 |
| ........ |
 |
|
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|
|
 
|
(Thousands
of Mexican Pesos) |
|
 |

|
|
|
|
|
|
|
|
|
|
|
|
|

|
 |
|
|
Operating Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
 |
| 
|
 |
|
|
Majority Net Profit for the Year |
|
1,043,616 |
|
1,693,020 |
|
4,113,164 |
|
|
|
|
|
 |
| 
|
 |
|
|
Charges (Credits) to Income not Requiring the Use of Funds: |
|
|
|
|
|
|
|
|
|
|
|
 |
| 
|
 |
|
|
Depreciation, Amortization and Depletion |
|
1,167,035 |
|
1,183,313 |
|
1,345,724 |
|
|
|
|
|
 |
| 
|
 |
|
|
Write-Down of Assets |
|
280,588 |
|
196,973 |
|
166,036 |
|
|
|
|
|
 |
| 
|
 |
|
|
Deferred Credits |
|
(62,771) |
|
(263,500) |
|
259,128 |
|
|
|
|
|
 |
| 
|
 |
|
|
Minority Interest |
|
52,142 |
|
218,486 |
|
226,251 |
|
|
|
|
|
 |
| 
|
 |
|
|
Equity in Associated Companies |
|
(16,129) |
|
(45,272) |
|
73,861 |
|
|
|
|
|
 |
| 
|
 |
|
|
Equity in Associated Companies |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
 |
| 
|
 |
|
|
Premium on Suscription of Shares |
|
112,712 |
|
132,860 |
|
0 |
|
|
|
|
|
 |
| 
|
 |
|
|
Other
Items |
|
2,577,193 |
|
2,650,769 |
|
(743,654) |
|
|
|
|
|
 |
| 
|
 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
| 
|
 |
|
|
Increase (Decrease) in Operating Funds: |
|
|
|
|
|
|
|
|
|
|
|
 |
| 
|
 |
|
|
Accounts Receivable |
|
(329,696) |
|
(943,416) |
|
(1,670,974) |
|
|
|
|
|
 |
| 
|
 |
|
|
Inventories |
|
(276,698) |
|
(1,104,672) |
|
(1,941,802) |
|
|
|
|
|
 |
| 
|
 |
|
|
Prepaid Expenses |
|
(12,562) |
|
17,248 |
|
0 |
|
|
|
|
|
 |
| 
|
 |
|
|
Notes, Accounts Payable and Accrued Expenses |
|
169,686 |
|
331,592 |
|
1,147,015 |
|
|
|
|
|
 |
| 
|
 |
|
|
Income Tax |
|
8,627 |
|
710,500 |
|
(277,310) |
|
|
|
|
|
 |
| 
|
 |
|
|
Employee Profit Sharing |
|
57,450 |
|
108,674 |
|
0 |
|
|
|
|
|
 |
| 
|
 |
|
|
Deferred Charges and Other Items |
|
26,703 |
|
(37,774) |
|
(141,037) |
|
|
|
|
|
 |
| 
|
 |
|
|
Other liabilities |
|
6,280 |
|
15,870 |
|
94,192 |
|
|
|
|
|
 |
| 
|
 |
|
|
Funds Provided by Operating Activities |
|
2,226,983 |
|
1,731,543 |
|
2,650,594 |
|
|
|
|
|
 |
| 
|
 |
|
|
Financing Activities: |
|
|
|
|
|
|
|
|
|
|
|
 |
| 
|
 |
|
|
Bank Loans |
|
1,239,004 |
|
1,803,818 |
|
9,152,314 |
|
|
|
|
|
 |
| 
|
 |
|
|
Amortization of Bank Loans in Real Terms |
|
(1,197,661) |
|
(1,620,303) |
|
(8,184,929) |
|
|
|
|
|
 |
| 
|
 |
|
|
Dividends Paid to Majority Shareholders |
|
(102,767) |
|
(510,986) |
|
(818,879) |
|
|
|
|
|
 |
| 
|
 |
|
|
Minority Shareholders |
|
29,635 |
|
27,988 |
|
34,413 |
|
|
|
|
|
 |
| 
|
 |
| |
Premium on Suscription
of Shares |
|
|
|
|
|
|
|
|
|
|
|
|
 |
|
|
|
Dividends Received
from Associated Companies |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
 |
| 
|
 |
|
|
Reimbursement
of Minority Stockholders |
|
0 |
|
(56,365) |
|
0 |
|
|
|
|
|
 |
| 
|
 |
|
|
Minority Dividends |
|
(58,750) |
|
(312,079)
|
|
(70,881) |
|
|
|
|
|
 |
| 
|
 |
|
|
Funds Provided by (Used in) Financing Activities |
|
(90,539) |
|
(667,927) |
|
112,038 |
|
|
|
|
|
 |
| 
|
 |
|
|
Investing Activities: |
|
|
|
|
|
|
|
|
|
|
|
 |
| 
|
 |
|
|
Acquisition of Property, Plant and Equipment |
|
1,847,323 |
|
2,342,248 |
|
2,822,671 |
|
|
|
|
|
 |
| 
|
 |
|
|
Sale of Assets |
|
0 |
|
0 |
|
(1,357,775) |
|
|
|
|
|
 |
| 
|
 |
|
|
Loans granted to third parties |
|
23,111 |
|
15,563 |
|
(61,151) |
|
|
|
|
|
 |
| 
|
 |
|
|
Purchase of Shares: |
|
|
|
|
|
|
|
|
|
|
|
 |
| 
|
 |
|
|
- Of Associated Companies |
|
370 |
|
5,651 |
|
33,986 |
|
|
|
|
|
 |
| 
|
 |
|
|
- Own |
|
0 |
|
0 |
|
(91,052) |
|
|
|
|
|
 |
| 
|
 |
|
|
Restricted Investments |
|
(4,418) |
|
(36,126) |
|
604,794 |
|
|
|
|
|
 |
| 
|
 |
|
|
Other |
|
73,660 |
|
100,755 |
|
2,594 |
|
|
|
|
|
 |
| 
|
 |
|
|
Funds Used in Investing Activities |
|
1,940,046 |
|
1,526,995 |
|
1,954,067 |
|
|
|
|
|
 |
| 
|
 |
|
|
Increase (Decrease) in Cash and Temporary Investments |
|
196,398 |
|
(463,379) |
|
808,565 |
|
|
|
|
|
 |
| 
|
 |
| Note:
audited figures expressed in Mexican pesos of purchasing power as
at December 31st. of each year. |

|
|
 |

|
 |