Corporacion Moctezuma SAB de CV
BMV:CMOCTEZ

Watchlist Manager
Corporacion Moctezuma SAB de CV Logo
Corporacion Moctezuma SAB de CV
BMV:CMOCTEZ
Watchlist
Price: 82 MXN 3.14% Market Closed
Market Cap: Mex$72.6B

Income Statement

Earnings Waterfall
Corporacion Moctezuma SAB de CV

Income Statement
Corporacion Moctezuma SAB de CV

Rotate your device to view
Income Statement
Currency: MXN
Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 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 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
2
2
3
2
2
3
3
3
2
1
2
0
0
0
0
0
0
1
1
1
1
1
1
0
0
0
1
1
1
1
1
1
1
2
0
1
2
2
0
4
4
3
0
1
2
2
0
3
2
2
7
3
3
3
12
3
5
5
18
4
3
2
18
4
4
4
21
12
13
14
19
8
8
8
18
7
7
6
18
7
7
7
23
23
25
28
33
36
0
0
0
Revenue
3 044
N/A
3 148
+3%
3 109
-1%
3 359
+8%
3 467
+3%
3 653
+5%
3 675
+1%
3 947
+7%
4 127
+5%
4 282
+4%
4 209
-2%
4 990
+19%
5 361
+7%
5 740
+7%
5 524
-4%
5 957
+8%
6 134
+3%
6 262
+2%
6 486
+4%
6 543
+1%
6 582
+1%
6 577
0%
6 684
+2%
6 847
+2%
6 949
+2%
6 970
+0%
6 783
-3%
6 652
-2%
6 664
+0%
6 752
+1%
7 144
+6%
7 472
+5%
7 670
+3%
7 927
+3%
8 226
+4%
8 497
+3%
8 800
+4%
9 059
+3%
9 099
+0%
8 791
-3%
8 529
-3%
8 198
-4%
7 959
-3%
8 175
+3%
8 357
+2%
8 710
+4%
9 186
+5%
9 749
+6%
10 254
+5%
10 770
+5%
11 026
+2%
11 198
+2%
11 692
+4%
11 970
+2%
12 587
+5%
13 452
+7%
14 050
+4%
14 511
+3%
14 635
+1%
14 402
-2%
14 369
0%
14 419
+0%
14 184
-2%
13 986
-1%
13 483
-4%
13 032
-3%
12 788
-2%
12 768
0%
12 572
-2%
13 151
+5%
14 069
+7%
14 749
+5%
15 909
+8%
16 005
+1%
15 866
-1%
15 757
-1%
15 491
-2%
15 729
+2%
16 282
+4%
17 301
+6%
18 284
+6%
19 146
+5%
19 662
+3%
19 751
+0%
20 059
+2%
20 062
+0%
19 797
-1%
19 711
0%
19 445
-1%
19 734
+1%
20 379
+3%
Gross Profit
Cost of Revenue
(1 477)
(1 515)
(1 483)
(1 608)
(1 691)
(1 811)
(1 848)
(1 979)
(2 062)
(2 105)
(2 065)
(2 644)
(2 843)
(3 113)
(2 932)
(3 223)
(3 417)
(3 556)
(3 722)
(3 832)
(3 923)
(4 003)
(4 127)
(4 305)
(4 327)
(4 288)
(4 160)
(4 052)
(4 101)
(4 206)
(4 572)
(4 769)
(5 086)
(5 318)
(5 468)
(5 628)
(5 652)
(5 736)
(5 665)
(5 507)
(5 419)
(5 290)
(5 335)
(5 475)
(5 536)
(5 729)
(5 863)
(6 079)
(6 275)
(6 428)
(6 425)
(6 331)
(6 339)
(6 282)
(6 405)
(6 848)
(7 230)
(7 464)
(7 496)
(7 320)
(7 284)
(7 419)
(7 523)
(7 588)
(7 490)
(7 418)
(7 283)
(7 214)
(6 455)
(5 976)
(5 251)
(5 595)
(6 099)
(6 199)
(6 415)
(6 344)
(6 447)
(6 801)
(6 977)
(7 195)
(7 306)
(7 186)
(6 920)
(6 934)
(6 915)
(6 957)
(7 010)
(6 938)
(6 884)
(6 899)
(7 199)
Gross Profit
1 567
N/A
1 633
+4%
1 626
0%
1 751
+8%
1 776
+1%
1 842
+4%
1 827
-1%
1 968
+8%
2 065
+5%
2 176
+5%
2 144
-1%
2 346
+9%
2 518
+7%
2 627
+4%
2 592
-1%
2 734
+5%
2 717
-1%
2 706
0%
2 764
+2%
2 712
-2%
2 660
-2%
2 575
-3%
2 557
-1%
2 542
-1%
2 623
+3%
2 682
+2%
2 623
-2%
2 599
-1%
2 563
-1%
2 546
-1%
2 572
+1%
2 703
+5%
2 584
-4%
2 609
+1%
2 758
+6%
2 869
+4%
3 149
+10%
3 323
+6%
3 434
+3%
3 283
-4%
3 110
-5%
2 908
-6%
2 623
-10%
2 700
+3%
2 821
+4%
2 981
+6%
3 324
+12%
3 670
+10%
3 979
+8%
4 342
+9%
4 602
+6%
4 867
+6%
5 352
+10%
5 688
+6%
6 182
+9%
6 605
+7%
6 820
+3%
7 046
+3%
7 138
+1%
7 082
-1%
7 085
+0%
7 000
-1%
6 661
-5%
6 399
-4%
5 993
-6%
5 614
-6%
5 505
-2%
5 554
+1%
6 117
+10%
7 175
+17%
8 818
+23%
9 154
+4%
9 810
+7%
9 806
0%
9 452
-4%
9 413
0%
9 044
-4%
8 928
-1%
9 306
+4%
10 106
+9%
10 978
+9%
11 960
+9%
12 742
+7%
12 818
+1%
13 144
+3%
13 104
0%
12 788
-2%
12 772
0%
12 561
-2%
12 835
+2%
13 180
+3%
Operating Income
Operating Expenses
(325)
(343)
(265)
(288)
(305)
(316)
(308)
(328)
(339)
(356)
(357)
(387)
(393)
(400)
(398)
(416)
(415)
(408)
(413)
(402)
(399)
(383)
(360)
(368)
(356)
(368)
(395)
(383)
(404)
(404)
(398)
(443)
(432)
(465)
(472)
(461)
(495)
(486)
(605)
(621)
(611)
(598)
(479)
(466)
(442)
(486)
(500)
(526)
(578)
(569)
(580)
(606)
(607)
(633)
(772)
(765)
(748)
(723)
(686)
(687)
(718)
(746)
(655)
(668)
(681)
(706)
(686)
(664)
(1 158)
(1 721)
(2 945)
(3 076)
(3 301)
(3 377)
(3 324)
(3 302)
(3 161)
(3 232)
(3 473)
(3 555)
(3 959)
(4 233)
(4 438)
(4 536)
(4 634)
(4 621)
(4 654)
(4 638)
(4 539)
(4 543)
(4 596)
Selling, General & Administrative
(253)
(269)
(266)
(289)
(305)
(316)
(308)
(328)
(339)
(356)
(357)
(387)
(393)
(400)
(397)
(416)
(415)
(408)
(413)
(402)
(399)
(383)
(360)
(369)
(356)
(368)
(395)
(383)
(404)
(403)
(398)
(422)
(418)
(453)
(469)
(471)
(487)
(475)
(595)
(603)
(609)
(613)
(536)
(523)
(518)
(546)
(517)
(533)
(555)
(531)
(513)
(524)
(521)
(563)
(614)
(618)
(627)
(629)
(631)
(638)
(662)
(671)
(650)
(656)
(684)
(693)
(699)
(708)
(1 181)
(1 762)
(2 892)
(3 078)
(3 307)
(3 369)
(3 300)
(3 326)
(3 296)
(3 382)
(3 466)
(3 784)
(4 060)
(4 316)
(4 356)
(4 554)
(4 662)
(4 689)
(4 589)
(4 677)
(4 590)
(4 593)
(4 767)
Depreciation & Amortization
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
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
(70)
0
0
0
(76)
0
0
0
(71)
0
0
0
(86)
0
0
0
(120)
0
0
0
0
Other Operating Expenses
(72)
(75)
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
(22)
(14)
(11)
(3)
10
(8)
(12)
(10)
(17)
(2)
15
57
57
76
59
17
7
(23)
(39)
(67)
(82)
(86)
(70)
(158)
(147)
(121)
(94)
(55)
(49)
(56)
(75)
(6)
(12)
3
(14)
13
44
24
41
17
1
7
(7)
51
24
135
150
64
229
102
83
4
17
28
68
56
39
51
50
171
Operating Income
1 242
N/A
1 290
+4%
1 360
+5%
1 462
+8%
1 470
+1%
1 526
+4%
1 520
0%
1 640
+8%
1 726
+5%
1 821
+6%
1 787
-2%
1 959
+10%
2 125
+8%
2 227
+5%
2 195
-1%
2 318
+6%
2 302
-1%
2 298
0%
2 351
+2%
2 309
-2%
2 261
-2%
2 192
-3%
2 197
+0%
2 173
-1%
2 267
+4%
2 314
+2%
2 228
-4%
2 217
0%
2 159
-3%
2 143
-1%
2 173
+1%
2 260
+4%
2 152
-5%
2 144
0%
2 286
+7%
2 407
+5%
2 654
+10%
2 837
+7%
2 829
0%
2 663
-6%
2 499
-6%
2 310
-8%
2 144
-7%
2 234
+4%
2 379
+6%
2 494
+5%
2 824
+13%
3 144
+11%
3 401
+8%
3 772
+11%
4 022
+7%
4 262
+6%
4 746
+11%
5 055
+7%
5 410
+7%
5 840
+8%
6 072
+4%
6 323
+4%
6 453
+2%
6 395
-1%
6 368
0%
6 254
-2%
6 006
-4%
5 731
-5%
5 312
-7%
4 908
-8%
4 820
-2%
4 890
+1%
4 959
+1%
5 454
+10%
5 873
+8%
6 078
+3%
6 510
+7%
6 430
-1%
6 128
-5%
6 111
0%
5 883
-4%
5 696
-3%
5 832
+2%
6 550
+12%
7 019
+7%
7 727
+10%
8 304
+7%
8 281
0%
8 510
+3%
8 483
0%
8 133
-4%
8 134
+0%
8 022
-1%
8 292
+3%
8 584
+4%
Pre-Tax Income
Interest Income Expense
182
247
274
145
161
66
80
85
(44)
(17)
(196)
(51)
158
103
122
77
(13)
61
121
165
149
217
479
456
409
350
43
(41)
(15)
(31)
(8)
39
53
51
59
33
36
21
22
(17)
(19)
(22)
6
36
33
41
26
35
44
64
62
74
122
159
222
117
78
50
58
163
262
192
112
185
79
166
40
385
317
232
121
(154)
(129)
(27)
121
62
153
144
127
177
157
295
330
451
769
872
1 040
1 023
595
353
598
Non-Reccuring Items
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
(11)
0
0
0
(5)
0
0
0
(1)
0
0
0
(13)
0
0
0
(6)
0
0
0
1
0
0
0
9
0
0
0
(1)
0
0
0
13
0
0
0
(13)
0
0
0
(14)
0
0
0
148
0
0
0
(13)
0
0
0
(35)
0
0
0
0
Total Other Income
(2)
3
(19)
(26)
(24)
(19)
23
24
23
71
56
67
69
31
28
12
12
29
32
36
33
4
(6)
(15)
(10)
(4)
(31)
(26)
(28)
(39)
(15)
(1)
(2)
(1)
(1)
(2)
(2)
(2)
0
26
26
26
1
(8)
(8)
(8)
0
(1)
(2)
(2)
0
(6)
(7)
(9)
0
(11)
(12)
(13)
0
(64)
(65)
(65)
0
(15)
(16)
(16)
1
(10)
(7)
(5)
0
(11)
(11)
(12)
0
(10)
(10)
(11)
0
(13)
(14)
(14)
0
0
0
(0)
0
(1)
(2)
(3)
(419)
Pre-Tax Income
1 423
N/A
1 540
+8%
1 615
+5%
1 581
-2%
1 608
+2%
1 573
-2%
1 623
+3%
1 749
+8%
1 705
-3%
1 875
+10%
1 647
-12%
1 975
+20%
2 352
+19%
2 360
+0%
2 345
-1%
2 407
+3%
2 301
-4%
2 388
+4%
2 504
+5%
2 510
+0%
2 442
-3%
2 413
-1%
2 670
+11%
2 615
-2%
2 666
+2%
2 660
0%
2 241
-16%
2 150
-4%
2 116
-2%
2 073
-2%
2 150
+4%
2 298
+7%
2 204
-4%
2 194
0%
2 333
+6%
2 439
+5%
2 689
+10%
2 856
+6%
2 846
0%
2 672
-6%
2 506
-6%
2 313
-8%
2 150
-7%
2 262
+5%
2 405
+6%
2 528
+5%
2 837
+12%
3 178
+12%
3 443
+8%
3 834
+11%
4 078
+6%
4 330
+6%
4 861
+12%
5 205
+7%
5 633
+8%
5 946
+6%
6 137
+3%
6 361
+4%
6 520
+3%
6 494
0%
6 564
+1%
6 382
-3%
6 117
-4%
5 901
-4%
5 375
-9%
5 057
-6%
4 873
-4%
5 265
+8%
5 269
+0%
5 680
+8%
5 982
+5%
5 913
-1%
6 369
+8%
6 391
+0%
6 234
-2%
6 162
-1%
6 026
-2%
5 829
-3%
6 108
+5%
6 715
+10%
7 162
+7%
8 008
+12%
8 621
+8%
8 732
+1%
9 278
+6%
9 356
+1%
9 139
-2%
9 156
+0%
8 616
-6%
8 642
+0%
8 762
+1%
Net Income
Tax Provision
(466)
(509)
(513)
(486)
(485)
(468)
(429)
(458)
(429)
(439)
(508)
(598)
(713)
(733)
(725)
(745)
(697)
(722)
(764)
(770)
(755)
(701)
(608)
(576)
(584)
(600)
(566)
(543)
(564)
(587)
(725)
(778)
(741)
(738)
(697)
(715)
(781)
(808)
(780)
(716)
(672)
(632)
(672)
(733)
(779)
(825)
(810)
(924)
(1 013)
(1 117)
(1 218)
(1 265)
(1 356)
(1 456)
(1 582)
(1 657)
(1 728)
(1 759)
(1 803)
(1 826)
(1 865)
(1 858)
(1 764)
(1 712)
(1 572)
(1 496)
(1 474)
(1 565)
(1 594)
(1 673)
(1 762)
(1 736)
(1 820)
(1 830)
(1 699)
(1 678)
(1 643)
(1 555)
(1 722)
(1 892)
(2 053)
(2 330)
(2 455)
(2 485)
(2 649)
(2 659)
(2 617)
(2 636)
(2 449)
(2 491)
(2 502)
Income from Continuing Operations
957
1 032
1 103
1 095
1 124
1 105
1 194
1 291
1 276
1 436
1 139
1 377
1 639
1 627
1 620
1 662
1 604
1 666
1 740
1 740
1 687
1 712
2 063
2 039
2 082
2 060
1 675
1 608
1 552
1 486
1 425
1 520
1 463
1 457
1 636
1 724
1 907
2 048
2 066
1 956
1 834
1 681
1 478
1 529
1 626
1 703
2 027
2 254
2 431
2 717
2 859
3 065
3 505
3 749
4 051
4 289
4 409
4 602
4 716
4 669
4 699
4 523
4 352
4 189
3 803
3 561
3 399
3 700
3 675
4 007
4 220
4 178
4 549
4 561
4 536
4 484
4 383
4 274
4 386
4 822
5 110
5 678
6 166
6 247
6 629
6 696
6 521
6 521
6 167
6 151
6 261
Income to Minority Interest
(1)
(0)
(1)
(1)
(1)
(2)
(1)
(1)
(2)
(2)
(1)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(4)
(4)
(5)
(5)
(5)
(6)
(5)
(5)
(4)
(5)
(3)
(2)
(2)
(2)
(4)
(3)
(3)
(3)
(1)
(2)
(2)
(1)
(2)
(1)
2
2
4
3
3
4
7
3
0
(3)
(7)
(4)
(4)
(2)
(1)
(0)
2
3
2
1
(2)
(3)
(2)
(1)
(2)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
946
N/A
1 019
+8%
1 099
+8%
1 086
-1%
1 116
+3%
1 096
-2%
1 189
+9%
1 283
+8%
1 278
0%
1 441
+13%
1 129
-22%
1 376
+22%
1 630
+18%
1 619
-1%
1 614
0%
1 660
+3%
1 601
-4%
1 663
+4%
1 736
+4%
1 735
0%
1 682
-3%
1 706
+1%
2 057
+21%
2 033
-1%
2 077
+2%
2 055
-1%
1 670
-19%
1 603
-4%
1 549
-3%
1 485
-4%
1 422
-4%
1 518
+7%
1 458
-4%
1 453
0%
1 633
+12%
1 721
+5%
1 906
+11%
2 046
+7%
2 064
+1%
1 956
-5%
1 832
-6%
1 680
-8%
1 480
-12%
1 531
+3%
1 629
+6%
1 706
+5%
2 030
+19%
2 258
+11%
2 438
+8%
2 720
+12%
2 860
+5%
3 063
+7%
3 498
+14%
3 745
+7%
4 047
+8%
4 287
+6%
4 408
+3%
4 602
+4%
4 719
+3%
4 672
-1%
4 701
+1%
4 524
-4%
4 350
-4%
4 186
-4%
3 801
-9%
3 560
-6%
3 397
-5%
3 699
+9%
3 675
-1%
4 007
+9%
4 220
+5%
4 178
-1%
4 549
+9%
4 561
+0%
4 536
-1%
4 484
-1%
4 383
-2%
4 274
-2%
4 386
+3%
4 822
+10%
5 110
+6%
5 678
+11%
6 166
+9%
6 247
+1%
6 629
+6%
6 696
+1%
6 521
-3%
6 521
0%
6 167
-5%
6 151
0%
6 261
+2%
EPS (Diluted)
1.07
N/A
1.16
+8%
1.24
+7%
1.23
-1%
1.26
+2%
1.23
-2%
1.35
+10%
1.44
+7%
1.43
-1%
1.62
+13%
1.28
-21%
1.55
+21%
1.84
+19%
1.82
-1%
1.83
+1%
1.88
+3%
1.82
-3%
1.9
+4%
1.97
+4%
1.97
N/A
1.9
-4%
1.92
+1%
2.34
+22%
2.3
-2%
2.36
+3%
2.3
-3%
1.9
-17%
1.82
-4%
1.75
-4%
1.68
-4%
1.62
-4%
1.72
+6%
1.66
-3%
1.65
-1%
1.86
+13%
1.95
+5%
2.16
+11%
2.32
+7%
2.35
+1%
2.23
-5%
2.09
-6%
1.92
-8%
1.68
-13%
1.75
+4%
1.86
+6%
1.94
+4%
2.31
+19%
2.57
+11%
2.77
+8%
3.09
+12%
3.25
+5%
3.48
+7%
3.98
+14%
4.27
+7%
4.6
+8%
4.88
+6%
5.01
+3%
5.23
+4%
5.36
+2%
5.31
-1%
5.35
+1%
5.14
-4%
4.94
-4%
4.76
-4%
4.32
-9%
4.04
-6%
3.87
-4%
4.22
+9%
4.2
0%
4.59
+9%
4.82
+5%
4.77
-1%
5.2
+9%
5.21
+0%
5.19
0%
5.13
-1%
5.02
-2%
4.9
-2%
5.04
+3%
5.6
+11%
5.95
+6%
6.6
+11%
7.17
+9%
7.27
+1%
7.73
+6%
7.85
+2%
7.62
-3%
7.63
+0%
7.22
-5%
7.21
0%
7.35
+2%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett