Independent auditors’ report
Consolidated balance sheets
Consolidated statements of income
Consolidated statements of changes
in stockholders’ equity
Consolidated statement of cash flows
Notes to consolidated financial statement
Consolidated Financial Statements
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 |
2011 | ||||||||||
Industrial | Commercial | Infrastructure and construction |
Others and eliminations | Total consolidated |
||||||
Net sales | $ | 21,765,752 | $ | 37,044,327 | $ | 14,348,667 | $ | 816,980 | $ | 73,975,726 |
Income from operations | 2,040,021 | 4,605,831 | 1,028,788 | 273,384 | 7,948,024 | |||||
Consolidated net income | 1,676,971 | 2,926,431 | 475,253 | 155,903 | 5,234,558 | |||||
Interest income | 384,596 | 74,139 | 15,496 | 46,925 | 521,156 | |||||
Interest expense | 353,713 | 419,333 | 100,147 | 195,387 | 1,068,580 | |||||
Other RIF | (202,725) | (64,769) | (33,806) | (435,859) | (735,159) | |||||
Depreciation and amortization | 317,985 | 534,312 | 266,878 | 16,631 | 1,135,806 | |||||
Income taxes | 394,842 | 1,243,581 | 270,733 | (37,253) | 1,871,903 | |||||
Investment in shares of | ||||||||||
associates and other | 4,748,148 | 1,319 | 7,103 | 4,417,702 | 9,174,272 | |||||
Total assets | 20,556,754 | 29,647,718 | 16,073,398 | 6,053,157 | 72,331,027 | |||||
Current liabilities | 7,523,689 | 10,608,361 | 5,757,561 | 4,122,938 | 28,012,549 | |||||
Long-term liabilities | 150,205 | 1,551,625 | 30,959 | 315,255 | 2,048,044 | |||||
Total liabilities | 7,673,894 | 12,159,986 | 5,788,520 | 4,438,193 | 30,060,593 | |||||
Investments in productive assets | 539,869 | 1,504,233 | 669,748 | (11,609) | 2,702,241 | |||||
Cash flows from operating activities | 284,050 | 6,238,580 | 577,069 | (524,410) | 6,575,289 | |||||
Cash flows from investing activities | 14,116,506 | (2,721,905) | 613,711 | (679,414) | 11,328,898 | |||||
Cash flows from financing activities | (13,657,712) | (2,894,143) | (1,234,504) | 1,092,883 | (16,693,476) |
2010 (as adjusted) | ||||||||||
Industrial | Commercial | Infrastructure and construction |
Others and eliminations | Total consolidated |
||||||
Net sales | $ | 18,740,041 | $ | 33,261,013 | $ | 11,632,186 | $ | 562,869 | $ | 64,196,109 |
Income from operations | 1,592,978 | 3,877,055 | 965,395 | 451,600 | 6,887,028 |
|||||
Consolidated net income | 2,879,580 | 3,118,814 | 452,250 | 807,993 | 7,258,637 |
|||||
Interest income | 649,805 | 0 | 17,650 | (8,477) | 658,978 |
|||||
Interest expense | 558,797 | 439,098 | 31,340 | (19,263) | 1,009,972 |
|||||
Other RIF | 102,172 | 2,814 | 89,863 | (694,439) | (499,590) |
|||||
Depreciation and amortization | 367,285 | 652,320 | 247,756 | 48,997 | 1,316,358 |
|||||
Income taxes | 591,476 | 943,079 | 418,807 | 21,780 | 1,975,142 |
|||||
Investment in shares of | ||||||||||
associates and other | 4,826,750 | 1,494 | 241,344 | 3,965,879 | 9,035,467 |
|||||
Total assets | 32,296,755 | 27,538,094 | 17,015,120 | 4,631,589 | 81,481,558 |
|||||
Current liabilities | 19,392,563 | 11,218,556 | 6,901,176 | 4,122,938 | 40,386,670 |
|||||
Long-term liabilities | 440,898 | 1,604,241 | 9,608 | 249,334 | 2,304,081 |
|||||
Total liabilities | 19,833,461 | 12,822,797 | 6,910,784 | 3,123,709 | 42,690,751 |
|||||
Investments in productive assets | 1,053,902 | 360,050 | 2,430,401 | 75,910 | 3,920,263 |
|||||
Cash flows from operating activities | 7,852,967 | 16,927,831 | (1,830,476) | (14,894,662) | 8,055,660 |
|||||
Cash flows from investing activities | (4,119,068) | (14,132,925) | (376,285) | (24,467) | (18,652,745) |
|||||
Cash flows from financing activities | (1,087,866) | (2,772,863) | 1,417,578 | 12,038,960 | 9,595,809 |
2011 | % | 2010 | % | |||
North America | $ | 3,455,041 | 4.67 | $ | 2,840,122 | 4.42 |
Central and South America and the Caribbean | 6,554,929 | 8.86 | 5,254,708 | 8.19 | ||
Europe | 361,599 | 0.49 | 378,782 | 0.59 | ||
Rest of the world | 72,152 | 0.10 | 65,953 | 0.10 | ||
Total exports and foreign | 10,443,721 | 14.12 | 8,539,565 | 13.30 | ||
México | 63,532,005 | 85.88 | 55,656,544 | 86.70 | ||
Net sales | $ | 73,975,726 | 100.00 | $ | 64,196,109 | 100.00 |