Fomento Económico Mexicano, S.A.B. de C.V. (FMX)
Growth
Revenue 5Y6.84%
Revenue 3Y5.80%
EPS 5Y6.15%
EPS 3Y5.90%
Dividend 5Y2.15%
Dividend 3Y1.19%
Capital Efficiency
ROIC27.36%
ROE11.04%
ROA9.82%
ROTA9.82%
Capital Structure
Market Cap150.16B
EV187.01B
Cash39.20B
Current Ratio1.24
Debt/Equity0.53
Net Debt/EBITDA0.63
FMX
Income Statement
Select a metric from the list below to chart it
Dec '95
Dec '00
Dec '05
Dec '10
Dec '15
Dec '20
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13,753.0 | 14,038.2 | 16,603.4 | 21,288.2 | 24,535.9 | 25,030.9 | 27,000.7 | 26,268.3 | 29,641.0 | 34,015.0 | |
| Revenue % Chg. | 8.3% | 2.1% | 18.3% | 28.2% | 15.3% | 2.0% | 7.9% | -2.7% | 12.8% | 45.2% | |
| Cost of Revenue | 7,910.0 | 8,167.6 | 10,039.6 | 13,391.0 | 15,463.0 | 15,696.7 | 16,797.4 | 16,162.4 | 18,253.1 | 21,272.8 | |
| Cost of Revenue % Chg. | 8.3% | 3.3% | 22.9% | 33.4% | 15.5% | 1.5% | 7.0% | -3.8% | 12.9% | 50.3% | |
| Gross Profit | 5,843.0 | 5,870.6 | 6,563.7 | 7,897.2 | 9,072.9 | 9,334.1 | 10,203.3 | 10,105.9 | 11,387.9 | 12,742.2 | |
| Gross Profit % Chg. | 8.2% | 0.5% | 11.8% | 20.3% | 14.9% | 2.9% | 9.3% | -1.0% | 12.7% | 37.4% | |
| Gross Profit Margin | 42.5% | 41.8% | 39.5% | 37.1% | 37.0% | 37.3% | 37.8% | 38.5% | 38.4% | 37.5% | |
| Gross Profit Margin % Chg. | -0.1% | -1.6% | -5.5% | -6.2% | -0.3% | 0.8% | 1.3% | 1.8% | -0.1% | -5.3% | |
| Selling, General, & Admin Expenses | 4,244.1 | 4,225.1 | 4,705.3 | 5,889.1 | 6,851.5 | 7,035.6 | 7,556.9 | 7,800.7 | 8,595.0 | 9,656.0 | |
| Selling, General, & Admin Expenses % Chg. | 11.2% | -0.4% | 11.4% | 25.2% | 16.3% | 2.7% | 7.4% | 3.2% | 10.2% | - | |
| Other Expenses | 0.4 | 1.3 | -0.6 | 0.2 | 54.9 | -0.7 | -1.1 | -1.1 | 22.5 | 20.8 | |
| Other Expenses % Chg. | - | 212.5% | - | - | 34266.7% | - | 61.5% | 4.8% | - | -97.4% | |
| Operating Income | 1,591.0 | 1,105.3 | 1,859.0 | 1,994.3 | 2,208.1 | 2,354.9 | 2,512.5 | 2,211.5 | 2,770.5 | 3,065.3 | |
| Operating Income % Chg. | 2.2% | -30.5% | 68.2% | 7.3% | 10.7% | 6.6% | 6.7% | -12.0% | 25.3% | 33.4% | |
| Operating Income Margin | 11.6% | 7.9% | 11.2% | 9.4% | 9.0% | 9.4% | 9.3% | 8.4% | 9.3% | 9.0% | |
| Operating Income Margin % Chg. | -5.7% | -31.9% | 42.2% | -16.3% | -3.9% | 4.5% | -1.1% | -9.5% | 11.0% | -8.1% | |
| Total Other Income/Expenses Net | -254.5 | 159.9 | -518.2 | -472.7 | -83.8 | -562.8 | -791.6 | -1,182.5 | -571.1 | -682.4 | |
| Total Other Income/Expenses Net % Chg. | 181.5% | - | - | 8.8% | 82.3% | 571.9% | 40.7% | 49.4% | 51.7% | 23.4% | |
| Income Before Tax | 1,336.4 | 1,265.2 | 1,340.8 | 1,521.6 | 2,124.4 | 1,792.1 | 1,720.9 | 1,029.0 | 2,199.4 | 2,382.9 | |
| Income Before Tax % Chg. | -8.9% | -5.3% | 6.0% | 13.5% | 39.6% | -15.6% | -4.0% | -40.2% | 113.7% | 69.3% | |
| Income Before Tax Margin | 9.7% | 9.0% | 8.1% | 7.1% | 8.7% | 7.2% | 6.4% | 3.9% | 7.4% | 7.0% | |
| Income Before Tax Margin % Chg. | -15.9% | -7.3% | -10.4% | -11.5% | 21.1% | -17.3% | -11.0% | -38.5% | 89.4% | 16.6% | |
| Income Tax Expense | 413.3 | 333.2 | 422.7 | 420.3 | 563.9 | 541.9 | 558.2 | 789.6 | 760.8 | 815.6 | |
| Income Tax Expense % Chg. | -2.4% | -19.4% | 26.9% | -0.6% | 34.2% | -3.9% | 3.0% | 41.5% | -3.7% | 41.3% | |
| Net Income | 848.4 | 889.9 | 942.3 | 1,126.5 | 2,259.8 | 1,278.4 | 1,103.0 | -102.8 | 1,518.4 | 1,420.6 | |
| Net Income % Chg. | -23.1% | 4.9% | 5.9% | 19.5% | 100.6% | -43.4% | -13.7% | - | - | 175.1% | |
| Net Income Margin | 6.2% | 6.3% | 5.7% | 5.3% | 9.2% | 5.1% | 4.1% | -0.4% | 5.1% | 4.2% | |
| Net Income Margin % Chg. | -29.0% | 2.8% | -10.5% | -6.8% | 74.1% | -44.5% | -20.0% | - | - | 89.5% | |
| Weighted Avg. Shares Out | 357.8 | 357.8 | 1,786.9 | 357.8 | 357.8 | 357.8 | 357.8 | 357.8 | 357.8 | 1,073.5 | |
| Weighted Avg. Shares Out % Chg. | - | - | 399.4% | -80.0% | - | - | - | - | - | 200.0% | |
| EPS | 2.4 | 1.7 | 0.5 | 3.1 | 6.3 | 3.4 | 3.1 | -0.3 | 4.2 | 2.9 | |
| EPS % Chg. | -23.1% | -30.3% | -71.6% | 571.4% | 100.6% | -46.0% | -9.6% | - | - | 99.3% | |
| Weighted Avg. Shares Out Dil | 357.8 | 357.8 | 1,789.1 | 357.8 | 357.8 | 357.8 | 357.8 | 357.8 | 357.8 | 1,073.5 | |
| Weighted Avg. Shares Out Dil % Chg. | - | - | 400.0% | -80.0% | - | - | - | - | - | 200.0% | |
| EPS Diluted | 2.4 | 1.7 | 0.5 | 3.1 | 6.3 | 3.4 | 3.1 | -0.3 | 4.2 | 2.9 | |
| EPS Diluted % Chg. | -23.1% | -30.3% | -71.6% | 571.4% | 100.6% | -46.0% | -9.6% | - | - | 99.3% | |
| Interest Income | 65.3 | 45.9 | 54.6 | 69.2 | 83.4 | 150.9 | 168.8 | 111.9 | 78.0 | 174.2 | |
| Interest Income % Chg. | 56.4% | -29.6% | 18.8% | 26.9% | 20.6% | 80.8% | 11.9% | -33.7% | -30.3% | 227.2% | |
| Interest Expense | 204.5 | 335.4 | 395.5 | 489.2 | 572.2 | 501.1 | 719.8 | 921.4 | 902.6 | 861.9 | |
| Interest Expense % Chg. | 76.2% | 64.0% | 17.9% | 23.7% | 17.0% | -12.4% | 43.6% | 28.0% | -2.0% | 7.3% | |
| EBIT | 1,197.2 | 975.8 | 999.9 | 1,101.6 | 1,635.6 | 1,441.9 | 1,170.0 | 219.5 | 1,374.9 | 1,695.2 | |
| EBIT % Chg. | -14.0% | -18.5% | 2.5% | 10.2% | 48.5% | -11.8% | -18.9% | -81.2% | 526.3% | 157.8% | |
| EBIT Margin | 8.7% | 7.0% | 6.0% | 5.2% | 6.7% | 5.8% | 4.3% | 0.8% | 4.6% | 5.0% | |
| EBIT Margin % Chg. | -20.6% | -20.1% | -13.4% | -14.1% | 28.8% | -13.6% | -24.8% | -80.7% | 455.0% | 77.5% | |
| Depreciation & Amortization | 516.7 | 533.6 | 576.8 | 730.5 | 941.3 | 918.5 | 1,375.3 | 1,494.6 | 1,491.3 | - | |
| Depreciation & Amortization % Chg. | 22.9% | 3.3% | 8.1% | 26.6% | 28.9% | -2.4% | 49.7% | 8.7% | -0.2% | - | |
| EBITDA | 1,713.8 | 1,509.4 | 1,576.7 | 1,832.1 | 2,576.9 | 2,360.4 | 2,545.3 | 1,714.2 | 2,866.2 | 1,695.2 | |
| EBITDA % Chg. | -5.5% | -11.9% | 4.5% | 16.2% | 40.7% | -8.4% | 7.8% | -32.7% | 67.2% | 157.8% | |
| EBITDA Margin | 12.5% | 10.8% | 9.5% | 8.6% | 10.5% | 9.4% | 9.4% | 6.5% | 9.7% | 5.0% | |
| EBITDA Margin % Chg. | -12.7% | -13.7% | -11.7% | -9.4% | 22.0% | -10.2% | -0.0% | -30.8% | 48.2% | 77.5% |