|
|
|
|
3Q’26
|
Margin
% |
3Q'25
|
|
Margin
% |
|
Change
% |
|
|
|
Revenues
|
14,077.7
|
100.0
|
14,627.0
|
|
100.0
|
|
(3.8
|
)
|
|
|
Operating segment income 1
|
5,996.0
|
42.6
|
5,677.1
|
|
38.8
|
|
5.6
|
|
|
|
Net income (loss)
|
810.5
|
5.8
|
(1,911.7
|
)
|
(13.1
|
)
|
n/a
|
|
|
|
Net income (loss) attributable to stockholders of the Company
|
882.7
|
6.3
|
(1,932.5
|
)
|
(13.2
|
)
|
n/a
|
|
|
|
1 Operating segment income is defined as operating income before corporate expenses, depreciation and amortization, and other expense, net.
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
3Q’26
|
%
|
3Q’25
|
%
|
Change
%
|
|
Residential
|
10,566.0
|
75.1
|
10,576.9
|
72.3
|
(0.1)
|
|
Satellite
|
2,363.9
|
16.8
|
2,974.9
|
20.3
|
(20.5)
|
|
Enterprise
|
1,147.8
|
8.1
|
1,075.2
|
7.4
|
6.8
|
|
Telecom
Revenues
|
14,077.7
|
100.0
|
14,627.0
|
100.0
|
(3.8)
|
|
Operating
Segment Income and
Operating
Income
|
3Q’26
|
Margin
%
|
3Q’25
|
Margin
%
|
Change
%
|
|
|
Operating Segment
Income 1
|
5,996.0
|
42.6
|
5,677.1
|
38.8
|
5.6
|
|
|
Corporate Expenses
|
(122.6)
|
(0.9)
|
(57.4)
|
(0.4)
|
113.6
|
|
|
Intercompany Operations
|
(44.5)
|
(0.3)
|
(42.7)
|
(0.3)
|
4.2
|
|
|
Depreciation and Amortization
|
(4,178.5)
|
(29.7)
|
(4,604.5)
|
(31.5)
|
(9.3)
|
|
|
Other Expense, net
|
(969.5)
|
(6.9)
|
(43.7)
|
(0.3)
|
n/a
|
|
|
Operating Income
|
680.9
|
4.8
|
928.8
|
6.3
|
(26.7)
|
|
| 1 |
Operating segment income is defined as operating
income before corporate expenses, depreciation and amortization, and other
expense, net.
|
|||||
|
RGUs
|
3Q’26 Net
Adds |
3Q’26
|
3Q’25
|
|
Video
|
(48,089)
|
3,543,631
|
3,677,832
|
|
Broadband
|
8,639
|
5,716,184
|
5,648,408
|
|
Voice
|
96,212
|
5,718,349
|
5,512,882
|
|
Mobile
|
68,364
|
888,314
|
557,608
|
|
Total RGUs
|
125,126
|
15,866,478
|
15,396,730
|
|
RGUs
|
3Q’26 Net
Adds |
3Q’26
|
3Q’25
|
|
Video
|
(230,986)
|
2,726,369
|
3,793,812
|
|
Broadband
|
(18,044)
|
162,826
|
251,263
|
|
Voice
|
0
|
152
|
163
|
|
Mobile
|
(1,573)
|
6,637
|
10,598
|
|
Total RGUs
|
(250,603)
|
2,895,984
|
4,055,836
|
|
Revenue
|
3Q'26
|
3Q'25
|
Change %
|
|
Millions of Mexican pesos
|
|||
|
Residential
|
10,566.0
|
10,576.9
|
(0.1)
|
|
Satellite
|
2,363.9
|
2,974.9
|
(20.5)
|
|
Enterprise
|
1,147.8
|
1,075.2
|
6.8
|
|
Telecom Revenues
|
14,077.7
|
14,627.0
|
(3.8)
|
|
Operating Segment Income
|
5,996.0
|
5,677.1
|
5.6
|
|
Margin (%)
|
42.6
|
38.8
|
|
|
Other (Expense) Income, Net
|
3Q’26
|
3Q’25
|
|
Cash
|
(314.1)
|
(132.1)
|
|
Non-cash
|
(655.4)
|
88.4
|
|
Total
|
(969.5)
|
(43.7)
|
|
|
3Q’26
|
3Q’25
|
Favorable
(Unfavorable)
Change
|
|
Interest expense
|
(1,355.6)
|
(1,756.7)
|
401.1
|
|
Interest income
|
646.6
|
536.5
|
110.1
|
|
Foreign exchange gain, net
|
519.2
|
622.6
|
(103.4)
|
|
Other finance expense, net
|
(78.6)
|
(77.8)
|
(0.8)
|
|
Finance expense, net
|
(268.4)
|
(675.4)
|
407.0
|
|
|
|
|
|
Capital Expenditures
|
3Q´26
(Millions of U.S. Dollars)
|
3Q´26
(Millions of
Mexican Pesos) |
3Q´25
(Millions of U.S. Dollars)
|
3Q´25
(Millions of Mexican Pesos)
|
|
Total
|
173.2
|
2,992.6
|
196.1
|
3,656.6
|
|
September 30, 2026
|
December 31, 2025 |
(Decrease) Increase |
|||
|
Current portion of long-term debt
|
4,496.3
|
3,737.0
|
759.3
|
||
|
Long-term debt, net of current portion
|
76,659.5
|
82,257.2
|
(5,597.7
|
)
|
|
|
Total debt (1)
|
81,155.8
|
85,994.2
|
(4,838.4
|
)
|
|
|
Current portion of long-term lease liabilities
|
2,050.1
|
1,583.9
|
466.2
|
||
|
Long-term lease liabilities, net of current portion
|
5,112.0
|
3,852.1
|
1,259.9
|
||
|
Total lease liabilities
|
7,162.1
|
5,436.0
|
1,726.1
|
||
|
Total
debt and lease liabilities
|
88,317.9
|
91,430.2
|
(3,112.3
|
)
|
|
|
(1)
|
As of
September 30, 2026, and December 31, 2025, total debt is presented net of
finance costs in the aggregate amount of Ps.1,136.3 million and Ps.1,181.8
million, respectively.
|
||||
|
|
|
|
|
|
|
|
|
3Q’26
|
Margin
|
3Q’25
|
Margin
|
Change
|
||
|
%
|
%
|
%
|
||||
|
Revenues
|
14,077.7
|
100.0
|
14,627.0
|
100.0
|
(3.8)
|
|
|
Operating segment income 1
|
5,996.0
|
42.6
|
5,677.1
|
38.8
|
5.6
|
|
|
Net income (loss)
|
810.5
|
5.8
|
(1,911.7)
|
(13.1)
|
n/a
|
|
|
Net income (loss)
attributable to stockholders of the Company
|
882.7
|
6.3
|
(1,932.5)
|
(13.2)
|
n/a
|
|
| 1 |
Operating segment income is defined as operating
income before corporate expenses, depreciation and amortization, and other
expense, net.
|
|||||
|
Revenues
|
3Q’26
|
%
|
3Q’25
|
%
|
Change
%
|
|
Residential
|
10,566.0
|
75.1
|
10,576.9
|
72.3
|
(0.1)
|
|
Satellite
|
2,363.9
|
16.8
|
2,974.9
|
20.3
|
(20.5)
|
|
Enterprise
|
1,147.8
|
8.1
|
1,075.2
|
7.4
|
6.8
|
|
Telecom
Revenues
|
14,077.7
|
100.0
|
14,627.0
|
100.0
|
(3.8)
|
|
Operating
Segment Income and
Operating
Income
|
3Q’26
|
Margin
%
|
3Q’25
|
Margin
%
|
Change
%
|
|
|
Operating Segment
Income 1
|
5,996.0
|
42.6
|
5,677.1
|
38.8
|
5.6
|
|
|
Corporate Expenses
|
(122.6)
|
(0.9)
|
(57.4)
|
(0.4)
|
113.6
|
|
|
Intercompany Operations
|
(44.5)
|
(0.3)
|
(42.7)
|
(0.3)
|
4.2
|
|
|
Depreciation and Amortization
|
(4,178.5)
|
(29.7)
|
(4,604.5)
|
(31.5)
|
(9.3)
|
|
|
Other Expense, net
|
(969.5)
|
(6.9)
|
(43.7)
|
(0.3)
|
n/a
|
|
|
Operating Income
|
680.9
|
4.8
|
928.8
|
6.3
|
(26.7)
|
|
| 1 |
Operating segment income is defined as operating
income before corporate expenses, depreciation and amortization, and other
expense, net.
|
|||||
|
|
|
Ticker:
|
TLEVISA
|
|
Period covered by financial statements:
|
2026-01-01 TO 2026-09-30
|
|
Date of end of reporting period:
|
2026-09-30
|
|
Name of reporting entity or other means of identification:
|
TLEVISA
|
|
Description of presentation currency:
|
MXN
|
|
Level of rounding used in financial statements:
|
THOUSANDS OF MEXICAN PESOS
|
|
Consolidated:
|
YES
|
|
Number of quarter:
|
3
|
|
Type of issuer:
|
ICS
|
|
Explanation of change in name of reporting entity or other means of identification from end of preceding reporting period:
|
|
|
Description of nature of financial statements:
|
|
|
|
|
|
|
|
|
|
|
Concept
|
Close Current Quarter
2026-09-30
|
Close Previous Exercise
2025-12-31
|
|
Statement of financial position
|
||
|
Assets
|
||
|
Current assets
|
||
|
Cash and cash equivalents
|
31,020,310,000
|
27,607,244,000
|
|
Trade and other current receivables
|
14,484,553,000
|
12,113,254,000
|
|
Current tax assets, current
|
6,375,799,000
|
6,135,537,000
|
|
Other current financial assets
|
11,397,798,000
|
|
|
Current inventories
|
627,997,000
|
584,878,000
|
|
Current biological assets
|
0
|
0
|
|
Other current non-financial assets
|
2,377,543,000
|
|
|
Current assets other than non-current assets or disposal groups classified as held for sale or as held for distribution to owners
|
66,014,504,000
|
60,216,254,000
|
|
Non-current assets or disposal groups classified as held for sale or as held for distribution to owners
|
0
|
0
|
|
Total current assets
|
66,014,504,000
|
60,216,254,000
|
|
Non-current assets
|
||
|
Trade and other non-current receivables
|
0
|
3,024,000
|
|
Current tax assets, non-current
|
0
|
0
|
|
Non-current inventories
|
0
|
0
|
|
Non-current biological assets
|
0
|
0
|
|
Other non-current financial assets
|
3,478,836,000
|
3,425,359,000
|
|
Investments accounted for using equity method
|
0
|
0
|
|
Investments in subsidiaries, joint ventures and associates
|
43,590,267,000
|
41,900,090,000
|
|
Property, plant and equipment
|
58,758,157,000
|
60,698,200,000
|
|
Investment property
|
2,563,311,000
|
2,624,274,000
|
|
Right-of-use assets that do not meet definition of investment property
|
6,301,418,000
|
4,184,501,000
|
|
Goodwill
|
13,454,998,000
|
13,454,998,000
|
|
Intangible assets other than goodwill
|
24,921,799,000
|
24,913,435,000
|
|
Deferred tax assets
|
14,654,778,000
|
14,083,042,000
|
|
Other non-current non-financial assets
|
2,914,848,000
|
|
|
Total non-current assets
|
170,675,233,000
|
168,201,771,000
|
|
Total assets
|
236,689,737,000
|
228,418,025,000
|
|
Equity and liabilities
|
||
|
Liabilities
|
||
|
Current liabilities
|
||
|
Trade and other current payables
|
22,946,037,000
|
20,658,050,000
|
|
Current tax liabilities, current
|
316,180,000
|
287,899,000
|
|
Other current financial liabilities
|
5,746,635,000
|
5,575,217,000
|
|
Current lease liabilities
|
2,050,127,000
|
1,583,871,000
|
|
Other current non-financial liabilities
|
0
|
0
|
|
Current provisions
|
||
|
Current provisions for employee benefits
|
0
|
0
|
|
Other current provisions
|
668,849,000
|
0
|
|
Total current provisions
|
668,849,000
|
0
|
|
Total current liabilities other than liabilities included in disposal groups classified as held for sale
|
31,727,828,000
|
28,105,037,000
|
|
Liabilities included in disposal groups classified as held for sale
|
0
|
0
|
|
Total current liabilities
|
31,727,828,000
|
28,105,037,000
|
|
Non-current liabilities
|
||
| Trade and other non-current payables | 5,963,318,000 | 6,526,954,000 |
| Current tax liabilities, non-current | 0 | 0 |
|
Concept
|
Close Current Quarter
2026-09-30
|
Close Previous Exercise
2025-12-31
|
|
Other non-current financial liabilities
|
76,659,529,000
|
82,257,158,000
|
|
Non-current lease liabilities
|
5,111,945,000
|
3,852,117,000
|
|
Other non-current non-financial liabilities
|
0
|
0
|
|
Non-current provisions
|
||
|
Non-current provisions for employee benefits
|
981,803,000
|
954,248,000
|
|
Other non-current provisions
|
1,561,449,000
|
1,526,130,000
|
|
Total non-current provisions
|
2,543,252,000
|
2,480,378,000
|
|
Deferred tax liabilities
|
2,987,206,000
|
2,667,520,000
|
|
Total non-current liabilities
|
93,265,250,000
|
97,784,127,000
|
|
Total liabilities
|
124,993,078,000
|
125,889,164,000
|
|
Equity
|
||
|
Issued capital
|
3,933,549,000
|
3,933,549,000
|
|
Share premium
|
20,277,270,000
|
13,359,470,000
|
|
Treasury shares
|
14,315,301,000
|
15,016,244,000
|
|
Retained earnings
|
103,520,580,000
|
102,652,140,000
|
|
Other reserves
|
(11,480,718,000)
|
(11,872,777,000)
|
|
Total equity attributable to owners of parent
|
101,935,380,000
|
93,056,138,000
|
|
Non-controlling interests
|
9,761,279,000
|
9,472,723,000
|
|
Total equity
|
111,696,659,000
|
102,528,861,000
|
|
Total equity and liabilities
|
236,689,737,000
|
228,418,025,000
|
|
Concept
|
Quarter Current Year
2026-07-01 - 2026-09-30
|
Accumulated Current Year
2026-01-01 - 2026-09-30
|
Quarter Previous Year
2025-07-01 - 2025-09-30
|
Accumulated Previous Year
2025-01-01 - 2025-09-30
|
|
Profit or loss
|
|
|
|
|
|
Profit (loss)
|
|
|
|
|
|
Revenue
|
14,077,685,000
|
42,879,087,000
|
14,627,086,000
|
44,330,039,000
|
|
Cost of sales
|
8,721,565,000
|
26,315,316,000
|
9,258,735,000
|
27,493,819,000
|
|
Gross profit
|
5,356,120,000
|
16,563,771,000
|
5,368,351,000
|
16,836,220,000
|
|
Distribution costs
|
1,843,421,000
|
5,466,947,000
|
1,655,117,000
|
5,932,478,000
|
|
Administrative expenses
|
1,862,339,000
|
6,153,184,000
|
2,740,685,000
|
7,614,956,000
|
|
Other income
|
0
|
0
|
0
|
0
|
|
Other expense
|
969,515,000
|
1,148,073,000
|
43,754,000
|
516,635,000
|
|
Profit (loss) from operating activities
|
680,845,000
|
3,795,567,000
|
928,795,000
|
2,772,151,000
|
|
Finance income
|
1,165,743,000
|
2,084,903,000
|
1,159,194,000
|
3,022,587,000
|
|
Finance costs
|
1,434,167,000
|
5,319,932,000
|
1,834,533,000
|
5,798,997,000
|
|
Share of profit (loss) of associates and joint ventures accounted for using equity method
|
521,050,000
|
1,934,947,000
|
843,030,000
|
2,145,707,000
|
|
Profit (loss) before tax
|
933,471,000
|
2,495,485,000
|
1,096,486,000
|
2,141,448,000
|
|
Tax income (expense)
|
122,934,000
|
789,739,000
|
3,008,176,000
|
3,169,100,000
|
|
Profit (loss) from continuing operations
|
810,537,000
|
1,705,746,000
|
(1,911,690,000)
|
(1,027,652,000)
|
|
Profit (loss) from discontinued operations
|
0
|
0
|
0
|
0
|
|
Profit (loss)
|
810,537,000
|
1,705,746,000
|
(1,911,690,000)
|
(1,027,652,000)
|
|
Profit (loss), attributable to
|
|
|
|
|
|
Profit (loss), attributable to owners of parent
|
882,654,000
|
1,417,190,000
|
(1,932,468,000)
|
(1,138,214,000)
|
|
Profit (loss), attributable to non-controlling interests
|
(72,117,000)
|
288,556,000
|
20,778,000
|
110,562,000
|
|
Earnings per share
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
Basic earnings per share
|
|
|
|
|
|
Basic earnings (loss) per share from continuing operations
|
0.3
|
0.48
|
(0.72)
|
(0.42)
|
|
Basic earnings (loss) per share from discontinued operations
|
0
|
0
|
0
|
0
|
|
Total basic earnings (loss) per share
|
0.3
|
(0.72)
|
(0.42)
|
|
|
Diluted earnings per share
|
|
|
|
|
|
Diluted earnings (loss) per share from continuing operations
|
0.28
|
0.44
|
(0.72)
|
(0.42)
|
|
Diluted earnings (loss) per share from discontinued operations
|
0
|
0
|
0
|
0
|
|
Total diluted earnings (loss) per share
|
0.28
|
(0.72)
|
(0.42)
|
|
Concept
|
Quarter Current Year
2026-07-01 - 2026-09-30
|
Accumulated Current Year
2026-01-01 - 2026-09-30
|
Quarter Previous Year
2025-07-01 - 2025-09-30
|
Accumulated Previous Year
2025-01-01 - 2025-09-30
|
|
Statement of comprehensive income
|
|
|
|
|
|
Profit (loss)
|
810,537,000
|
1,705,746,000
|
(1,911,690,000)
|
(1,027,652,000)
|
|
Other comprehensive income
|
|
|
|
|
|
Components of other comprehensive income that will not be reclassified to profit or loss, net of tax
|
|
|
|
|
|
Other comprehensive income, net of tax, gains (losses) from investments in equity instruments
|
(421,941,000)
|
33,516,000
|
252,245,000
|
999,279,000
|
|
Other comprehensive income, net of tax, gains (losses) on revaluation
|
0
|
0
|
0
|
0
|
|
Other comprehensive income, net of tax, gains (losses) on remeasurements of defined benefit plans
|
0
|
0
|
0
|
0
|
|
Other comprehensive income, net of tax, change in fair value of financial liability attributable to change in credit risk of liability
|
0
|
0
|
0
|
0
|
|
Other comprehensive income, net of tax, gains (losses) on hedging instruments that hedge investments in equity instruments
|
0
|
0
|
0
|
0
|
|
Share of other comprehensive income of associates and joint ventures accounted for using equity method that will not be reclassified to profit or loss, net of tax
|
0
|
0
|
0
|
0
|
|
Total other comprehensive income that will not be reclassified to profit or loss, net of tax
|
(421,941,000)
|
33,516,000
|
252,245,000
|
999,279,000
|
|
Components of other comprehensive income that will be reclassified to profit or loss, net of tax
|
|
|
|
|
|
Exchange differences on translation
|
|
|
|
|
|
Gains (losses) on exchange differences on translation, net of tax
|
423,302,000
|
42,369,000
|
(395,815,000)
|
(1,807,361,000)
|
|
Reclassification adjustments on exchange differences on translation, net of tax
|
0
|
0
|
0
|
0
|
|
Other comprehensive income, net of tax, exchange differences on translation
|
423,302,000
|
42,369,000
|
(395,815,000)
|
(1,807,361,000)
|
|
Available-for-sale financial assets
|
|
|
|
|
|
Gains (losses) on remeasuring available-for-sale financial assets, net of tax
|
0
|
0
|
0
|
0
|
|
Reclassification adjustments on available-for-sale financial assets, net of tax
|
0
|
0
|
0
|
0
|
|
Other comprehensive income, net of tax, available-for-sale financial assets
|
0
|
0
|
0
|
0
|
|
Cash flow hedges
|
|
|
|
|
|
Gains (losses) on cash flow hedges, net of tax
|
53,690,000
|
180,095,000
|
(167,804,000)
|
(1,501,829,000)
|
|
Reclassification adjustments on cash flow hedges, net of tax
|
0
|
0
|
0
|
0
|
|
Amounts removed from equity and included in carrying amount of non-financial asset (liability) whose acquisition or incurrence was hedged highly probable forecast transaction, net of tax
|
0
|
0
|
0
|
0
|
|
Other comprehensive income, net of tax, cash flow hedges
|
53,690,000
|
180,095,000
|
(167,804,000)
|
(1,501,829,000)
|
|
Hedges of net investment in foreign operations
|
|
|
|
|
|
Gains (losses) on hedges of net investments in foreign operations, net of tax
|
0
|
0
|
0
|
0
|
|
Reclassification adjustments on hedges of net investments in foreign operations, net of tax
|
0
|
0
|
0
|
0
|
|
Other comprehensive income, net of tax, hedges of net investments in foreign operations
|
0
|
0
|
0
|
0
|
|
Concept
|
Quarter Current Year
2026-07-01 - 2026-09-30
|
Accumulated Current Year
2026-01-01 - 2026-09-30
|
Quarter Previous Year
2025-07-01 - 2025-09-30
|
Accumulated Previous Year
2025-01-01 - 2025-09-30
|
|
Change in value of time value of options
|
|
|
|
|
|
Gains (losses) on change in value of time value of options, net of tax
|
0
|
0
|
0
|
0
|
|
Reclassification adjustments on change in value of time value of options, net of tax
|
0
|
0
|
0
|
0
|
|
Other comprehensive income, net of tax, change in value of time value of options
|
0
|
0
|
0
|
0
|
|
Change in value of forward elements of forward contracts
|
|
|
|
|
|
Gains (losses) on change in value of forward elements of forward contracts, net of tax
|
0
|
0
|
0
|
0
|
|
Reclassification adjustments on change in value of forward elements of forward contracts, net of tax
|
0
|
0
|
0
|
0
|
|
Other comprehensive income, net of tax, change in value of forward elements of forward contracts
|
0
|
0
|
0
|
0
|
|
Change in value of foreign currency basis spreads
|
|
|
|
|
|
Gains (losses) on change in value of foreign currency basis spreads, net of tax
|
0
|
0
|
0
|
0
|
|
Reclassification adjustments on change in value of foreign currency basis spreads, net of tax
|
0
|
0
|
0
|
0
|
|
Other comprehensive income, net of tax, change in value of foreign currency basis spreads
|
0
|
0
|
0
|
0
|
|
Financial assets measured at fair value through other comprehensive income
|
|
|
|
|
|
Gains (losses) on financial assets measured at fair value through other comprehensive income, net of tax
|
0
|
0
|
0
|
0
|
|
Reclassification adjustments on financial assets measured at fair value through other comprehensive income, net of tax
|
0
|
0
|
0
|
0
|
|
Amounts removed from equity and adjusted against fair value of financial assets on reclassification out of fair value through other comprehensive income measurement category, net of tax
|
0
|
0
|
0
|
0
|
|
Other comprehensive income, net of tax, financial assets measured at fair value through other comprehensive income
|
0
|
0
|
0
|
0
|
|
Share of other comprehensive income of associates and joint ventures accounted for using equity method that will be reclassified to profit or loss, net of tax
|
(823,733,000)
|
136,079,000
|
690,273,000
|
3,464,521,000
|
|
Total other comprehensive income that will be reclassified to profit or loss, net of tax
|
(346,741,000)
|
358,543,000
|
126,654,000
|
155,331,000
|
|
Total other comprehensive income
|
(768,682,000)
|
392,059,000
|
378,899,000
|
1,154,610,000
|
|
Total comprehensive income
|
41,855,000
|
2,097,805,000
|
(1,532,791,000)
|
126,958,000
|
|
Comprehensive income attributable to
|
|
|
|
|
|
Comprehensive income, attributable to owners of parent
|
113,972,000
|
1,809,249,000
|
(1,553,569,000)
|
16,396,000
|
|
Comprehensive income, attributable to non-controlling interests
|
(72,117,000)
|
288,556,000
|
20,778,000
|
110,562,000
|
|
Concept
|
Accumulated Current Year
2026-01-01 - 2026-09-30
|
Accumulated Previous Year
2025-01-01 - 2025-09-30
|
|
Statement of cash flows
|
|
|
|
Cash flows from (used in) operating activities
|
|
|
|
Profit (loss)
|
1,705,746,000
|
(1,027,652,000)
|
|
Adjustments to reconcile profit (loss)
|
|
|
|
+ Discontinued operations
|
0
|
0
|
|
+ Adjustments for income tax expense
|
789,739,000
|
3,169,100,000
|
|
+ (-) Adjustments for finance costs
|
0
|
0
|
|
+ Adjustments for depreciation and amortisation expense
|
12,654,165,000
|
13,458,970,000
|
|
+ Adjustments for impairment loss (reversal of impairment loss) recognised in profit or loss
|
0
|
0
|
|
+ Adjustments for provisions
|
1,482,848,000
|
257,377,000
|
|
+ (-) Adjustments for unrealised foreign exchange losses (gains)
|
56,501,000
|
(4,007,840,000)
|
|
+ Adjustments for share-based payments
|
292,193,000
|
288,537,000
|
|
+ (-) Adjustments for fair value losses (gains)
|
529,329,000
|
(371,725,000)
|
|
- Adjustments for undistributed profits of associates
|
0
|
0
|
|
+ (-) Adjustments for losses (gains) on disposal of non-current assets
|
(28,487,000)
|
70,673,000
|
|
+ Share of income of associates and joint ventures
|
(1,934,947,000)
|
(2,145,707,000)
|
|
+ (-) Adjustments for decrease (increase) in inventories
|
180,482,000
|
194,718,000
|
|
+ (-) Adjustments for decrease (increase) in trade accounts receivable
|
(564,545,000)
|
(984,226,000)
|
|
+ (-) Adjustments for decrease (increase) in other operating receivables
|
(1,510,258,000)
|
(1,156,958,000)
|
|
+ (-) Adjustments for increase (decrease) in trade accounts payable
|
239,217,000
|
1,234,689,000
|
|
+ (-) Adjustments for increase (decrease) in other operating payables
|
(98,562,000)
|
10,490,000
|
|
+ Other adjustments for non-cash items
|
0
|
0
|
|
+ Other adjustments for which cash effects are investing or financing cash flow
|
0
|
0
|
|
+ Straight-line rent adjustment
|
0
|
0
|
|
+ Amortization of lease fees
|
0
|
0
|
|
+ Setting property values
|
0
|
0
|
|
+ (-) Other adjustments to reconcile profit (loss)
|
6,148,000
|
2,666,000
|
|
+ (-) Total adjustments to reconcile profit (loss)
|
12,093,823,000
|
10,020,764,000
|
|
Net cash flows from (used in) operations
|
13,799,569,000
|
8,993,112,000
|
|
- Dividends paid
|
0
|
0
|
|
+ Dividends received
|
0
|
0
|
|
- Interest paid
|
(4,790,603,000)
|
(5,798,997,000)
|
|
+ Interest received
|
(144,892,000)
|
(345,580,000)
|
|
+ (-) Income taxes refund (paid)
|
1,122,563,000
|
1,686,532,000
|
|
+ (-) Other inflows (outflows) of cash
|
0
|
0
|
|
Net cash flows from (used in) operating activities
|
17,322,717,000
|
12,759,997,000
|
|
Cash flows from (used in) investing activities
|
|
|
|
+ Cash flows from losing control of subsidiaries or other businesses
|
0
|
5,000,000
|
|
- Cash flows used in obtaining control of subsidiaries or other businesses
|
0
|
0
|
|
+ Other cash receipts from sales of equity or debt instruments of other entities
|
0
|
0
|
|
- Other cash payments to acquire equity or debt instruments of other entities
|
0
|
0
|
|
+ Other cash receipts from sales of interests in joint ventures
|
0
|
0
|
|
- Other cash payments to acquire interests in joint ventures
|
0
|
0
|
|
+ Proceeds from sales of property, plant and equipment
|
257,147,000
|
112,212,000
|
|
- Purchase of property, plant and equipment
|
9,097,139,000
|
7,558,905,000
|
|
+ Proceeds from sales of intangible assets
|
0
|
0
|
|
- Purchase of intangible assets
|
1,232,302,000
|
785,900,000
|
|
Concept
|
Accumulated Current Year
2026-01-01 - 2026-09-30
|
Accumulated Previous Year
2025-01-01 - 2025-09-30
|
|
+ Proceeds from sales of other long-term assets
|
0
|
0
|
|
- Purchase of other long-term assets
|
0
|
0
|
|
+ Proceeds from government grants
|
0
|
0
|
|
- Cash advances and loans made to other parties
|
0
|
0
|
|
+ Cash receipts from repayment of advances and loans made to other parties
|
0
|
0
|
|
- Cash payments for futures contracts, forward contracts, option contracts and swap contracts
|
0
|
0
|
|
+ Cash receipts from futures contracts, forward contracts, option contracts and swap contracts
|
0
|
0
|
|
+ Dividends received
|
0
|
0
|
|
- Interest paid
|
0
|
0
|
|
+ Interest received
|
0
|
0
|
|
+ (-) Income taxes refund (paid)
|
0
|
0
|
|
+ (-) Other inflows (outflows) of cash
|
683,741,000
|
780,305,000
|
|
Net cash flows from (used in) investing activities
|
(9,388,553,000)
|
(7,447,288,000)
|
|
Cash flows from (used in) financing activities
|
|
|
|
+ Proceeds from changes in ownership interests in subsidiaries that do not result in loss of control
|
0
|
0
|
|
- Payments from changes in ownership interests in subsidiaries that do not result in loss of control
|
0
|
0
|
|
+ Proceeds from issuing shares
|
0
|
0
|
|
+ Proceeds from issuing other equity instruments
|
0
|
0
|
|
- Payments to acquire or redeem entity's shares
|
140,000,000
|
0
|
|
- Payments of other equity instruments
|
0
|
0
|
|
+ Proceeds from borrowings
|
(4,075,000,000)
|
(3,906,654,000)
|
|
- Repayments of borrowings
|
0
|
2,650,000,000
|
|
- Payments of finance lease liabilities
|
522,000,000
|
545,500,000
|
|
- Payments of lease liabilities
|
1,496,069,000
|
679,553,000
|
|
+ Proceeds from government grants
|
0
|
0
|
|
- Dividends paid
|
0
|
1,018,954,000
|
|
- Interest paid
|
4,528,000,000
|
5,381,000,000
|
|
+ (-) Income taxes refund (paid)
|
0
|
0
|
|
+ (-) Other inflows (outflows) of cash
|
6,242,507,000
|
612,120,000
|
|
Net cash flows from (used in) financing activities
|
(4,518,562,000)
|
(13,569,541,000)
|
|
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes
|
3,415,602,000
|
(8,256,832,000)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
(2,536,000)
|
(79,565,000)
|
|
Net increase (decrease) in cash and cash equivalents
|
3,413,066,000
|
(8,336,397,000)
|
|
Cash and cash equivalents at beginning of period
|
27,607,244,000
|
46,193,173,000
|
|
Cash and cash equivalents at end of period
|
31,020,310,000
|
37,856,776,000
|
|
|
Components of equity
|
||||||||
|
Sheet 1 of 3
|
Issued capital
|
Share premium
|
Treasury shares
|
Retained earnings
|
Revaluation surplus
|
Reserve of exchange differences on translation
|
Reserve of cash flow hedges
|
Reserve of gains and losses on hedging instruments that hedge investments in equity instruments
|
Reserve of change in value of time value of options
|
|
Statement of changes in equity
|
|
|
|
|
|
|
|
|
|
|
Equity at beginning of period
|
3,933,549,000
|
13,359,470,000
|
15,016,244,000
|
102,652,140,000
|
0
|
(779,537,000)
|
(185,130,000)
|
0
|
0
|
|
Changes in equity
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
Profit (loss)
|
0
|
0
|
0
|
1,417,190,000
|
0
|
0
|
0
|
0
|
0
|
|
Other comprehensive income
|
0
|
0
|
0
|
0
|
0
|
42,369,000
|
180,095,000
|
0
|
0
|
|
Total comprehensive income
|
0
|
0
|
0
|
1,417,190,000
|
0
|
42,369,000
|
180,095,000
|
0
|
0
|
|
Issue of equity
|
0
|
6,917,800,000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
(700,943,000)
|
(548,750,000)
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total increase (decrease) in equity
|
0
|
6,917,800,000
|
(700,943,000)
|
868,440,000
|
0
|
42,369,000
|
180,095,000
|
0
|
0
|
|
Equity at end of period
|
3,933,549,000
|
20,277,270,000
|
14,315,301,000
|
103,520,580,000
|
0
|
(737,168,000)
|
(5,035,000)
|
0
|
0
|
|
|
Components of equity
|
||||||||
|
Sheet 2 of 3
|
Reserve of change in value of forward elements of forward contracts
|
Reserve of change in value of foreign currency basis spreads
|
Reserve of gains and losses on financial assets measured at fair value through other comprehensive income
|
Reserve of gains and losses on remeasuring available-for-sale financial assets
|
Reserve of share-based payments
|
Reserve of remeasurements of defined benefit plans
|
Amount recognised in other comprehensive income and accumulated in equity relating to non-current assets or disposal groups held for sale
|
Reserve of gains and losses from investments in equity instruments
|
Reserve of change in fair value of financial liability attributable to change in credit risk of liability
|
|
Statement of changes in equity
|
|
|
|
|
|
|
|
|
|
|
Equity at beginning of period
|
0
|
0
|
(15,711,766,000)
|
0
|
0
|
(673,461,000)
|
0
|
0
|
0
|
|
Changes in equity
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
Profit (loss)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other comprehensive income
|
0
|
0
|
33,516,000
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total comprehensive income
|
0
|
0
|
33,516,000
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Issue of equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total increase (decrease) in equity
|
0
|
0
|
33,516,000
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity at end of period
|
0
|
0
|
(15,678,250,000)
|
0
|
0
|
(673,461,000)
|
0
|
0
|
0
|
|
|
Components of equity
|
|||||||
|
Sheet 3 of 3
|
Reserve for catastrophe
|
Reserve for equalisation
|
Reserve of discretionary participation features
|
Other comprehensive income
|
Other reserves
|
Equity attributable to owners of parent
|
Non-controlling interests
|
Equity
|
|
Statement of changes in equity
|
|
|
|
|
|
|
|
|
|
Equity at beginning of period
|
0
|
0
|
0
|
5,477,117,000
|
(11,872,777,000)
|
93,056,138,000
|
9,472,723,000
|
102,528,861,000
|
|
Changes in equity
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
Profit (loss)
|
0
|
0
|
0
|
0
|
0
|
1,417,190,000
|
288,556,000
|
1,705,746,000
|
|
Other comprehensive income
|
0
|
0
|
0
|
136,079,000
|
392,059,000
|
392,059,000
|
0
|
392,059,000
|
|
Total comprehensive income
|
0
|
0
|
0
|
136,079,000
|
392,059,000
|
1,809,249,000
|
288,556,000
|
2,097,805,000
|
|
Issue of equity
|
0
|
0
|
0
|
0
|
0
|
6,917,800,000
|
0
|
6,917,800,000
|
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
0
|
0
|
0
|
152,193,000
|
0
|
152,193,000
|
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total increase (decrease) in equity
|
0
|
0
|
0
|
136,079,000
|
392,059,000
|
8,879,242,000
|
288,556,000
|
9,167,798,000
|
|
Equity at end of period
|
0
|
0
|
0
|
5,613,196,000
|
(11,480,718,000)
|
101,935,380,000
|
9,761,279,000
|
111,696,659,000
|
|
|
Components of equity
|
||||||||
|
Sheet 1 of 3
|
Issued capital
|
Share premium
|
Treasury shares
|
Retained earnings
|
Revaluation surplus
|
Reserve of exchange differences on translation
|
Reserve of cash flow hedges
|
Reserve of gains and losses on hedging instruments that hedge investments in equity instruments
|
Reserve of change in value of time value of options
|
|
Statement of changes in equity
|
|
|
|
|
|
|
|
|
|
|
Equity at beginning of period
|
3,933,549,000
|
13,359,470,000
|
13,997,290,000
|
112,041,102,000
|
0
|
1,219,326,000
|
1,384,476,000
|
0
|
0
|
|
Changes in equity
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
Profit (loss)
|
0
|
0
|
0
|
(1,138,214,000)
|
0
|
0
|
0
|
0
|
0
|
|
Other comprehensive income
|
0
|
0
|
0
|
0
|
0
|
(1,807,361,000)
|
(1,501,829,000)
|
0
|
0
|
|
Total comprehensive income
|
0
|
0
|
0
|
(1,138,214,000)
|
0
|
(1,807,361,000)
|
(1,501,829,000)
|
0
|
0
|
|
Issue of equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
1,018,954,000
|
0
|
0
|
0
|
0
|
0
|
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
109,371,000
|
397,908,000
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total increase (decrease) in equity
|
0
|
0
|
109,371,000
|
(1,759,260,000)
|
0
|
(1,807,361,000)
|
(1,501,829,000)
|
0
|
0
|
|
Equity at end of period
|
3,933,549,000
|
13,359,470,000
|
14,106,661,000
|
110,281,842,000
|
0
|
(588,035,000)
|
(117,353,000)
|
0
|
0
|
|
|
Components of equity
|
||||||||
|
Sheet 2 of 3
|
Reserve of change in value of forward elements of forward contracts
|
Reserve of change in value of foreign currency basis spreads
|
Reserve of gains and losses on financial assets measured at fair value through other comprehensive income
|
Reserve of gains and losses on remeasuring available-for-sale financial assets
|
Reserve of share-based payments
|
Reserve of remeasurements of defined benefit plans
|
Amount recognised in other comprehensive income and accumulated in equity relating to non-current assets or disposal groups held for sale
|
Reserve of gains and losses from investments in equity instruments
|
Reserve of change in fair value of financial liability attributable to change in credit risk of liability
|
|
Statement of changes in equity
|
|
|
|
|
|
|
|
|
|
|
Equity at beginning of period
|
0
|
0
|
(16,444,790,000)
|
0
|
0
|
(613,454,000)
|
0
|
0
|
0
|
|
Changes in equity
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
Profit (loss)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other comprehensive income
|
0
|
0
|
999,279,000
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total comprehensive income
|
0
|
0
|
999,279,000
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Issue of equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total increase (decrease) in equity
|
0
|
0
|
999,279,000
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity at end of period
|
0
|
0
|
(15,445,511,000)
|
0
|
0
|
(613,454,000)
|
0
|
0
|
0
|
|
|
Components of equity
|
|||||||
|
Sheet 3 of 3
|
Reserve for catastrophe
|
Reserve for equalisation
|
Reserve of discretionary participation features
|
Other comprehensive income
|
Other reserves
|
Equity attributable to owners of parent
|
Non-controlling interests
|
Equity
|
|
Statement of changes in equity
|
|
|
|
|
|
|
|
|
|
Equity at beginning of period
|
0
|
0
|
0
|
1,571,667,000
|
(12,882,775,000)
|
102,454,056,000
|
9,241,569,000
|
111,695,625,000
|
|
Changes in equity
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
Profit (loss)
|
0
|
0
|
0
|
0
|
0
|
(1,138,214,000)
|
110,562,000
|
(1,027,652,000)
|
|
Other comprehensive income
|
0
|
0
|
0
|
3,464,521,000
|
1,154,610,000
|
1,154,610,000
|
0
|
1,154,610,000
|
|
Total comprehensive income
|
0
|
0
|
0
|
3,464,521,000
|
1,154,610,000
|
16,396,000
|
110,562,000
|
126,958,000
|
|
Issue of equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Dividends recognised as distributions to owners
|
0
|
0
|
0
|
0
|
0
|
1,018,954,000
|
0
|
1,018,954,000
|
|
Increase through other contributions by owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Decrease through other distributions to owners, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through other changes, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through treasury share transactions, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Increase (decrease) through share-based payment transactions, equity
|
0
|
0
|
0
|
0
|
0
|
288,537,000
|
0
|
288,537,000
|
|
Amount removed from reserve of cash flow hedges and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of time value of options and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of forward elements of forward contracts and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Amount removed from reserve of change in value of foreign currency basis spreads and included in initial cost or other carrying amount of non-financial asset (liability) or firm commitment for which fair value hedge accounting is applied
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total increase (decrease) in equity
|
0
|
0
|
0
|
3,464,521,000
|
1,154,610,000
|
(714,021,000)
|
110,562,000
|
(603,459,000)
|
|
Equity at end of period
|
0
|
0
|
0
|
5,036,188,000
|
(11,728,165,000)
|
101,740,035,000
|
9,352,131,000
|
111,092,166,000
|
|
Concept
|
Close Current Quarter
2026-09-30
|
Close Previous Exercise
2025-12-31
|
|
Informative data of the Statement of Financial Position
|
|
|
|
Capital stock (nominal)
|
1,970,999,000
|
1,970,999,000
|
|
Restatement of capital stock
|
1,962,550,000
|
1,962,550,000
|
|
Plan assets for pensions and seniority premiums
|
420,737,000
|
421,566,000
|
|
Number of executives
|
55
|
48
|
|
Number of employees
|
25,192
|
26,551
|
|
Number of workers
|
0
|
0
|
|
Outstanding shares
|
306,125,287,338
|
311,114,767,314
|
|
Repurchased shares
|
34,496,510,919
|
29,507,030,943
|
|
Restricted cash
|
0
|
0
|
|
Guaranteed debt of associated companies
|
0
|
0
|
|
Concept
|
Quarter Current Year
2026-07-01 - 2026-09-30
|
Accumulated Current Year
2026-01-01 - 2026-09-30
|
Quarter Previous Year
2025-07-01 - 2025-09-30
|
Accumulated Previous Year
2025-01-01 - 2025-09-30
|
|
Informative data of the Income Statement
|
|
|
|
|
|
Operating depreciation and amortization
|
4,178,525,000
|
12,654,165,000
|
4,604,427,000
|
13,458,970,000
|
|
Concept
|
Current Year
2025-10-01 - 2026-09-30
|
Previous Year
2024-10-01 - 2025-09-30
|
|
Informative data - Income Statement for 12 months
|
|
|
|
Revenue
|
57,427,198,000
|
59,556,373,000
|
|
Profit (loss) from operating activities
|
5,248,308,000
|
(3,426,824,000)
|
|
Profit (loss)
|
(6,201,631,000)
|
(10,900,260,000)
|
|
Profit (loss), attributable to owners of parent
|
(6,612,867,000)
|
(10,996,419,000)
|
|
Operating depreciation and amortization
|
16,355,716,000
|
18,818,327,000
|
|
Institution
|
Foreign institution (yes/no)
|
Contract signing date
|
Expiration date
|
Interest rate
|
Denomination
|
|||||||||||
|
Domestic currency
|
Foreign currency
|
|||||||||||||||
|
Time interval
|
Time interval
|
|||||||||||||||
|
Current year
|
Until 1 year
|
Until 2 years
|
Until 3 years
|
Until 4 years
|
Until 5 years or more
|
Current year
|
Until 1 year
|
Until 2 years
|
Until 3 years
|
Until 4 years
|
Until 5 years or more
|
|||||
|
Banks
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
trade
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Banks - secured
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Commercial
banks
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SINDICADO 1
|
No
|
2024-04-11
|
2029-04-11
|
TIIE+1.25
|
|
|
|
2,471,507,000
|
|
|
|
|
|
|
|
|
|
SINDICADO 2
|
No
|
2024-04-11
|
2029-04-11
|
TIIE+1.25
|
|
|
|
7,486,257,000
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
0
|
0
|
9,957,764,000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other banks
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total banks
|
|
|||||||||||||||
|
TOTAL
|
|
|
|
|
0
|
0
|
0
|
9,957,764,000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Stock market
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Listed on stock exchange - unsecured
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SENIOR NOTES 1
|
Yes
|
2007-05-09
|
2037-05-11
|
8.93
|
|
|
|
|
|
4,335,732,000
|
|
|
|
|
|
|
|
SENIOR NOTES 2
|
Yes
|
2013-05-14
|
2043-05-14
|
7.62
|
|
|
|
|
|
6,058,265,000
|
|
|
|
|
|
|
|
CERTIFICADOS
BURSATILES 3
|
No
|
2017-10-09
|
2027-09-27
|
8.79
|
|
4,496,261,000
|
|
|
|
|
|
|
|
|
|
|
|
SENIOR NOTES 4
|
Yes
|
2002-03-11
|
2032-03-11
|
8.94
|
|
|
|
|
|
|
|
|
|
|
|
5,394,684,000
|
|
SENIOR NOTES 5
|
Yes
|
2009-11-23
|
2040-01-16
|
6.97
|
|
|
|
|
|
|
|
|
|
|
|
10,709,262,000
|
|
SENIOR NOTES 6
|
Yes
|
2014-05-13
|
2045-05-15
|
5.26
|
|
|
|
|
|
|
|
|
|
|
|
13,330,534,000
|
|
SENIOR NOTES 7
|
Yes
|
2015-11-24
|
2046-01-31
|
6.44
|
|
|
|
|
|
|
|
|
|
|
|
15,307,647,000
|
|
SENIOR NOTES 8
|
Yes
|
2019-05-21
|
2049-05-24
|
5.52
|
|
|
|
|
|
|
|
|
|
|
|
11,565,641,000
|
|
TOTAL
|
|
|
|
|
0
|
4,496,261,000
|
0
|
0
|
0
|
10,393,997,000
|
0
|
0
|
0
|
0
|
0
|
56,307,768,000
|
|
Listed on stock exchange - secured
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Private
placements - unsecured
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Private
placements - secured
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total listed on stock exchanges and private placements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
4,496,261,000
|
0
|
0
|
0
|
10,393,997,000
|
0
|
0
|
0
|
0
|
0
|
56,307,768,000
|
|
Other current and non-current liabilities with cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other current and non-current liabilities with cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total other current and non-current liabilities with cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Suppliers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Suppliers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROVEEDORES 1
|
|
|
|
|
|
9,047,798,000
|
339,909,000
|
|
|
37,631,000
|
5,805,411,000
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
9,047,798,000
|
339,909,000
|
0
|
0
|
37,631,000
|
5,805,411,000
|
0
|
0
|
0
|
0
|
0
|
|
Total suppliers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
|
|
0
|
9,047,798,000
|
339,909,000
|
0
|
0
|
37,631,000
|
5,805,411,000
|
0
|
0
|
0
|
0
|
0
|
|
Other current and non-current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Institution
|
Foreign institution (yes/no)
|
Contract signing date
|
Expiration date
|
Interest rate
|
Denomination
|
|||||||||||
|
Domestic currency
|
Foreign currency
|
|||||||||||||||
|
Time interval
|
Time interval
|
|||||||||||||||
|
Current year
|
Until 1 year
|
Until 2 years
|
Until 3 years
|
Until 4 years
|
Until 5 years or more
|
Current year
|
Until 1 year
|
Until 2 years
|
Until 3 years
|
Until 4 years
|
Until 5 years or more
|
|||||
|
Other current and non-current liabilities
|
||||||||||||||||
|
INSTRUMENTOS
FINANCIEROS DERIVADOS 1
|
9,945,000
|
|||||||||||||||
|
TOTAL
|
0
|
9,945,000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||
|
Total other current and non-current liabilities
|
||||||||||||||||
|
TOTAL
|
0
|
9,945,000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||
|
Total credits
|
||||||||||||||||
|
TOTAL
|
0
|
13,554,004,000
|
339,909,000
|
9,957,764,000
|
0
|
10,431,628,000
|
5,805,411,000
|
0
|
0
|
0
|
0
|
|||||
|
|
Currencies
|
||||
|
|
Dollars
|
Dollar equivalent in pesos
|
Other currencies equivalent in dollars
|
Other currencies equivalent in pesos
|
Total pesos
|
|
Foreign currency position
|
|
|
|
|
|
|
Monetary assets
|
|
|
|
|
|
|
Current monetary assets
|
1,235,399,000
|
22,332,308,000
|
746,759,000
|
13,499,162,000
|
35,831,470,000
|
|
Non-current monetary assets
|
0
|
0
|
0
|
0
|
0
|
|
Total monetary assets
|
1,235,399,000
|
22,332,308,000
|
746,759,000
|
13,499,162,000
|
35,831,470,000
|
|
Liabilities position
|
|
|
|
|
|
|
Current liabilities
|
447,110,000
|
8,082,407,000
|
625,000
|
11,298,000
|
8,093,705,000
|
|
Non-current liabilities
|
3,227,444,000
|
58,342,505,000
|
0
|
0
|
58,342,505,000
|
|
Total liabilities
|
3,674,554,000
|
66,424,912,000
|
625,000
|
11,298,000
|
66,436,210,000
|
|
Net monetary assets (liabilities)
|
(2,439,155,000)
|
(44,092,604,000)
|
746,134,000
|
13,487,864,000
|
|
|
|
Income type
|
|||
|
|
National income
|
Export income
|
Income of subsidiaries abroad
|
Total income
|
|
RESIDENTIAL (INCLUDES LEASING OF SET-TOP EQUIPMENT):
|
|
|
|
|
|
RESIDENTIAL (INCLUDES LEASING OF SET-TOP EQUIPMENT):
|
0
|
0
|
0
|
0
|
|
IZZI, IZZI GO
|
|
|
|
|
|
RESIDENTIAL - BROADBAND
|
19,227,545,000
|
0
|
0
|
19,227,545,000
|
|
RESIDENTIAL - CONTENT
|
8,277,613,000
|
0
|
0
|
8,277,613,000
|
|
RESIDENTIAL - TELEPHONY
|
2,002,406,000
|
0
|
0
|
2,002,406,000
|
|
SKY, VETV, BLUE TO GO, BLUE TELECOMM
|
|
|
|
|
|
SATELLITE - DTH BROADCAST SATELLITE TV
|
6,447,090,000
|
0
|
322,924,000
|
6,770,014,000
|
|
IZZI, IZZI GO, SKY, VETV, BLUE TO GO, BLUE TELECOMM
|
|
|
|
|
|
RESIDENTIAL AND SATELLITE - ADVERTISING
|
2,305,636,000
|
0
|
0
|
2,305,636,000
|
|
RESIDENTIAL - OTHER INCOME
|
809,398,000
|
0
|
4,337,000
|
813,735,000
|
|
BESTEL, METRORED
|
|
|
|
|
|
ENTERPRISE OPERATIONS
|
3,152,735,000
|
0
|
329,403,000
|
3,482,138,000
|
|
TOTAL
|
42,222,423,000
|
0
|
656,664,000
|
42,879,087,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Type of Derivative, Securities or Contract
|
Purpose (e.g., hedging, trading or other)
|
Notional Amount/Face Value
|
Value of the Underlying Asset / Reference Variable
|
Fair Value
|
|
Collateral/
Lines of Credit/
Securities Pledged
|
||
|
Current Quarter (6)
|
Previous Quarter (7)
|
Current Quarter Dr (Cr) (6)
|
Previous Quarter Dr (Cr) (7)
|
Maturing per Year
|
||||
|
Forward (1)
|
Hedging
|
U.S.$19,765 / $368,499
|
U.S.$19,765 / $368,499
|
U.S.$79,327 / $1,482,233
|
(9,945)
|
(86,644)
|
2026
|
Does not exist (8)
|
|
Forward (1)
|
Hedging
|
-
|
-
|
-
|
-
|
-
|
2026
|
Does not exist (8)
|
|
Forward (2)
|
Hedging
|
-
|
-
|
-
|
-
|
-
|
2026
|
Does not exist (8)
|
|
Forward (3)
|
Hedging
|
-
|
-
|
-
|
-
|
-
|
2026
|
Does not exist (8)
|
|
Forward (4)
|
Hedging
|
-
|
-
|
-
|
-
|
-
|
2026
|
Does not exist (8)
|
|
Forward (5)
|
Hedging
|
-
|
-
|
-
|
-
|
-
|
2026
|
Does not exist (8)
|
|
|
|
|
|
Total
|
(9,945)
|
(86,644)
|
|
|
|
Other current financial assets
|
Ps.
|
-
|
|
|
Other current financial liabilities
|
|
(9,945
|
)
|
|
|
Ps.
|
(9,945
|
)
|
|
Concept
|
Close Current Quarter
2026-09-30
|
Close Previous Exercise
2025-12-31
|
|
Subclassifications of assets, liabilities and equities
|
|
|
|
Cash and cash equivalents
|
|
|
|
Cash
|
|
|
|
Cash on hand
|
17,564,000
|
19,664,000
|
|
Balances with banks
|
3,273,706,000
|
2,519,155,000
|
|
Total cash
|
3,291,270,000
|
2,538,819,000
|
|
Cash equivalents
|
|
|
|
Short-term deposits, classified as cash equivalents
|
27,729,040,000
|
25,068,425,000
|
|
Short-term investments, classified as cash equivalents
|
0
|
0
|
|
Other banking arrangements, classified as cash equivalents
|
0
|
0
|
|
Total cash equivalents
|
27,729,040,000
|
25,068,425,000
|
|
Other cash and cash equivalents
|
0
|
0
|
|
Total cash and cash equivalents
|
31,020,310,000
|
27,607,244,000
|
|
Trade and other current receivables
|
|
|
|
Current trade receivables
|
5,619,619,000
|
5,720,759,000
|
|
Current receivables due from related parties
|
831,121,000
|
727,476,000
|
|
Current prepayments
|
|
|
|
Current advances to suppliers
|
0
|
0
|
|
Current prepaid expenses
|
1,910,951,000
|
1,261,835,000
|
|
Total current prepayments
|
1,910,951,000
|
1,261,835,000
|
|
Current receivables from taxes other than income tax
|
4,993,745,000
|
3,624,350,000
|
|
Current value added tax receivables
|
4,844,877,000
|
3,452,850,000
|
|
Current receivables from sale of properties
|
0
|
0
|
|
Current receivables from rental of properties
|
0
|
0
|
|
Other current receivables
|
1,129,117,000
|
778,834,000
|
|
Total trade and other current receivables
|
14,484,553,000
|
12,113,254,000
|
|
Classes of current inventories
|
|
|
|
Current raw materials and current production supplies
|
|
|
|
Current raw materials
|
0
|
0
|
|
Current production supplies
|
0
|
0
|
|
Total current raw materials and current production supplies
|
0
|
0
|
|
Current merchandise
|
0
|
0
|
|
Current work in progress
|
0
|
0
|
|
Current finished goods
|
0
|
0
|
|
Current spare parts
|
0
|
0
|
|
Property intended for sale in ordinary course of business
|
0
|
0
|
|
Other current inventories
|
627,997,000
|
584,878,000
|
|
Total current inventories
|
627,997,000
|
584,878,000
|
|
Non-current assets or disposal groups classified as held for sale or as held for distribution to owners
|
|
|
|
Non-current assets or disposal groups classified as held for sale
|
0
|
0
|
|
Non-current assets or disposal groups classified as held for distribution to owners
|
0
|
0
|
|
Total non-current assets or disposal groups classified as held for sale or as held for distribution to owners
|
0
|
0
|
|
Trade and other non-current receivables
|
|
|
|
Non-current trade receivables
|
0
|
3,024,000
|
|
Non-current receivables due from related parties
|
0
|
0
|
|
Non-current prepayments
|
0
|
0
|
|
Non-current lease prepayments
|
0
|
0
|
|
Non-current receivables from taxes other than income tax
|
0
|
0
|
|
Non-current value added tax receivables
|
0
|
0
|
|
Concept
|
Close Current Quarter
2026-09-30
|
Close Previous Exercise
2025-12-31
|
|
Non-current receivables from sale of properties
|
0
|
0
|
|
Non-current receivables from rental of properties
|
0
|
0
|
|
Revenue for billing
|
0
|
0
|
|
Other non-current receivables
|
0
|
0
|
|
Total trade and other non-current receivables
|
0
|
3,024,000
|
|
Investments in subsidiaries, joint ventures and associates
|
|
|
|
Investments in subsidiaries
|
0
|
0
|
|
Investments in joint ventures
|
1,201,347,000
|
1,160,202,000
|
|
Investments in associates
|
42,388,920,000
|
40,739,888,000
|
|
Total investments in subsidiaries, joint ventures and associates
|
43,590,267,000
|
41,900,090,000
|
|
Property, plant and equipment
|
|
|
|
Land and buildings
|
|
|
|
Land
|
1,648,318,000
|
1,640,650,000
|
|
Buildings
|
1,720,437,000
|
1,681,119,000
|
|
Total land and buildings
|
3,368,755,000
|
3,321,769,000
|
|
Machinery
|
45,960,245,000
|
47,088,856,000
|
|
Vehicles
|
|
|
|
Ships
|
0
|
0
|
|
Aircraft
|
0
|
0
|
|
Motor vehicles
|
96,433,000
|
76,771,000
|
|
Total vehicles
|
96,433,000
|
76,771,000
|
|
Fixtures and fittings
|
217,996,000
|
260,595,000
|
|
Office equipment
|
417,928,000
|
365,458,000
|
|
Tangible exploration and evaluation assets
|
0
|
0
|
|
Mining assets
|
0
|
0
|
|
Oil and gas assets
|
0
|
0
|
|
Construction in progress
|
8,365,142,000
|
9,185,990,000
|
|
Construction prepayments
|
0
|
0
|
|
Other property, plant and equipment
|
331,658,000
|
398,761,000
|
|
Total property, plant and equipment
|
58,758,157,000
|
60,698,200,000
|
|
Investment property
|
|
|
|
Investment property completed
|
2,563,311,000
|
2,624,274,000
|
|
Investment property under construction or development
|
0
|
0
|
|
Investment property prepayments
|
0
|
0
|
|
Total investment property
|
2,563,311,000
|
2,624,274,000
|
|
Intangible assets and goodwill
|
|
|
|
Intangible assets other than goodwill
|
|
|
|
Brand names
|
48,892,000
|
32,828,000
|
|
Intangible exploration and evaluation assets
|
0
|
0
|
|
Mastheads and publishing titles
|
0
|
0
|
|
Computer software
|
4,868,004,000
|
4,552,797,000
|
|
Licences and franchises
|
0
|
0
|
|
Copyrights, patents and other industrial property rights, service and operating rights
|
0
|
0
|
|
Recipes, formulae, models, designs and prototypes
|
0
|
0
|
|
Intangible assets under development
|
0
|
0
|
|
Other intangible assets
|
20,004,903,000
|
20,327,810,000
|
|
Total intangible assets other than goodwill
|
24,921,799,000
|
24,913,435,000
|
|
Goodwill
|
13,454,998,000
|
13,454,998,000
|
|
Total intangible assets and goodwill
|
38,376,797,000
|
38,368,433,000
|
|
Trade and other current payables
|
|
|
|
Current trade payables
|
14,853,209,000
|
14,039,754,000
|
|
Current payables to related parties
|
591,359,000
|
224,606,000
|
|
Accruals and deferred income classified as current
|
|
|
|
Concept
|
Close Current Quarter
2026-09-30
|
Close Previous Exercise
2025-12-31
|
|
Deferred income classified as current
|
1,070,764,000
|
1,245,859,000
|
|
Rent deferred income classified as current
|
0
|
0
|
|
Accruals classified as current
|
3,934,558,000
|
3,314,757,000
|
|
Short-term employee benefits accruals
|
1,678,184,000
|
1,249,587,000
|
|
Total accruals and deferred income classified as current
|
5,005,322,000
|
4,560,616,000
|
|
Current payables on social security and taxes other than income tax
|
2,378,024,000
|
1,755,445,000
|
|
Current value added tax payables
|
2,077,677,000
|
1,276,306,000
|
|
Current retention payables
|
118,123,000
|
77,629,000
|
|
Other current payables
|
0
|
0
|
|
Total trade and other current payables
|
22,946,037,000
|
20,658,050,000
|
|
Other current financial liabilities
|
|
|
|
Bank loans current
|
0
|
0
|
|
Stock market loans current
|
4,496,261,000
|
3,736,982,000
|
|
Other current liabilities at cost
|
0
|
0
|
|
Other current liabilities at no cost
|
9,945,000
|
413,188,000
|
|
Other current financial liabilities
|
1,240,429,000
|
1,425,047,000
|
|
Total Other current financial liabilities
|
5,746,635,000
|
5,575,217,000
|
|
Trade and other non-current payables
|
|
|
|
Non-current trade payables
|
377,540,000
|
117,124,000
|
|
Non-current payables to related parties
|
0
|
0
|
|
Accruals and deferred income classified as non-current
|
|
|
|
Deferred income classified as non-current
|
4,099,261,000
|
4,315,012,000
|
|
Rent deferred income classified as non-current
|
0
|
0
|
|
Accruals classified as non-current
|
0
|
0
|
|
Total accruals and deferred income classified as non-current
|
4,099,261,000
|
4,315,012,000
|
|
Non-current payables on social security and taxes other than income tax
|
0
|
0
|
|
Non-current value added tax payables
|
0
|
0
|
|
Non-current retention payables
|
0
|
0
|
|
Other non-current payables
|
1,486,517,000
|
2,094,818,000
|
|
Total trade and other non-current payables
|
5,963,318,000
|
6,526,954,000
|
|
Other non-current financial liabilities
|
|
|
|
Bank loans non-current
|
9,957,764,000
|
9,945,093,000
|
|
Stock market loans non-current
|
66,701,765,000
|
72,312,065,000
|
|
Other non-current liabilities at cost
|
0
|
0
|
|
Other non-current liabilities at no cost
|
0
|
0
|
|
Other non-current financial liabilities
|
0
|
0
|
|
Total Other non-current financial liabilities
|
76,659,529,000
|
82,257,158,000
|
|
Other provisions
|
|
|
|
Other non-current provisions
|
1,561,449,000
|
1,526,130,000
|
|
Other current provisions
|
668,849,000
|
0
|
|
Total other provisions
|
2,230,298,000
|
1,526,130,000
|
|
Other reserves
|
|
|
|
Revaluation surplus
|
0
|
0
|
|
Reserve of exchange differences on translation
|
(737,168,000)
|
(779,537,000)
|
|
Reserve of cash flow hedges
|
(5,035,000)
|
(185,130,000)
|
|
Reserve of gains and losses on hedging instruments that hedge investments in equity instruments
|
0
|
0
|
|
Reserve of change in value of time value of options
|
0
|
0
|
|
Reserve of change in value of forward elements of forward contracts
|
0
|
0
|
|
Reserve of change in value of foreign currency basis spreads
|
0
|
0
|
|
Reserve of gains and losses on financial assets measured at fair value through other comprehensive income
|
(15,678,250,000)
|
(15,711,766,000)
|
|
Reserve of gains and losses on remeasuring available-for-sale financial assets
|
0
|
0
|
|
Reserve of share-based payments
|
0
|
0
|
|
Reserve of remeasurements of defined benefit plans
|
(673,461,000)
|
(673,461,000)
|
|
Concept
|
Close Current Quarter
2026-09-30
|
Close Previous Exercise
2025-12-31
|
|
Amount recognised in other comprehensive income and accumulated in equity relating to non-current assets or disposal groups held for sale
|
0
|
0
|
|
Reserve of gains and losses from investments in equity instruments
|
0
|
0
|
|
Reserve of change in fair value of financial liability attributable to change in credit risk of liability
|
0
|
0
|
|
Reserve for catastrophe
|
0
|
0
|
|
Reserve for equalisation
|
0
|
0
|
|
Reserve of discretionary participation features
|
0
|
0
|
|
Reserve of equity component of convertible instruments
|
0
|
0
|
|
Capital redemption reserve
|
0
|
0
|
|
Merger reserve
|
0
|
0
|
|
Statutory reserve
|
0
|
0
|
|
Other comprehensive income
|
5,613,196,000
|
5,477,117,000
|
|
Total other reserves
|
(11,480,718,000)
|
(11,872,777,000)
|
|
Net assets (liabilities)
|
|
|
|
Assets
|
236,689,737,000
|
228,418,025,000
|
|
Liabilities
|
124,993,078,000
|
125,889,164,000
|
|
Net assets (liabilities)
|
111,696,659,000
|
102,528,861,000
|
|
Net current assets (liabilities)
|
|
|
|
Current assets
|
66,014,504,000
|
60,216,254,000
|
|
Current liabilities
|
31,727,828,000
|
28,105,037,000
|
|
Net current assets (liabilities)
|
34,286,676,000
|
32,111,217,000
|
|
Concept
|
Quarter Current Year
2026-07-01 - 2026-09-30
|
Accumulated Current Year
2026-01-01 - 2026-09-30
|
Quarter Previous Year
2025-07-01 - 2025-09-30
|
Accumulated Previous Year
2025-01-01 - 2025-09-30
|
|
Analysis of income and expense
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
Revenue from rendering of services
|
11,864,659,000
|
36,089,822,000
|
11,811,008,000
|
35,455,736,000
|
|
Revenue from sale of goods
|
10,194,000
|
47,827,000
|
18,455,000
|
130,557,000
|
|
Interest income
|
0
|
0
|
0
|
0
|
|
Royalty income
|
0
|
0
|
0
|
0
|
|
Dividend income
|
0
|
0
|
0
|
0
|
|
Rental income
|
2,202,832,000
|
6,741,438,000
|
2,797,623,000
|
8,743,746,000
|
|
Revenue from construction contracts
|
0
|
0
|
0
|
0
|
|
Other revenue
|
0
|
0
|
0
|
0
|
|
Total revenue
|
14,077,685,000
|
42,879,087,000
|
14,627,086,000
|
44,330,039,000
|
|
Finance income
|
|
|
|
|
|
Interest income
|
646,573,000
|
1,562,714,000
|
536,511,000
|
2,402,293,000
|
|
Net gain on foreign exchange
|
519,170,000
|
522,189,000
|
622,683,000
|
248,569,000
|
|
Gains on change in fair value of derivatives
|
0
|
0
|
0
|
371,725,000
|
|
Gain on change in fair value of financial instruments
|
0
|
0
|
0
|
0
|
|
Other finance income
|
0
|
0
|
0
|
0
|
|
Total finance income
|
1,165,743,000
|
2,084,903,000
|
1,159,194,000
|
3,022,587,000
|
|
Finance costs
|
|
|
|
|
|
Interest expense
|
1,355,558,000
|
4,790,603,000
|
1,756,704,000
|
5,798,997,000
|
|
Net loss on foreign exchange
|
0
|
0
|
0
|
0
|
|
Losses on change in fair value of derivatives
|
78,609,000
|
529,329,000
|
77,829,000
|
0
|
|
Loss on change in fair value of financial instruments
|
0
|
0
|
0
|
0
|
|
Other finance cost
|
0
|
0
|
0
|
0
|
|
Total finance costs
|
1,434,167,000
|
5,319,932,000
|
1,834,533,000
|
5,798,997,000
|
|
Tax income (expense)
|
|
|
|
|
|
Current tax
|
720,417,000
|
1,134,941,000
|
536,310,000
|
281,591,000
|
|
Deferred tax
|
(597,483,000)
|
(345,202,000)
|
2,471,866,000
|
2,887,509,000
|
|
Total tax income (expense)
|
122,934,000
|
789,739,000
|
3,008,176,000
|
3,169,100,000
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Basis of Presentation
|
|
(b)
|
Consolidation
|
|
Company’s
Ownership Interest (1) |
||
|
Subsidiaries
|
2025
|
2024
|
|
Telecom (2):
|
||
|
Corporativo Vasco de Quiroga, S.A. de C.V. (“CVQ”) and subsidiaries
(3)
|
100%
|
100%
|
|
Empresas Cablevisión, S.A.B. de C. V. and subsidiaries (collectively, “Empresas Cablevisión”)
(3)
|
51.5%
|
51.5%
|
|
Cablestar, S.A. de C.V. and subsidiaries (collectively, “Bestel”)
(3)
|
66.4%
|
66.4%
|
|
Cablemás and subsidiaries (collectively, “Cablemás”)
(3)
|
100%
|
100%
|
|
Televisión Internacional, S.A. de C.V. and subsidiaries (collectively, “TVI”)
(3)
|
100%
|
100%
|
|
Sky DTH, S.A. de C.V. (“Sky DTH”)
(3)(4)
|
100%
|
100%
|
|
Innova Holdings, S. de R.L. de C.V. (“Innova Holdings”) (3) (4)
|
100%
|
100%
|
|
Innova, S. de R. L. de C. V. (“Innova”) and subsidiaries (collectively, “Sky”)
(3) (4)
|
100%
|
100%
|
|
Corporate Entities:
|
||
|
Grupo Telesistema, S.A. de C.V. (“Grupo Telesistema”) and subsidiaries
(5)
|
100%
|
100%
|
|
Multimedia Telecom, S.A. de C.V. (“Multimedia Telecom”)
(5)
|
100%
|
100%
|
|
Operations
|
|
Expiration Dates
|
|
Telecom:
|
|
|
|
Telecommunications concessions and permits
|
|
Various from 2026 to 2059
|
|
Corporate assets:
Broadcasting concessions (1)
|
|
In 2042 and 2052
|
|
(c)
|
Investments in Associates and Joint Ventures
|
|
(d)
|
Segment Reporting
|
|
(e)
|
Foreign Currency Translation
|
|
(f)
|
Cash and Cash Equivalents and Short-term Investments
|
|
(g)
|
Transmission Rights
|
|
(h)
|
Inventories
|
|
(i)
|
Financial Assets
|
|
(j)
|
Property, Plant and Equipment, and Investment Property
|
|
|
|
Estimated
Useful Lives |
|
Buildings
|
|
20-50 years
|
|
Networks and technical equipment
|
|
3-30 years
|
|
Satellite transponders
|
|
15 years
|
|
Furniture and fixtures
|
|
10-15 years
|
|
Transportation equipment
|
|
4-8 years
|
|
Computer equipment
|
|
3-6 years
|
|
Leasehold improvements
|
|
5-20 years
|
|
|
|
|
Estimated
Useful Lives |
|
|
Buildings
|
|
|
20-65 years
|
|
|
(k)
|
Lease Agreements
|
|
(l)
|
Intangible Assets and Goodwill
|
|
|
|
Estimated
Useful Lives |
|
Trademarks with finite useful lives
|
|
4 years
|
|
Licenses
|
|
3-10 years
|
|
Subscriber lists
|
|
4-5 years
|
|
Payments for renewal of concessions
|
|
20 years
|
|
Other intangible assets
|
|
3-20 years
|
|
(m)
|
Impairment of Long-lived Assets
|
|
(n)
|
|
Trade Accounts Payable and Accrued Expenses
|
|
(o)
|
|
Debt
|
|
(p)
|
|
Customer Advances
|
|
(q)
|
Provisions
|
|
(r)
|
Equity
|
|
(s)
|
Revenue Recognition and Contract Costs
|
|
Contract costs:
|
||||||||||
|
At January 1, 2025
|
Ps.
|
3,971,142 | ||||||||
|
Additions
|
1,772,471 | |||||||||
|
Amortization
|
(1,590,789 |
)
|
||||||||
|
Total contract costs at December 31, 2025
|
4,152,824 | |||||||||
|
Less:
|
||||||||||
|
Current Contract Costs
|
1,499,798 | |||||||||
|
Total non-current contract costs
|
Ps.
|
2,653,026 | ||||||||
|
Contract costs:
|
||||||||||
|
At January 1, 2024
|
Ps.
|
5,330,186 | ||||||||
|
Additions
|
1,414,599 | |||||||||
|
Amortization
|
(1,680,496 |
)
|
||||||||
|
Impairment
|
(1,093,147 |
)
|
||||||||
|
Total contract costs at December 31, 2024
|
3,971,142 | |||||||||
|
Less:
|
||||||||||
|
Current Contract Costs
|
1,483,022 | |||||||||
|
Total non-current contract costs
|
Ps.
|
2,488,120 |
|
(t)
|
Interest Income
|
|
(u)
|
Employee Benefits
|
|
(v)
|
Income Taxes
|
|
|
(w)
|
Derivative Financial Instruments
|
|
|
(x)
|
Comprehensive Income or Loss
|
|
|
(y)
|
Share-based Payment Agreements
|
|
|
(z)
|
New and Amended IFRS Accounting Standards
|
|
New or Amended IFRS Accounting Standard
|
Title of the IFRS Accounting Standard
|
Effective for Annual
Reporting Periods Beginning On or After |
|
Annual Improvements
(1)
|
Annual Improvements to IFRS Accounting Standards – Volume 11
|
January 1, 2026
|
|
Amendments to IFRS 9 and IFRS 7
(1)
|
Amendments to the classification and Measurement of Financial Instruments
|
January 1, 2026
|
|
IFRS 18
|
Presentation and Disclosure in Financial Statements
|
January 1, 2027
|
|
IFRS 19
(1) (2)
|
Subsidiaries without Public Accountability: Disclosures
|
January 1, 2027
|
|
Amendments to IFRS 10 and IAS 28
|
Sale or Contribution of Assets between an Investor and its Associate or Joint Venture
|
Postponed |
|
Amendments to IFRS 9 and IFRS 7
(1)
|
Contracts Referencing Nature-dependent Electricity
|
January 1, 2026
|
|
Amendments to IFRS 19
(1)
|
Subsidiaries without Public Accountability: Disclosures
|
January 1, 2027
|
|
Amendments to IAS 21
(1)
|
Translation to a Hyperinflationary Presentation Currency
|
January 1, 2027
|
|
Amended IFRS Accounting Standard or Guidance
|
Subject of Amendments
|
|
IFRS 1 First-time Adoption of International Financial Reporting Standards
|
Hedge accounting by a first-time adopter
|
|
IFRS 7 Financial Instruments: Disclosures
|
Gain or loss on derecognition
|
|
Guidance on implementing IFRS 7 Financial Instruments: Disclosures
|
Introduction - Disclosure of deferred difference between fair value and transaction price - Credit risk disclosures
|
|
IFRS 9 Financial Instruments
|
Derecognition of lease liabilities - Transaction price
|
|
IFRS 10 Consolidated Financial Statements
|
Determination of a ‘de facto agent’
|
|
IAS 7 Statement of Cash Flows
|
Cost method
|
|
|
|
(a)
|
Basis of Presentation
|
|
(b)
|
Consolidation
|
|
Company’s
Ownership Interest (1) |
||
|
Subsidiaries
|
2025
|
2024
|
|
Telecom (2):
|
||
|
Corporativo Vasco de Quiroga, S.A. de C.V. (“CVQ”) and subsidiaries
(3)
|
100%
|
100%
|
|
Empresas Cablevisión, S.A.B. de C. V. and subsidiaries (collectively, “Empresas Cablevisión”)
(3)
|
51.5%
|
51.5%
|
|
Cablestar, S.A. de C.V. and subsidiaries (collectively, “Bestel”)
(3)
|
66.4%
|
66.4%
|
|
Cablemás and subsidiaries (collectively, “Cablemás”)
(3)
|
100%
|
100%
|
|
Televisión Internacional, S.A. de C.V. and subsidiaries (collectively, “TVI”)
(3)
|
100%
|
100%
|
|
Sky DTH, S.A. de C.V. (“Sky DTH”)
(3)(4)
|
100%
|
100%
|
|
Innova Holdings, S. de R.L. de C.V. (“Innova Holdings”) (3) (4)
|
100%
|
100%
|
|
Innova, S. de R. L. de C. V. (“Innova”) and subsidiaries (collectively, “Sky”)
(3) (4)
|
100%
|
100%
|
|
Corporate Entities:
|
||
|
Grupo Telesistema, S.A. de C.V. (“Grupo Telesistema”) and subsidiaries
(5)
|
100%
|
100%
|
|
Multimedia Telecom, S.A. de C.V. (“Multimedia Telecom”)
(5)
|
100%
|
100%
|
|
Operations
|
Expiration Dates
|
|
|
Telecom:
|
||
|
Telecommunications concessions and permits
|
Various from 2026 to 2059
|
|
|
Broadcasting concessions
Corporate assets:
(1) |
In 2042 and 2052
|
|
(c)
|
Investments in Associates and Joint Ventures
|
|
(d)
|
Segment Reporting
|
|
(e)
|
Foreign Currency Translation
|
|
(f)
|
Cash and Cash Equivalents and Short-term Investments
|
|
(g)
|
Transmission Rights
|
|
(h)
|
Inventories
|
|
(i)
|
Financial Assets
|
|
(j)
|
Property, Plant and Equipment, and Investment Property
|
|
|
|
Estimated
Useful Lives |
|
Buildings
|
|
20-50 years
|
|
Networks and technical equipment
|
|
3-30 years
|
|
Satellite transponders
|
|
15 years
|
|
Furniture and fixtures
|
|
10-15 years
|
|
Transportation equipment
|
|
4-8 years
|
|
Computer equipment
|
|
3-6 years
|
|
Leasehold improvements
|
|
5-20 years
|
|
|
|
|
Estimated
Useful Lives |
|
|
Buildings
|
|
|
20-65 years
|
|
|
(k)
|
Lease Agreements
|
|
(l)
|
Intangible Assets and Goodwill
|
|
|
|
Estimated
Useful Lives |
|
Trademarks with finite useful lives
|
|
4 years
|
|
Licenses
|
|
3-10 years
|
|
Subscriber lists
|
|
4-5 years
|
|
Payments for renewal of concessions
|
|
20 years
|
|
Other intangible assets
|
|
3-20 years
|
|
(m)
|
Impairment of Long-lived Assets
|
|
(n)
|
|
Trade Accounts Payable and Accrued Expenses
|
|
(o)
|
|
Debt
|
|
(p)
|
|
Customer Advances
|
|
(q)
|
Provisions
|
|
(r)
|
Equity
|
|
(s)
|
Revenue Recognition and Contract Costs
|
|
Contract costs:
|
||||||||||
|
At January 1, 2025
|
Ps.
|
3,971,142 | ||||||||
|
Additions
|
1,772,471 | |||||||||
|
Amortization
|
(1,590,789 |
)
|
||||||||
|
Total contract costs at December 31, 2025
|
4,152,824 | |||||||||
|
Less:
|
||||||||||
|
Current Contract Costs
|
1,499,798 | |||||||||
|
Total non-current contract costs
|
Ps.
|
2,653,026 | ||||||||
|
Contract costs:
|
||||||||||
|
At January 1, 2024
|
Ps.
|
5,330,186 | ||||||||
|
Additions
|
1,414,599 | |||||||||
|
Amortization
|
(1,680,496 |
)
|
||||||||
|
Impairment
|
(1,093,147 |
)
|
||||||||
|
Total contract costs at December 31, 2024
|
3,971,142 | |||||||||
|
Less:
|
||||||||||
|
Current Contract Costs
|
1,483,022 | |||||||||
|
Total non-current contract costs
|
Ps.
|
2,488,120 |
|
(t)
|
Interest Income
|
|
(u)
|
Employee Benefits
|
|
(v)
|
Income Taxes
|
|
|
(w)
|
Derivative Financial Instruments
|
|
|
(x)
|
Comprehensive Income or Loss
|
|
|
(y)
|
Share-based Payment Agreements
|
|
|
(z)
|
New and Amended IFRS Accounting Standards
|
|
New or Amended IFRS Accounting Standard
|
Title of the IFRS Accounting Standard
|
Effective for Annual Reporting
Periods Beginning On or After |
|
Annual Improvements
(1)
|
Annual Improvements to IFRS Accounting Standards – Volume 11
|
January 1, 2026
|
|
Amendments to IFRS 9 and IFRS 7
(1)
|
Amendments to the classification and Measurement of Financial Instruments
|
January 1, 2026
|
|
IFRS 18
|
Presentation and Disclosure in Financial Statements
|
January 1, 2027
|
|
IFRS 19
(1) (2)
|
Subsidiaries without Public Accountability: Disclosures
|
January 1, 2027
|
|
Amendments to IFRS 10 and IAS 28
|
Sale or Contribution of Assets between an Investor and its Associate or Joint Venture
|
Postponed |
|
Amendments to IFRS 9 and IFRS 7
(1)
|
Contracts Referencing Nature-dependent Electricity
|
January 1, 2026
|
|
Amendments to IFRS 19
(1)
|
Subsidiaries without Public Accountability: Disclosures
|
January 1, 2027
|
|
Amendments to IAS 21
(1)
|
Translation to a Hyperinflationary Presentation Currency
|
January 1, 2027
|
|
Amended IFRS Accounting Standard or Guidance
|
Subject of Amendments
|
|
IFRS 1 First-time Adoption of International Financial Reporting Standards
|
Hedge accounting by a first-time adopter
|
|
IFRS 7 Financial Instruments: Disclosures
|
Gain or loss on derecognition
|
|
Guidance on implementing IFRS 7 Financial Instruments: Disclosures
|
Introduction - Disclosure of deferred difference between fair value and transaction price - Credit risk disclosures
|
|
IFRS 9 Financial Instruments
|
Derecognition of lease liabilities - Transaction price
|
|
IFRS 10 Consolidated Financial Statements
|
Determination of a ‘de facto agent’
|
|
IAS 7 Statement of Cash Flows
|
Cost method
|
|
|
| September 30, 2026 | December 31, 2025 | |||||
|
Equity instruments measured at fair value through other
comprehensive income or loss:
|
||||||
|
Open-Ended Fund
(1)
|
Ps. | 882,910 | Ps. | 817,332 | ||
|
Publicly traded equity instruments
(2)
|
2,595,926 | 2,608,027 | ||||
| Ps. | 3,478,836 | Ps. | 3,425,359 |
|
Open-Ended
Fund (1) |
Publicly Traded Equity Instruments |
Total | |||||||
|
At January 1, 2026
|
Ps. | 817,332 | Ps. | 2,608,027 | Ps. | 3,425,359 | |||
|
Change in fair value in other comprehensive income or loss
|
65,578 | (12,101 |
)
|
53,477 | |||||
|
At September 30, 2026
|
Ps. | 882,910 | Ps. | 2,595,926 | Ps. | 3,478,836 |
|
Open-Ended Fund (1) |
Publicly Traded Equity Instruments |
Total | |||||||
|
At January 1, 2025
|
Ps. | 784,769 | Ps. | 1,709,942 | Ps. | 2,494,711 | |||
|
Change in fair value in other comprehensive income
|
59,798 | 1,266,195 | 1,325,993 | ||||||
|
At September 30, 2025
|
Ps. | 844,567 | Ps. | 2,976,137 | Ps. | 3,820,704 |
|
(1)
|
The foreign
exchange gain or loss derived from the investment in the Open-Ended Fund for
the nine months ended September 30, 2026 and 2025, respectively, was hedged
by a foreign exchange gain (loss) derived from Senior Notes of the Company
designated as hedging instruments for the nine months ended September 30,
2026 and 2025, respectively, in the amount of Ps.5,598 and Ps.(101,548),
respectively (see Notes 9 and 16).
|
|
Ownership as of
September 30, 2026 |
September 30,
2026
|
December
31,
2025 |
||||||||||
|
Associates:
|
||||||||||||
|
TelevisaUnivision
and subsidiaries
|
44.3
|
%
|
Ps.
|
42,345,269
|
Ps.
|
40,694,190
|
||||||
|
Other
|
43,651
|
45,698
|
||||||||||
|
Joint ventures:
|
||||||||||||
|
Grupo de
Telecomunicaciones de Alta Capacidad, S.A.P.I. de C.V. and subsidiaries
(collectively, “GTAC”) (1) |
33.3
|
%
|
995,918
|
956,508
|
||||||||
|
Periódico
Digital Sendero, S.A.P.I. de C.V. and subsidiary (collectively, “PDS”) (2)
|
50.0
|
%
|
205,429
|
203,694
|
||||||||
|
Ps.
|
43,590,267
|
Ps.
|
41,900,090
|
|||||||||
| (1) | GTAC was granted a 20-year contract for the lease of a pair of dark fiber wires held by the Mexican Federal Electricity Commission and a concession to operate a public telecommunications network in Mexico with an expiration date in 2030. GTAC is a joint venture in which a subsidiary of the Company (Corporativo Vasco de Quiroga, S.A. de C.V.), a subsidiary of Grupo Telefonica, S.A. (Pegaso PCS, S.A. de C.V.), and a subsidiary of Mega Cable Holdings, S.A.B. de C.V. (Megacable, S.A. de C.V.), have an equal equity participation of 33.3%. A subsidiary of the Company entered into long-term loans to provide financing to GTAC for an aggregate principal amount of Ps.1,701,881, with an annual interest of the Mexican Interbank Interest Rate (“Tasa de Interés Interbancaria de Equilibrio” or “TIIE”) plus 200 basis points computed on a monthly basis and payable on an annual basis or at dates agreed by the parties. Under the terms of these long-term loans, principal amounts can be prepaid at dates agreed by the parties before their maturities between 2026 and 2034. During the nine months ended September 30, 2026, and for the year ended December 31, 2025 GTAC paid principal and interest to the Group in connection with these long-term loans in the aggregate amount of Ps.152,938, and Ps.184,495, respectively. The net investment in GTAC as of September 30, 2026, and December 31, 2025, included amounts receivable in connection with these long-term loans to GTAC in the aggregate amount of Ps.1,028,993 and Ps.1,030,233, respectively. These amounts receivable are in substance a part of the Group’s net investment in this investee (see Note 9). |
|||||||||||
| (2) |
The Group accounts
for its investment in PDS under the equity method, due to its 50% interest in
this joint venture. As of September 30, 2026 and December 31, 2025, the
Group’s investment in PDS included intangible assets and goodwill in the
aggregate amount of Ps.113,837.
|
|||||||||||
| September 30, 2026 | December 31, 2025 | |||||
|
Buildings
|
Ps. | 4,567,001 | Ps. | 4,447,061 | ||
|
Building improvements
|
39,077 | 39,077 | ||||
|
Networks and technical equipment
|
214,004,052 | 206,726,053 | ||||
|
Satellite transponders
|
6,026,094 | 6,026,094 | ||||
|
Furniture and fixtures
|
1,196,098 | 1,186,011 | ||||
|
Transportation equipment
|
1,455,681 | 1,631,060 | ||||
|
Computer equipment
|
6,890,621 | 6,751,501 | ||||
|
Leasehold improvements
|
2,849,141 | 2,792,781 | ||||
| 237,027,765 | 229,599,638 | |||||
|
Accumulated depreciation and impairment losses
|
(188,283,068 |
)
|
(179,728,078 |
)
|
||
| 48,744,697 | 49,871,560 | |||||
|
Land
|
1,648,318 | 1,640,650 | ||||
|
Construction and projects in progress
|
8,365,142 | 9,185,990 | ||||
| Ps. | 58,758,157 | Ps. | 60,698,200 |
| September 30, 2026 | December 31, 2025 | |||||
|
Buildings
|
Ps. | 2,151,338 | Ps. | 2,151,338 | ||
|
Building improvements
|
226,068 | 226,068 | ||||
| 2,377,406 | 2,377,406 | |||||
|
Accumulated depreciation
|
(1,304,094 |
)
|
(1,243,131 |
)
|
||
| 1,073,312 | 1,134,275 | |||||
|
Land
|
1,489,999 | 1,489,999 | ||||
| Ps. | 2,563,311 | Ps. | 2,624,274 |
| September 30, 2026 | December 31, 2025 | |||||
|
Buildings
|
Ps. | 4,861,954 | Ps. | 4,588,074 | ||
|
Satellite transponders
|
4,835,231 | 4,275,619 | ||||
|
Transportation equipment
|
3,630,593 | — | ||||
|
Networks and technical equipment
|
2,300,744 | 3,145,699 | ||||
|
Computer equipment
|
498,946 | — | ||||
|
Others
|
613,749 | 1,468,917 | ||||
| 16,741,217 | 13,478,309 | |||||
|
Accumulated depreciation and impairment losses
|
(10,439,799 |
)
|
(9,293,808 |
)
|
||
| Ps. | 6,301,418 | Ps. | 4,184,501 |
|
September
30, 2026
|
December
31, 2025
|
||||||||||||||||||||||||||
|
Cost
|
Accumulated
Amortization |
Carrying
Amount |
Cost
|
Accumulated
Amortization |
Carrying
Amount |
||||||||||||||||||||||
|
Intangible assets and goodwill
with indefinite useful lives:
|
|||||||||||||||||||||||||||
|
Trademarks
|
Ps.
|
48,892
|
Ps.
|
—
|
Ps.
|
48,892
|
Ps.
|
32,828
|
Ps.
|
—
|
Ps.
|
32,828
|
|||||||||||||||
|
Concessions
|
15,070,025
|
—
|
15,070,025
|
15,070,025
|
—
|
15,070,025
|
|||||||||||||||||||||
|
Goodwill
|
13,454,998
|
—
|
13,454,998
|
13,454,998
|
—
|
13,454,998
|
|||||||||||||||||||||
|
Intangible
assets with finite useful lives:
|
|||||||||||||||||||||||||||
|
Trademarks
|
2,245,835
|
(2,245,835
|
)
|
—
|
2,245,835
|
(2,245,835
|
)
|
—
|
|||||||||||||||||||
|
Licenses
and software
|
23,912,511
|
(19,044,507
|
)
|
4,868,004
|
22,629,288
|
(18,076,491
|
)
|
4,552,797
|
|||||||||||||||||||
|
Subscriber
lists
|
8,392,764
|
(8,389,935
|
)
|
2,829
|
8,392,469
|
(8,384,818
|
)
|
7,651
|
|||||||||||||||||||
|
Payments
for concessions
|
5,824,365
|
(1,366,420
|
)
|
4,457,945
|
5,824,365
|
(1,150,669
|
)
|
4,673,696
|
|||||||||||||||||||
|
Other
intangible assets
|
2,424,318
|
(1,950,214
|
)
|
474,104
|
2,365,713
|
(1,789,275
|
)
|
576,438
|
|||||||||||||||||||
|
Ps.
|
71,373,708
|
Ps.
|
(32,996,911
|
)
|
Ps.
|
38,376,797
|
Ps.
|
70,015,521
|
Ps.
|
(31,647,088
|
)
|
Ps.
|
38,368,433
|
||||||||||||||
|
September 30,
2026
|
December 31, 2025 |
|||||||||||
| Principal | Finance Costs |
Principal, Net
|
Principal, Net | |||||||||
|
U.S. dollar debt:
|
||||||||||||
|
4.625% Senior Notes due 2026
(1)
|
Ps. | — | Ps. | — | Ps. | — | Ps. | 3,736,982 | ||||
|
8.5% Senior Notes due 2032
(1)
|
5,423,100 | (28,416 |
)
|
5,394,684 | 5,373,841 | |||||||
|
6.625% Senior Notes due 2040
(1)
|
10,840,795 | (131,533 |
)
|
10,709,262 | 10,673,803 | |||||||
|
5% Senior Notes due 2045
(1)
|
13,761,243 | (430,709 |
)
|
13,330,534 | 13,803,603 | |||||||
|
6.125% Senior Notes due 2046
(1)
|
15,429,822 | (122,175 |
)
|
15,307,647 | 15,718,921 | |||||||
|
5.250% Senior Notes due 2049
(1)
|
11,868,057 | (302,416 |
)
|
11,565,641 | 11,598,828 | |||||||
|
Total U.S. dollar debt
|
57,323,017 | (1,015,249 |
)
|
56,307,768 | 60,905,978 | |||||||
|
Mexican peso debt:
|
||||||||||||
|
8.79% Notes due 2027
(2)
|
4,500,000 | (3,739 |
)
|
4,496,261 | 4,494,018 | |||||||
|
8.49% Senior Notes due 2037
(1)
|
4,350,000 | (14,268 |
)
|
4,335,732 | 4,485,168 | |||||||
|
7.25% Senior Notes due 2043
(1)
|
6,119,110 | (60,845 |
)
|
6,058,265 | 6,163,883 | |||||||
|
Bank loans
(3)
|
10,000,000 | (42,236 |
)
|
9,957,764 | 9,945,093 | |||||||
|
Total Mexican peso debt
|
24,969,110 | (121,088 |
)
|
24,848,022 | 25,088,162 | |||||||
|
Total debt
(4)
|
82,292,127 | (1,136,337 |
)
|
81,155,790 | 85,994,140 | |||||||
|
Less: Current portion of long-term debt
|
4,500,000 | (3,739 |
)
|
4,496,261 |
3,736,982
|
|||||||
|
Long-term debt, net of current portion
|
Ps. | 77,792,127 | Ps. | (1,132,598 |
)
|
Ps. | 76,659,529 | Ps. | 82,257,158 |
|
September 30,
2026
|
December 31, 2025 |
|||||||||||
|
Lease liabilities:
|
||||||||||||
|
Satellite transponder lease agreement
(5)
|
Ps. |
1,235,549
|
Ps. |
1,062,504
|
||||||||
|
Telecommunications network lease agreement
(6)
|
458,529
|
514,269
|
||||||||||
|
Other lease liabilities
(7)
|
5,467,994
|
3,859,215
|
||||||||||
|
Total lease liabilities
|
7,162,072
|
5,435,988
|
||||||||||
|
Less: Current portion
|
2,050,127
|
1,583,871
|
||||||||||
|
Lease liabilities, net of current portion
|
Ps. |
5,111,945
|
Ps. |
3,852,117
|
| (1) |
The Senior Notes of the Company due between 2032 and
2049, and between 2026 and 2049, in the aggregate outstanding principal
amount of U.S.$3,171.0 million as of September 30, 2026, and
U.S.$3,438.5 million as of December 31,
2025, respectively, and Ps.10,469,110 as of September 30, 2026 and Ps.10,725,690,
as of December 31, 2025, respectively, are unsecured obligations of the
Company, rank equally in right of payment with all existing and future
unsecured and unsubordinated indebtedness of the Company, and are junior in
right of payment to all of the existing and future liabilities of the Company’s
subsidiaries. Interest rate on the Senior Notes due 2032, 2037, 2040, 2043,
2045, 2046, and 2049 including additional amounts payable in respect of
certain Mexican withholding taxes, is 8.94%, 8.93%, 6.97%, 7.62%, 5.26%,
6.44% and 5.52% per annum, respectively, and is payable semi-annually. These
Senior Notes may not be redeemed prior to maturity, except: (i) in the event
of certain changes in law affecting the Mexican withholding tax treatment of
certain payments on the securities, in which case the securities will be
redeemable, in whole or in part, at the option of the Company; and (ii) in
the event of a change of control, in which case the Company may be required
to redeem the securities at 101% of their principal amount. Also, the Company
may, at its own option, redeem the Senior Notes due 2037, 2040, 2043, 2046
and 2049, in whole or in part, at any time at a redemption price equal to the
greater of the principal amount of these Senior Notes or the present value of
future cash flows, at the redemption date, of principal and interest amounts
of the Senior Notes discounted at a fixed rate of comparable U.S. or Mexican
sovereign bonds. The Senior Notes due 2032, 2040, 2043, 2045, 2046 and 2049
were priced at 99.431%, 98.319%, 99.733%, 96.534%, 99.677% and 98.588%,
respectively, for a yield to maturity of 8.553%, 6.755%, 7.27%, 5.227%,
6.147% and 5.345%, respectively. The terms of these Senior Notes contain
covenants that limit the ability of the Company and certain restricted
subsidiaries to incur or assume liens, perform sale and leaseback
transactions, and consummate certain mergers, consolidations, and similar
transactions. The Senior Notes due 2032, 2037, 2040, 2045, 2046 and 2049, are
registered with the U.S. Securities and Exchange Commission (“SEC”). The
Senior Notes due 2043 are registered with both the SEC and the Mexican
Banking and Securities Commission (“Comisión Nacional Bancaria y de
Valores” or “CNBV”). In March 2025, the Company repaid all of the amounts
payable under the remaining 6.625% Senior Notes due 2025 in the aggregate
amount of U.S.$226.7 million (Ps.4,036,014), including the principal amount
of U.S.$219.4 million (Ps.3,906,655). In January 2026, the Company repaid all
of the amounts payable under the remaining 4.625% Senior Notes due 2026 in
the aggregate amount of U.S.$212.2 million (Ps.3,758,822), including the
principal amount of U.S.$207.4 million (Ps.3,673,863). In the third quarter
of 2026, the Company repurchased a portion of its outstanding Senior Notes in
Mexican pesos and U.S. dollars due 2037, 2040, 2043, 2045, 2046 and 2049 in
the aggregate principal amounts of Ps.256,580 and U.S.$60.1 million
(Ps.1,067,625), respectively. The Company paid for these repurchases cash
amounts for an aggregate of Ps.187,116 and U.S.$44.7 million (Ps.795,047),
respectively, including related accrued interest of Ps.7,637 and U.S.$0.9
million (Ps.16,237), respectively, and recognized a net gain on these
repurchases of Ps.365,916, which was accounted for as finance income or
expense in the statement of income or loss for the nine months ended
September 30, 2026 (see Note 16).
|
| (2) |
In 2017, the Company issued Notes (“Certificados
Bursátiles”) due 2027, through the BMV in the aggregate principal amount
of Ps.4,500,000, with interest payable semi-annually at an annual rate of
8.79%. The Company may, at its own option, redeem the Notes due 2027, in
whole or in part, at any semi-annual interest payment date at a redemption
price equal to the greater of the principal amount of the outstanding Notes
and the present value of future cash flows, at the redemption date, of
principal and interest amounts of the Notes discounted at a fixed rate of
comparable Mexican sovereign bonds. The terms of the Notes due 2027 contain
covenants that limit the ability of the Company and certain restricted
subsidiaries appointed by the Company’s Board of Directors, to incur or
assume liens, perform sale and leaseback transactions, and consummate certain
mergers, consolidations, and similar transactions.
|
| (3) |
In April 2024, the Company and two of its
subsidiaries executed a credit agreement with a syndicate of banks (the
“Credit Agreement”) for a five-year term loan in a principal amount of
Ps.10,000,000, and a five-year revolving credit facility for up to an
aggregate principal amount in Mexican pesos equivalent to U.S.$500 million.
The loans under the Credit Agreement bear interest at a floating rate based
on a spread of 125 bps or 150 bps over the 28-day TIIE rate depending on the
Group’s leverage ratio. The Credit Agreement requires the maintenance of
financial ratios related to indebtedness and interest expense. In April 2024,
the Group used the proceeds of the term loan under the Credit Agreement to
prepay in full amounts outstanding under a credit agreement with a syndicate
of banks in the principal amount of Ps.10,000,000, with an original maturity
in June 2024.
|
| (4) |
The principal amount of total debt as of December
31, 2025, is presented net of unamortized finance costs in the aggregate
amount of Ps.1,181,825.
|
| (5) |
In 2010, Sky entered into a lease agreement with
Intelsat Global Sales & Marketing Ltd. (“Intelsat”) by which Sky was
obligated to pay at an annual interest rate of 7.30%, a monthly fee of
U.S.$3.0 million through 2027 for satellite signal reception and
retransmission service from 24 KU-band transponders on satellite IS-21, which
became operational in October 2012. In 2026, Sky entered into an amendment of
the lease agreement with Intelsat by which Sky is obligated to pay at annual
interest rate of 7.3%, a monthly fee of (i) U.S.$2.8 million and U.S.1.3
million through 2027 and 2030, respectively, for satellite signal reception
and retransmission service from 24 and 10 KU-band transponders on satellite
IS-21 or a replacement satellite, respectively (see Note 7).
|
| (6) |
A subsidiary of the Company entered into a lease
agreement with GTAC for the right to use certain capacity of a
telecommunications network through 2030.
|
| (7) |
Other lease liabilities have terms that will expire
at various dates between 2027 and 2051.
|
|
September 30, 2026
|
December 31, 2025
|
||||||||||
|
Hedged items
|
Millions of
U.S. Dollars |
Thousands
of Mexican Pesos |
Millions of
U.S. Dollars |
Thousands
of Mexican Pesos |
|||||||
|
Investment in shares of TelevisaUnivision (net investment hedge)
|
U.S.$
|
2,342.5
|
Ps.
|
42,345,269
|
U.S.$
|
2,258.7
|
Ps.
|
40,694,190
|
|||
|
Open-Ended Fund (foreign currency fair value hedge)
|
48.8
|
882,910
|
45.4
|
817,332
|
|||||||
|
Total
|
U.S.$
|
2,391.3
|
Ps.
|
43,228,179
|
U.S.$
|
2,304.1
|
Ps.
|
41,511,522
|
|||
|
Foreign Exchange Gain or Loss Derived from Senior Notes Designated as Hedging Instruments
|
Nine Months Ended September 30,
|
|||||
| 2026 | 2025 | |||||
|
Recognized in:
|
||||||
|
Comprehensive gain
|
Ps. |
(178,038
|
)
|
Ps.
|
5,607,941 | |
|
Total foreign exchange gain derived from hedging Senior Notes
|
Ps. | (178,038 |
)
|
Ps.
|
5,607,941 | |
|
Offset against:
|
||||||
|
Foreign currency translation gain (loss) derived from the hedged net investment in shares of TelevisaUnivision
|
Ps. | 172,440 |
Ps.
|
(5,506,393 |
)
|
|
|
Foreign exchange gain (loss) derived from the hedged Open-Ended Fund
|
5,598
|
(101,548
|
)
|
|||
|
Total foreign currency translation and foreign exchange loss derived from hedged assets
|
Ps. | 178,038 |
Ps.
|
(5,607,941 |
)
|
|
|
Less than 12 Months October 1, 2026 to September 30, 2027 |
12-36 Months October 1, 2027 to September 30, 2029 |
36-60 Months October 1, 2029 to September 30, 2031 |
Maturities Subsequent to September 30, 2031 |
Total | |||||||||||
|
Debt
(1)
|
Ps. | 4,500,000 | Ps. | — | Ps. | 10,000,000 | Ps. | 67,792,127 | Ps. | 82,292,127 | |||||
|
Satellite transponder lease agreement
|
534,852 | 700,697 | — | — | 1,235,549 | ||||||||||
|
Telecommunications network lease agreement
|
172,646 | 205,807 | 80,076 | — | 458,529 | ||||||||||
|
Other lease liabilities
|
1,342,629 | 2,685,799 | 839,882 | 599,684 | 5,467,994 | ||||||||||
|
Total debt and lease liabilities
|
Ps. | 6,550,127 | Ps. | 3,592,303 | Ps. | 10,919,958 | Ps. | 68,391,811 | Ps. | 89,454,199 |
| September 30, 2026 | December 31, 2025 | |||||||||||
|
Carrying Amount |
Fair Value |
Carrying Amount |
Fair Value | |||||||||
|
Assets:
Cash and cash equivalents
|
Ps. | 31,030,310 | Ps. | 31,030,310 | Ps. | 27,607,244 | Ps. | 27,607,244 | ||||
|
Short-term investments
|
11,345,158 | 11,345,158 | 11,397,798 | 11,397,798 | ||||||||
|
Trade accounts receivable, net
|
5,619,619 | 5,619,619 | 5,720,759 | 5,720,759 | ||||||||
|
Long-term loan and interest receivable from GTAC (see Note 5)
|
1,028,993 | 1,032,809 | 1,030,233 | 1,033,922 | ||||||||
|
Open-Ended Fund (see Note 4)
|
882,910 | 882,910 | 817,332 | 817,332 | ||||||||
|
Publicly traded equity instruments (see Note 4)
|
2,595,926 | 2,595,926 | 2,608,027 | 2,608,027 | ||||||||
|
Liabilities:
|
||||||||||||
|
Senior Notes due 2032 and 2040
|
Ps. | 16,263,895 | Ps. | 14,936,470 | Ps. | 16,214,850 | Ps. | 15,154,885 | ||||
|
Senior Notes due 2045
|
13,761,243 | 9,299,022 | 14,244,025 | 9,438,233 | ||||||||
|
Senior Notes due 2037 and 2043
|
10,469,110 | 7,031,157 | 10,725,690 | 6,858,590 | ||||||||
|
Senior Notes due 2026 and 2046
|
15,429,822 | 11,859,670 | 19,583,791 | 15,790,836 | ||||||||
|
Senior Notes due 2049
|
11,868,057 | 8,018,652 | 11,907,609 | 7,889,506 | ||||||||
|
Notes due 2027
|
4,500,000 | 4,502,835 | 4,500,000 | 4,483,980 | ||||||||
|
Long-term loans payable to Mexican banks
|
10,000,000 | 10,056,484 | 10,000,000 | 10,083,966 | ||||||||
|
Lease liabilities
|
7,162,072 | 7,340,207 | 5,435,988 | 5,595,514 | ||||||||
|
September 30, 2026:
Derivative Financial Instruments
|
Carrying Amount |
Notional Amount (U.S. Dollars in Thousands) |
Maturity Date
|
||||||
|
Liabilities:
|
|||||||||
|
Derivatives recorded as accounting hedges
(cash flow hedges):
|
|||||||||
|
Forwards
|
Ps. | 9,945 | U.S.$ | 19,765 |
November 2026
|
||||
|
Total liabilities
|
Ps. | 9,945 |
|
December 31, 2025:
Derivative Financial Instruments
|
Carrying Amount |
Notional Amount (U.S. Dollars in Thousands) |
Maturity Date | ||||||
|
Liabilities:
|
|||||||||
|
Derivatives recorded as accounting hedges
(cash flow hedges):
|
|||||||||
|
Forwards
|
Ps. | 267,224 | U.S.$ | 388,220 |
January through November 2026
|
||||
|
Derivatives not recorded as accounting hedges:
|
|||||||||
|
TVI’s Forwards
|
11,671 | U.S.$ | 6,900 |
February through April 2026
|
|||||
|
Empresas Cablevision’s Forwards
|
13,070 | U.S.$ | 7,500 |
March through April 2026
|
|||||
|
Cablemas’s Forwards
|
46,840 | U.S.$ | 31,600 |
January through May 2026
|
|||||
|
Sky’s Forwards
|
41,960 | U.S.$ | 23,500 |
January through May 2026
|
|||||
|
Forwards
|
32,423 | U.S.$ | 20,000 |
January through May 2026
|
|||||
|
Total liabilities
|
Ps. | 413,188 |
| Authorized (1) |
Authorized and Unissued (1) |
Authorized and Issued (1) |
Repurchased by the Company (2) |
Held by a Company’s Trust (3) |
Outstanding | |||||||||||||
| Series “A” Shares | 151,346.7 | 32,732.5 | 118,614.2 | 0.0 | (9,426.6) | 109,187.6 | ||||||||||||
| Series “B” Shares | 70,198.6 | 15,316.4 | 54,882.2 | 0.0 | (7,788.3) | 47,093.9 | ||||||||||||
| Series “D” Shares | 107,929.8 | 24,367.1 | 83,562.7 | 0.0 | (8,640.8) | 74,921.9 | ||||||||||||
| Series “L” Shares | 107,929.8 | 24,367.1 | 83,562.7 | 0.0 | (8,640.8) | 74,921.9 | ||||||||||||
| Total | 437,404.9 | 96,783.1 | 340,621.8 | 0.0 | (34,496.5) | 306,125.3 | ||||||||||||
| Shares in the form of CPOs | 279,337.5 | 0.0 | (28,884.8) | 250,452.7 | ||||||||||||||
| Shares not in the form of CPOs | 61,284.3 | 0.0 | (5,611.7) | 55,672.6 | ||||||||||||||
| Total | 340,621.8 | 0.0 | (34,496.5) | 306,125.3 | ||||||||||||||
| CPOs | 2,387.5 | 0.0 | (246.9) | 2,140.6 | ||||||||||||||
| (1) |
As of September 30, 2026, the authorized and issued capital stock amounted to Ps.3,933,549 (nominal Ps.1,970,999). On April 28, 2026, the stockholders of the Company approved, among other resolutions, a capital increase in the amount of up to Ps.7,200,000, primarily through a private issuance of convertible notes convertible into capital stock of the Company, which will be backed by 96,783.1 million new authorized and unissued shares with no par value. As discussed below, on June 3, 2026, the Company issued zero-coupon Convertible Debentures that will be mandatorily converted into CPOs and/or shares of the Company in the aggregate amount of Ps.6,917,800.
|
| (2) |
In connection with a share repurchase program that was approved by the Company’s stockholders and is exercised at the discretion of management. During the nine months ended September 30, 2026 and 2025, the Company did not buy any shares under this program.
|
| (3) |
Primarily in connection with the Company’s Long-Term Retention Plan (“LTRP”) described below.
|
|
Series “A”
Shares |
Series “B”
Shares |
Series “D”
Shares |
Series “L”
Shares |
Shares
Outstanding |
CPOs
Outstanding |
|||||||||||||
|
As of January 1, 2026
|
110,923.6
|
47,871.8
|
76,159.7
|
76,159.7
|
311,114.8
|
2,176.0
|
||||||||||||
|
Acquired (1)
|
(1,140.2
|
)
|
(1,003.4
|
)
|
(1,596.4
|
)
|
(1,596.4
|
)
|
(5,336.4
|
)
|
(45.6)
|
|||||||
|
Forfeited (1)
|
(1,137.5
|
)
|
(146.6
|
)
|
(233.3
|
)
|
(233.3
|
)
|
(1,750.7
|
)
|
(6.7)
|
|||||||
|
Released (1)
|
541.7
|
372.1
|
591.9
|
591.9
|
2,097.6
|
16.9
|
||||||||||||
|
As of September 30, 2026
|
109,187.6
|
47,093.9
|
74,921.9
|
74,921.9
|
306,125.3
|
2,140.6
|
|
Series “A”
Shares |
Series “B”
Shares |
Series “D”
Shares |
Series “L”
Shares |
Shares
Outstanding |
CPOs
Outstanding |
|||||||||||||
|
As of January 1, 2025
|
111,620.3
|
48,742.3
|
77,544.6
|
77,544.6
|
315,451.8
|
2,215.6
|
||||||||||||
|
Acquired (1)
|
(1,472.8
|
)
|
(1,296.0
|
)
|
(2,061.8
|
)
|
(2,061.8
|
)
|
(6,892.4
|
)
|
(58.9
|
)
|
||||||
|
Forfeited (1)
|
(123.2
|
)
|
(108.4
|
)
|
(172.5
|
)
|
(172.5
|
)
|
(576.6
|
)
|
(4.9
|
)
|
||||||
|
Released (1)
|
1,114.2
|
723.1
|
1,150.3
|
1,150.3
|
4,137.9
|
32.8
|
||||||||||||
|
As of September 30, 2025
|
111,138.5
|
48,061.0
|
76,460.6
|
76,460.6
|
312,120.7
|
2,184.6
|
| September 30, 2026 | December 31, 2025 | |||||
|
Current receivables:
|
||||||
|
Televisa, S. de R.L. de C.V. (“Televisa”)
(1)(2)
|
Ps.
|
402,341 | Ps. | 383,118 | ||
|
Ollamani
(4)
|
325,159 | 243,072 | ||||
|
Televisa Producciones, S.A. de C.V.
(1)
|
53,698 | 28,100 | ||||
|
ECO Producciones, S.A. de C.V.
(1)
|
10,931 | 10,811 | ||||
|
Tritón Comunicaciones, S.A. de C.V.
|
616 | 21,288 | ||||
|
TelevisaUnivision
|
4,834 | 5,237 | ||||
|
Other
|
33,542 | 35,850 | ||||
| Ps. | 831,121 | Ps. | 727,476 | |||
|
Current payables:
|
||||||
|
Televisa
(1) (3)
|
Ps. | 551,466 | Ps. | 216,436 | ||
|
Televisa Producciones, S.A. de C.V.
(1)
|
691 | 3,920 | ||||
|
Ollamani
|
1,930 | 1,586 | ||||
|
Desarrollo Vista Hermosa, S.A. de C.V.
(1)
|
1,089 | 320 | ||||
|
Other
|
36,183 | 2,344 | ||||
| Ps. | 591,359 | Ps. | 224,606 |
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
2026
|
|
|
2025
|
|
|
Impairment loss of technical equipment
(1)
|
Ps.
|
(900,669
|
)
|
Ps.
|
—
|
|
|
Legal and financial advisory and professional
(2)
|
|
(343,966
|
)
|
|
(133,917
|
)
|
|
Dismissal severance expense (3)
|
|
(225,239
|
)
|
|
(300,440
|
)
|
|
Donations
|
|
(13,000
|
)
|
|
(7,500
|
)
|
|
Gain (loss) on disposition of property
and equipment
|
|
139,090
|
|
|
(362,149
|
)
|
|
Recovery on an insurance claim
|
|
—
|
|
|
108,874
|
)
|
|
Other, net
|
|
195,711
|
|
|
178,497
|
)
|
|
|
Ps.
|
(1,148,073
|
)
|
Ps.
|
(516,635
|
)
|
|
(1)
|
Non-cash impairment loss recognized by the Group in the third quarter
of 2026, in connection with an impairment testing of the carrying amount of
certain technical equipment in the Group’s Enterprise operations.
|
|
(2)
|
Included primarily expenses related to advisory and professional
services in connection with certain litigation, financial advisory, and other
matters.
|
|
(3)
|
Included severance expense for dismissals of personnel in the Group’s
Telecom segment, as a part of a continued cost reduction plan.
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
2026
|
|
|
2025
|
|
|
Interest expense (1)
|
Ps.
|
(4,790,603
|
)
|
Ps.
|
(5,798,997
|
)
|
|
Other
finance expense, Net (2)
|
|
(529,329
|
)
|
|
—
|
|
|
Finance expense
|
|
(5,319,932
|
)
|
|
(5,798,997
|
)
|
|
|
|
|
|
|
|
|
|
Interest income (3)
|
|
1,562,714
|
|
|
2,402,293
|
|
|
Other
finance income, net (2)
|
|
—
|
|
|
371,725
|
|
|
Foreign
exchange gain, net (4)
|
|
522,189
|
|
|
248,569
|
|
|
Finance income
|
|
2,084,903
|
|
|
3,022,587
|
|
|
Finance
expense, net
|
Ps.
|
(3,235,029
|
)
|
Ps.
|
(2,776,410
|
)
|
|
(1)
|
Interest expense for the nine months ended September 30, 2026 and 2025,
included: (i) interest related to lease liabilities in the aggregate amount
of Ps.396,784 and Ps.193,229, respectively; (ii) interest related to
satellite transponder lease agreements that were recognized before adoption
of IFRS 16, in the aggregate amount of Ps.108,157 and Ps.120,575,
respectively; (iii) interest related to obligations incurred for dismantling
certain equipment of the Group’s networks, in the aggregate amount of Ps.44,365
and Ps.42,666, respectively; (iv) amortization of finance costs in the
aggregate amount of Ps.75,054 and Ps.76,401, respectively; and (v) a gain on
repurchase of a portion of outstanding Senior Notes in the aggregate amount
of Ps.365,916 million for the nine months ended September 30, 2026.
|
|
(2)
|
Other finance expense or income, net, included a fair value net loss or
gain from derivative financial instruments (see Note 10)
|
|
(3)
|
Interest income included primarily interest from cash equivalents and
short-term investments.
|
|
(4)
|
Foreign exchange gain, net, for the nine months ended September 30,
2026 and 2025, resulted primarily from the depreciation or appreciation of
the Mexican peso against the U.S. dollar on the Group’s average U.S.
dollar-denominated net asset or liability position, excluding designated
hedging long-term debt of the Group’s investments in TelevisaUnivision and
Open-Ended Fund (see Note 9). The exchange rate of the Mexican peso against
the U.S. dollar was of Ps.18.0770, Ps.18.0165, Ps.18.3307 and Ps.20.8691 as
of September 30, 2026, December 31, 2025, September 30, 2025 and December 31,
2024, respectively.
|
|
Nine
Months Ended September 30,
|
||||||
|
2026
|
(1) |
2025
|
||||
|
Total
Shares
|
344,994,899
|
314,039,283
|
||||
|
CPOs
|
2,420,046
|
2,202,369
|
||||
|
Shares
not in the form of CPO units:
|
||||||
|
Series “A” Shares
|
61,848,803
|
56,361,455
|
||||
|
Series “B” Shares
|
187
|
187
|
||||
|
Series “D” Shares
|
239
|
239
|
||||
|
Series “L” Shares
|
239
|
239
|
||||
| Nine Months Ended September 30, | ||||||||||||
| 2026 | 2025 | |||||||||||
| Per CPO | Per Share (* |
)
|
Per CPO | Per Share (* |
)
|
|||||||
|
Basic earnings (loss) per CPO/Share attributable to stockholders of the Company
|
Ps. | 0.48 | Ps. | 0.00 | Ps. | (0.42 |
)
|
Ps. | 0.00 | |||
|
Nine
Months Ended September 30,
|
||||||
|
2026
|
(1) |
2025
|
||||
|
Total
Shares
|
376,542,323
|
340,621,798
|
||||
|
CPOs
|
2,644,603
|
2,387,500
|
||||
|
Shares
not in the form of CPO units:
|
||||||
|
Series “A” Shares
|
64,766,073
|
58,926,613
|
||||
|
Series “B” Shares
|
2,357,208
|
2,357,208
|
||||
|
Series “D” Shares
|
239
|
239
|
||||
|
Series “L” Shares
|
239
|
239
|
||||
| Nine Months Ended September 30, | ||||||||||||||
| 2026 | 2025 | |||||||||||||
| Per CPO | Per Share (* |
)
|
Per CPO | Per Share (* |
)
|
|||||||||
|
Diluted earnings (loss) per CPO/Share attributable to stockholders of the Company
|
Ps. | 0.44 | Ps. | 0.00 | Ps. | (0.42 |
)
|
Ps. | 0.00 | |||||
| Nine Months Ended September 30, | |||||||
| 2026 | 2025 | ||||||
| Telecom revenue: | |||||||
|
Residential
|
Ps.
|
31,904,284 | Ps. | 31,626,923 | |||
|
Satellite
|
7,492,665 | 9,598,462 | |||||
|
Enterprise
|
3,482,138 | 3,104,654 | |||||
|
Total revenue
|
42,879,087 | 44,330,039 | |||||
|
Cost of sales (1)
|
(15,458,586 |
)
|
(16,552,315 |
)
|
|||
|
Selling expenses (1)
|
(5,376,325 |
)
|
(5,822,905 |
)
|
|||
|
Administrative expenses (1)
|
(4,200,701 |
)
|
(5,008,972 |
)
|
|||
|
Intercompany operations (2)
|
131,822 | 127,588 | |||||
|
Operating segment income
|
17,975,297 | 17,073,435 | |||||
|
Corporate expenses
|
(245,670 |
)
|
(198,091 |
)
|
|||
|
Intercompany operations (2)
|
(131,822 |
)
|
(127,588 |
)
|
|||
|
Depreciation and amortization
|
(12,654,165 |
)
|
(13,458,970 |
)
|
|||
|
Other expense, net
|
(1,148,073 |
)
|
(516,635 |
)
|
|||
|
Consolidated operating income
|
Ps.
|
3,795,567 | Ps. | 2,772,151 | |||
| Domestic | Abroad | Total | |||||||
|
Nine months ended September 30, 2026:
|
|||||||||
|
Broadband
|
Ps. |
19,227,545
|
Ps. |
—
|
Ps. |
19,227,545
|
|||
|
Content
|
8,277,613
|
—
|
8,277,613
|
||||||
|
Telephony
|
2,002,406
|
—
|
2,002,406
|
||||||
|
Advertising
|
2,305,636
|
—
|
2,305,636
|
||||||
|
DTH Broadcast Satellite TV
|
6,447,090
|
322,924
|
6,770,014
|
||||||
|
Other revenue
|
809,398
|
4,337
|
813,735
|
||||||
|
Enterprise
|
3,152,735
|
329,403
|
3,482,138
|
||||||
|
Consolidated revenue
|
Ps. | 42,222,423 | Ps. | 656,664 | Ps. | 42,879,087 |
| Domestic | Abroad | Total | |||||||
|
Nine months ended September 30, 2025:
|
|||||||||
|
Broadband
|
Ps. |
15,129,846
|
Ps. |
—
|
Ps. |
15,129,846
|
|||
|
Content
|
12,410,923
|
—
|
12,410,923
|
||||||
|
Telephony
|
1,846,293
|
—
|
1,846,293
|
||||||
|
Advertising
|
2,038,231
|
—
|
2,038,231
|
||||||
|
DTH Broadcast Satellite TV
|
8,684,132
|
453,481
|
9,137,613
|
||||||
|
Other revenue
|
660,617
|
1,862
|
662,479
|
||||||
|
Enterprise
|
2,717,447
|
387,207
|
3,104,654
|
||||||
|
Consolidated revenue
|
Ps. | 43,487,489 | Ps. | 842,550 | Ps. | 44,330,039 |
|
|
|
|
|
Dividends paid, ordinary shares:
|
0
|
|
Dividends paid, other shares:
|
0
|
|
Dividends paid, ordinary shares per share:
|
0
|
|
Dividends paid, other shares per share:
|
0
|
|
/s/ ALFONSO DE
ANGOITIA NORIEGA
|
|
/s/ BERNARDO GÓMEZ MARTÍNEZ
|
|
ALFONSO DE ANGOITIA
NORIEGA
|
|
BERNARDO GÓMEZ MARTÍNEZ
|
|
CO-CHIEF EXECUTIVE OFFICER
|
|
CO-CHIEF EXECUTIVE OFFICER
|
|
|
|
|
|
/s/
CARLOS PHILLIPS MARGAIN
|
|
/s/ LUIS ALEJANDRO
BUSTOS OLIVARES
|
|
CARLOS
PHILLIPS MARGAIN
|
|
LUIS ALEJANDRO BUSTOS
OLIVARES
|
|
CORPORATE VICE PRESIDENT OF FINANCE
|
|
LEGAL VICE PRESIDENT AND
GENERAL COUNSEL |
|
|
|
|
|
|
|
GRUPO TELEVISA, S.A.B.
|
|
||
|
|
|
(Registrant)
|
|||
|
|
|
|
|||
|
Date: November 5, 2026
|
|
By:
|
|
/s/ Luis Alejandro Bustos Olivares
|
|
|
|
|
Name:
|
|
Luis Alejandro Bustos Olivares
|
|
|
|
|
Title:
|
|
Legal Vice President and General Counsel
|
|