
Bolsa Mexicana de Valores SAB de CV
BMV:BOLSAA

Income Statement
Earnings Waterfall
Bolsa Mexicana de Valores SAB de CV
Revenue
|
4.2B
MXN
|
Operating Expenses
|
-2B
MXN
|
Operating Income
|
2.2B
MXN
|
Other Expenses
|
-521.9m
MXN
|
Net Income
|
1.6B
MXN
|
Income Statement
Bolsa Mexicana de Valores SAB de CV
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 238
N/A
|
2 376
+6%
|
2 510
+6%
|
2 607
+4%
|
2 613
+0%
|
2 661
+2%
|
2 704
+2%
|
2 758
+2%
|
2 843
+3%
|
2 945
+4%
|
2 998
+2%
|
3 082
+3%
|
3 182
+3%
|
3 253
+2%
|
3 435
+6%
|
3 500
+2%
|
3 548
+1%
|
3 551
+0%
|
4 363
+23%
|
4 425
+1%
|
3 577
-19%
|
4 573
+28%
|
4 841
+6%
|
4 869
+1%
|
3 914
-20%
|
4 897
+25%
|
3 864
-21%
|
3 829
-1%
|
3 924
+2%
|
4 092
+4%
|
4 123
+1%
|
4 176
+1%
|
4 100
-2%
|
3 983
-3%
|
3 932
-1%
|
3 886
-1%
|
3 931
+1%
|
3 864
-2%
|
3 922
+2%
|
4 046
+3%
|
4 165
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 474)
|
(1 537)
|
(1 608)
|
(1 664)
|
(1 364)
|
(1 494)
|
(1 483)
|
(1 491)
|
(1 404)
|
(1 407)
|
(1 442)
|
(1 462)
|
(1 540)
|
(1 573)
|
(1 624)
|
(1 662)
|
(1 683)
|
(1 684)
|
(2 097)
|
(2 113)
|
(1 702)
|
(2 132)
|
(2 178)
|
(2 186)
|
(1 799)
|
(2 245)
|
(1 811)
|
(1 817)
|
(1 747)
|
(1 734)
|
(1 742)
|
(1 752)
|
(1 816)
|
(1 823)
|
(1 850)
|
(1 870)
|
(1 912)
|
(1 903)
|
(1 940)
|
(1 968)
|
(2 006)
|
|
Selling, General & Administrative |
(1 575)
|
(1 598)
|
(1 625)
|
(1 637)
|
(1 301)
|
(1 252)
|
(1 243)
|
(1 261)
|
(1 331)
|
(1 400)
|
(1 425)
|
(1 431)
|
(1 448)
|
(1 488)
|
(1 445)
|
(1 517)
|
(1 244)
|
(1 354)
|
(1 672)
|
(1 571)
|
(1 263)
|
(1 586)
|
(1 609)
|
(1 618)
|
(1 310)
|
(1 631)
|
(1 296)
|
(1 291)
|
(1 223)
|
(1 296)
|
(1 377)
|
(1 519)
|
(1 275)
|
(1 781)
|
(1 874)
|
(1 888)
|
(1 322)
|
(1 918)
|
(1 942)
|
(1 972)
|
(1 374)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(92)
|
(92)
|
(356)
|
(149)
|
(173)
|
(241)
|
(249)
|
(315)
|
(331)
|
(327)
|
(281)
|
0
|
(222)
|
(224)
|
(292)
|
0
|
0
|
0
|
(321)
|
0
|
0
|
0
|
(363)
|
0
|
0
|
0
|
(403)
|
|
Depreciation & Amortization |
0
|
(44)
|
(46)
|
(47)
|
(64)
|
(48)
|
(50)
|
(52)
|
(72)
|
(23)
|
(25)
|
(40)
|
(93)
|
(95)
|
(97)
|
(63)
|
(83)
|
(65)
|
(136)
|
(185)
|
(190)
|
(241)
|
(248)
|
(251)
|
(208)
|
(263)
|
(221)
|
(229)
|
(232)
|
(233)
|
(232)
|
0
|
(219)
|
0
|
0
|
0
|
(227)
|
0
|
0
|
0
|
(229)
|
|
Other Operating Expenses |
101
|
105
|
63
|
21
|
0
|
(193)
|
(191)
|
(178)
|
0
|
16
|
8
|
8
|
0
|
10
|
11
|
11
|
0
|
(116)
|
(116)
|
(117)
|
0
|
9
|
11
|
11
|
0
|
(351)
|
(72)
|
(73)
|
0
|
(205)
|
(132)
|
(232)
|
0
|
(42)
|
24
|
17
|
0
|
15
|
2
|
4
|
0
|
|
Operating Income |
764
N/A
|
839
+10%
|
902
+8%
|
944
+5%
|
1 248
+32%
|
1 168
-6%
|
1 221
+5%
|
1 267
+4%
|
1 439
+14%
|
1 538
+7%
|
1 556
+1%
|
1 620
+4%
|
1 642
+1%
|
1 680
+2%
|
1 811
+8%
|
1 838
+1%
|
1 865
+1%
|
1 867
+0%
|
2 266
+21%
|
2 311
+2%
|
1 874
-19%
|
2 440
+30%
|
2 663
+9%
|
2 683
+1%
|
2 115
-21%
|
2 651
+25%
|
2 053
-23%
|
2 013
-2%
|
2 177
+8%
|
2 358
+8%
|
2 382
+1%
|
2 424
+2%
|
2 283
-6%
|
2 160
-5%
|
2 082
-4%
|
2 016
-3%
|
2 019
+0%
|
1 961
-3%
|
1 982
+1%
|
2 078
+5%
|
2 159
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
65
|
57
|
50
|
42
|
37
|
45
|
75
|
48
|
79
|
44
|
25
|
71
|
98
|
126
|
164
|
171
|
205
|
215
|
247
|
264
|
190
|
345
|
418
|
360
|
172
|
211
|
66
|
109
|
157
|
127
|
193
|
231
|
257
|
310
|
324
|
351
|
408
|
410
|
422
|
405
|
400
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
6
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
829
N/A
|
896
+8%
|
953
+6%
|
986
+3%
|
1 165
+18%
|
1 213
+4%
|
1 296
+7%
|
1 315
+1%
|
1 517
+15%
|
1 582
+4%
|
1 581
0%
|
1 691
+7%
|
1 746
+3%
|
1 806
+3%
|
1 976
+9%
|
2 009
+2%
|
2 069
+3%
|
2 083
+1%
|
2 513
+21%
|
2 576
+3%
|
2 065
-20%
|
2 785
+35%
|
3 081
+11%
|
3 043
-1%
|
2 287
-25%
|
2 862
+25%
|
2 119
-26%
|
2 122
+0%
|
2 334
+10%
|
2 484
+6%
|
2 574
+4%
|
2 655
+3%
|
2 541
-4%
|
2 470
-3%
|
2 406
-3%
|
2 367
-2%
|
2 427
+3%
|
2 371
-2%
|
2 404
+1%
|
2 483
+3%
|
2 559
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(258)
|
(286)
|
(317)
|
(346)
|
(394)
|
(408)
|
(424)
|
(444)
|
(464)
|
(484)
|
(488)
|
(489)
|
(490)
|
(510)
|
(558)
|
(569)
|
(591)
|
(598)
|
(728)
|
(745)
|
(619)
|
(828)
|
(931)
|
(925)
|
(684)
|
(842)
|
(617)
|
(590)
|
(602)
|
(635)
|
(645)
|
(679)
|
(694)
|
(704)
|
(699)
|
(729)
|
(744)
|
(720)
|
(728)
|
(735)
|
(751)
|
|
Income from Continuing Operations |
571
|
610
|
636
|
640
|
771
|
805
|
872
|
871
|
1 052
|
1 098
|
1 093
|
1 202
|
1 256
|
1 296
|
1 418
|
1 440
|
1 479
|
1 484
|
1 785
|
1 831
|
1 445
|
1 957
|
2 149
|
2 117
|
1 603
|
2 020
|
1 502
|
1 532
|
1 732
|
1 850
|
1 930
|
1 976
|
1 847
|
1 767
|
1 706
|
1 639
|
1 683
|
1 650
|
1 675
|
1 747
|
1 808
|
|
Income to Minority Interest |
(71)
|
(92)
|
(112)
|
(106)
|
(90)
|
(87)
|
(91)
|
(78)
|
(85)
|
(80)
|
(71)
|
(100)
|
(95)
|
(95)
|
(107)
|
(100)
|
(103)
|
(98)
|
(107)
|
(117)
|
(107)
|
(162)
|
(192)
|
(182)
|
(110)
|
(148)
|
(100)
|
(109)
|
(135)
|
(153)
|
(181)
|
(195)
|
(185)
|
(169)
|
(156)
|
(159)
|
(174)
|
(182)
|
(178)
|
(169)
|
(171)
|
|
Net Income (Common) |
500
N/A
|
518
+4%
|
523
+1%
|
534
+2%
|
681
+28%
|
718
+5%
|
781
+9%
|
793
+2%
|
968
+22%
|
1 017
+5%
|
1 022
+0%
|
1 101
+8%
|
1 161
+5%
|
1 201
+3%
|
1 311
+9%
|
1 341
+2%
|
1 376
+3%
|
1 386
+1%
|
1 678
+21%
|
1 714
+2%
|
1 338
-22%
|
1 795
+34%
|
1 957
+9%
|
1 935
-1%
|
1 493
-23%
|
1 872
+25%
|
1 402
-25%
|
1 424
+2%
|
1 597
+12%
|
1 697
+6%
|
1 749
+3%
|
1 781
+2%
|
1 662
-7%
|
1 598
-4%
|
1 550
-3%
|
1 479
-5%
|
1 508
+2%
|
1 469
-3%
|
1 498
+2%
|
1 578
+5%
|
1 637
+4%
|
|
EPS (Diluted) |
0.84
N/A
|
0.87
+4%
|
0.88
+1%
|
0.9
+2%
|
1.15
+28%
|
1.21
+5%
|
1.32
+9%
|
1.34
+2%
|
1.63
+22%
|
1.72
+6%
|
1.72
N/A
|
1.85
+8%
|
1.96
+6%
|
2.02
+3%
|
2.21
+9%
|
2.26
+2%
|
2.32
+3%
|
2.53
+9%
|
2.83
+12%
|
2.89
+2%
|
2.26
-22%
|
3.03
+34%
|
3.3
+9%
|
3.26
-1%
|
2.52
-23%
|
3.16
+25%
|
2.37
-25%
|
2.41
+2%
|
2.71
+12%
|
2.88
+6%
|
2.98
+3%
|
3.06
+3%
|
2.87
-6%
|
2.75
-4%
|
2.68
-3%
|
2.57
-4%
|
2.65
+3%
|
2.57
-3%
|
2.63
+2%
|
2.8
+6%
|
2.92
+4%
|