Grupo Bimbo, S.A.B. de C.V. (GRBMF)

Activision Blizzard Income Statement

Financials in millions MXN. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	427,489	408,335	399,879	398,706	338,792	322,943
Revenue Growth (YoY)	8.89%	2.11%	0.29%	17.69%	4.91%	10.63%
Cost of Revenue	200,827	192,272	193,338	192,337	156,770	147,058
Gross Profit	226,661	216,063	206,541	206,369	182,022	175,885
Selling, General & Admin	186,517	175,475	165,748	167,557	147,963	144,224
Other Operating Expenses	1,130	1,135	1,031	988	933	946
Operating Expenses	187,647	176,610	166,779	168,545	148,896	145,170
Operating Income	39,014	39,453	39,762	37,824	33,126	30,715
Interest Expense	-13,405	-12,789	-9,595	-7,119	-7,429	-8,843
Interest & Investment Income	743.72	924	809	740	363	352
Earnings From Equity Investments	415.12	464	316	452	247	194
Currency Exchange Gain (Loss)	-134.27	-506	-1,323	-995	-538	82
Other Non Operating Income (Expenses)	-440.29	-225	-1,470	17,900	2,059	-3,199
EBT Excluding Unusual Items	26,193	27,321	28,499	48,802	27,828	19,301
Merger & Restructuring Charges	-6,040	-6,610	-3,247	-2,024	-2,783	-3,138
Impairment of Goodwill	-	-	-303	-1,597	-315	-770
Gain (Loss) on Sale of Assets	-91.45	83	175	-33	187	118
Asset Writedown	-39.05	240	76	730	-63	-105
Other Unusual Items	-	-	124	-	-	-
Pretax Income	20,022	21,034	25,324	45,878	24,854	15,406
Income Tax Expense	6,707	6,797	8,386	14,381	8,726	5,943
Earnings From Continuing Operations	13,315	14,237	16,938	31,497	16,128	9,463
Earnings From Discontinued Operations	-194	-194	-16	16,586	1,224	1,062
Net Income to Company	13,121	14,043	16,922	48,083	17,352	10,525
Minority Interest in Earnings	-1,703	-1,499	-1,445	-1,173	-1,436	-1,414
Net Income	11,419	12,544	15,477	46,910	15,916	9,111
Net Income to Common	11,419	12,544	15,477	46,910	15,916	9,111
Net Income Growth	-13.28%	-18.95%	-67.01%	194.73%	74.69%	44.18%
Shares Outstanding (Basic)	4,129	4,357	4,418	4,449	4,487	4,553
Shares Outstanding (Diluted)	4,129	4,357	4,418	4,449	4,487	4,553
Shares Change (YoY)	-30.79%	-1.38%	-0.69%	-0.86%	-1.44%	-2.12%
EPS (Basic)	2.77	2.88	3.50	10.54	3.55	2.00
EPS (Diluted)	2.77	2.88	3.50	10.54	3.55	2.00
EPS Growth	25.30%	-17.82%	-66.78%	197.29%	77.24%	47.31%
Free Cash Flow	18,452	10,505	-3,343	10,182	25,105	30,659
Free Cash Flow Per Share	4.47	2.41	-0.76	2.29	5.59	6.73
Dividend Per Share	1.000	1.000	0.940	1.430	0.650	1.000
Dividend Growth	6.38%	6.38%	-34.27%	120.00%	-35.00%	100.00%
Gross Margin	53.02%	52.91%	51.65%	51.76%	53.73%	54.46%
Operating Margin	9.13%	9.66%	9.94%	9.49%	9.78%	9.51%
Profit Margin	2.67%	3.07%	3.87%	11.77%	4.70%	2.82%
Free Cash Flow Margin	4.32%	2.57%	-0.84%	2.55%	7.41%	9.49%
EBITDA	58,481	57,666	54,295	51,283	45,078	42,484
EBITDA Margin	13.68%	14.12%	13.58%	12.86%	13.31%	13.15%
D&A For EBITDA	19,467	18,213	14,533	13,459	11,952	11,769
EBIT	39,014	39,453	39,762	37,824	33,126	30,715
EBIT Margin	9.13%	9.66%	9.94%	9.49%	9.78%	9.51%
Effective Tax Rate	33.50%	32.31%	33.12%	31.35%	35.11%	38.58%
Advertising Expenses	-	15,178	15,066	14,218	12,907	11,806

Source: S&P Global Market Intelligence. Standard template. Financial Sources.