Watchlist Manager

Watchlist

Price: 1 928.76 MXN 1.93%

Market Cap: Mex$26.6B

Income Statement

Operating Income

Currency: USD

		Nov-2001	Feb-2002	May-2002	Aug-2002	Nov-2002	Feb-2003	May-2003	Aug-2003	Nov-2003	Feb-2004	May-2004	Aug-2004	Nov-2004	Feb-2005	May-2005	Aug-2005	Nov-2005	Feb-2006	May-2006	Aug-2006	Nov-2006	Feb-2007	May-2007	Aug-2007	Nov-2007	Feb-2008	May-2008	Aug-2008	Nov-2008	Feb-2009	May-2009	Aug-2009	Nov-2009	Feb-2010	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025
Revenue
Interest Expense		120	120	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	26	0	0	0	28	12	27	49	71	77	81	76	70	74	79	85	91	93	95	93	94	96	97	96	214	119	104	133	202	126	207	159	220	0	0	128	245	188	260	269	278	277	281	296	316	330	353	374	395	424	415	396	374	327	307	287	365	332	322	313	313	283	271	258	242	228	212	195	180	156	164	189
Revenue		6 029 N/A	6 173 +2%	6 320 +2%	6 590 +4%	7 236 +10%	7 588 +5%	8 153 +7%	8 573 +5%	8 905 +4%	9 169 +3%	9 408 +3%	9 888 +5%	10 501 +6%	11 045 +5%	11 635 +5%	12 386 +6%	13 867 +12%	14 702 +6%	16 346 +11%	17 031 +4%	16 267 -4%	15 818 -3%	14 117 -11%	12 276 -13%	10 187 -17%	8 458 -17%	6 710 -21%	5 474 -18%	4 575 -16%	4 106 -10%	3 870 -6%	3 484 -10%	3 119 -10%	3 101 -1%	3 023 -2%	3 128 +3%	3 074 -2%	3 058 -1%	3 008 -2%	3 003 0%	3 095 +3%	3 262 +5%	3 428 +5%	3 707 +8%	4 105 +11%	4 371 +6%	4 867 +11%	5 370 +10%	5 935 +11%	6 309 +6%	6 701 +6%	7 113 +6%	7 780 +9%	8 061 +4%	8 635 +7%	9 112 +6%	9 474 +4%	9 824 +4%	10 177 +4%	10 519 +3%	10 950 +4%	11 294 +3%	11 810 +5%	12 237 +4%	12 646 +3%	13 290 +5%	15 487 +17%	17 898 +16%	20 572 +15%	21 459 +4%	21 563 +0%	21 747 +1%	22 260 +2%	22 897 +3%	22 621 -1%	22 634 +0%	22 489 -1%	23 309 +4%	24 452 +5%	25 523 +4%	27 131 +6%	28 009 +3%	29 937 +7%	31 930 +7%	33 671 +5%	33 958 +1%	33 644 -1%	33 440 -1%	34 233 +2%	35 056 +2%	35 776 +2%	36 463 +2%	35 441 -3%	35 760 +1%	35 372 -1%	34 766 -2%
Gross Profit
Cost of Revenue		(5 155)	(5 265)	(5 483)	(5 740)	(6 350)	(6 680)	(7 113)	(7 448)	(7 691)	(7 904)	(8 088)	(8 513)	(9 019)	(9 453)	(9 937)	(10 501)	(11 673)	(12 410)	(13 935)	(14 819)	(15 171)	(14 781)	(13 528)	(12 400)	(11 271)	(9 792)	(8 062)	(6 373)	(5 058)	(3 837)	(3 586)	(3 356)	(3 560)	(3 450)	(3 390)	(3 371)	(2 837)	(2 831)	(2 814)	(2 817)	(2 780)	(3 042)	(3 154)	(3 378)	(3 661)	(3 877)	(4 277)	(4 668)	(4 983)	(5 379)	(5 737)	(6 053)	(6 516)	(6 842)	(7 234)	(7 693)	(7 964)	(8 330)	(8 608)	(8 852)	(9 215)	(9 485)	(10 015)	(10 373)	(10 751)	(11 363)	(13 468)	(15 633)	(17 933)	(18 688)	(18 582)	(18 687)	(19 080)	(19 571)	(19 236)	(19 029)	(18 663)	(19 050)	(19 705)	(20 333)	(21 249)	(21 908)	(23 121)	(24 485)	(26 175)	(26 724)	(27 061)	(27 341)	(28 050)	(28 768)	(29 444)	(30 278)	(29 572)	(30 319)	(30 514)	(30 463)
Gross Profit		875 N/A	908 +4%	837 -8%	850 +2%	886 +4%	908 +3%	1 040 +15%	1 124 +8%	1 214 +8%	1 265 +4%	1 320 +4%	1 375 +4%	1 482 +8%	1 591 +7%	1 698 +7%	1 886 +11%	2 194 +16%	2 292 +4%	2 411 +5%	2 212 -8%	1 095 -50%	1 037 -5%	589 -43%	(124) N/A	(1 084) -771%	(1 334) -23%	(1 353) -1%	(898) +34%	(482) +46%	268 N/A	283 +5%	128 -55%	(441) N/A	(349) +21%	(367) -5%	(243) +34%	237 N/A	227 -4%	194 -14%	186 -4%	315 +69%	221 -30%	273 +24%	330 +21%	444 +35%	493 +11%	590 +20%	702 +19%	952 +36%	930 -2%	964 +4%	1 060 +10%	1 264 +19%	1 219 -4%	1 400 +15%	1 420 +1%	1 510 +6%	1 493 -1%	1 569 +5%	1 667 +6%	1 735 +4%	1 809 +4%	1 795 -1%	1 865 +4%	1 896 +2%	1 927 +2%	2 019 +5%	2 265 +12%	2 639 +17%	2 771 +5%	2 981 +8%	3 060 +3%	3 180 +4%	3 326 +5%	3 385 +2%	3 605 +6%	3 826 +6%	4 259 +11%	4 747 +11%	5 190 +9%	5 882 +13%	6 101 +4%	6 816 +12%	7 445 +9%	7 496 +1%	7 234 -3%	6 583 -9%	6 099 -7%	6 183 +1%	6 288 +2%	6 333 +1%	6 184 -2%	5 870 -5%	5 441 -7%	4 858 -11%	4 303 -11%
Operating Income
Operating Expenses		(76)	(77)	(36)	(29)	(53)	(28)	(71)	(81)	(85)	(84)	(76)	(77)	(44)	(77)	(121)	(122)	(88)	(105)	(89)	(93)	(127)	(497)	(735)	(1 242)	(1 592)	(1 447)	(1 227)	(1 110)	(130)	(785)	(701)	(515)	(118)	(60)	68	101	(94)	(29)	(3)	2	(56)	(8)	(30)	(58)	(142)	(129)	(136)	(125)	(102)	(108)	(115)	(127)	(166)	(167)	(186)	(189)	(185)	(197)	(205)	(191)	(215)	(236)	(260)	(306)	(338)	(171)	(167)	(169)	(189)	(370)	(416)	(356)	(315)	(325)	(290)	(369)	(375)	(413)	(432)	(443)	(435)	(313)	(474)	(500)	(457)	(466)	(499)	(448)	(544)	(536)	(493)	(567)	(694)	(528)	(565)	(614)
Selling, General & Administrative		(76)	(77)	(36)	(29)	(86)	(52)	(65)	(75)	(111)	(84)	(106)	(108)	(142)	(77)	(86)	(87)	(187)	(105)	(124)	(128)	(193)	(497)	(911)	(1 242)	(1 542)	(1 425)	(1 157)	(988)	(130)	(704)	(660)	(497)	(118)	(192)	(72)	(69)	(94)	(95)	(93)	(92)	(95)	(99)	(107)	(117)	(127)	(132)	(136)	(142)	(146)	(153)	(157)	(163)	(177)	(183)	(195)	(208)	(216)	(220)	(226)	(231)	(233)	(246)	(257)	(268)	(286)	(293)	(311)	(335)	(344)	(355)	(347)	(343)	(341)	(349)	(356)	(356)	(358)	(382)	(389)	(392)	(398)	(402)	(416)	(437)	(414)	(427)	(446)	(445)	(501)	(533)	(565)	(615)	(840)	(639)	(638)	(645)
Other Operating Expenses		0	0	0	0	33	24	(6)	(6)	27	0	30	30	98	0	(35)	(35)	99	0	35	35	67	0	176	0	(50)	(22)	(70)	(122)	0	(81)	(41)	(18)	0	133	140	170	0	65	90	93	39	91	77	58	(15)	3	0	16	44	45	42	36	11	15	8	19	31	23	21	39	18	9	(3)	(38)	(52)	122	144	165	155	(14)	(70)	(13)	26	24	66	(13)	(17)	(31)	(43)	(51)	(36)	88	(58)	(63)	(43)	(40)	(53)	(3)	(43)	(4)	72	48	146	111	73	31
Operating Income		799 N/A	831 +4%	802 -4%	822 +3%	833 +1%	880 +6%	969 +10%	1 043 +8%	1 129 +8%	1 181 +5%	1 244 +5%	1 297 +4%	1 438 +11%	1 514 +5%	1 577 +4%	1 764 +12%	2 106 +19%	2 187 +4%	2 322 +6%	2 119 -9%	969 -54%	541 -44%	(147) N/A	(1 366) -831%	(2 676) -96%	(2 781) -4%	(2 579) +7%	(2 008) +22%	(612) +70%	(516) +16%	(418) +19%	(387) +7%	(559) -44%	(409) +27%	(299) +27%	(142) +52%	144 N/A	198 +38%	192 -3%	188 -2%	259 +38%	212 -18%	243 +15%	271 +11%	302 +11%	364 +21%	454 +25%	576 +27%	850 +48%	822 -3%	849 +3%	934 +10%	1 098 +18%	1 052 -4%	1 214 +15%	1 231 +1%	1 325 +8%	1 297 -2%	1 364 +5%	1 476 +8%	1 520 +3%	1 572 +3%	1 535 -2%	1 559 +2%	1 558 0%	1 756 +13%	1 852 +5%	2 095 +13%	2 450 +17%	2 402 -2%	2 564 +7%	2 705 +5%	2 865 +6%	3 001 +5%	3 096 +3%	3 236 +5%	3 450 +7%	3 846 +11%	4 314 +12%	4 747 +10%	5 447 +15%	5 787 +6%	6 342 +10%	6 946 +10%	7 038 +1%	6 768 -4%	6 084 -10%	5 651 -7%	5 640 0%	5 752 +2%	5 840 +2%	5 617 -4%	5 176 -8%	4 912 -5%	4 293 -13%	3 689 -14%
Pre-Tax Income
Interest Income Expense		(120)	(120)	(78)	(43)	43	51	50	71	82	79	81	66	91	102	109	116	134	156	149	126	(13)	(65)	(106)	(228)	(391)	(372)	(364)	(239)	(87)	(47)	(102)	(165)	(202)	(214)	(159)	(105)	(49)	(48)	(51)	(63)	(161)	(144)	(149)	(142)	(80)	(95)	(75)	(66)	(168)	(68)	(53)	(65)	(128)	(31)	(117)	(76)	(115)	(62)	(82)	(174)	(190)	(254)	(234)	(230)	(228)	(242)	(233)	(267)	(35)	(40)	(59)	(61)	(382)	(413)	(452)	(450)	(388)	120	(18)	503	214	(619)	(515)	(1 109)	(1 024)	(646)	(558)	(474)	(437)	(403)	(389)	(106)	9	40	40	(101)
Non-Reccuring Items		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(35)	(35)	(35)	(35)	0	176	0	176	(14)	(190)	(190)	(190)	133	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(140)	(140)	(140)	(140)	(104)	(128)	(140)	(153)	(49)	(25)	(62)	(49)	(49)	13	61	61	61	151	153	158	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income		679 N/A	712 +5%	724 +2%	779 +8%	876 +12%	931 +6%	1 018 +9%	1 114 +9%	1 211 +9%	1 260 +4%	1 325 +5%	1 363 +3%	1 528 +12%	1 616 +6%	1 687 +4%	1 880 +11%	2 205 +17%	2 308 +5%	2 436 +6%	2 210 -9%	956 -57%	652 -32%	(253) N/A	(1 418) -461%	(3 081) -117%	(3 343) -8%	(3 134) +6%	(2 437) +22%	(566) +77%	(563) +0%	(520) +8%	(553) -6%	(760) -38%	(624) +18%	(458) +27%	(247) +46%	95 N/A	150 +58%	140 -6%	125 -11%	98 -22%	68 -30%	94 +39%	129 +37%	222 +72%	269 +21%	379 +41%	510 +34%	682 +34%	754 +11%	796 +5%	869 +9%	970 +12%	1 021 +5%	1 097 +7%	1 155 +5%	1 210 +5%	1 235 +2%	1 283 +4%	1 302 +1%	1 330 +2%	1 178 -11%	1 160 -2%	1 189 +2%	1 190 +0%	1 409 +18%	1 491 +6%	1 688 +13%	2 263 +34%	2 312 +2%	2 481 +7%	2 582 +4%	2 434 -6%	2 539 +4%	2 656 +5%	2 848 +7%	3 124 +10%	4 027 +29%	4 448 +10%	5 403 +21%	5 819 +8%	5 169 -11%	5 827 +13%	5 837 +0%	6 015 +3%	6 122 +2%	5 526 -10%	5 177 -6%	5 202 +0%	5 349 +3%	5 451 +2%	5 511 +1%	5 185 -6%	4 952 -4%	4 333 -13%	3 589 -17%
Net Income
Tax Provision		(262)	(273)	(277)	(296)	(331)	(351)	(384)	(420)	(455)	(476)	(500)	(515)	(573)	(605)	(625)	(693)	(815)	(850)	(899)	(816)	(349)	(238)	92	537	1 140	1 246	1 160	886	(548)	(615)	(669)	(722)	314	328	340	342	26	17	5	5	15	14	417	430	435	437	16	(64)	(177)	(227)	(288)	(310)	(341)	(355)	(369)	(376)	(390)	(387)	(396)	(406)	(417)	(381)	(386)	(405)	(418)	(462)	(429)	(402)	(477)	(492)	(557)	(613)	(592)	(545)	(565)	(600)	(656)	(934)	(1 034)	(1 249)	(1 363)	(1 220)	(1 392)	(1 338)	(1 366)	(1 384)	(1 232)	(1 239)	(1 241)	(1 267)	(1 286)	(1 276)	(1 217)	(1 176)	(1 036)	(879)
Income from Continuing Operations		418	438	447	483	545	580	634	693	756	784	825	848	955	1 010	1 062	1 187	1 389	1 458	1 537	1 394	607	414	(161)	(880)	(1 941)	(2 097)	(1 974)	(1 551)	(1 113)	(1 179)	(1 189)	(1 275)	(446)	(296)	(118)	96	120	167	145	130	113	82	511	559	657	706	395	445	505	528	508	559	629	666	728	779	819	848	887	895	913	797	774	784	772	947	1 062	1 286	1 786	1 820	1 924	1 969	1 842	1 994	2 091	2 248	2 468	3 093	3 414	4 154	4 457	3 949	4 435	4 498	4 649	4 738	4 294	3 938	3 961	4 082	4 165	4 235	3 968	3 776	3 298	2 710
Income to Minority Interest		0	0	0	0	0	0	0	0	(5)	0	0	0	(11)	(12)	(31)	(45)	(45)	(48)	(35)	(23)	(13)	(10)	(4)	(5)	0	0	0	0	4	2	8	11	29	28	15	3	(25)	(37)	(42)	(36)	(20)	(2)	7	26	22	15	12	(5)	(25)	(28)	(7)	(1)	10	10	(7)	(13)	(16)	(16)	(20)	(15)	(1)	9	27	30	39	30	12	(8)	(22)	(21)	(13)	2	7	14	12	9	(3)	(25)	(32)	(31)	(26)	(17)	(13)	(16)	(34)	(31)	(36)	(38)	(23)	(21)	(21)	(37)	(35)	(44)	(42)	(26)
Net Income (Common)		418 N/A	438 +5%	447 +2%	483 +8%	545 +13%	580 +6%	634 +9%	693 +9%	751 +8%	784 +4%	825 +5%	849 +3%	946 +11%	1 000 +6%	1 042 +4%	1 154 +11%	1 355 +17%	1 420 +5%	1 501 +6%	1 371 -9%	594 -57%	404 -32%	(165) N/A	(885) -438%	(1 941) -119%	(2 098) -8%	(1 975) +6%	(1 550) +22%	(1 110) +28%	(1 177) -6%	(1 181) 0%	(1 264) -7%	(417) +67%	(268) +36%	(103) +61%	98 N/A	94 -4%	128 +36%	102 -20%	93 -9%	91 -2%	79 -14%	511 +549%	576 +13%	668 +16%	711 +6%	400 -44%	433 +8%	473 +9%	493 +4%	494 +0%	550 +11%	631 +15%	668 +6%	713 +7%	758 +6%	794 +5%	823 +4%	858 +4%	871 +1%	903 +4%	798 -12%	793 -1%	806 +2%	803 0%	900 +12%	996 +11%	1 198 +20%	1 681 +40%	1 784 +6%	1 895 +6%	1 954 +3%	1 833 -6%	1 989 +9%	2 082 +5%	2 232 +7%	2 437 +9%	3 032 +24%	3 340 +10%	4 072 +22%	4 377 +7%	3 887 -11%	4 370 +12%	4 431 +1%	4 562 +3%	4 654 +2%	4 209 -10%	3 853 -8%	3 890 +1%	4 012 +3%	4 098 +2%	4 154 +1%	3 894 -6%	3 696 -5%	3 224 -13%	2 658 -18%
EPS (Diluted)		2.68 N/A	2.8 +4%	2.84 +1%	3.06 +8%	3.46 +13%	3.67 +6%	4 +9%	4.11 +3%	4.59 +12%	4.67 +2%	4.93 +6%	5.08 +3%	5.65 +11%	5.99 +6%	6.28 +5%	6.99 +11%	8.18 +17%	8.62 +5%	9.21 +7%	8.6 -7%	3.69 -57%	2.54 -31%	-1.04 N/A	-5.62 -440%	-12.31 -119%	-13.28 -8%	-12.49 +6%	-9.77 +22%	-7.01 +28%	-7.42 -6%	-7.17 +3%	-7.14 +0%	-2.45 +66%	-1.46 +40%	-0.55 +62%	0.5 N/A	0.51 +2%	0.65 +27%	0.54 -17%	0.48 -11%	0.48 N/A	0.42 -13%	2.34 +457%	2.62 +12%	3.05 +16%	3.14 +3%	1.75 -44%	1.92 +10%	2.09 +9%	2.16 +3%	2.16 N/A	2.41 +12%	2.76 +15%	2.89 +5%	3.08 +7%	3.28 +6%	3.46 +5%	3.58 +3%	3.74 +4%	3.75 +0%	3.93 +5%	3.36 -15%	3.42 +2%	3.47 +1%	3.38 -3%	2.91 -14%	3.04 +4%	3.66 +20%	5.44 +49%	5.56 +2%	5.91 +6%	6.14 +4%	5.76 -6%	6.43 +12%	6.75 +5%	7.22 +7%	7.88 +9%	9.81 +24%	10.82 +10%	13.25 +22%	14.28 +8%	13.36 -6%	15.07 +13%	15.38 +2%	15.74 +2%	16.31 +4%	14.77 -9%	13.62 -8%	13.73 +1%	14.61 +6%	14.97 +2%	15.37 +3%	14.31 -7%	14.06 -2%	12.38 -12%	10.39 -16%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 314,800+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.