5,985,724
11,449,255
11,378,080
12,430,228
15,360,609
20,740,255
20,740,255
21,397,845
23,435,145
30,864,482
30,864,482
29,982,984
31,926,275
41,906,190
41,314,711
41,906,190
41,669,010
44,868,267
44,868,267
42,112,611
44,192,012
53,823,472
53,823,472
47,195,000
52,237,000
56,387,080
56,387,080
48,910,000
100,305,000
96,735,223
96,735,223
112,243,000
122,988,000
124,973,353
124,973,353
113,279,000
112,003,000
120,895,007
120,895,007
113,036,960
126,265,000
138,342,000
138,342,000
127,491,453
129,666,201
163,189,000
146,904,514
145,751,447
149,952,013
175,350,000
196,123,000
192,166,752
197,381,000
207,859,000
207,859,000
178,815,700
186,593,000
197,152,000
201,814,000
206,220,000
182,817,000
195,982,000
195,982,000
226,500,000
226,816,000
205,979,436
211,532,000
251,664,000
232,187,000
209,369,254
217,688,000
216,088,000
209,201,198
217,143,000
212,339,000
210,479,000
212,450,814
198,372,000
201,711,415
205,124,000
218,487,426
218,487,426
114,741,846
115,206,048
238,578,000
238,578,000115,206,048114,741,846218,487,426218,487,426205,124,000201,711,415198,372,000212,450,814210,479,000212,339,000217,143,000209,201,198216,088,000217,688,000209,369,254232,187,000251,664,000211,532,000205,979,436226,816,000226,500,000195,982,000195,982,000182,817,000206,220,000201,814,000197,152,000186,593,000178,815,700207,859,000207,859,000197,381,000192,166,752196,123,000175,350,000149,952,013145,751,447146,904,514163,189,000129,666,201127,491,453138,342,000138,342,000126,265,000113,036,960120,895,007120,895,007112,003,000113,279,000124,973,353124,973,353122,988,000112,243,00096,735,22396,735,223100,305,00048,910,00056,387,08056,387,08052,237,00047,195,00053,823,47253,823,47244,192,01242,112,61144,868,26744,868,26741,669,01041,906,19041,314,71141,906,19031,926,27529,982,98430,864,48230,864,48223,435,14521,397,84520,740,25520,740,25515,360,60912,430,22811,378,08011,449,2555,985,7245,122,8426,316,8836,316,8834,383,2824,353,7413,622,0204,353,7416,590,4304,443,3729,531,0254,443,372000
       Other Current Assets 
0
0
61,141
925,301
691,615
925,301
1,378,950
1,662,601
3,964,400
1,662,601
4,464,832
592,208
592,208
2,634,605
3,909,941
3,198,240
2,634,171
3,371,298
3,337,782
3,967,308
3,967,308
4,584,486
5,205,420
3,593,432
3,593,432
5,619,000
5,520,425
3,637,915
7,971,465
3,637,915
6,350,917
4,498,809
4,498,809
8,146,509
6,558,300
5,765,126
5,765,126
7,543,000
6,673,000
448,054
448,054
6,450,000
15,740,000
14,956,754
14,956,754
17,301,000
17,376,000
14,260,648
14,260,648
16,828,000
16,330,000
415,875
415,875
15,675,702
15,030,000
13,473,000
13,473,000
18,422,189
19,811,406
23,701,000
1,269,726
21,406,315
19,416,933
25,160,000
18,125,000
25,436,429
23,144,000
20,279,000
20,279,000
23,429,639
22,382,000
26,697,000
18,220,000
38,456,000
22,904,000
20,439,000
20,439,000
21,657,000
17,837,000
25,465,882
10,746,000
16,220,000
16,220,000
33,225,507
10,386,000
16,992,000
13,457,144
21,137,000
10,611,000
19,189,000
15,628,480
24,585,000
10,565,422
20,871,000
15,624,093
15,624,093
120,973,483
128,821,405
20,140,000
20,140,000128,821,405120,973,48315,624,09315,624,09320,871,00010,565,42224,585,00015,628,48019,189,00010,611,00021,137,00013,457,14416,992,00010,386,00033,225,50716,220,00016,220,00010,746,00025,465,88217,837,00021,657,00020,439,00020,439,00022,904,00038,456,00018,220,00026,697,00022,382,00023,429,63920,279,00020,279,00023,144,00025,436,42918,125,00025,160,00019,416,93321,406,3151,269,72623,701,00019,811,40618,422,18913,473,00013,473,00015,030,00015,675,702415,875415,87516,330,00016,828,00014,260,64814,260,64817,376,00017,301,00014,956,75414,956,75415,740,0006,450,000448,054448,0546,673,0007,543,0005,765,1265,765,1266,558,3008,146,5094,498,8094,498,8096,350,9173,637,9157,971,4653,637,9155,520,4255,619,0003,593,4323,593,4325,205,4204,584,4863,967,3083,967,3083,337,7823,371,2982,634,1713,198,2403,909,9412,634,605592,208592,2084,464,8321,662,6013,964,4001,662,6011,378,950925,301691,615925,30161,14100
   > Long-term Assets 
0
0
0
55,720,458
62,103,250
55,720,458
72,875,130
69,663,814
76,368,760
69,663,814
90,611,622
92,374,023
92,374,023
100,930,446
104,557,970
121,932,900
120,038,997
125,896,193
132,841,453
138,857,685
138,857,685
148,464,322
165,637,755
169,954,748
169,954,748
184,291,962
181,910,625
210,297,395
240,259,066
210,297,395
255,184,428
267,434,043
267,434,043
272,408,550
274,475,786
321,969,591
321,969,591
327,734,000
344,128,000
344,909,639
344,909,639
424,279,000
596,724,000
642,982,562
642,982,562
650,918,000
666,657,000
705,339,594
705,339,594
769,002,000
760,631,000
794,766,774
794,766,774
778,465,766
777,961,000
798,459,000
798,459,000
786,550,225
909,659,620
942,213,000
989,948,512
938,952,749
926,808,509
986,499,000
945,156,000
1,074,756,716
1,130,344,000
1,172,813,000
1,172,813,000
1,044,831,286
1,070,754,000
1,081,027,000
1,143,976,000
1,090,220,000
1,018,929,000
1,055,676,000
1,055,676,000
1,188,832,000
1,143,563,000
1,201,089,334
1,201,088,000
1,256,749,000
1,219,195,000
1,264,824,990
1,157,673,000
1,242,161,000
1,235,713,106
1,330,043,000
1,283,869,000
1,292,373,000
1,253,721,326
1,216,613,000
1,257,095,634
1,204,960,000
1,232,898,038
1,232,898,038
1,272,655,524
1,314,801,725
1,419,123,000
1,419,123,0001,314,801,7251,272,655,5241,232,898,0381,232,898,0381,204,960,0001,257,095,6341,216,613,0001,253,721,3261,292,373,0001,283,869,0001,330,043,0001,235,713,1061,242,161,0001,157,673,0001,264,824,9901,219,195,0001,256,749,0001,201,088,0001,201,089,3341,143,563,0001,188,832,0001,055,676,0001,055,676,0001,018,929,0001,090,220,0001,143,976,0001,081,027,0001,070,754,0001,044,831,2861,172,813,0001,172,813,0001,130,344,0001,074,756,716945,156,000986,499,000926,808,509938,952,749989,948,512942,213,000909,659,620786,550,225798,459,000798,459,000777,961,000778,465,766794,766,774794,766,774760,631,000769,002,000705,339,594705,339,594666,657,000650,918,000642,982,562642,982,562596,724,000424,279,000344,909,639344,909,639344,128,000327,734,000321,969,591321,969,591274,475,786272,408,550267,434,043267,434,043255,184,428210,297,395240,259,066210,297,395181,910,625184,291,962169,954,748169,954,748165,637,755148,464,322138,857,685138,857,685132,841,453125,896,193120,038,997121,932,900104,557,970100,930,44692,374,02392,374,02390,611,62269,663,81476,368,76069,663,81472,875,13055,720,45862,103,25055,720,458000
       Property Plant Equipment 
0
0
2,867,115
33,281,913
35,092,363
33,281,913
38,239,710
39,705,116
43,428,200
39,705,116
52,793,069
61,038,959
61,038,959
64,025,073
64,206,501
73,392,945
70,933,471
78,170,539
84,034,906
84,638,615
84,638,615
93,429,023
108,367,380
111,924,613
111,924,613
122,808,864
121,010,350
136,826,625
140,516,389
136,826,625
157,657,957
167,490,768
167,490,768
165,401,940
168,187,604
209,896,820
209,896,820
216,600,000
229,713,000
227,049,009
227,049,009
210,458,000
405,305,000
411,820,387
411,820,387
413,105,000
429,757,000
466,086,773
466,086,773
484,606,000
472,264,000
500,434,272
500,434,272
486,797,598
485,334,000
501,107,000
501,107,000
500,827,260
565,354,110
558,620,000
595,596,318
577,814,784
558,722,383
589,168,000
573,529,000
646,935,859
663,037,000
701,190,000
701,190,000
615,502,880
623,119,000
629,785,000
676,343,000
629,526,000
591,270,000
629,088,000
629,088,000
752,683,000
730,318,000
757,346,593
757,346,000
776,795,000
753,107,000
824,906,475
717,754,000
803,813,000
799,294,150
854,236,000
821,569,000
828,537,000
786,341,093
744,872,000
779,100,306
738,291,000
753,599,078
753,599,078
801,312,990
823,327,857
885,179,000
885,179,000823,327,857801,312,990753,599,078753,599,078738,291,000779,100,306744,872,000786,341,093828,537,000821,569,000854,236,000799,294,150803,813,000717,754,000824,906,475753,107,000776,795,000757,346,000757,346,593730,318,000752,683,000629,088,000629,088,000591,270,000629,526,000676,343,000629,785,000623,119,000615,502,880701,190,000701,190,000663,037,000646,935,859573,529,000589,168,000558,722,383577,814,784595,596,318558,620,000565,354,110500,827,260501,107,000501,107,000485,334,000486,797,598500,434,272500,434,272472,264,000484,606,000466,086,773466,086,773429,757,000413,105,000411,820,387411,820,387405,305,000210,458,000227,049,009227,049,009229,713,000216,600,000209,896,820209,896,820168,187,604165,401,940167,490,768167,490,768157,657,957136,826,625140,516,389136,826,625121,010,350122,808,864111,924,613111,924,613108,367,38093,429,02384,638,61584,638,61584,034,90678,170,53970,933,47173,392,94564,206,50164,025,07361,038,95961,038,95952,793,06939,705,11643,428,20039,705,11638,239,71033,281,91335,092,36333,281,9132,867,11500
       Goodwill 
0
0
0
739,364
715,350
864,459
511,345
464,968
1,054,438
1,019,339
0
6,024,696
6,024,696
540,029
503,317
8,028,349
8,028,349
746,057
835,046
9,523,412
9,523,412
899,536
914,551
12,253,829
12,253,829
11,867,328
12,522,475
25,540,970
26,310,250
25,540,970
44,849,934
44,835,588
44,835,588
43,523,574
44,891,564
44,696,281
44,696,281
92,711,000
45,312,000
45,805,279
45,805,279
45,971,000
70,501,000
70,918,967
70,918,967
71,178,000
72,134,000
73,038,433
73,038,433
106,115,000
102,170,000
99,705,859
99,705,859
98,017,583
93,496,000
92,486,000
92,486,000
95,428,607
129,670,483
135,525,000
140,903,391
139,411,918
136,347,853
140,277,000
137,114,000
146,444,878
148,711,000
152,633,000
152,633,000
146,126,558
148,341,000
149,125,000
151,463,000
149,232,000
144,494,000
145,566,000
145,566,000
147,713,000
145,991,000
152,899,801
152,900,000
151,729,000
150,366,000
143,052,859
143,053,000
140,665,000
139,845,480
137,069,000
136,578,000
141,645,000
143,330,328
138,255,000
141,121,365
137,183,000
146,593,836
146,593,836
143,053,826
147,156,812
157,305,000
157,305,000147,156,812143,053,826146,593,836146,593,836137,183,000141,121,365138,255,000143,330,328141,645,000136,578,000137,069,000139,845,480140,665,000143,053,000143,052,859150,366,000151,729,000152,900,000152,899,801145,991,000147,713,000145,566,000145,566,000144,494,000149,232,000151,463,000149,125,000148,341,000146,126,558152,633,000152,633,000148,711,000146,444,878137,114,000140,277,000136,347,853139,411,918140,903,391135,525,000129,670,48395,428,60792,486,00092,486,00093,496,00098,017,58399,705,85999,705,859102,170,000106,115,00073,038,43373,038,43372,134,00071,178,00070,918,96770,918,96770,501,00045,971,00045,805,27945,805,27945,312,00092,711,00044,696,28144,696,28144,891,56443,523,57444,835,58844,835,58844,849,93425,540,97026,310,25025,540,97012,522,47511,867,32812,253,82912,253,829914,551899,5369,523,4129,523,412835,046746,0578,028,3498,028,349503,317540,0296,024,6966,024,69601,019,3391,054,438464,968511,345864,459715,350739,364000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
88,887,024
0
0
0
49,262,581
0
0
0
3,110,570
0
0
0
3,603,484
3,269,521
3,169,123
2,926,303
3,735,172
176,955
160,691
140,085
1
0
3,091,000
2,496,000
2,474,193
2,460,000
1,905,000
1,838,000
1,830,000
1,773,000
1,776,000
1,747,341
9,947,000
9,995,000
9,756,000
9,975,366
30,956,611
34,269,000
34,438,000
30,521,282
29,295,000
31,652,000
34,985,000
37,138,000
37,138,00034,985,00031,652,00029,295,00030,521,28234,438,00034,269,00030,956,6119,975,3669,756,0009,995,0009,947,0001,747,3411,776,0001,773,0001,830,0001,838,0001,905,0002,460,0002,474,1932,496,0003,091,00001140,085160,691176,9553,735,1722,926,3033,169,1233,269,5213,603,4840003,110,57000049,262,58100088,887,0240000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
7,122,888
9,189,955
7,122,888
7,427,310
6,685,682
14,334,910
6,685,682
30,438,328
28,145,453
28,145,453
33,016,195
33,695,783
42,332,260
41,587,300
41,109,195
43,481,990
44,407,585
44,407,585
48,013,628
49,913,955
37,608,499
37,608,499
40,659,084
39,586,825
39,045,515
40,177,508
39,045,515
41,177,115
42,264,840
42,264,840
49,291,014
46,804,401
48,109,524
48,109,524
7,039,560
49,870,000
46,557,058
46,557,058
39,806,000
51,194,000
49,052,735
49,052,735
44,274,000
42,303,000
41,537,753
41,537,753
43,048,000
38,687,000
45,195,745
45,195,745
41,637,829
39,017,000
38,220,000
38,220,000
38,039,347
74,983,167
101,573,000
109,829,650
101,133,904
123,899,901
107,780,000
101,750,000
141,633,529
126,262,000
128,598,000
128,598,000
129,134,249
116,901,000
111,490,000
123,242,000
106,670,000
99,465,000
100,338,000
100,338,000
122,222,000
115,806,000
125,169,389
125,169,000
143,791,000
136,311,000
133,456,967
133,457,000
128,308,000
124,456,319
144,556,000
143,226,000
134,020,000
131,646,378
123,504,000
128,893,422
119,615,000
120,066,266
120,066,266
121,803,000
128,728,000
144,603,000
144,603,000128,728,000121,803,000120,066,266120,066,266119,615,000128,893,422123,504,000131,646,378134,020,000143,226,000144,556,000124,456,319128,308,000133,457,000133,456,967136,311,000143,791,000125,169,000125,169,389115,806,000122,222,000100,338,000100,338,00099,465,000106,670,000123,242,000111,490,000116,901,000129,134,249128,598,000128,598,000126,262,000141,633,529101,750,000107,780,000123,899,901101,133,904109,829,650101,573,00074,983,16738,039,34738,220,00038,220,00039,017,00041,637,82945,195,74545,195,74538,687,00043,048,00041,537,75341,537,75342,303,00044,274,00049,052,73549,052,73551,194,00039,806,00046,557,05846,557,05849,870,0007,039,56048,109,52448,109,52446,804,40149,291,01442,264,84042,264,84041,177,11539,045,51540,177,50839,045,51539,586,82540,659,08437,608,49937,608,49949,913,95548,013,62844,407,58544,407,58543,481,99041,109,19541,587,30042,332,26033,695,78333,016,19528,145,45328,145,45330,438,3286,685,68214,334,9106,685,6827,427,3107,122,8889,189,9557,122,888000
       Other Assets 
0
0
2,107,485
2,328,852
2,842,639
3,366,777
3,639,287
3,294,502
3,669,703
4,145,892
0
2,983,309
3,274,439
3,525,778
3,666,272
4,382,093
4,347,223
4,149,073
4,297,233
4,876,737
4,799,588
5,123,955
5,314,828
5,456,023
5,475,959
5,458,291
5,549,260
6,857,685
9,034,565
9,056,728
8,923,844
9,133,600
9,369,708
10,406,464
9,673,915
8,102,427
7,730,613
8,438,421
8,487,445
9,026,209
8,970,994
16,664,927
15,159,499
18,668,457
19,550,222
20,292,738
17,203,941
17,149,510
17,498,693
21,206,180
22,418,254
22,704,709
21,966,212
-1,000
-1,000
7,901,466
7,901,466
22,030,377
25,642,773
26,735,742
25,161,888
23,016,785
21,863,771
48,575,191
48,575,191
23,133,579
24,168,343
22,890,973
-1,000
23,751,296
24,665,803
66,470,205
66,470,205
9,363,775
9,379,105
58
179,669,326
136,022,865
-50,047,631
163,199,358
48,998,906
-48,997,906
1,000
161,578,929
64,637,815
174,153,612
177,278,786
172,549,000
190,049,427
191,147,588
188,901,861
-64,025,569
157,407,768
157,114,990
164,228,982
0
0
0
0
0000164,228,982157,114,990157,407,768-64,025,569188,901,861191,147,588190,049,427172,549,000177,278,786174,153,61264,637,815161,578,9291,000-48,997,90648,998,906163,199,358-50,047,631136,022,865179,669,326589,379,1059,363,77566,470,20566,470,20524,665,80323,751,296-1,00022,890,97324,168,34323,133,57948,575,19148,575,19121,863,77123,016,78525,161,88826,735,74225,642,77322,030,3777,901,4667,901,466-1,000-1,00021,966,21222,704,70922,418,25421,206,18017,498,69317,149,51017,203,94120,292,73819,550,22218,668,45715,159,49916,664,9278,970,9949,026,2098,487,4458,438,4217,730,6138,102,4279,673,91510,406,4649,369,7089,133,6008,923,8449,056,7289,034,5656,857,6855,549,2605,458,2915,475,9595,456,0235,314,8285,123,9554,799,5884,876,7374,297,2334,149,0734,347,2234,382,0933,666,2723,525,7783,274,4392,983,30904,145,8923,669,7033,294,5023,639,2873,366,7772,842,6392,328,8522,107,48500
> Total Liabilities 
0
0
1,883,051
22,795,171
24,585,497
22,795,171
31,002,600
35,788,273
40,968,470
35,788,273
59,643,222
64,332,465
64,332,465
62,592,768
72,300,957
83,909,380
80,507,696
90,875,975
95,955,556
116,674,294
116,674,294
126,100,193
129,974,175
144,441,638
144,441,638
169,345,422
167,028,525
209,390,615
200,677,763
209,390,615
200,441,930
222,805,422
222,805,422
219,914,547
238,984,452
290,530,921
290,530,921
263,522,000
255,800,000
275,102,398
275,102,398
388,034,000
591,744,000
540,657,364
540,657,364
560,942,000
620,691,000
649,977,166
649,977,166
700,834,000
662,805,000
690,245,908
690,245,908
768,445,265
810,117,000
826,146,000
826,146,000
849,133,074
962,779,887
1,008,685,000
1,043,717,621
1,107,353,948
1,140,820,538
1,134,502,000
1,135,633,000
1,221,654,368
1,230,129,000
1,244,874,000
1,244,874,000
1,115,755,829
1,145,775,000
1,185,560,000
1,225,578,000
1,226,590,000
1,150,110,000
1,174,351,000
1,174,351,000
1,307,886,000
1,258,124,000
1,305,026,792
1,305,027,000
1,442,142,000
1,355,529,000
1,309,930,609
1,268,789,000
1,290,587,000
1,280,174,912
1,308,828,000
1,229,743,000
1,260,016,000
1,198,747,156
1,184,070,000
1,180,269,152
1,156,811,000
1,167,597,954
1,167,597,954
1,207,035,260
1,245,536,003
1,308,871,000
1,308,871,0001,245,536,0031,207,035,2601,167,597,9541,167,597,9541,156,811,0001,180,269,1521,184,070,0001,198,747,1561,260,016,0001,229,743,0001,308,828,0001,280,174,9121,290,587,0001,268,789,0001,309,930,6091,355,529,0001,442,142,0001,305,027,0001,305,026,7921,258,124,0001,307,886,0001,174,351,0001,174,351,0001,150,110,0001,226,590,0001,225,578,0001,185,560,0001,145,775,0001,115,755,8291,244,874,0001,244,874,0001,230,129,0001,221,654,3681,135,633,0001,134,502,0001,140,820,5381,107,353,9481,043,717,6211,008,685,000962,779,887849,133,074826,146,000826,146,000810,117,000768,445,265690,245,908690,245,908662,805,000700,834,000649,977,166649,977,166620,691,000560,942,000540,657,364540,657,364591,744,000388,034,000275,102,398275,102,398255,800,000263,522,000290,530,921290,530,921238,984,452219,914,547222,805,422222,805,422200,441,930209,390,615200,677,763209,390,615167,028,525169,345,422144,441,638144,441,638129,974,175126,100,193116,674,294116,674,29495,955,55690,875,97580,507,69683,909,38072,300,95762,592,76864,332,46564,332,46559,643,22235,788,27340,968,47035,788,27331,002,60022,795,17124,585,49722,795,1711,883,05100
   > Total Current Liabilities 
0
0
1,234,523
17,889,149
19,374,698
17,889,149
19,609,620
18,711,508
19,767,940
18,711,508
24,475,026
26,015,583
26,015,583
24,307,364
30,115,331
38,834,185
39,656,293
41,888,951
44,980,586
54,393,012
54,393,012
68,498,870
73,628,730
89,272,214
89,272,214
91,971,792
91,224,200
120,742,075
99,687,473
120,742,075
101,833,289
116,337,240
116,337,240
128,634,510
120,563,415
147,796,106
147,796,106
130,597,000
126,768,000
140,256,681
140,256,681
144,251,000
205,249,000
204,543,083
204,543,083
235,288,000
244,617,000
262,758,431
262,758,431
263,639,000
240,952,000
251,529,949
251,529,949
297,313,821
277,722,000
281,471,000
281,471,000
317,104,616
331,956,671
386,831,000
378,911,624
404,156,669
430,614,917
381,991,000
415,707,000
451,182,856
436,955,000
473,207,000
473,207,000
408,133,148
404,612,000
407,709,000
413,336,000
430,616,000
422,366,000
473,040,000
473,040,000
560,706,000
517,335,000
525,399,745
525,400,000
496,787,000
497,221,000
507,310,678
496,092,000
505,418,000
534,049,179
580,191,000
528,148,000
544,449,000
542,997,774
565,625,000
488,876,035
558,471,000
533,664,963
533,664,963
485,938,200
491,365,780
508,092,000
508,092,000491,365,780485,938,200533,664,963533,664,963558,471,000488,876,035565,625,000542,997,774544,449,000528,148,000580,191,000534,049,179505,418,000496,092,000507,310,678497,221,000496,787,000525,400,000525,399,745517,335,000560,706,000473,040,000473,040,000422,366,000430,616,000413,336,000407,709,000404,612,000408,133,148473,207,000473,207,000436,955,000451,182,856415,707,000381,991,000430,614,917404,156,669378,911,624386,831,000331,956,671317,104,616281,471,000281,471,000277,722,000297,313,821251,529,949251,529,949240,952,000263,639,000262,758,431262,758,431244,617,000235,288,000204,543,083204,543,083205,249,000144,251,000140,256,681140,256,681126,768,000130,597,000147,796,106147,796,106120,563,415128,634,510116,337,240116,337,240101,833,289120,742,07599,687,473120,742,07591,224,20091,971,79289,272,21489,272,21473,628,73068,498,87054,393,01254,393,01244,980,58641,888,95139,656,29338,834,18530,115,33124,307,36426,015,58326,015,58324,475,02618,711,50819,767,94018,711,50819,609,62017,889,14919,374,69817,889,1491,234,52300
       Short-term Debt 
0
0
0
6,766,262
7,882,518
6,766,262
9,747,750
6,261,016
8,081,970
6,261,016
10,907,238
10,306,493
10,306,493
6,607,421
9,873,699
10,005,605
12,069,471
5,710,566
6,777,741
5,375,037
5,375,037
8,954,241
9,754,785
17,020,208
17,020,208
11,867,328
10,151,875
25,065,990
8,578,709
25,065,990
13,313,970
19,999,548
19,999,548
23,275,740
24,014,309
26,731,355
26,731,355
12,687,000
8,310,000
9,167,941
9,167,941
7,841,000
21,240,000
9,039,204
9,039,204
21,395,000
41,928,000
26,643,315
26,643,315
23,158,000
20,320,000
13,621,806
13,621,806
57,432,630
43,515,000
25,841,000
25,841,000
51,465,649
51,096,833
90,599,000
57,805,517
77,481,828
132,884,388
76,893,000
109,761,000
105,727,031
79,168,000
82,607,000
82,607,000
57,472,802
59,935,000
62,402,000
51,746,000
56,342,000
69,909,000
96,231,000
96,231,000
186,032,000
158,775,000
155,066,744
155,067,000
126,293,000
149,054,000
173,151,089
173,151,000
145,573,000
174,572,603
187,254,000
172,774,000
157,439,000
33,969,414
202,511,000
32,902,237
199,513,000
26,444,015
26,444,015
128,236,004
135,524,586
149,169,000
149,169,000135,524,586128,236,00426,444,01526,444,015199,513,00032,902,237202,511,00033,969,414157,439,000172,774,000187,254,000174,572,603145,573,000173,151,000173,151,089149,054,000126,293,000155,067,000155,066,744158,775,000186,032,00096,231,00096,231,00069,909,00056,342,00051,746,00062,402,00059,935,00057,472,80282,607,00082,607,00079,168,000105,727,031109,761,00076,893,000132,884,38877,481,82857,805,51790,599,00051,096,83351,465,64925,841,00025,841,00043,515,00057,432,63013,621,80613,621,80620,320,00023,158,00026,643,31526,643,31541,928,00021,395,0009,039,2049,039,20421,240,0007,841,0009,167,9419,167,9418,310,00012,687,00026,731,35526,731,35524,014,30923,275,74019,999,54819,999,54813,313,97025,065,9908,578,70925,065,99010,151,87511,867,32817,020,20817,020,2089,754,7858,954,2415,375,0375,375,0376,777,7415,710,56612,069,47110,005,6059,873,6996,607,42110,306,49310,306,49310,907,2386,261,0168,081,9706,261,0169,747,7506,766,2627,882,5186,766,262000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
492,539,639
0
0
0
59,251,838
0
0
0
119,451,709
0
0
0
82,575,099
646,629,322
621,078,292
653,596,928
51,708,879
3,419,769
2,823,068
3,734,294
33
0
158,553,000
131,420,000
129,160,290
140,721,000
101,929,000
124,433,000
148,083,000
114,623,000
117,890,000
147,218,744
145,142,000
156,142,000
126,465,000
0
102,024,414
173,017,000
170,960,000
152,921,592
160,964,000
98,427,000
105,055,000
114,542,000
114,542,000105,055,00098,427,000160,964,000152,921,592170,960,000173,017,000102,024,4140126,465,000156,142,000145,142,000147,218,744117,890,000114,623,000148,083,000124,433,000101,929,000140,721,000129,160,290131,420,000158,553,0000333,734,2942,823,0683,419,76951,708,879653,596,928621,078,292646,629,32282,575,099000119,451,70900059,251,838000492,539,6390000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
723,409
10,573,489
7,067,738
10,573,489
9,443,430
8,181,061
6,658,390
8,181,061
9,531,091
11,023,376
11,023,376
12,190,273
15,200,444
20,666,405
19,880,744
26,741,044
27,973,792
36,451,625
36,451,625
46,134,741
48,494,295
45,971,654
45,971,654
60,516,630
57,519,975
51,319,333
53,503,765
51,319,333
61,410,414
57,297,180
57,297,180
81,217,914
71,474,540
90,867,401
90,867,401
92,142,000
87,492,000
97,086,585
97,086,585
103,301,000
142,672,000
1,911,295
1,911,295
157,715,000
162,258,000
92,484,803
92,484,803
198,833,000
178,987,000
91,793,858
91,793,858
191,313,276
190,120,000
205,015,000
205,015,000
165,693,049
160,861,188
232,551,000
118,723,997
207,341,358
180,329,751
242,799,000
249,633,000
210,590,679
293,518,000
322,736,000
322,736,000
199,944,188
269,605,000
266,315,000
291,029,000
297,098,000
272,935,000
298,761,000
298,761,000
286,324,000
266,928,000
116,831,135
272,556,000
266,710,000
247,853,000
78,285,797
225,995,000
265,329,000
197,013,372
285,041,000
255,733,000
275,325,000
207,482,416
147,156,000
208,741,913
141,812,000
202,235,765
202,235,765
57,625,272
50,501,480
143,045,000
143,045,00050,501,48057,625,272202,235,765202,235,765141,812,000208,741,913147,156,000207,482,416275,325,000255,733,000285,041,000197,013,372265,329,000225,995,00078,285,797247,853,000266,710,000272,556,000116,831,135266,928,000286,324,000298,761,000298,761,000272,935,000297,098,000291,029,000266,315,000269,605,000199,944,188322,736,000322,736,000293,518,000210,590,679249,633,000242,799,000180,329,751207,341,358118,723,997232,551,000160,861,188165,693,049205,015,000205,015,000190,120,000191,313,27691,793,85891,793,858178,987,000198,833,00092,484,80392,484,803162,258,000157,715,0001,911,2951,911,295142,672,000103,301,00097,086,58597,086,58587,492,00092,142,00090,867,40190,867,40171,474,54081,217,91457,297,18057,297,18061,410,41451,319,33353,503,76551,319,33357,519,97560,516,63045,971,65445,971,65448,494,29546,134,74136,451,62536,451,62527,973,79226,741,04419,880,74420,666,40515,200,44412,190,27311,023,37611,023,3769,531,0918,181,0616,658,3908,181,0619,443,43010,573,4897,067,73810,573,489723,40900
       Other Current Liabilities 
0
0
0
19,277
4,424,442
19,277
418,440
2,801,454
5,027,580
2,801,454
4,036,697
1,963,636
1,963,636
5,509,669
5,041,188
8,162,175
3,097,602
9,437,340
10,229,053
5,507,221
5,507,221
13,409,889
15,379,650
17,477,290
17,477,290
19,587,834
23,552,350
32,870,872
37,604,999
32,870,872
27,108,905
26,611,599
26,611,599
24,140,856
25,074,567
15,534,719
15,534,719
25,768,000
30,966,000
17,761,704
17,761,704
33,109,000
41,337,000
168,528,354
168,528,354
56,178,000
40,431,000
117,381,634
117,381,634
41,648,000
41,645,000
120,125,402
120,125,402
25,528,140
44,087,000
20,932,179
20,932,179
73,113,960
80,276,535
63,681,000
168,943,552
88,841,041
85,490,583
62,299,000
21,488,680
99,737,456
64,269,000
29,350,607
29,350,607
118,875,837
75,072,000
78,992,000
34,828,667
77,176,000
79,522,000
43,882,821
43,882,821
88,350,000
91,632,000
203,080,013
64,917,416
103,784,000
100,314,000
201,277,131
59,531,972
57,783,535
125,158,149
81,756,550
71,561,699
86,044,944
274,583,135
189,301,395
219,353,533
190,656,046
177,420,876
177,420,876
228,110,983
231,019,044
215,878,000
215,878,000231,019,044228,110,983177,420,876177,420,876190,656,046219,353,533189,301,395274,583,13586,044,94471,561,69981,756,550125,158,14957,783,53559,531,972201,277,131100,314,000103,784,00064,917,416203,080,01391,632,00088,350,00043,882,82143,882,82179,522,00077,176,00034,828,66778,992,00075,072,000118,875,83729,350,60729,350,60764,269,00099,737,45621,488,68062,299,00085,490,58388,841,041168,943,55263,681,00080,276,53573,113,96020,932,17920,932,17944,087,00025,528,140120,125,402120,125,40241,645,00041,648,000117,381,634117,381,63440,431,00056,178,000168,528,354168,528,35441,337,00033,109,00017,761,70417,761,70430,966,00025,768,00015,534,71915,534,71925,074,56724,140,85626,611,59926,611,59927,108,90532,870,87237,604,99932,870,87223,552,35019,587,83417,477,29017,477,29015,379,65013,409,8895,507,2215,507,22110,229,0539,437,3403,097,6028,162,1755,041,1885,509,6691,963,6361,963,6364,036,6972,801,4545,027,5802,801,454418,44019,2774,424,44219,277000
   > Long-term Liabilities 
0
0
0
4,906,022
5,210,799
4,906,022
11,392,980
17,076,765
21,200,530
17,076,765
35,168,196
38,316,882
38,316,882
38,285,404
42,185,626
45,075,195
40,851,403
48,987,024
50,974,970
62,281,282
62,281,282
57,601,323
56,345,445
55,169,424
55,169,424
77,373,630
75,804,325
88,648,540
100,990,289
88,648,540
98,608,641
106,468,182
106,468,182
91,280,037
118,421,037
142,734,815
142,734,815
132,925,000
129,032,000
134,845,717
134,845,717
243,783,000
386,495,000
336,114,281
336,114,281
325,654,000
376,074,000
387,218,735
387,218,735
437,195,000
421,853,000
438,715,959
438,715,959
471,131,444
532,395,000
544,675,000
544,675,000
532,028,458
630,823,216
621,854,000
664,805,997
703,197,279
710,205,621
752,511,000
719,926,000
770,471,512
793,174,000
771,667,000
771,667,000
707,622,681
741,163,000
777,851,000
812,242,000
795,974,000
727,744,000
701,311,000
701,311,000
747,180,000
740,789,000
779,627,047
779,627,000
945,355,000
858,308,000
802,619,931
772,697,000
785,169,000
746,125,733
728,637,000
701,595,000
715,567,000
655,749,382
618,445,000
691,393,117
598,340,000
633,932,991
633,932,991
721,097,060
754,170,223
800,779,000
800,779,000754,170,223721,097,060633,932,991633,932,991598,340,000691,393,117618,445,000655,749,382715,567,000701,595,000728,637,000746,125,733785,169,000772,697,000802,619,931858,308,000945,355,000779,627,000779,627,047740,789,000747,180,000701,311,000701,311,000727,744,000795,974,000812,242,000777,851,000741,163,000707,622,681771,667,000771,667,000793,174,000770,471,512719,926,000752,511,000710,205,621703,197,279664,805,997621,854,000630,823,216532,028,458544,675,000544,675,000532,395,000471,131,444438,715,959438,715,959421,853,000437,195,000387,218,735387,218,735376,074,000325,654,000336,114,281336,114,281386,495,000243,783,000134,845,717134,845,717129,032,000132,925,000142,734,815142,734,815118,421,03791,280,037106,468,182106,468,18298,608,64188,648,540100,990,28988,648,54075,804,32577,373,63055,169,42455,169,42456,345,44557,601,32362,281,28262,281,28250,974,97048,987,02440,851,40345,075,19542,185,62638,285,40438,316,88238,316,88235,168,19617,076,76521,200,53017,076,76511,392,9804,906,0225,210,7994,906,022000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,642
582,778,348
581,939,365
581,064,991
589,784,466
806,459,779
740,834,529
658,831,705
564,559,108
604,647,691
545,878,166
511,618,949
489,829,298
517,012,199
511,302,207
480,643,367
509,811,640
435,128,937
418,065,650
459,145,862
0
0
0
0
0000459,145,862418,065,650435,128,937509,811,640480,643,367511,302,207517,012,199489,829,298511,618,949545,878,166604,647,691564,559,108658,831,705740,834,529806,459,779589,784,466581,064,991581,939,365582,778,3483,642000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
98,331
4,838
389,031
282,451
386,765
1,833
223,086
205,711
0
53
189,853
191,487
275,470
11,512
338,013
321,546
344,401
19,972
612,866
687,094
720,111
10,788
330,795
321,978
344,067
14,409
328,633
1,284,325
1,337,511
816,105
2,119,191
2,088,707
2,160,563
821,186
7,062,913
2,313,591
2,372,686
828,809
879,924
1,938,803
3,571,790
1,362,824
3,682,470
1,403,017
3,195,983
1,182,103
1,045,695
1,044,996
2,414,678
1,036,441
5,240,192
4,911,731
4,827,442
5,743,596
5,644,307
5,508,746
6,416,465
6,873,677
7,878,517
6,579,975
7,079,240
7,844,161
8,997,095
8,096,209
8,642,807
6,536,316
7,988,263
7,276,431
8,127,672
7,846,708
9,184,004
8,307,644
8,642,193
59
176,479,594
165,239,971
159,722,749
189,842,581
204,983,000
204,520,606
199,476,031
238,060,823
241,180,730
239,291,197
234,506,784
211,766,000
0
204,264,829
175,106,015
181,581,477
0
0
174,787,129
0
0
0
0
0000174,787,12900181,581,477175,106,015204,264,8290211,766,000234,506,784239,291,197241,180,730238,060,823199,476,031204,520,606204,983,000189,842,581159,722,749165,239,971176,479,594598,642,1938,307,6449,184,0047,846,7088,127,6727,276,4317,988,2636,536,3168,642,8078,096,2098,997,0957,844,1617,079,2406,579,9757,878,5176,873,6776,416,4655,508,7465,644,3075,743,5964,827,4424,911,7315,240,1921,036,4412,414,6781,044,9961,045,6951,182,1033,195,9831,403,0173,682,4701,362,8243,571,7901,938,803879,924828,8092,372,6862,313,5917,062,913821,1862,160,5632,088,7072,119,191816,1051,337,5111,284,325328,63314,409344,067321,978330,79510,788720,111687,094612,86619,972344,401321,546338,01311,512275,470191,487189,853530205,711223,0861,833386,765282,451389,0314,83898,33100
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,053,017
0
0
0
750,346
0
0
0
875,433
0
0
0
1,216,610
10,269,790
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000010,269,7901,216,610000875,433000750,3460001,053,01700000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
6,713,365
64,433,707
67,996,190
64,433,707
62,271,480
55,500,053
56,952,210
55,500,053
47,614,679
48,374,024
48,374,024
61,840,024
64,217,484
72,959,850
63,907,582
73,537,871
79,277,999
75,662,801
75,662,801
81,361,197
86,803,605
84,701,968
84,701,968
106,648,620
112,098,650
108,111,925
127,399,907
108,111,925
149,907,871
126,543,981
126,543,981
136,266,069
124,870,032
144,268,067
144,268,067
160,166,000
185,523,000
177,173,124
177,173,124
267,328,000
323,373,000
307,651,983
307,651,983
334,725,000
341,856,000
285,640,184
285,640,184
290,811,000
303,283,000
301,797,815
301,797,815
205,525,822
217,876,000
209,012,000
209,012,000
203,171,669
189,838,409
210,195,000
184,384,276
129,524,435
101,103,847
185,574,000
160,854,000
165,773,633
236,265,000
271,024,000
271,024,000
176,155,557
249,562,000
222,404,000
260,634,000
217,550,000
175,275,000
208,286,000
208,286,000
199,274,369
188,766,369
177,909,959
226,907,000
169,883,094
228,840,000
315,117,618
237,888,000
251,854,185
256,334,864
404,624,201
457,644,000
384,597,000
369,478,867
345,246,431
373,804,704
352,957,000
367,510,091
367,510,091
340,451,476
361,569,666
477,026,000
477,026,000361,569,666340,451,476367,510,091367,510,091352,957,000373,804,704345,246,431369,478,867384,597,000457,644,000404,624,201256,334,864251,854,185237,888,000315,117,618228,840,000169,883,094226,907,000177,909,959188,766,369199,274,369208,286,000208,286,000175,275,000217,550,000260,634,000222,404,000249,562,000176,155,557271,024,000271,024,000236,265,000165,773,633160,854,000185,574,000101,103,847129,524,435184,384,276210,195,000189,838,409203,171,669209,012,000209,012,000217,876,000205,525,822301,797,815301,797,815303,283,000290,811,000285,640,184285,640,184341,856,000334,725,000307,651,983307,651,983323,373,000267,328,000177,173,124177,173,124185,523,000160,166,000144,268,067144,268,067124,870,032136,266,069126,543,981126,543,981149,907,871108,111,925127,399,907108,111,925112,098,650106,648,62084,701,96884,701,96886,803,60581,361,19775,662,80175,662,80179,277,99973,537,87163,907,58272,959,85064,217,48461,840,02448,374,02448,374,02447,614,67955,500,05356,952,21055,500,05362,271,48064,433,70767,996,19064,433,7076,713,36500
   Common Stock
0
0
2,843,866
27,672,277
0
27,672,277
0
28,197,416
0
28,197,416
0
30,233,765
30,233,765
0
0
31,091,452
31,091,452
0
0
32,688,978
32,688,978
0
0
33,902,930
33,902,930
0
0
3,262,569
0
0
0
3,348,207
0
0
0
2,641,157
0
0
0
2,797,177
2,174,367
0
0
7,787,883
0
8,228,070
0
6,911,306
96,419,636
7,189,345
0
96,414,841
96,414,841
96,399,715
0
96,392,339
96,392,339
96,387,712
96,385,288
96,380,031
96,382,631
96,376,927
96,374,352
185,574,000
96,338,477
96,336,660
0
96,337,514
96,337,514
96,337,344
96,338,528
96,338,486
96,338,508
96,338,468
96,338,436
96,338,378
96,338,378
96,338,302
96,338,274
96,338,262
96,338,262
96,338,031
96,339,902
96,341,695
96,341,695
251,170
96,336,322
244,022
96,333,432
96,330,000
95,327,783
95,365,000
95,365,329
240,027
95,363,644
95,363,644
236,147
234,277
0
0234,277236,14795,363,64495,363,644240,02795,365,32995,365,00095,327,78396,330,00096,333,432244,02296,336,322251,17096,341,69596,341,69596,339,90296,338,03196,338,26296,338,26296,338,27496,338,30296,338,37896,338,37896,338,43696,338,46896,338,50896,338,48696,338,52896,337,34496,337,51496,337,514096,336,66096,338,477185,574,00096,374,35296,376,92796,382,63196,380,03196,385,28896,387,71296,392,33996,392,339096,399,71596,414,84196,414,84107,189,34596,419,6366,911,30608,228,07007,787,883002,174,3672,797,1770002,641,1570003,348,2070003,262,5690033,902,93033,902,9300032,688,97832,688,9780031,091,45231,091,4520030,233,76530,233,765028,197,416028,197,416027,672,277027,672,2772,843,86600
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-67,470
60,483,165
-67,470
54,463,770
-2,295,579
26,174,050
-2,295,579
12,497,452
-15,511,688
-15,511,688
20,439,095
19,088,419
72,959,850
-14,736,051
73,537,871
79,277,999
-9,583,379
-9,583,379
18,735,193
18,993,330
-15,680,966
-15,680,966
106,648,620
112,098,650
-12,975,590
127,399,907
-12,975,590
149,907,871
-4,008,624
-4,008,624
136,266,069
124,870,032
18,988,897
18,988,897
0
0
24,782,273
24,782,273
0
0
15,085,830
15,085,830
0
0
25,168,067
25,168,067
0
0
-7,737,017
-7,737,017
-79,527,807
0
-91,310,640
-91,310,640
-91,581,721
-105,673,197
-122,137,245
-104,332,763
-120,037,893
-136,962,947
-156,391,921
-156,391,921
-89,269,188
0
-45,137,571
-45,137,571
-107,721,731
0
-112,935,665
-73,261,794
-116,852,362
-156,266,795
-137,598,218
-137,598,218
0
-167,451,559
-199,878,430
-199,878,430
-735,334,000
-724,277,000
-160,580,917
-160,580,917
-228,027,513
-169,283,793
-31,056,085
-154,388,931
-160,846,000
274,151,084
-259,202,000
-227,044,342
-287,325,664
-261,573,463
-261,573,463
-292,561,359
-263,464,734
0
0-263,464,734-292,561,359-261,573,463-261,573,463-287,325,664-227,044,342-259,202,000274,151,084-160,846,000-154,388,931-31,056,085-169,283,793-228,027,513-160,580,917-160,580,917-724,277,000-735,334,000-199,878,430-199,878,430-167,451,5590-137,598,218-137,598,218-156,266,795-116,852,362-73,261,794-112,935,6650-107,721,731-45,137,571-45,137,5710-89,269,188-156,391,921-156,391,921-136,962,947-120,037,893-104,332,763-122,137,245-105,673,197-91,581,721-91,310,640-91,310,6400-79,527,807-7,737,017-7,737,0170025,168,06725,168,0670015,085,83015,085,8300024,782,27324,782,2730018,988,89718,988,897124,870,032136,266,069-4,008,624-4,008,624149,907,871-12,975,590127,399,907-12,975,590112,098,650106,648,620-15,680,966-15,680,96618,993,33018,735,193-9,583,379-9,583,37979,277,99973,537,871-14,736,05172,959,85019,088,41920,439,095-15,511,688-15,511,68812,497,452-2,295,57926,174,050-2,295,57954,463,770-67,47060,483,165-67,470000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
29,571,071
0
29,571,071
0
0
0
0
0
48,014,910
48,014,910
0
0
64,113,152
64,113,152
0
0
75,908,475
75,908,475
0
0
84,638,454
84,638,454
0
0
34,954,210
0
34,954,210
0
36,644,052
36,644,052
0
0
36,532,481
36,532,481
160,166,000
185,523,000
36,524,423
36,524,423
267,328,000
323,373,000
96,433,461
96,433,461
334,725,000
341,856,000
96,419,636
298,064,000
290,811,000
303,283,000
99,203,386
99,203,386
9,564,729
217,876,000
6,611,389
6,611,389
0
0
45,238,079
42,304,640
0
0
48,576,005
48,576,005
61,518,896
236,265,000
62,108,757
62,108,757
62,892,654
249,562,000
31,672,250
66,469,688
51,130,027
29,440,093
12,290,355
12,290,355
199,274,369
-423,640
-199,878,430
48,997,041
562,727,155
584,527,672
536,929,104
-12,590,803
156,427,952
-73,196,180
-6,321,868
68,009,073
-64,759,316
-496,298,343
-704,569
-263,741,225
95,364,728
-259,866,288
95,362,024
-12,676,397
95,359,011
477,026,000
477,026,00095,359,011-12,676,39795,362,024-259,866,28895,364,728-263,741,225-704,569-496,298,343-64,759,31668,009,073-6,321,868-73,196,180156,427,952-12,590,803536,929,104584,527,672562,727,15548,997,041-199,878,430-423,640199,274,36912,290,35512,290,35529,440,09351,130,02766,469,68831,672,250249,562,00062,892,65462,108,75762,108,757236,265,00061,518,89648,576,00548,576,0050042,304,64045,238,079006,611,3896,611,389217,876,0009,564,72999,203,38699,203,386303,283,000290,811,000298,064,00096,419,636341,856,000334,725,00096,433,46196,433,461323,373,000267,328,00036,524,42336,524,423185,523,000160,166,00036,532,48136,532,4810036,644,05236,644,052034,954,210034,954,2100084,638,45484,638,4540075,908,47575,908,4750064,113,15264,113,1520048,014,91048,014,9100000029,571,071029,571,071000



5.3. Balance Sheets

Currency in MXN. All numbers in thousands.