Consolidated statements
of profit and other comprehensive income
As of December 31, 2017, 2016 and 2015
(In thousands of Mexican pesos, except for basic earnings per common share data)
Note | 2017 | 2016 | 2015 | ||||
---|---|---|---|---|---|---|---|
Net sales | 24 | $93,592,613 | $95,187,635 | $88,223,816 | |||
Cost of sales | 25 | 64,611,516 | 66,717,610 | 62,661,502 | |||
Gross profit | 28,981,097 | 28,470,025 | 25,562,314 | ||||
Sales and development expenses | 25 | 12,592,117 | 11,838,925 | 11,088,808 | |||
Administrative expenses | 25 | 4,766,921 | 3,931,465 | 3,659,401 | |||
Statutory employee profit sharing | 321,594 | 388,308 | 350,417 | ||||
Other (income) expenses, net | 26 | (394,994) | (273,282) | 263,805 | |||
Interest expense | 575,880 | 518,538 | 389,795 | ||||
Interest income | (323,564) | (377,811) | (473,088) | ||||
Exchange gain | (1,576,442) | (3,973,438) | (1,886,461) |
||||
Exchange loss | 1,991,701 | 3,079,668 | 1,849,986 | ||||
Effects of valuation of derivative financial instruments | 1,836 | 38,180 | 1,046,921 | ||||
Profit in disposal and acquisition of shares of associates | (1,246,031) | (1,141,267) | (129,376) |
||||
Equity in income of associated companies and joint ventures | 16 | (2,507,468) | (1,868,484) | (1,275,577) |
|||
Income before income taxes | 14,779,547 | 16,309,223 | 10,677,683 | ||||
Income taxes | 27 | 3,331,065 | 5,030,852 | 3,173,352 | |||
Consolidated net income for the year | $11,448,482 | $11,278,371 | $7,504,331 | ||||
Other comprehensive income, net of income tax | |||||||
Items that may be reclassified subsequently to profit or loss: | |||||||
Exchange differences on translating foreign operations | $(85,061) | $392,522 | $(252,695) |
||||
Valuation of derivative financial instruments | (124,501) | 11,487 | (1,753) |
||||
Items that will not be reclassified subsequently to profit or loss: | |||||||
Actuarial gain (loss) | 75,096 | 48,657 | (519,043) |
||||
Share of other comprehensive income of associates and joint ventures | 367,855 | 1,068,102 | (2,268) |
||||
Total other comprehensive income | 233,389 | 1,520,768 | (775,759) |
||||
Consolidated comprehensive income of the year | $11,681,871 | $12,799,139 | $6,728,572 | ||||
Consolidated net income attributable to: | |||||||
Controlling interest | $10,033,633 | $9,524,896 | $6,196,155 | ||||
Non-controlling interest | 1,414,849 | 1,753,475 | 1,308,176 | ||||
$11,448,482 | $11,278,371 | $7,504,331 | |||||
Basic earnings per common share attributable to controlling interest: |
|||||||
Continuing operations | $4.424 | $4.198 | $2.716 | ||||
Weighted average number of shares (‘000) | $2,267,779 | $2,268,787 | $2,281,190 | ||||
Consolidated comprehensive income attributable to: | |||||||
Controlling interest | $10,278,128 | $11,002,047 | $5,479,757 | ||||
Non-controlling interest | 1,403,743 | 1,797,092 | 1,248,815 | ||||
$11,681,871 | $12,799,139 | $6,728,572 |
See accompanying notes to consolidated financial statements.