25 XP   0   0   10

Grupo Televisa SAB ADR
Buy, Hold or Sell?

Let's analyse Televisa together

PenkeI guess you are interested in Grupo Televisa SAB 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 Grupo Televisa SAB 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Grupo Televisa SAB ADR

I send you an email if I find something interesting about Grupo Televisa SAB ADR.

Quick analysis of Televisa (30 sec.)










What can you expect buying and holding a share of Televisa? (30 sec.)

How much money do you get?

How much money do you get?
$0.10
When do you have the money?
1 year
How often do you get paid?
85.0%

What is your share worth?

Current worth
$228.47
Expected worth in 1 year
$456.90
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$228.54
Return On Investment
7,232.3%

For what price can you sell your share?

Current Price per Share
$3.16
Expected price per share
$2.32 - $4.2883824339207
How sure are you?
50%

1. Valuation of Televisa (5 min.)




Live pricePrice per Share (EOD)

$3.16

Intrinsic Value Per Share

$-3.67 - $7.63

Total Value Per Share

$224.79 - $236.09

2. Growth of Televisa (5 min.)




Is Televisa growing?

Current yearPrevious yearGrowGrow %
How rich?$133b$8b$31.5b79.8%

How much money is Televisa making?

Current yearPrevious yearGrowGrow %
Making money-$148.2m$87.9m-$236.2m-159.3%
Net Profit Margin-13.8%6.6%--

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

3. Financial Health of Televisa (5 min.)




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




  Industry Rankings (Telecom Services)  


Richest
#41 / 249

Most Revenue
#76 / 249

Most Profit
#236 / 249

Most Efficient
#210 / 249

What can you expect buying and holding a share of Televisa? (5 min.)

Welcome investor! Televisa's management wants to use your money to grow the business. In return you get a share of Televisa.

What can you expect buying and holding a share of Televisa?

First you should know what it really means to hold a share of Televisa. And how you can make/lose money.

Speculation

The Price per Share of Televisa is $3.16. 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 Televisa.
  • 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 Televisa, 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 $228.47. Based on the TTM, the Book Value Change Per Share is $57.11 per quarter. Based on the YOY, the Book Value Change Per Share is $-2.39 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 $0.03 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Televisa.

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 Eps-0.87-27.5%-0.23-7.4%1.4245.1%0.288.9%0.144.6%
Usd Book Value Change Per Share228.447,229.0%57.111,807.2%-2.39-75.8%10.90344.9%5.51174.5%
Usd Dividend Per Share0.000.0%0.030.8%0.082.5%0.092.7%0.268.3%
Usd Total Gains Per Share228.447,229.0%57.131,808.1%-2.32-73.3%10.98347.6%5.78182.8%
Usd Price Per Share3.34-4.20-7.46-7.83-16.90-
Price to Earnings Ratio-0.96--938.54--91.95--152.08-2,069,063.22-
Price-to-Total Gains Ratio0.01-16.20-30.59--4,027.61--1,890.62-
Price to Book Ratio0.01-24.94-37.54-13.08-7.94-
Price-to-Total Gains Ratio0.01-16.20-30.59--4,027.61--1,890.62-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.16
Number of shares316
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.09
Usd Book Value Change Per Share57.1110.90
Usd Total Gains Per Share57.1310.98
Gains per Quarter (316 shares)18,054.603,470.97
Gains per Year (316 shares)72,218.3913,883.87
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
13372186722081091377513874
2651443721444262182755027758
3982165572166443274132541642
41312887432888624365510055526
51633609293610805456887569410
61964331154332986548264983294
72285053005055167639642497178
8261577486577734872110199111062
9294649672649952981123974124946
103267218587221701090137749138830

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 Share1.03.00.025.0%7.05.00.058.3%14.06.00.070.0%33.07.00.082.5%86.08.00.091.5%
Book Value Change Per Share2.02.00.050.0%6.04.02.050.0%9.07.04.045.0%20.011.09.050.0%50.023.021.053.2%
Dividend per Share2.00.02.050.0%10.00.02.083.3%16.00.04.080.0%34.00.06.085.0%63.00.031.067.0%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%13.06.01.065.0%29.010.01.072.5%62.021.011.066.0%

Fundamentals of Televisa

About Grupo Televisa SAB ADR

Grupo Televisa, S.A.B., together with its subsidiaries, owns and operates cable companies and provides direct-to-home satellite pay television system in Mexico and the United States. It operates through three segments: Cable, Sky, and Other Businesses. The Cable segment operates cable multiple system that provides basic and premium television subscription, pay-per-view, installation, Internet subscription, and telephone and mobile services subscription, as well as local and national advertising services; and telecommunication facilities, which offers data and long-distance services solutions to carriers and other telecommunications service providers through its fiber-optic network. The Sky segment offers direct-to-home broadcast satellite pay television services comprising program, installation, and equipment rental services to subscribers in Mexico, Central America, and the Dominican Republic; and national advertising sales. The Other Businesses segment is involved in the sports and show business promotion, soccer, publishing and publishing distribution, and gaming, as well as provides transmission concessions and facilities. The company was founded in 1969 and is headquartered in Mexico City, Mexico.

Fundamental data was last updated by Penke on 2024-04-26 15:14:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.

1.1. Profitability of Grupo Televisa SAB ADR.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Televisa earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Televisa to the Telecom Services industry mean.
  • A Net Profit Margin of -47.0% means that $-0.47 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Grupo Televisa SAB ADR:

  • The MRQ is -47.0%. The company is making a huge loss. -2
  • The TTM is -13.8%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-47.0%TTM-13.8%-33.3%
TTM-13.8%YOY6.6%-20.4%
TTM-13.8%5Y3.2%-17.0%
5Y3.2%10Y5.2%-2.0%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-47.0%4.0%-51.0%
TTM-13.8%4.9%-18.7%
YOY6.6%5.7%+0.9%
5Y3.2%5.8%-2.6%
10Y5.2%5.7%-0.5%
1.1.2. Return on Assets

Shows how efficient Televisa is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Televisa to the Telecom Services industry mean.
  • -0.2% Return on Assets means that Televisa generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Grupo Televisa SAB ADR:

  • The MRQ is -0.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM-0.2%0.0%
TTM-0.2%YOY0.5%-0.7%
TTM-0.2%5Y0.5%-0.7%
5Y0.5%10Y0.6%-0.1%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%0.6%-0.8%
TTM-0.2%0.8%-1.0%
YOY0.5%1.0%-0.5%
5Y0.5%1.0%-0.5%
10Y0.6%1.0%-0.4%
1.1.3. Return on Equity

Shows how efficient Televisa is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Televisa to the Telecom Services industry mean.
  • -0.4% Return on Equity means Televisa generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Grupo Televisa SAB ADR:

  • The MRQ is -0.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-0.4%0.0%
TTM-0.4%YOY1.5%-1.9%
TTM-0.4%5Y1.8%-2.2%
5Y1.8%10Y1.9%-0.1%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%2.1%-2.5%
TTM-0.4%2.7%-3.1%
YOY1.5%3.3%-1.8%
5Y1.8%3.0%-1.2%
10Y1.9%3.0%-1.1%

1.2. Operating Efficiency of Grupo Televisa SAB ADR.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Televisa is operating .

  • Measures how much profit Televisa 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 Televisa to the Telecom Services industry mean.
  • An Operating Margin of 1.8% means the company generated $0.02  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Grupo Televisa SAB ADR:

  • The MRQ is 1.8%. The company is operating less efficient.
  • The TTM is 3.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM3.3%-1.5%
TTM3.3%YOY15.2%-11.9%
TTM3.3%5Y12.8%-9.5%
5Y12.8%10Y13.0%-0.1%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%9.7%-7.9%
TTM3.3%7.9%-4.6%
YOY15.2%12.1%+3.1%
5Y12.8%11.6%+1.2%
10Y13.0%11.7%+1.3%
1.2.2. Operating Ratio

Measures how efficient Televisa is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Telecom Services industry mean).
  • An Operation Ratio of 0.98 means that the operating costs are $0.98 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Grupo Televisa SAB ADR:

  • The MRQ is 0.982. The company is less efficient in keeping operating costs low.
  • The TTM is 0.952. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.982TTM0.952+0.030
TTM0.952YOY0.853+0.099
TTM0.9525Y0.843+0.109
5Y0.84310Y0.817+0.026
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9821.059-0.077
TTM0.9521.023-0.071
YOY0.8530.971-0.118
5Y0.8430.989-0.146
10Y0.8170.981-0.164

1.3. Liquidity of Grupo Televisa SAB ADR.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Televisa 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 1.76 means the company has $1.76 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Grupo Televisa SAB ADR:

  • The MRQ is 1.763. The company is able to pay all its short-term debts. +1
  • The TTM is 1.902. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.763TTM1.902-0.139
TTM1.902YOY2.125-0.224
TTM1.9025Y1.705+0.196
5Y1.70510Y1.707-0.001
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7630.907+0.856
TTM1.9020.909+0.993
YOY2.1250.960+1.165
5Y1.7051.020+0.685
10Y1.7071.024+0.683
1.3.2. Quick Ratio

Measures if Televisa is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Televisa to the Telecom Services industry mean.
  • A Quick Ratio of 1.59 means the company can pay off $1.59 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Grupo Televisa SAB ADR:

  • The MRQ is 1.594. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.719. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.594TTM1.719-0.124
TTM1.719YOY1.865-0.147
TTM1.7195Y1.463+0.256
5Y1.46310Y1.501-0.038
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5940.630+0.964
TTM1.7190.652+1.067
YOY1.8650.691+1.174
5Y1.4630.740+0.723
10Y1.5010.767+0.734

1.4. Solvency of Grupo Televisa SAB ADR.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Televisa assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Televisa to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.49 means that Televisa assets are financed with 49.2% credit (debt) and the remaining percentage (100% - 49.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Grupo Televisa SAB ADR:

  • The MRQ is 0.492. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.494. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.492TTM0.494-0.002
TTM0.494YOY0.553-0.060
TTM0.4945Y0.614-0.120
5Y0.61410Y0.627-0.013
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4920.635-0.143
TTM0.4940.629-0.135
YOY0.5530.630-0.077
5Y0.6140.630-0.016
10Y0.6270.628-0.001
1.4.2. Debt to Equity Ratio

Measures if Televisa is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Televisa to the Telecom Services industry mean.
  • A Debt to Equity ratio of 109.5% means that company has $1.10 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Grupo Televisa SAB ADR:

  • The MRQ is 1.095. The company is able to pay all its debts with equity. +1
  • The TTM is 1.099. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.095TTM1.099-0.004
TTM1.099YOY1.497-0.398
TTM1.0995Y2.015-0.916
5Y2.01510Y2.045-0.030
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0951.607-0.512
TTM1.0991.588-0.489
YOY1.4971.731-0.234
5Y2.0151.730+0.285
10Y2.0451.627+0.418

2. Market Valuation of Grupo Televisa SAB ADR

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Televisa generates.

  • Above 15 is considered overpriced but always compare Televisa to the Telecom Services industry mean.
  • A PE ratio of -0.96 means the investor is paying $-0.96 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Grupo Televisa SAB ADR:

  • The EOD is -0.909. Based on the earnings, the company is expensive. -2
  • The MRQ is -0.961. Based on the earnings, the company is expensive. -2
  • The TTM is -938.538. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.909MRQ-0.961+0.052
MRQ-0.961TTM-938.538+937.577
TTM-938.538YOY-91.953-846.584
TTM-938.5385Y-152.083-786.455
5Y-152.08310Y2,069,063.218-2,069,215.302
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD-0.9099.759-10.668
MRQ-0.9619.858-10.819
TTM-938.53811.200-949.738
YOY-91.95312.088-104.041
5Y-152.08314.985-167.068
10Y2,069,063.21815.984+2,069,047.234
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Grupo Televisa SAB ADR:

  • The EOD is 5.505. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.819. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 552.174. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD5.505MRQ5.819-0.314
MRQ5.819TTM552.174-546.355
TTM552.174YOY242.598+309.576
TTM552.1745Y163.868+388.306
5Y163.86810Y87.472+76.396
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD5.5055.267+0.238
MRQ5.8194.849+0.970
TTM552.1744.881+547.293
YOY242.5986.281+236.317
5Y163.8686.581+157.287
10Y87.4726.762+80.710
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Televisa 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 0.01 means the investor is paying $0.01 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Grupo Televisa SAB ADR:

  • The EOD is 0.014. Based on the equity, the company is cheap. +2
  • The MRQ is 0.015. Based on the equity, the company is cheap. +2
  • The TTM is 24.939. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD0.014MRQ0.015-0.001
MRQ0.015TTM24.939-24.924
TTM24.939YOY37.542-12.604
TTM24.9395Y13.076+11.863
5Y13.07610Y7.939+5.136
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.0141.403-1.389
MRQ0.0151.336-1.321
TTM24.9391.479+23.460
YOY37.5421.794+35.748
5Y13.0761.848+11.228
10Y7.9392.311+5.628
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Grupo Televisa SAB ADR.

3.1. Institutions holding Grupo Televisa SAB ADR

Institutions are holding 41.937% of the shares of Grupo Televisa SAB ADR.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-12-31Dodge & Cox11.06120.136564405090-607830-0.9349
2023-12-31FPR Partners LLC4.48435.700626110505-5945447-18.5471
2023-12-31Discovery Capital Management LLC2.56497.543814934307261615121.2382
2023-12-31Alua Capital Management LP2.12712.40112385011140000012.7446
2023-12-31Gamco Investors, Inc. Et Al1.99810.414711633903183842518.7681
2023-12-31FMR Inc1.8910.00281101077411006781275651.9159
2023-12-31AQR Capital Management LLC1.67360.06139744691302812345.0844
2023-12-31Nuveen Asset Management, LLC1.61110.010193805587120.0076
2023-12-31Prudential Corp PLC1.46310.28878519013330050.3889
2023-12-31Macquarie Group Ltd1.44940.03268439534-10610-0.1256
2023-12-31Easterly Investment Partners.1.41122.9607821699282169920
2023-12-31MIG Capital, LLC1.10563.0041643723085336815.2828
2023-12-31Gabelli Funds LLC1.05250.1576612810078390014.6682
2023-12-31Morgan Stanley - Brokerage Accounts0.93650.001654528453940110260.4627
2023-12-31HEALTHCARE OF ONTARIO PENSION PLAN TRUST FUND0.53130.035330938001914800162.4088
2023-12-31Dimensional Fund Advisors, Inc.0.50590.00292945736-52721-1.7583
2023-12-31Goldman Sachs Group Inc0.47630.000827731002094759308.8062
2023-12-31BlackRock Inc0.26820.0001156176444633240.0143
2023-12-31Bleichroeder LP0.17170.7423100000000
2023-12-31Assenagon Asset Management SA0.14270.007483112421501334.8984
Total 36.925723.5049215004077+31771863+14.8%

3.2. Funds holding Grupo Televisa SAB ADR

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-12-31Dodge & Cox International Stock I7.96570.32724638078000
2024-01-31Fidelity Value1.730.34241007290000
2023-12-31Dodge & Cox Global Stock I1.660.2964966560000
2024-01-31CREF Stock R11.04980.0156611245000
2023-12-31Macquarie Emerging Markets Equity1.03340.4069601700000
2024-01-31Delaware Emerging Markets Instl1.03340.3748601700000
2024-02-29INBUINT A0.97341.6454566800000
2023-12-31Dodge & Cox Worldwide Global Stk USD Acc0.60880.2164354501000
2024-01-31TIAA-CREF Emerging Markets Eq Instl0.55090.6119320763800
2024-01-311290 VT GAMCO Small Company Value IB0.36070.1831210000043000025.7485
2024-01-31DFA Emerging Markets Core Equity I0.32260.0222187808100
2023-12-31Northwestern Mutual Ser Intl Equity0.31770.3302185000000
2024-02-29CapitalatWork Contrarian Eqs at Work C0.31770.1769185000000
2023-12-31Gabelli Equity Trust0.25620.2522149200044900043.0489
2023-12-31Gabelli Value 25 A0.19321.768112500035500046.1039
2024-01-31Eastspring Global EM Dynamic Strategy0.16331.620495110900
2024-02-29Eastspring Inv Global EM Dynamic A0.1621.5257943492-7617-0.8009
2023-12-31Gabelli Multimedia0.1461.540185000019000028.7879
2024-01-31DFA Emerging Markets Value I0.12250.019871305900
2024-02-29Avantis Emerging Markets Equity ETF0.11490.040666904400
Total 19.082211.7162111108163+1416383+1.3%

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Grupo Televisa SAB 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--228.43657.109+300%-2.394+101%10.898+1996%5.515+4042%
Book Value Per Share--228.46764.328+255%10.045+2174%20.579+1010%15.028+1420%
Current Ratio--1.7631.902-7%2.125-17%1.705+3%1.707+3%
Debt To Asset Ratio--0.4920.4940%0.553-11%0.614-20%0.627-22%
Debt To Equity Ratio--1.0951.0990%1.497-27%2.015-46%2.045-46%
Dividend Per Share---0.026-100%0.079-100%0.086-100%0.262-100%
Eps---0.869-0.234-73%1.424-161%0.281-409%0.144-702%
Free Cash Flow Per Share--0.143-0.089+162%0.121+19%0.136+5%0.113+27%
Free Cash Flow To Equity Per Share--0.051-0.300+684%-0.218+525%-0.388+856%-0.178+447%
Gross Profit Margin--1.296-1.702+231%0.303+327%-3.243+350%-3.374+360%
Intrinsic Value_10Y_max--7.627--------
Intrinsic Value_10Y_min---3.673--------
Intrinsic Value_1Y_max--0.499--------
Intrinsic Value_1Y_min--0.071--------
Intrinsic Value_3Y_max--1.702--------
Intrinsic Value_3Y_min---0.166--------
Intrinsic Value_5Y_max--3.148--------
Intrinsic Value_5Y_min---0.817--------
Market Cap1839938465.280-6%1944745086.720207575334736.757-99%314485476522.905-99%107636529889.673-98%61443140921.708-97%
Net Profit Margin---0.470-0.138-71%0.066-809%0.032-1569%0.052-1012%
Operating Margin--0.0180.033-46%0.152-88%0.128-86%0.130-86%
Operating Ratio--0.9820.952+3%0.853+15%0.843+16%0.817+20%
Pb Ratio0.014-6%0.01524.939-100%37.542-100%13.076-100%7.939-100%
Pe Ratio-0.909+5%-0.961-938.538+97551%-91.953+9467%-152.083+15724%2069063.218-100%
Price Per Share3.160-6%3.3404.203-21%7.455-55%7.830-57%16.904-80%
Price To Free Cash Flow Ratio5.505-6%5.819552.174-99%242.598-98%163.868-96%87.472-93%
Price To Total Gains Ratio0.014-6%0.01516.201-100%30.590-100%-4027.610+27546534%-1890.617+12930782%
Quick Ratio--1.5941.719-7%1.865-15%1.463+9%1.501+6%
Return On Assets---0.002-0.002-6%0.005-140%0.005-140%0.006-134%
Return On Equity---0.004-0.004-7%0.015-129%0.018-124%0.019-122%
Total Gains Per Share--228.43657.135+300%-2.315+101%10.984+1980%5.777+3854%
Usd Book Value--133026812000.00039527319780.000+237%8003495773.200+1562%12846211870.440+936%9205443525.100+1345%
Usd Book Value Change Per Share--228.43657.109+300%-2.394+101%10.898+1996%5.515+4042%
Usd Book Value Per Share--228.46764.328+255%10.045+2174%20.579+1010%15.028+1420%
Usd Dividend Per Share---0.026-100%0.079-100%0.086-100%0.262-100%
Usd Eps---0.869-0.234-73%1.424-161%0.281-409%0.144-702%
Usd Free Cash Flow--83551069.600-28665026.800+134%150783967.400-45%100499961.400-17%76476679.020+9%
Usd Free Cash Flow Per Share--0.143-0.089+162%0.121+19%0.136+5%0.113+27%
Usd Free Cash Flow To Equity Per Share--0.051-0.300+684%-0.218+525%-0.388+856%-0.178+447%
Usd Market Cap1839938465.280-6%1944745086.720207575334736.757-99%314485476522.905-99%107636529889.673-98%61443140921.708-97%
Usd Price Per Share3.160-6%3.3404.203-21%7.455-55%7.830-57%16.904-80%
Usd Profit---505857880.000-148293295.000-71%87924412.000-675%59255349.760-954%78319933.400-746%
Usd Revenue--1075284802.4001077011500.6000%1242702068.000-13%1382118519.200-22%1392324620.000-23%
Usd Total Gains Per Share--228.43657.135+300%-2.315+101%10.984+1980%5.777+3854%
 EOD+3 -5MRQTTM+18 -18YOY+17 -195Y+20 -1610Y+22 -14

4.2. Fundamental Score

Let's check the fundamental score of Grupo Televisa SAB ADR based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.909
Price to Book Ratio (EOD)Between0-10.014
Net Profit Margin (MRQ)Greater than0-0.470
Operating Margin (MRQ)Greater than00.018
Quick Ratio (MRQ)Greater than11.594
Current Ratio (MRQ)Greater than11.763
Debt to Asset Ratio (MRQ)Less than10.492
Debt to Equity Ratio (MRQ)Less than11.095
Return on Equity (MRQ)Greater than0.15-0.004
Return on Assets (MRQ)Greater than0.05-0.002
Total5/10 (50.0%)

4.3. Technical Score

Let's check the technical score of Grupo Televisa SAB ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose3.060
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-12-31. All numbers in thousands.

Summary
Total Assets261,835,766
Total Liabilities128,808,954
Total Stockholder Equity117,625,929
 As reported
Total Liabilities 128,808,954
Total Stockholder Equity+ 117,625,929
Total Assets = 261,835,766

Assets

Total Assets261,835,766
Total Current Assets62,967,228
Long-term Assets198,868,538
Total Current Assets
Cash And Cash Equivalents 32,586,352
Short-term Investments 251,738
Net Receivables 24,114,873
Inventory 1,261,304
Other Current Assets 5,004,699
Total Current Assets  (as reported)62,967,228
Total Current Assets  (calculated)63,218,966
+/- 251,738
Long-term Assets
Property Plant Equipment 83,934,011
Goodwill 13,904,998
Intangible Assets 21,876,968
Long-term Assets Other 30,668,255
Long-term Assets  (as reported)198,868,538
Long-term Assets  (calculated)150,384,232
+/- 48,484,306

Liabilities & Shareholders' Equity

Total Current Liabilities35,724,262
Long-term Liabilities93,084,692
Total Stockholder Equity117,625,929
Total Current Liabilities
Short-term Debt 11,268,864
Accounts payable 13,673,637
Other Current Liabilities 9,102,541
Total Current Liabilities  (as reported)35,724,262
Total Current Liabilities  (calculated)34,045,042
+/- 1,679,220
Long-term Liabilities
Long-term Liabilities  (as reported)93,084,692
Long-term Liabilities  (calculated)0
+/- 93,084,692
Total Stockholder Equity
Common Stock2,366,461
Retained Earnings 116,413,995
Accumulated Other Comprehensive Income -7,655,087
Other Stockholders Equity 6,500,560
Total Stockholder Equity (as reported)117,625,929
Total Stockholder Equity (calculated)117,625,929
+/-0
Other
Cash and Short Term Investments 32,586,352
Common Stock Shares Outstanding 9,843
Current Deferred Revenue1,679,220
Liabilities and Stockholders Equity 261,835,766
Net Debt 63,241,057
Net Working Capital 27,242,966
Short Long Term Debt Total 95,827,409



Balance Sheet

All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-31
> Total Assets 
0
0
0
33,680,426
0
0
0
24,741,526
0
0
0
29,320,339
0
0
0
34,150,632
36,323,307
35,632,899
40,258,652
42,074,336
0
0
0
43,063,440
4,618,099
4,069,268
4,135,596
45,103,026
4,582,463
4,493,747
4,206,311
52,005,230
52,005,230
4,898,307
4,684,836
56,473,471
56,473,471
5,064,333
52,005,400
64,759,240
64,759,240
5,319,483
59,794,700
73,883,656
73,883,656
65,846,321
61,352,100
74,851,737
74,851,737
75,877,526
72,423,700
83,030,490
83,030,490
77,803,300
77,562,700
98,703,476
98,703,476
102,327,500
101,168,667
122,851,805
122,851,805
111,820,954
110,054,000
126,568,376
126,568,376
122,961,469
119,485,350
136,470,627
136,470,627
144,813,800
144,473,400
155,061,400
155,061,400
149,332,302
147,370,000
165,066,177
165,066,177
170,030,776
170,450,766
194,108,920
194,108,920
208,209,249
207,524,807
226,894,200
226,894,200
240,771,730
246,697,716
281,473,754
281,473,754
290,228,373
293,270,028
306,883,019
306,883,019
286,771,086
283,239,633
297,220,101
297,220,101
296,006,444
287,965,500
297,842,447
297,842,447
311,499,658
308,639,714
290,422,352
290,422,352
309,641,447
301,325,644
271,246,332
271,246,332
285,631,569
285,601,580
292,900,507
292,900,507
324,268,074
316,727,900
289,772,000
289,772,000
283,447,600
276,525,600
261,835,766
261,835,766276,525,600283,447,600289,772,000289,772,000316,727,900324,268,074292,900,507292,900,507285,601,580285,631,569271,246,332271,246,332301,325,644309,641,447290,422,352290,422,352308,639,714311,499,658297,842,447297,842,447287,965,500296,006,444297,220,101297,220,101283,239,633286,771,086306,883,019306,883,019293,270,028290,228,373281,473,754281,473,754246,697,716240,771,730226,894,200226,894,200207,524,807208,209,249194,108,920194,108,920170,450,766170,030,776165,066,177165,066,177147,370,000149,332,302155,061,400155,061,400144,473,400144,813,800136,470,627136,470,627119,485,350122,961,469126,568,376126,568,376110,054,000111,820,954122,851,805122,851,805101,168,667102,327,50098,703,47698,703,47677,562,70077,803,30083,030,49083,030,49072,423,70075,877,52674,851,73774,851,73761,352,10065,846,32173,883,65673,883,65659,794,7005,319,48364,759,24064,759,24052,005,4005,064,33356,473,47156,473,4714,684,8364,898,30752,005,23052,005,2304,206,3114,493,7474,582,46345,103,0264,135,5964,069,2684,618,09943,063,44000042,074,33640,258,65235,632,89936,323,30734,150,63200029,320,33900024,741,52600033,680,426000
   > Total Current Assets 
0
0
0
16,009,232
0
0
0
10,887,165
0
0
0
13,238,396
0
0
0
14,435,011
13,983,149
18,679,057
22,367,050
21,544,576
0
0
0
23,166,946
0
0
0
25,894,909
0
0
0
21,539,591
21,539,591
0
0
23,577,252
23,577,252
0
18,639,000
28,758,127
28,758,127
0
20,056,000
34,049,482
34,049,482
25,977,960
20,889,600
33,581,713
33,581,713
31,298,291
39,907,200
47,500,550
47,500,550
41,430,000
37,716,000
52,026,860
52,026,860
51,687,100
51,097,446
68,558,937
68,558,937
58,044,140
53,239,200
68,382,457
68,382,457
62,633,990
58,327,222
59,843,730
59,843,730
48,952,700
45,523,000
50,659,758
50,659,758
46,026,105
42,886,800
54,637,754
54,637,754
55,022,714
43,485,326
53,207,745
53,207,745
66,673,815
66,893,428
78,907,400
78,907,400
67,595,949
64,217,766
89,938,076
89,938,076
87,718,516
85,626,346
95,968,721
95,968,721
80,713,978
76,285,719
87,044,703
87,044,703
83,639,466
76,492,663
72,139,026
72,139,026
84,002,687
81,581,241
68,027,454
68,027,454
97,724,636
91,737,098
69,061,075
69,061,075
79,527,182
69,450,011
72,958,641
72,958,641
96,019,872
89,869,400
74,339,600
74,339,600
68,948,400
64,472,100
62,967,228
62,967,22864,472,10068,948,40074,339,60074,339,60089,869,40096,019,87272,958,64172,958,64169,450,01179,527,18269,061,07569,061,07591,737,09897,724,63668,027,45468,027,45481,581,24184,002,68772,139,02672,139,02676,492,66383,639,46687,044,70387,044,70376,285,71980,713,97895,968,72195,968,72185,626,34687,718,51689,938,07689,938,07664,217,76667,595,94978,907,40078,907,40066,893,42866,673,81553,207,74553,207,74543,485,32655,022,71454,637,75454,637,75442,886,80046,026,10550,659,75850,659,75845,523,00048,952,70059,843,73059,843,73058,327,22262,633,99068,382,45768,382,45753,239,20058,044,14068,558,93768,558,93751,097,44651,687,10052,026,86052,026,86037,716,00041,430,00047,500,55047,500,55039,907,20031,298,29133,581,71333,581,71320,889,60025,977,96034,049,48234,049,48220,056,000028,758,12728,758,12718,639,000023,577,25223,577,2520021,539,59121,539,59100025,894,90900023,166,94600021,544,57622,367,05018,679,05713,983,14914,435,01100013,238,39600010,887,16500016,009,232000
       Cash And Cash Equivalents 
0
0
0
4,771,008
0
0
0
2,765,325
0
0
0
2,664,054
0
0
0
2,433,112
1,368,843
6,146,981
9,228,064
5,658,641
0
0
0
1,286,875
0
0
0
1,059,922
0
0
0
513,376
513,376
0
0
1,613,176
1,613,176
0
245,500
371,754
371,754
0
398,400
390,525
390,525
450,504
421,400
544,582
544,582
804,270
1,032,000
675,840
675,840
1,107,800
640,100
843,531
843,531
30,287,000
32,124,134
35,106,060
35,106,060
1,768,212
28,733,800
29,941,488
29,941,488
33,109,960
31,288,728
20,942,531
20,942,531
18,508,900
17,154,200
16,275,924
16,275,924
16,073,577
16,693,200
19,063,325
19,063,325
18,560,819
15,195,882
16,692,033
16,692,033
31,962,648
26,673,883
29,729,300
29,729,300
30,166,154
29,943,987
49,397,126
49,397,126
47,352,612
45,847,237
47,546,083
47,546,083
41,222,721
38,658,556
38,734,949
38,734,949
44,592,993
42,426,757
32,068,291
32,068,291
37,918,100
38,710,917
27,451,997
27,451,997
45,481,794
44,852,192
29,058,093
29,058,093
26,381,338
21,704,782
25,593,362
25,593,362
59,892,197
53,912,500
43,549,500
43,549,500
38,903,300
32,688,100
32,586,352
32,586,35232,688,10038,903,30043,549,50043,549,50053,912,50059,892,19725,593,36225,593,36221,704,78226,381,33829,058,09329,058,09344,852,19245,481,79427,451,99727,451,99738,710,91737,918,10032,068,29132,068,29142,426,75744,592,99338,734,94938,734,94938,658,55641,222,72147,546,08347,546,08345,847,23747,352,61249,397,12649,397,12629,943,98730,166,15429,729,30029,729,30026,673,88331,962,64816,692,03316,692,03315,195,88218,560,81919,063,32519,063,32516,693,20016,073,57716,275,92416,275,92417,154,20018,508,90020,942,53120,942,53131,288,72833,109,96029,941,48829,941,48828,733,8001,768,21235,106,06035,106,06032,124,13430,287,000843,531843,531640,1001,107,800675,840675,8401,032,000804,270544,582544,582421,400450,504390,525390,525398,4000371,754371,754245,50001,613,1761,613,17600513,376513,3760001,059,9220001,286,8750005,658,6419,228,0646,146,9811,368,8432,433,1120002,664,0540002,765,3250004,771,008000
       Short-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
6,583,332
0
0
0
5,432,399
5,432,399
0
0
7,173,633
7,173,633
0
9,441,700
11,891,774
11,891,774
0
10,142,500
16,250,816
16,250,816
14,199,150
10,721,400
14,233,372
14,233,372
18,001,321
27,328,900
26,956,840
26,956,840
25,936,000
23,694,000
26,461,365
26,461,365
2,742,700
1,188,540
6,798,271
6,798,271
28,052,612
4,476,600
8,902,346
8,902,346
409,482
428,554
10,446,840
10,446,840
5,567,800
6,017,000
5,422,563
5,422,563
4,995,842
4,892,200
5,317,296
5,317,296
9,518,283
3,163,018
3,722,976
3,722,976
5,072,809
4,468,064
4,788,600
4,788,600
5,160,146
4,976,959
5,330,448
5,330,448
5,867,628
5,935,827
5,498,219
5,498,219
5,687,365
5,849,437
7,528,719
7,528,719
728,184
114,221
146,671
146,671
9,136
15,263
1,715
1,715
1,438,662
114,816
0
11,128
9,722
9,722
196,693
196,693
115,386
37,281
11,237
0
0
370,327
251,738
251,738370,3270011,23737,281115,386196,693196,6939,7229,72211,1280114,8161,438,6621,7151,71515,2639,136146,671146,671114,221728,1847,528,7197,528,7195,849,4375,687,3655,498,2195,498,2195,935,8275,867,6285,330,4485,330,4484,976,9595,160,1464,788,6004,788,6004,468,0645,072,8093,722,9763,722,9763,163,0189,518,2835,317,2965,317,2964,892,2004,995,8425,422,5635,422,5636,017,0005,567,80010,446,84010,446,840428,554409,4828,902,3468,902,3464,476,60028,052,6126,798,2716,798,2711,188,5402,742,70026,461,36526,461,36523,694,00025,936,00026,956,84026,956,84027,328,90018,001,32114,233,37214,233,37210,721,40014,199,15016,250,81616,250,81610,142,500011,891,77411,891,7749,441,70007,173,6337,173,633005,432,3995,432,3990006,583,332000000000000000000000000000
       Net Receivables 
0
0
0
5,127,574
0
0
0
3,703,023
0
0
0
4,891,184
0
0
0
4,831,557
4,672,123
4,309,446
4,367,434
7,478,585
0
0
0
8,601,249
0
0
0
8,162,830
0
0
0
10,656,634
10,656,634
0
0
10,431,487
10,431,487
0
4,610,300
11,938,710
11,938,710
0
4,749,500
12,440,515
12,440,515
6,694,422
5,142,700
14,466,910
14,466,910
7,698,569
6,979,200
15,270,723
15,270,723
9,408,300
8,628,800
20,080,027
20,080,027
12,947,000
11,555,903
20,593,263
20,593,263
16,045,834
13,036,900
22,065,452
22,065,452
17,032,121
14,717,739
22,077,668
22,077,668
17,878,900
15,266,100
22,152,578
22,152,578
16,952,398
13,360,500
22,894,702
22,894,702
17,767,859
15,666,871
24,493,649
24,493,649
18,701,360
15,544,509
23,820,300
23,820,300
20,294,359
17,522,744
26,096,584
26,096,584
23,477,300
23,161,823
32,238,706
32,238,706
22,101,902
20,544,504
31,323,176
31,323,176
26,349,271
22,826,946
28,733,494
28,733,494
34,465,870
30,310,471
26,832,477
26,832,477
37,100,078
36,896,061
27,192,010
27,192,010
37,609,578
32,630,263
32,550,102
32,550,102
25,602,623
23,997,600
24,324,200
24,324,200
22,947,400
24,769,300
24,114,873
24,114,87324,769,30022,947,40024,324,20024,324,20023,997,60025,602,62332,550,10232,550,10232,630,26337,609,57827,192,01027,192,01036,896,06137,100,07826,832,47726,832,47730,310,47134,465,87028,733,49428,733,49422,826,94626,349,27131,323,17631,323,17620,544,50422,101,90232,238,70632,238,70623,161,82323,477,30026,096,58426,096,58417,522,74420,294,35923,820,30023,820,30015,544,50918,701,36024,493,64924,493,64915,666,87117,767,85922,894,70222,894,70213,360,50016,952,39822,152,57822,152,57815,266,10017,878,90022,077,66822,077,66814,717,73917,032,12122,065,45222,065,45213,036,90016,045,83420,593,26320,593,26311,555,90312,947,00020,080,02720,080,0278,628,8009,408,30015,270,72315,270,7236,979,2007,698,56914,466,91014,466,9105,142,7006,694,42212,440,51512,440,5154,749,500011,938,71011,938,7104,610,300010,431,48710,431,4870010,656,63410,656,6340008,162,8300008,601,2490007,478,5854,367,4344,309,4464,672,1234,831,5570004,891,1840003,703,0230005,127,574000
       Other Current Assets 
0
0
0
1,201,985
0
0
0
694,991
0
0
0
963,594
0
0
0
827,161
880,761
918,318
617,514
535,103
0
0
0
5,263,934
74,776
75,607
61,866
1,677,098
57,977
69,399
59,736
3,644,661
3,644,661
487,274
471,502
3,850,272
3,850,272
376,557
3,861,300
4,042,431
4,042,431
338,265
4,216,100
4,304,866
4,304,866
790,861
3,990,200
3,698,569
3,698,569
1,005,127
3,875,400
3,824,257
3,824,257
4,297,200
4,024,100
3,807,941
3,807,941
4,295,000
1,124,575
4,449,319
4,449,319
6,824,811
5,550,700
5,808,069
5,808,069
6,733,198
6,731,484
5,122,155
5,122,155
5,759,100
5,646,300
5,325,134
5,325,134
5,574,128
6,310,400
4,678,382
4,678,382
5,613,342
5,740,101
5,108,033
5,108,033
6,818,812
6,115,669
6,645,700
6,645,700
6,596,102
6,776,138
6,037,015
6,037,015
6,206,157
6,243,366
6,533,173
6,533,173
7,143,099
6,893,284
5,890,866
5,890,866
8,103,179
7,328,131
8,483,237
8,483,237
8,205,959
8,112,193
8,089,658
8,089,658
7,656,110
8,094,025
7,994,661
7,994,661
9,423,479
8,929,673
9,374,392
9,374,392
2,193,786
3,352,500
3,084,200
3,084,200
3,771,500
3,373,300
5,004,699
5,004,6993,373,3003,771,5003,084,2003,084,2003,352,5002,193,7869,374,3929,374,3928,929,6739,423,4797,994,6617,994,6618,094,0257,656,1108,089,6588,089,6588,112,1938,205,9598,483,2378,483,2377,328,1318,103,1795,890,8665,890,8666,893,2847,143,0996,533,1736,533,1736,243,3666,206,1576,037,0156,037,0156,776,1386,596,1026,645,7006,645,7006,115,6696,818,8125,108,0335,108,0335,740,1015,613,3424,678,3824,678,3826,310,4005,574,1285,325,1345,325,1345,646,3005,759,1005,122,1555,122,1556,731,4846,733,1985,808,0695,808,0695,550,7006,824,8114,449,3194,449,3191,124,5754,295,0003,807,9413,807,9414,024,1004,297,2003,824,2573,824,2573,875,4001,005,1273,698,5693,698,5693,990,200790,8614,304,8664,304,8664,216,100338,2654,042,4314,042,4313,861,300376,5573,850,2723,850,272471,502487,2743,644,6613,644,66159,73669,39957,9771,677,09861,86675,60774,7765,263,934000535,103617,514918,318880,761827,161000963,594000694,9910001,201,985000
   > Long-term Assets 
0
0
0
17,671,194
0
0
0
13,854,361
0
0
0
16,081,943
0
0
0
19,715,621
22,340,159
16,953,841
17,891,602
20,529,760
0
0
0
19,896,494
0
0
0
19,208,117
0
0
0
30,465,639
30,465,639
0
0
32,896,219
32,896,219
0
33,366,400
36,001,113
36,001,113
0
39,738,700
39,834,174
39,834,174
39,868,361
40,462,500
41,270,024
41,270,024
44,579,236
32,516,500
35,529,940
35,529,940
36,373,300
39,846,700
46,676,616
46,676,616
50,640,400
50,071,221
54,292,868
54,292,868
53,776,814
56,814,800
58,185,919
58,185,919
60,327,479
61,158,128
76,626,897
76,626,897
95,861,100
98,950,400
104,401,642
104,401,642
103,306,197
104,483,200
110,428,423
110,428,423
115,008,062
126,965,440
140,901,175
140,901,175
141,535,434
140,631,379
147,986,800
147,986,800
173,175,781
182,479,950
191,535,678
191,535,678
202,509,857
207,643,682
210,914,298
210,914,298
206,057,108
206,953,914
210,175,398
210,175,398
212,366,978
211,472,837
225,703,421
225,703,421
227,496,971
227,058,473
222,394,898
222,394,898
211,916,811
209,588,546
202,185,257
202,185,257
206,104,387
216,151,569
219,941,866
219,941,866
228,248,202
226,858,500
215,432,400
215,432,400
214,499,200
212,053,500
198,868,538
198,868,538212,053,500214,499,200215,432,400215,432,400226,858,500228,248,202219,941,866219,941,866216,151,569206,104,387202,185,257202,185,257209,588,546211,916,811222,394,898222,394,898227,058,473227,496,971225,703,421225,703,421211,472,837212,366,978210,175,398210,175,398206,953,914206,057,108210,914,298210,914,298207,643,682202,509,857191,535,678191,535,678182,479,950173,175,781147,986,800147,986,800140,631,379141,535,434140,901,175140,901,175126,965,440115,008,062110,428,423110,428,423104,483,200103,306,197104,401,642104,401,64298,950,40095,861,10076,626,89776,626,89761,158,12860,327,47958,185,91958,185,91956,814,80053,776,81454,292,86854,292,86850,071,22150,640,40046,676,61646,676,61639,846,70036,373,30035,529,94035,529,94032,516,50044,579,23641,270,02441,270,02440,462,50039,868,36139,834,17439,834,17439,738,700036,001,11336,001,11333,366,400032,896,21932,896,2190030,465,63930,465,63900019,208,11700019,896,49400020,529,76017,891,60216,953,84122,340,15919,715,62100016,081,94300013,854,36100017,671,194000
       Property Plant Equipment 
0
0
0
10,504,946
0
0
0
7,725,033
0
0
0
9,075,418
0
0
0
9,846,927
10,352,777
10,559,760
11,180,468
11,757,432
0
0
0
11,964,267
1,313,645
1,247,181
1,318,267
12,617,488
1,319,449
1,386,349
1,349,523
14,736,497
14,736,497
1,372,478
1,365,146
15,343,222
15,343,222
1,466,208
15,324,600
15,600,698
15,600,698
1,604,489
18,733,100
19,159,567
19,159,567
19,044,468
19,071,300
19,728,547
19,728,547
20,130,056
20,429,400
20,975,939
20,975,939
21,007,300
21,533,100
25,171,331
25,171,331
28,850,700
29,108,030
30,798,398
30,798,398
30,371,135
31,236,900
33,071,464
33,071,464
36,600,407
37,441,998
38,651,847
38,651,847
38,859,900
39,730,400
41,498,967
41,498,967
41,250,501
42,084,200
48,363,191
48,363,191
48,430,686
49,826,691
53,476,475
53,476,475
53,609,685
57,854,635
61,213,000
61,213,000
67,902,280
70,505,766
76,089,277
76,089,277
80,960,718
84,000,980
86,783,572
86,783,572
85,560,825
84,869,961
85,719,810
85,719,810
83,738,439
84,265,782
87,342,530
87,342,530
90,480,291
91,044,517
90,882,284
90,882,284
90,062,735
90,768,606
90,493,792
90,493,792
91,774,856
94,201,357
95,526,693
95,526,693
92,637,903
88,843,300
88,178,000
88,178,000
87,135,300
85,320,600
83,934,011
83,934,01185,320,60087,135,30088,178,00088,178,00088,843,30092,637,90395,526,69395,526,69394,201,35791,774,85690,493,79290,493,79290,768,60690,062,73590,882,28490,882,28491,044,51790,480,29187,342,53087,342,53084,265,78283,738,43985,719,81085,719,81084,869,96185,560,82586,783,57286,783,57284,000,98080,960,71876,089,27776,089,27770,505,76667,902,28061,213,00061,213,00057,854,63553,609,68553,476,47553,476,47549,826,69148,430,68648,363,19148,363,19142,084,20041,250,50141,498,96741,498,96739,730,40038,859,90038,651,84738,651,84737,441,99836,600,40733,071,46433,071,46431,236,90030,371,13530,798,39830,798,39829,108,03028,850,70025,171,33125,171,33121,533,10021,007,30020,975,93920,975,93920,429,40020,130,05619,728,54719,728,54719,071,30019,044,46819,159,56719,159,56718,733,1001,604,48915,600,69815,600,69815,324,6001,466,20815,343,22215,343,2221,365,1461,372,47814,736,49714,736,4971,349,5231,386,3491,319,44912,617,4881,318,2671,247,1811,313,64511,964,26700011,757,43211,180,46810,559,76010,352,7779,846,9270009,075,4180007,725,03300010,504,946000
       Goodwill 
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
272,257
0
0
0
279,439
0
0
0
725,246
0
0
0
673,189
0
0
0
7,520,966
7,520,966
7,474,741
0
7,200,018
7,200,018
8,427,140
224,617
2,184,945
2,184,945
205,456
277,437
3,978,277
3,978,277
692,048
7,131,526
6,288,658
6,288,658
6,218,476
461,673
3,133,802
3,133,802
3,134,162
246,276
2,529,594
2,529,594
226,349
191,729
2,571,942
2,571,942
2,571,942
2,571,632
2,571,632
2,571,632
2,671,660
2,671,660
2,621,530
2,621,530
2,621,530
5,815,270
9,322,773
9,322,773
9,322,773
14,346,424
14,112,626
14,112,626
14,112,626
14,112,626
14,112,626
14,112,626
14,112,626
14,112,626
14,112,626
14,112,626
14,112,626
14,112,626
14,113,626
14,113,626
14,113,626
14,113,626
14,113,626
14,113,626
14,113,626
14,113,626
14,113,626
14,113,626
14,113,626
14,113,626
14,036,657
14,036,657
13,904,998
13,904,998
13,904,998,000,000
13,904,998,000,000
13,904,998
13,904,998
13,904,998
13,904,99813,904,99813,904,99813,904,998,000,00013,904,998,000,00013,904,99813,904,99814,036,65714,036,65714,113,62614,113,62614,113,62614,113,62614,113,62614,113,62614,113,62614,113,62614,113,62614,113,62614,113,62614,113,62614,112,62614,112,62614,112,62614,112,62614,112,62614,112,62614,112,62614,112,62614,112,62614,112,62614,112,62614,112,62614,346,4249,322,7739,322,7739,322,7735,815,2702,621,5302,621,5302,621,5302,671,6602,671,6602,571,6322,571,6322,571,6322,571,9422,571,9422,571,942191,729226,3492,529,5942,529,594246,2763,134,1623,133,8023,133,802461,6736,218,4766,288,6586,288,6587,131,526692,0483,978,2773,978,277277,437205,4562,184,9452,184,945224,6178,427,1407,200,0187,200,01807,474,7417,520,9667,520,966000673,189000725,246000279,439000272,257000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,734,489
0
0
0
22,294,462
0
0
0
50,353,375
0
0
0
57,876,775
53,160,385
52,593,512
54,770,777
58,107,604
3,303,058
3,024,759
3,159,744
407
59,930,579
58,246,721
56,635,542
53,334,361
36,686,334
36,138,277
32,949,659
29,787,500
29,159,100
29,078,600
33,096,400
32,780,300
59,940,000
67,046,000
65,815,100
52,798,400
52,104,800
51,043,400
51,606,100
0
051,606,10051,043,40052,104,80052,798,40065,815,10067,046,00059,940,00032,780,30033,096,40029,078,60029,159,10029,787,50032,949,65936,138,27736,686,33453,334,36156,635,54258,246,72159,930,5794073,159,7443,024,7593,303,05858,107,60454,770,77752,593,51253,160,38557,876,77500050,353,37500022,294,46200040,734,4890000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
2,612,807
0
0
0
1,332,195
0
0
0
2,905,740
0
0
0
3,173,203
3,322,872
3,412,693
3,540,006
3,696,267
0
0
0
3,617,881
0
0
0
5,598,966
0
0
0
315,510
614,895
767,688
1,137,780
764,144
751,141
751,334
737,299
805,763
0
822,959
825,376
1,635,630
1,635,630
946,898
980,093
1,953,764
1,953,764
748,084
5,343,100
2,391,413
2,391,413
5,542,300
6,567,000
3,290,097
3,290,097
11,638,700
649,939
10,580,894
10,580,894
472,170
17,521,400
12,984,806
12,984,806
244,272
10,924,987
6,729,310
6,729,310
18,250,400
18,534,300
7,759,271
7,759,271
7,719,386
10,166,400
8,555,159
8,555,159
8,623,068
8,545,338
8,760,781
8,760,781
8,616,916
20,164,700
36,047,100
36,047,100
27,421,685
23,964,802
23,993,699
23,993,699
23,356,856
23,148,559
23,511,922
23,511,922
22,667,389
22,179,446
21,773,808
21,773,808
21,261,873
20,901,164
28,949,890
28,949,890
28,890,741
28,806,444
29,215,328
29,215,328
28,835,703
28,735,504
28,610,592
28,610,592
28,491,054
28,554,250
28,219,224
28,219,224
27,331,729
42,129,000
41,988,800
41,988,800
42,322,600
42,116,800
21,876,968
21,876,96842,116,80042,322,60041,988,80041,988,80042,129,00027,331,72928,219,22428,219,22428,554,25028,491,05428,610,59228,610,59228,735,50428,835,70329,215,32829,215,32828,806,44428,890,74128,949,89028,949,89020,901,16421,261,87321,773,80821,773,80822,179,44622,667,38923,511,92223,511,92223,148,55923,356,85623,993,69923,993,69923,964,80227,421,68536,047,10036,047,10020,164,7008,616,9168,760,7818,760,7818,545,3388,623,0688,555,1598,555,15910,166,4007,719,3867,759,2717,759,27118,534,30018,250,4006,729,3106,729,31010,924,987244,27212,984,80612,984,80617,521,400472,17010,580,89410,580,894649,93911,638,7003,290,0973,290,0976,567,0005,542,3002,391,4132,391,4135,343,100748,0841,953,7641,953,764980,093946,8981,635,6301,635,630825,376822,9590805,763737,299751,334751,141764,1441,137,780767,688614,895315,5100005,598,9660003,617,8810003,696,2673,540,0063,412,6933,322,8723,173,2030002,905,7400001,332,1950002,612,807000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
872,241
820,410
684,910
683,565
762,871
764,497
730,453
1,493,988
1,518,163
1,717,793
1,641,496
1,683,741
1,669,523
1,718,689
1,639,717
1,814,661
0
1,869,432
1,845,024
1,853,560
1,877,168
1,938,820
1,982,502
2,026,861
2,129,848
2,170,375
1,101,086
1,347,655
1,323,528
1,424,088
1,675,303
1,969,909
2,079,438
2,114,779
1,910,513
1,698,559
1,710,579
1,777,196
1,897,401
1,923,359
1,897,408
1,849,259
1,878,208
3,066,831
2,967,534
4,863,962
4,300,622
4,508,829
4,752,769
4,627,227
4,851,049
4,787,691
5,247,887
5,124,293
5,863,831
6,674,661
6,717,227
6,779,424
6,164,947
6,355,271
6,813,022
6,709,506
6,626,476
6,713,952
6,780,198
6,572,533
6,394,596
6,136,155
6,473,671
6,666,091
6,727,130
6,337,004
1,312,628
1,228,155
1,308,697
166
1,309,810
35,765,592
36,458,344
32,658,537
39,846,035
40,533,651
39,831,251
37,303,535
39,351,334
39,060,205
41,046,918
42,650,206
19,403,300
31,484,018
30,071,100
23,133,766
23,946,031
25,004,223
24,182,333
0
024,182,33325,004,22323,946,03123,133,76630,071,10031,484,01819,403,30042,650,20641,046,91839,060,20539,351,33437,303,53539,831,25140,533,65139,846,03532,658,53736,458,34435,765,5921,309,8101661,308,6971,228,1551,312,6286,337,0046,727,1306,666,0916,473,6716,136,1556,394,5966,572,5336,780,1986,713,9526,626,4766,709,5066,813,0226,355,2716,164,9476,779,4246,717,2276,674,6615,863,8315,124,2935,247,8874,787,6914,851,0494,627,2274,752,7694,508,8294,300,6224,863,9622,967,5343,066,8311,878,2081,849,2591,897,4081,923,3591,897,4011,777,1961,710,5791,698,5591,910,5132,114,7792,079,4381,969,9091,675,3031,424,0881,323,5281,347,6551,101,0862,170,3752,129,8482,026,8611,982,5021,938,8201,877,1681,853,5601,845,0241,869,43201,814,6611,639,7171,718,6891,669,5231,683,7411,641,4961,717,7931,518,1631,493,988730,453764,497762,871683,565684,910820,410872,241000000000000000000000000
> Total Liabilities 
0
0
0
22,195,761
0
0
0
14,949,241
0
0
0
19,134,899
0
0
0
17,645,299
18,112,675
17,669,087
21,026,046
21,252,792
0
0
0
22,462,600
2,571,980
2,262,136
2,399,705
27,473,713
2,740,535
2,553,025
2,285,662
32,208,731
32,208,731
2,752,677
2,476,863
35,148,984
35,148,984
2,933,324
28,800,300
37,232,913
37,232,913
3,216,553
33,828,400
46,279,628
46,279,628
40,914,601
34,616,600
44,987,813
44,987,813
41,853,796
39,187,100
46,426,117
46,426,117
43,889,400
41,032,700
58,053,176
58,053,176
60,226,100
57,275,631
75,600,129
75,600,129
65,682,421
61,701,600
82,096,229
82,096,229
76,108,185
70,371,361
84,612,866
84,612,866
91,213,700
90,436,600
96,204,915
96,204,915
87,926,147
81,980,600
96,531,574
96,531,574
98,383,313
96,059,166
115,529,487
115,529,487
124,932,087
122,668,305
138,979,100
138,979,100
149,230,853
151,745,567
181,951,977
181,951,977
192,242,810
196,084,217
212,089,311
212,089,311
187,755,572
182,508,186
197,563,187
197,563,187
192,542,176
182,399,586
193,061,407
193,061,407
209,036,900
205,743,015
184,922,119
184,922,119
226,917,654
216,879,305
183,307,299
183,307,299
195,161,784
192,194,970
197,113,748
197,113,748
169,937,791
162,425,100
146,007,200
146,007,200
139,918,800
134,324,900
128,808,954
128,808,954134,324,900139,918,800146,007,200146,007,200162,425,100169,937,791197,113,748197,113,748192,194,970195,161,784183,307,299183,307,299216,879,305226,917,654184,922,119184,922,119205,743,015209,036,900193,061,407193,061,407182,399,586192,542,176197,563,187197,563,187182,508,186187,755,572212,089,311212,089,311196,084,217192,242,810181,951,977181,951,977151,745,567149,230,853138,979,100138,979,100122,668,305124,932,087115,529,487115,529,48796,059,16698,383,31396,531,57496,531,57481,980,60087,926,14796,204,91596,204,91590,436,60091,213,70084,612,86684,612,86670,371,36176,108,18582,096,22982,096,22961,701,60065,682,42175,600,12975,600,12957,275,63160,226,10058,053,17658,053,17641,032,70043,889,40046,426,11746,426,11739,187,10041,853,79644,987,81344,987,81334,616,60040,914,60146,279,62846,279,62833,828,4003,216,55337,232,91337,232,91328,800,3002,933,32435,148,98435,148,9842,476,8632,752,67732,208,73132,208,7312,285,6622,553,0252,740,53527,473,7132,399,7052,262,1362,571,98022,462,60000021,252,79221,026,04617,669,08718,112,67517,645,29900019,134,89900014,949,24100022,195,761000
   > Total Current Liabilities 
0
0
0
3,060,026
0
0
0
4,362,571
0
0
0
5,538,304
0
0
0
2,680,615
3,151,660
3,846,693
7,660,842
3,410,417
0
0
0
4,916,221
747,572
459,850
547,486
4,252,779
497,387
488,850
490,117
15,196,205
15,196,205
507,585
476,153
17,087,710
17,087,710
1,173,467
10,060,800
18,952,166
18,952,166
1,209,655
13,047,200
23,712,300
23,712,300
7,910,310
12,552,900
22,336,249
22,336,249
7,678,802
14,175,600
24,944,312
24,944,312
18,799,700
15,962,000
25,482,346
25,482,346
22,035,900
9,834,345
30,710,331
30,710,331
10,301,055
18,070,900
32,177,330
32,177,330
15,245,071
15,033,754
33,309,062
33,309,062
36,240,700
30,269,700
36,002,112
36,002,112
30,021,560
25,110,600
36,245,637
36,245,637
30,167,231
26,474,583
40,283,067
40,283,067
36,798,552
31,314,950
43,475,400
43,475,400
41,520,726
40,671,194
48,978,050
48,978,050
46,230,566
45,889,301
57,426,063
57,426,063
58,601,499
51,819,154
50,764,817
50,764,817
47,379,264
43,443,604
48,952,948
48,952,948
52,677,954
57,447,902
42,368,402
42,368,402
55,312,865
66,713,350
43,709,666
43,709,666
58,653,143
51,557,818
56,498,578
56,498,578
38,943,126
38,014,300
31,235,500
31,235,500
38,796,200
38,224,800
35,724,262
35,724,26238,224,80038,796,20031,235,50031,235,50038,014,30038,943,12656,498,57856,498,57851,557,81858,653,14343,709,66643,709,66666,713,35055,312,86542,368,40242,368,40257,447,90252,677,95448,952,94848,952,94843,443,60447,379,26450,764,81750,764,81751,819,15458,601,49957,426,06357,426,06345,889,30146,230,56648,978,05048,978,05040,671,19441,520,72643,475,40043,475,40031,314,95036,798,55240,283,06740,283,06726,474,58330,167,23136,245,63736,245,63725,110,60030,021,56036,002,11236,002,11230,269,70036,240,70033,309,06233,309,06215,033,75415,245,07132,177,33032,177,33018,070,90010,301,05530,710,33130,710,3319,834,34522,035,90025,482,34625,482,34615,962,00018,799,70024,944,31224,944,31214,175,6007,678,80222,336,24922,336,24912,552,9007,910,31023,712,30023,712,30013,047,2001,209,65518,952,16618,952,16610,060,8001,173,46717,087,71017,087,710476,153507,58515,196,20515,196,205490,117488,850497,3874,252,779547,486459,850747,5724,916,2210003,410,4177,660,8423,846,6933,151,6602,680,6150005,538,3040004,362,5710003,060,026000
       Short-term Debt 
0
0
0
335,750
0
0
0
2,388,550
0
0
0
3,299,365
0
0
0
138,666
156,731
593,043
3,215,964
142,430
0
0
0
732,773
0
0
0
346,554
0
0
0
353,889
353,889
0
0
1,239,880
1,239,880
0
284,300
285,193
285,193
0
2,476,900
3,367,834
3,367,834
2,329,434
258,500
416,061
416,061
1,074,375
1,172,500
1,072,544
1,072,544
576,200
582,200
586,346
586,346
1,270,900
1,279,899
2,421,981
2,421,981
682,358
688,900
1,668,286
1,668,286
1,184,138
2,207,574
1,749,279
1,749,279
2,353,700
1,573,000
1,551,891
1,551,891
108,920
520,000
814,257
814,257
874,592
876,239
737,413
737,413
853,723
754,554
765,800
765,800
553,818
3,482,274
3,491,403
3,491,403
115,005
799,501
850,948
850,948
10,608,827
10,039,790
307,023
307,023
470,999
1,004,397
988,362
988,362
1,883,171
11,698,179
1,749,717
1,749,717
2,103,279
1,328,463
1,894,745
1,894,745
2,782,122
3,387,068
5,584,814
5,584,814
2,451,418
2,217,000
1,358,500
1,358,500
11,267,100
11,249,600
11,268,864
11,268,86411,249,60011,267,1001,358,5001,358,5002,217,0002,451,4185,584,8145,584,8143,387,0682,782,1221,894,7451,894,7451,328,4632,103,2791,749,7171,749,71711,698,1791,883,171988,362988,3621,004,397470,999307,023307,02310,039,79010,608,827850,948850,948799,501115,0053,491,4033,491,4033,482,274553,818765,800765,800754,554853,723737,413737,413876,239874,592814,257814,257520,000108,9201,551,8911,551,8911,573,0002,353,7001,749,2791,749,2792,207,5741,184,1381,668,2861,668,286688,900682,3582,421,9812,421,9811,279,8991,270,900586,346586,346582,200576,2001,072,5441,072,5441,172,5001,074,375416,061416,061258,5002,329,4343,367,8343,367,8342,476,9000285,193285,193284,30001,239,8801,239,88000353,889353,889000346,554000732,773000142,4303,215,964593,043156,731138,6660003,299,3650002,388,550000335,750000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
66,108,067
0
0
0
1,312,052
0
0
0
4,165,470
0
0
0
3,880,599
130,196,973
127,622,043
13,102,266
3,282,305
185,610
180,780
209,849
23
972,333
792,078
10,484,416
3,759,877
491,981
616,991
15,012,700
617,000
617,000
1,481,100
2,045,600
4,106,400
1,549,600
1,000,000
1,000,000
1,000,000
0
9,977,600
9,982,800
0
09,982,8009,977,60001,000,0001,000,0001,000,0001,549,6004,106,4002,045,6001,481,100617,000617,00015,012,700616,991491,9813,759,87710,484,416792,078972,33323209,849180,780185,6103,282,30513,102,266127,622,043130,196,9733,880,5990004,165,4700001,312,05200066,108,0670000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
1,051,569
0
0
0
809,025
0
0
0
891,954
0
0
0
1,164,153
1,295,588
1,324,463
1,417,429
1,358,034
0
0
0
1,976,595
189,571
246,185
285,411
2,180,828
247,575
234,985
234,975
2,083,571
2,083,571
233,541
210,169
2,228,507
2,228,507
182,889
1,956,600
2,348,579
2,348,579
189,305
2,079,500
2,135,250
2,135,250
2,831,108
2,300,100
2,954,723
2,954,723
3,561,491
3,436,100
3,450,753
3,450,753
3,543,900
3,570,900
4,457,519
4,457,519
5,355,600
5,351,194
6,337,436
6,337,436
6,038,995
5,806,000
6,432,906
6,432,906
8,823,872
8,234,200
7,472,253
7,472,253
7,258,800
7,437,900
7,687,518
7,687,518
8,714,742
8,248,900
8,594,138
8,594,138
9,038,687
8,810,418
10,719,484
10,719,484
13,410,680
12,371,031
17,142,100
17,142,100
19,940,989
17,464,114
17,361,484
17,361,484
23,491,689
22,006,558
23,745,483
23,745,483
22,299,934
19,426,058
20,404,028
20,404,028
20,908,144
20,104,606
22,634,220
22,634,220
23,767,002
22,683,255
33,876,500
33,876,500
27,098,889
46,560,308
22,450,704
22,450,704
26,681,852
23,536,591
23,104,549
23,104,549
18,302,136
17,411,900
17,554,800
17,554,800
16,112,700
15,600,800
13,673,637
13,673,63715,600,80016,112,70017,554,80017,554,80017,411,90018,302,13623,104,54923,104,54923,536,59126,681,85222,450,70422,450,70446,560,30827,098,88933,876,50033,876,50022,683,25523,767,00222,634,22022,634,22020,104,60620,908,14420,404,02820,404,02819,426,05822,299,93423,745,48323,745,48322,006,55823,491,68917,361,48417,361,48417,464,11419,940,98917,142,10017,142,10012,371,03113,410,68010,719,48410,719,4848,810,4189,038,6878,594,1388,594,1388,248,9008,714,7427,687,5187,687,5187,437,9007,258,8007,472,2537,472,2538,234,2008,823,8726,432,9066,432,9065,806,0006,038,9956,337,4366,337,4365,351,1945,355,6004,457,5194,457,5193,570,9003,543,9003,450,7533,450,7533,436,1003,561,4912,954,7232,954,7232,300,1002,831,1082,135,2502,135,2502,079,500189,3052,348,5792,348,5791,956,600182,8892,228,5072,228,507210,169233,5412,083,5712,083,571234,975234,985247,5752,180,828285,411246,185189,5711,976,5950001,358,0341,417,4291,324,4631,295,5881,164,153000891,954000809,0250001,051,569000
       Other Current Liabilities 
0
0
0
1,672,707
0
0
0
1,164,996
0
0
0
1,346,985
0
0
0
1,377,796
1,699,341
1,929,187
3,027,449
1,909,952
0
0
0
2,206,852
445,413
164,845
201,043
749,744
189,351
186,148
192,957
1,342,067
1,342,067
121,717
123,103
2,069,896
2,069,896
921,807
1,622,000
2,733,711
2,733,711
936,523
2,266,700
3,278,893
3,278,893
2,749,768
2,985,700
3,427,236
3,427,236
3,042,936
2,591,600
3,527,411
3,527,411
2,902,600
2,886,700
3,293,428
3,293,428
3,371,100
1,694,876
18,098,643
18,098,643
1,346,102
3,574,400
19,858,290
19,858,290
3,726,161
2,997,980
5,499,659
5,499,659
12,565,500
11,952,100
5,836,379
5,836,379
6,295,177
6,198,500
5,621,380
5,621,380
5,893,918
6,441,979
6,863,323
6,863,323
7,056,770
7,151,217
5,416,800
5,416,800
5,768,114
7,667,262
7,654,783
7,654,783
8,863,057
11,281,075
11,120,201
11,120,201
11,300,382
11,941,231
11,255,419
11,255,419
11,904,903
11,788,049
11,271,281
11,271,281
12,418,240
12,145,656
1,010,427
1,010,427
12,063,578
8,194,379
13,428,359
13,428,359
13,209,174
11,910,936
18,776,857
18,776,857
14,153,123
16,286,200
10,023,200
10,023,200
9,118,000
9,298,100
9,102,541
9,102,5419,298,1009,118,00010,023,20010,023,20016,286,20014,153,12318,776,85718,776,85711,910,93613,209,17413,428,35913,428,3598,194,37912,063,5781,010,4271,010,42712,145,65612,418,24011,271,28111,271,28111,788,04911,904,90311,255,41911,255,41911,941,23111,300,38211,120,20111,120,20111,281,0758,863,0577,654,7837,654,7837,667,2625,768,1145,416,8005,416,8007,151,2177,056,7706,863,3236,863,3236,441,9795,893,9185,621,3805,621,3806,198,5006,295,1775,836,3795,836,37911,952,10012,565,5005,499,6595,499,6592,997,9803,726,16119,858,29019,858,2903,574,4001,346,10218,098,64318,098,6431,694,8763,371,1003,293,4283,293,4282,886,7002,902,6003,527,4113,527,4112,591,6003,042,9363,427,2363,427,2362,985,7002,749,7683,278,8933,278,8932,266,700936,5232,733,7112,733,7111,622,000921,8072,069,8962,069,896123,103121,7171,342,0671,342,067192,957186,148189,351749,744201,043164,845445,4132,206,8520001,909,9523,027,4491,929,1871,699,3411,377,7960001,346,9850001,164,9960001,672,707000
   > Long-term Liabilities 
0
0
0
19,135,736
0
0
0
10,586,670
0
0
0
13,596,595
0
0
0
14,964,684
14,961,015
13,822,395
13,365,204
17,842,375
0
0
0
17,546,379
0
0
0
23,220,934
0
0
0
17,012,526
17,012,526
0
0
18,061,274
18,061,274
0
18,739,500
18,280,747
18,280,747
0
20,781,200
22,567,328
22,567,328
33,004,291
22,063,700
22,651,564
22,651,564
34,174,994
25,011,500
21,481,805
21,481,805
25,089,700
25,070,700
32,570,830
32,570,830
38,190,200
47,441,286
44,889,798
44,889,798
55,381,366
43,630,700
49,918,899
49,918,899
60,863,114
55,337,607
51,303,804
51,303,804
54,973,000
60,166,900
60,202,803
60,202,803
57,904,587
56,870,000
60,285,937
60,285,937
68,216,082
69,584,583
75,246,420
75,246,420
88,133,535
91,353,355
95,503,700
95,503,700
107,710,127
111,074,373
132,973,927
132,973,927
146,012,244
150,194,916
154,663,248
154,663,248
129,154,073
130,689,032
146,798,370
146,798,370
145,162,912
138,955,982
144,108,459
144,108,459
156,358,946
148,295,113
142,553,717
142,553,717
171,604,789
150,165,955
139,597,633
139,597,633
136,508,641
140,637,152
140,615,170
140,615,170
130,994,665
124,410,800
114,771,700
114,771,700
101,122,600
96,100,100
93,084,692
93,084,69296,100,100101,122,600114,771,700114,771,700124,410,800130,994,665140,615,170140,615,170140,637,152136,508,641139,597,633139,597,633150,165,955171,604,789142,553,717142,553,717148,295,113156,358,946144,108,459144,108,459138,955,982145,162,912146,798,370146,798,370130,689,032129,154,073154,663,248154,663,248150,194,916146,012,244132,973,927132,973,927111,074,373107,710,12795,503,70095,503,70091,353,35588,133,53575,246,42075,246,42069,584,58368,216,08260,285,93760,285,93756,870,00057,904,58760,202,80360,202,80360,166,90054,973,00051,303,80451,303,80455,337,60760,863,11449,918,89949,918,89943,630,70055,381,36644,889,79844,889,79847,441,28638,190,20032,570,83032,570,83025,070,70025,089,70021,481,80521,481,80525,011,50034,174,99422,651,56422,651,56422,063,70033,004,29122,567,32822,567,32820,781,200018,280,74718,280,74718,739,500018,061,27418,061,2740017,012,52617,012,52600023,220,93400017,546,37900017,842,37513,365,20413,822,39514,961,01514,964,68400013,596,59500010,586,67000019,135,736000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,736
128,810,760
141,761,656
133,118,645
128,897,013
167,098,690
163,291,384
141,738,910
131,409,848
131,987,302
128,322,212
131,256,170
129,911,685
118,851,813
119,855,640
113,808,324
111,236,489
105,605,160
91,883,284
86,972,331
0
086,972,33191,883,284105,605,160111,236,489113,808,324119,855,640118,851,813129,911,685131,256,170128,322,212131,987,302131,409,848141,738,910163,291,384167,098,690128,897,013133,118,645141,761,656128,810,76016,736000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
77,095
814,936
648,748
1,086,266
914,938
731,677
500,496
1,233,587
1,056,567
772,429
526,277
257,093
260,323
320,727
267,454
215,448
0
127,145
91,392
86,507
91,286
103,603
82,697
297,491
1,589,327
1,235,561
1,000,075
99,753
1,470,625
1,190,655
893,080
533,987
1,995,263
1,742,603
571,751
344,989
1,510,980
1,309,156
951,656
383,214
1,770,714
335,222
365,067
304,995
1,726,374
1,485,917
300,754
311,373
315,432
320,270
325,088
242,035
326,222
307,114
396,624
840,492
824,719
796,912
760,029
680,395
631,675
604,119
593,578
596,078
564,257
549,079
497,179
455,011
381,369
397,235
435,759
418,556
858,298
844,569
844,077
115
770,444
14,640,706
15,569,087
14,003,219
9,177,111
8,313,405
8,427,045
9,685,337
8,424,110
8,186,429
9,380,982
10,703,485
10,288,000
11,139,025
10,602,500
9,379,975
0
0
9,127,709
0
09,127,709009,379,97510,602,50011,139,02510,288,00010,703,4859,380,9828,186,4298,424,1109,685,3378,427,0458,313,4059,177,11114,003,21915,569,08714,640,706770,444115844,077844,569858,298418,556435,759397,235381,369455,011497,179549,079564,257596,078593,578604,119631,675680,395760,029796,912824,719840,492396,624307,114326,222242,035325,088320,270315,432311,373300,7541,485,9171,726,374304,995365,067335,2221,770,714383,214951,6561,309,1561,510,980344,989571,7511,742,6031,995,263533,987893,0801,190,6551,470,62599,7531,000,0751,235,5611,589,327297,49182,697103,60391,28686,50791,392127,1450215,448267,454320,727260,323257,093526,277772,4291,056,5671,233,587500,496731,677914,9381,086,266648,748814,93677,095000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
526,673
0
0
0
579,003
0
0
0
502,349
0
0
0
461,911
0
0
0
15
0
2,158,400
2,267,500
2,311,837
2,473,400
2,642,500
0
2,943,100
3,149,900
0
3,364,000
3,215,600
3,326,000
3,448,300
3,559,100
0
0
0
0
0
000003,559,1003,448,3003,326,0003,215,6003,364,00003,149,9002,943,10002,642,5002,473,4002,311,8372,267,5002,158,400015000461,911000502,349000579,003000526,67300000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
11,003,199
0
0
0
9,129,655
0
0
0
9,312,380
0
0
0
15,478,234
17,092,219
16,910,711
17,442,223
19,734,523
0
0
0
19,282,255
1,900,238
1,671,623
1,617,823
16,710,479
1,754,451
1,859,159
1,835,202
18,765,070
18,765,070
2,041,460
2,102,059
20,184,911
20,184,911
2,019,493
22,018,200
26,447,683
26,447,683
2,123,687
26,163,000
27,724,573
27,724,573
24,875,440
26,524,400
29,013,052
29,013,052
32,739,227
31,781,300
35,021,280
35,021,280
31,866,600
34,235,400
37,039,113
37,039,113
37,147,900
38,758,482
42,018,842
42,018,842
39,485,508
41,900,100
38,169,795
38,169,795
40,442,109
42,405,375
45,064,483
45,064,483
46,780,400
47,229,500
51,659,822
51,659,822
53,577,337
57,226,100
60,644,005
60,644,005
63,044,584
65,552,787
68,311,434
68,311,434
72,277,534
73,582,119
76,805,000
76,805,000
79,739,399
83,215,262
87,382,935
87,382,935
85,387,935
85,125,941
82,204,224
82,204,224
85,702,493
87,325,841
85,661,764
85,661,764
89,096,561
90,814,012
89,710,713
89,710,713
88,362,510
88,372,988
90,626,466
90,626,466
66,689,036
69,912,193
73,442,009
73,442,009
75,453,749
78,392,393
80,487,604
80,487,604
138,847,601
138,610,300
127,883,400
127,883,400
127,639,700
126,432,800
117,625,929
117,625,929126,432,800127,639,700127,883,400127,883,400138,610,300138,847,60180,487,60480,487,60478,392,39375,453,74973,442,00973,442,00969,912,19366,689,03690,626,46690,626,46688,372,98888,362,51089,710,71389,710,71390,814,01289,096,56185,661,76485,661,76487,325,84185,702,49382,204,22482,204,22485,125,94185,387,93587,382,93587,382,93583,215,26279,739,39976,805,00076,805,00073,582,11972,277,53468,311,43468,311,43465,552,78763,044,58460,644,00560,644,00557,226,10053,577,33751,659,82251,659,82247,229,50046,780,40045,064,48345,064,48342,405,37540,442,10938,169,79538,169,79541,900,10039,485,50842,018,84242,018,84238,758,48237,147,90037,039,11337,039,11334,235,40031,866,60035,021,28035,021,28031,781,30032,739,22729,013,05229,013,05226,524,40024,875,44027,724,57327,724,57326,163,0002,123,68726,447,68326,447,68322,018,2002,019,49320,184,91120,184,9112,102,0592,041,46018,765,07018,765,0701,835,2021,859,1591,754,45116,710,4791,617,8231,671,6231,900,23819,282,25500019,734,52317,442,22316,910,71117,092,21915,478,2340009,312,3800009,129,65500011,003,199000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,105,951
677,949
153,472
157,909
6,738,773
735,578
777,579
749,368
786,717
811,261
740,761
733,158
730,343
715,470
734,663
705,353
730,069
0
801,369
826,078
9,570,506
9,570,506
895,701
902,224
930,510
915,322
867,867
908,388
937,656
926,317
922,449
925,239
940,521
965,905
976,459
916,920
727,368
708,019
10,019,859
743,285
767,358
10,019,859
10,019,859
10,019,859
809,198
10,019,859
863,385
734,788
733,918
5,040,808
4,978,126
387,009
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,978,100
4,978,100
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,978,126
4,907,765
4,907,765
4,907,765
4,907,765
4,907,765
4,907,765
4,907,765
4,907,765
4,907,765
4,907,765
4,907,765
4,907,765
4,836,708
4,836,708
4,836,708
4,836,708
4,836,708
4,836,700
4,836,700
4,836,700
4,722,800
4,722,800
2,366,461
2,366,4614,722,8004,722,8004,836,7004,836,7004,836,7004,836,7084,836,7084,836,7084,836,7084,836,7084,907,7654,907,7654,907,7654,907,7654,907,7654,907,7654,907,7654,907,7654,907,7654,907,7654,907,7654,907,7654,978,1264,978,1264,978,1264,978,1264,978,1264,978,1264,978,1264,978,1264,978,1264,978,1264,978,1264,978,1264,978,1004,978,1004,978,1264,978,1264,978,1264,978,1264,978,1264,978,1264,978,1264,978,126387,0094,978,1265,040,808733,918734,788863,38510,019,859809,19810,019,85910,019,85910,019,859767,358743,28510,019,859708,019727,368916,920976,459965,905940,521925,239922,449926,317937,656908,388867,867915,322930,510902,224895,7019,570,5069,570,506826,078801,3690730,069705,353734,663715,470730,343733,158740,761811,261786,717749,368777,579735,5786,738,773157,909153,472677,9496,105,95100000000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-5,642,203
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-9,296,469
-9,296,469
0
0
-2,243,519
-2,243,519
0
0
-2,562,063
-2,562,063
-2,943,830
0
3,996,601
3,996,601
-4,296,793
-4,421,900
2,813,617
2,813,617
-3,195,400
-3,062,400
366,824
366,824
5,022,600
191,173
3,184,043
3,184,043
379,902
3,267,000
3,401,825
3,401,825
648,436
935,440
5,386,532
5,386,532
2,832,300
1,075,200
3,174,521
3,174,521
5,067,089
1,542,600
3,944,891
3,944,891
4,397,084
4,352,298
5,533,058
5,533,058
6,053,389
7,320,120
7,818,100
7,818,100
8,512,562
5,121,383
7,396,561
7,396,561
6,375,379
5,952,155
2,374,092
2,374,092
3,426,130
4,177,744
4,599,147
4,599,147
4,065,926
4,484,698
4,150,664
4,150,664
3,413,543
2,270,489
1,320,451
1,320,451
-14,805,218
-15,386,042
-15,556,848
-15,556,848
-14,562,173
-12,597,864
-13,582,766
-13,582,766
-11,518,090
-10,634,200
-9,866,900
-9,866,900
-9,294,200
-9,562,600
-7,655,087
-7,655,087-9,562,600-9,294,200-9,866,900-9,866,900-10,634,200-11,518,090-13,582,766-13,582,766-12,597,864-14,562,173-15,556,848-15,556,848-15,386,042-14,805,2181,320,4511,320,4512,270,4893,413,5434,150,6644,150,6644,484,6984,065,9264,599,1474,599,1474,177,7443,426,1302,374,0922,374,0925,952,1556,375,3797,396,5617,396,5615,121,3838,512,5627,818,1007,818,1007,320,1206,053,3895,533,0585,533,0584,352,2984,397,0843,944,8913,944,8911,542,6005,067,0893,174,5213,174,5211,075,2002,832,3005,386,5325,386,532935,440648,4363,401,8253,401,8253,267,000379,9023,184,0433,184,043191,1735,022,600366,824366,824-3,062,400-3,195,4002,813,6172,813,617-4,421,900-4,296,7933,996,6013,996,6010-2,943,830-2,562,063-2,562,06300-2,243,519-2,243,51900-9,296,469-9,296,4690000000000000000-5,642,203000000000000000000
   Capital Surplus 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,095
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
15,889,819
0
015,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,81915,889,8192,095000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000-14,205,061-14,567,312-14,791,611-16,129,624-16,079,124-13,807,102-13,904,194-14,214,444-14,018,847-14,618,864-14,327,2100-723,69700-45,430-753,022-652,396-619,719-598,724-554,566-596,847-623,420-690,267-691,029-703,991-758,559-820,804-857,456-942,185-951,003-984,096-980,947-959,894-970,560-1,057,998-1,010,778-1,034,238-997,830-1,244,288-1,144,843-452,451-530,189-510,649-497,202-466,720-418,867-402,293-397,246-338,354-341,506-361,867-383,779-480,524-468,391-771,214-727,227-653,798-595,689-773,515-704,030-656,452-469,533-654,171-662,885-621,038-597,920-544,108-564,342-537,822-528,5400-55,126-25,793-25,519-25,626-23,513-23,589-23,207-25,416-24,647-23,393-21,838-20,658-18,409000000000000000000000000000
   Other Stockholders Equity 
0
0
0
4,443,316
0
0
0
3,269,232
0
0
0
5,331,257
0
0
0
11,557,683
5,079,283
5,243,938
11,069,397
10,177,839
0
0
0
5,894
0
0
0
196,270
0
0
0
7,591,347
7,591,347
0
0
16,881,633
16,881,633
0
7,698,600
11,463,137
11,463,137
0
7,287,800
-2,218,086
-2,218,086
13,718,144
7,180,600
7,056,759
7,056,759
8,719,036
7,082,000
6,906,221
6,906,221
7,934,500
7,447,300
6,876,448
6,876,448
9,782,800
9,336,341
9,300,465
9,300,465
50,309
10,006,600
9,380,730
9,380,730
-826,375
-1,345,326
8,411,178
8,411,178
10,118,800
10,101,900
10,860,414
10,860,414
2,507,858
7,564,500
2,786,596
2,786,596
3,279,818
3,262,431
3,041,371
3,041,371
3,555,792
3,239,099
3,242,344
3,242,344
3,987,875
3,993,779
4,007,571
4,007,571
4,360,602
4,349,476
4,456,337
4,456,337
4,687,774
4,050,136
1,100,835
1,100,835
2,928,011
2,934,050
1,670,759
1,670,759
1,562,609
1,270,955
1,870,972
1,870,972
1,985,625
2,082,717
-189,305
-189,305
1,098,208
1,322,507
1,684,700
1,684,700
3,488,611
2,209,900
2,417,600
2,417,600
4,540,500
4,457,200
6,500,560
6,500,5604,457,2004,540,5002,417,6002,417,6002,209,9003,488,6111,684,7001,684,7001,322,5071,098,208-189,305-189,3052,082,7171,985,6251,870,9721,870,9721,270,9551,562,6091,670,7591,670,7592,934,0502,928,0111,100,8351,100,8354,050,1364,687,7744,456,3374,456,3374,349,4764,360,6024,007,5714,007,5713,993,7793,987,8753,242,3443,242,3443,239,0993,555,7923,041,3713,041,3713,262,4313,279,8182,786,5962,786,5967,564,5002,507,85810,860,41410,860,41410,101,90010,118,8008,411,1788,411,178-1,345,326-826,3759,380,7309,380,73010,006,60050,3099,300,4659,300,4659,336,3419,782,8006,876,4486,876,4487,447,3007,934,5006,906,2216,906,2217,082,0008,719,0367,056,7597,056,7597,180,60013,718,144-2,218,086-2,218,0867,287,800011,463,13711,463,1377,698,600016,881,63316,881,633007,591,3477,591,347000196,2700005,89400010,177,83911,069,3975,243,9385,079,28311,557,6830005,331,2570003,269,2320004,443,316000



Balance Sheet

All numbers in thousands.




Cash Flow

Currency in MXN. All numbers in thousands.




Income Statement

Currency in MXN. All numbers in thousands.


Latest Income Statement (annual, 2023-12-31)

Gross Profit (+$)
totalRevenue73,767,930
Cost of Revenue-52,431,240
Gross Profit21,336,69021,336,690
 
Operating Income (+$)
Gross Profit21,336,690
Operating Expense-17,731,207
Operating Income3,605,4833,605,483
 
Operating Expense (+$)
Research Development0
Selling General Administrative12,200,090
Selling And Marketing Expenses9,146,910
Operating Expense17,731,20721,347,000
 
Net Interest Income (+$)
Interest Income3,145,600
Interest Expense-7,654,334
Other Finance Cost-452,080
Net Interest Income-4,960,814
 
Pretax Income (+$)
Operating Income3,605,483
Net Interest Income-4,960,814
Other Non-Operating Income Expenses0
Income Before Tax (EBT)-2,042,3799,253,345
EBIT - interestExpense = -4,048,851
-5,744,485
-768,396
Interest Expense7,654,334
Earnings Before Interest and Taxes (EBIT)3,605,4835,611,955
Earnings Before Interest and Taxes (EBITDA)25,413,440
 
After tax Income (+$)
Income Before Tax-2,042,379
Tax Provision--1,331,270
Net Income From Continuing Ops-14,372,745-711,109
Net Income-8,422,730
Net Income Applicable To Common Shares0
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses70,162,447
Total Other Income/Expenses Net-5,647,8624,960,814
 

Technical Analysis of Televisa
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Televisa. The general trend of Televisa is UNKNOWN with 0.0% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Televisa's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator StateBullish trend Bearish trend
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of Grupo Televisa SAB ADR.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is 0/(-1 +1).

  • Between support/resistance: The price is trading between support and resistance lines.

The bullish price targets are: 3.47 < 3.645 < 4.2883824339207.

The bearish price targets are: 2.78 > 2.559 > 2.32.

Tweet this
Grupo Televisa SAB ADR Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Grupo Televisa SAB ADR. The current mas is .

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Grupo Televisa SAB ADR Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Grupo Televisa SAB ADR.

Grupo Televisa SAB ADR Daily Moving Average Convergence/Divergence (MACD) ChartGrupo Televisa SAB ADR Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of Grupo Televisa SAB ADR. The current adx is .

Grupo Televisa SAB ADR Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Grupo Televisa SAB ADR.

Grupo Televisa SAB ADR Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentum indicator, meaning the signals are instant.
  • Ranges between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Grupo Televisa SAB ADR.

Grupo Televisa SAB ADR Daily Relative Strength Index (RSI) ChartGrupo Televisa SAB ADR Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

  • Leading momentum indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • Ranges between 0 and 100.
  • Above 80 is considered overbought.
  • Below 20 is considered oversold.
  • Consists of two lines named K and D.
  • K compares the highest high and lowest low on the selected price range.
  • The D line is a moving average of the K line.
  • Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Grupo Televisa SAB ADR.

Grupo Televisa SAB ADR Daily Stochastic Oscillator ChartGrupo Televisa SAB ADR Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

  • Lagging or leading Momentum indicator
  • When the CCI is above zero, the price is above the historical average
  • When the CCI is below zero, the price is below the historical average
  • Used for spotting trends
    • If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
    • If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Grupo Televisa SAB ADR.

Grupo Televisa SAB ADR Daily Commodity Channel Index (CCI) ChartGrupo Televisa SAB ADR Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

  • Lagging momentum indicator
  • Ranges between +100 and -100
  • Considered overbought above +50
  • Considered oversold below -50
  • It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Grupo Televisa SAB ADR.

Grupo Televisa SAB ADR Daily Chande Momentum Oscillator (CMO) ChartGrupo Televisa SAB ADR Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

 Shows the current price relative to the highest high over the last 14 days.
 

  • Lagging momentum indicator
  • Ranging between 0 and -100
  • Above -20 is considered overbought
  • Below -80 is considered oversold
  • Is prone to give false signals

Score

Let's take a look at the Williams %R of Grupo Televisa SAB ADR.

Grupo Televisa SAB ADR Daily Williams %R ChartGrupo Televisa SAB ADR Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

  • Lagging volatility indicator
  • Uses 3 bands: one upper, one lower and one in the middle
  • Works best when the middle band reflects an intermediate trend (MA20).
  • When the price is moving closer to the upper band, the market might be overbought
  • When the price is moving closer to the lower band, the market might be oversold 

Score

Let's take a look at the Bollinger Bands of Grupo Televisa SAB ADR.

Grupo Televisa SAB ADR Daily Bollinger Bands Chart
4.2 Average True Range (ATR)
Measures market volatility
  • Leading volatility indicator
  • Can be used to determine stop-loss positions
  • Calculated by:
    • Current high minus the current low
    • Current high minus the previous close
    • Current low minus the previous close
  • The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Grupo Televisa SAB ADR.

Grupo Televisa SAB ADR Daily Average True Range (ATR) ChartGrupo Televisa SAB ADR Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

  • Leading momentum indicator
  • Calculation:
    • If the closing price is above the previous closing price: OBV = previous OBV + current volume
    • If the closing price is below the previous closing price: OBV = previous OBV - current volume
    • If the closing price is the same as the previous closing price than the OBV is the same.
  • Can be used to confirm price trends
  • Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Grupo Televisa SAB ADR.

Grupo Televisa SAB ADR Daily On-Balance Volume (OBV) ChartGrupo Televisa SAB ADR Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

  • Lagging momentum indicator
  • Looks like RSI but uses volume as an extra metric (RSI only considers price)
  • Above 80 is considered overbought
  • Below 20 is considered oversold
  • Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Grupo Televisa SAB ADR.

Grupo Televisa SAB ADR Daily Money Flow Index (MFI) ChartGrupo Televisa SAB ADR Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Grupo Televisa SAB ADR.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

DateIndicatorSignal
2023-12-13STOCH SHORT EXITThe %K line crosses above the %D line.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-14WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2023-12-18STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-21STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2023-12-22CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2023-12-26STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-27MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2023-12-28STOCH SHORT EXITThe %K line crosses above the %D line.
2023-12-29SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-03CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-01-04WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-01-05DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-01-09BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2024-01-10STOCH SHORT EXITThe %K line crosses above the %D line.
2024-01-12STOCH LONG EXITThe %K line crosses below the %D line.
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-01-18STOCH SHORT EXITThe %K line crosses above the %D line.
2024-01-19RSI LONG ENTRY SHORT CLOSE30 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-01-22SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2024-01-23MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-01-24DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-01-25DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-01-26MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-01-30STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-01STOCH SHORT EXITThe %K line crosses above the %D line.
2024-02-05STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-02-06STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-02-08SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-02-12STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-02-13STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-02-14CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-02-15STOCH SHORT EXITThe %K line crosses above the %D line.
2024-02-16SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-02-21STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-22CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-02-23CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-02-26CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-02-27MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2024-02-28DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-02-29CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-03-01STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-04STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-05CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-03-08STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-12STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-13STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-14STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-03-18STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-20CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-03-21CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-03-22MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-03-25DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-03-26BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-03-28MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-03-29STOCH LONG EXITThe %K line crosses below the %D line.
2024-04-02WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-04-03STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-04-04STOCH LONG EXITThe %K line crosses below the %D line.
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-04-05MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-04-08STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-04-09STOCH LONG EXITThe %K line crosses below the %D line.
2024-04-10MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-04-11CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-04-12SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2024-04-15CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-04-16MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-04-17DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2024-04-19STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-24STOCH LONG EXITThe %K line crosses below the %D line.
2024-04-25STOCH SHORT EXITThe %K line crosses above the %D line.

6.3. Candlestick Patterns

Grupo Televisa SAB ADR Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

Let's check the technical score of Grupo Televisa SAB ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose3.060
Total0/1 (0.0%)
Penke

Good job! You gained 25 XP and 0   0   10 . What's next:

  • Share my analysis of Televisa with someone you think should read this too:
  • Are you bullish or bearish on Televisa? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Televisa? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about Grupo Televisa SAB ADR

I send you an email if I find something interesting about Grupo Televisa SAB ADR.


Comments

How you think about this?

Leave a comment

Stay informed about Grupo Televisa SAB ADR.

Receive notifications about Grupo Televisa SAB ADR in your mailbox!