P/E and EV/EBITDA use LTM from up to four quarter rows when they look comparable (incl. Q2/Q4); if the feed is only Q1 and Q3, we use latest FY profit/EBITDA instead of summing them. P/B is market cap ÷ latest FY equity. Hover multiples for the exact formula. Financial rows: year(period_end) ≥ max(2023, current calendar year − 2) (hide older).
PDF (local):/home/ubuntu/projects/frontier/data/raw_pdfs/MX_GMEXICO/2024-06-30_Q2_RF_EN_2024_2Q.pdf
To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)
Default view is fast (metric table + statement page numbers only) so reverse proxies do not time out. Use ?heavy=1 when you need embedded page images and Camelot tables.
Metric mapping (value → extracted evidence)
Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.
Net profit (1,930) sits within a plausible band vs operating profit (3,507).
✓
Cash ≤ total assets
Cash (6,944) ≤ total assets (33,091).
⚠
Debt step-change vs prior period
Total interest-bearing debt fell 100% vs prior period (8,846 → 0). Financing cash flow not extracted — can't verify the move was real (could be an OCR miss of a major debt line).
Statement pages (discovery)
Form
Pages
P&L
6, 7, 8
BS
7, 8, 9
CF
7, 8, 9
Below: last full statement reconstruction (PDF scans + tables + subtotal checks) cached from a ?heavy=1 run. Open heavy mode to rebuild if the PDF, discovery, or extraction changed. full previews & tables (?heavy=1).
Statement previews & reconstructed tables
Highlights Yellow row = matched stored evidence label; orange cell = exact number used for that metric (hover row for details). RevenueOperating profitD&AEBITDANet profitcashdebt_shortdebt_longAssetsEquityOperating CFInvesting CF
Green / amber / red bars on the label column mark subtotal rows where summed detail lines match the reported total (heuristic). The table under each reconstructed grid lists every check (Σ detail vs reported, status).
P&L
Extracted metrics for this form (this period row)
Metric
Value
Revenue
8 196.14
Operating profit
3 507.17
EBITDA
4 300
Net profit
1 929.58
D&A
792.83
Tables and checks run on 2 of 3 PDF pages for this form (timeout budget). Raise REPORT_REVIEW_HEAVY_RECON_PAGES for more.
P&L — PDF page 6
PDF page scan — P&L — 6
Camelot table (pages 6, primary page 6).
#
Joined label
Line item
0
Relevant Events
Relevant Events
1
Transportation Division
Transportation Division
2
In the Transportation Division, 2Q24 revenues totaled US$1.76 billion and EBITDA US$764 million, increasing 12.4%
In the Transportation Division, 2Q24 revenues totaled US$1.76 billion and EBITDA US$764 million, inc
3
and 2.3%, respectively.
and 2.3%, respectively.
4
V
olume. - Transported volumes during 2Q24 grew 10.5% compared to the same period of 2023, reaching 525,184
V olume. - Transported volumes during 2Q24 grew 10.5% compared to the same period of 2023, reaching
5
carloads. Volume growth was led by the intermodal segment, with a 32% increase in carloads, followed by the
carloads. Volume growth was led by the intermodal segment, with a 32% increase in carl
6
Agricultural segment, which grew 13% in carloads. We lost almost 50,000 carloads (an additional 12%) that we were
Agricultural segment, which grew 13% in carloads. We lost almost 50,000 carloads (an additional 12%)
7
unable to transport due to the impact on capacity and service resulting from the reasons mentioned above.
unable to transport due to the impact on capacity and service resulting from the reasons mentioned a
No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).
P&L — PDF page 7
PDF page scan — P&L — 7
Camelot table (pages 7, primary page 7).
#
Joined label
Line item
2024
0
Power Generation. – At the end of 2Q24, accrued revenues totaled US$133.7 million and EBITDA US$78.1 million,
Power Generation. – At the end of 2Q24, accrued revenues totaled US$133.7 million and
1
representing variations of -1.0% and +15.8%, respectively vs. 2023.
representing variations of -1.0% and +15.8%, respectively vs. 2023.
2
• The "La Caridad" combined cycle plant obtained lower revenues due to the 51.0% decrease in gas costs.
•
The "La Caridad" combined cycle plant obtained lower revenues due to the 51.0% decrease in gas costs
3
• The "El Retiro" wind farm increased production by 22.4%, achieving increases of 32.5% and 91.7% in revenues
•
The "El Retiro" wind farm increased production by 22.4%, achieving increases of 32.5% and 91.7% in r
4
and EBITDA, respectively.
and EBITDA, respectively.
5
• The "Fenicias" wind farm sold 28 GWh of test energy in May and began operations on June 1st, accruing US$10.2
•
The "Fenicias" wind farm sold 28 GWh of test energy in May and began operations on June 1st, accruin
6
million in EBITDA at the end of 2Q24. This wind farm will supply electric power to IMMSA's mining and
million in EBITDA at the end of 2Q24. This wind farm will supply electric power to I
7
metallurgical operations starting August 1st, 2024.
metallurgical operations starting August 1st, 2024.
No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).
BS
Extracted metrics for this form (this period row)
Metric
Value
Cash
6 944.2
Debt Short
0
Debt Long
0
Assets
33 091.48
Equity
17 670.21
Net debt
-6 944.2
Tables and checks run on 2 of 3 PDF pages for this form (timeout budget). Raise REPORT_REVIEW_HEAVY_RECON_PAGES for more.
BS — PDF page 7
PDF page scan — BS — 7
No Camelot table — OCR (v8) below.
v8 OCR page 7: empty rows.
BS — PDF page 8
PDF page scan — BS — 8
No Camelot table — OCR (v8) below.
GPU v8 OCR — page 8 (11 rows). Blank amount cells are normal for section headers and line-wrapped captions; 0 from OCR on those rows is not a reported financial zero. Amounts follow the PDF header (often thousands of currency).
#
Joined label
Column 2
Column 3
Column 4
Column 5
0
I(USSOOO)
1
Grupo Mexico
0
0
3105281
3.105
2
Americas Mining_Corporation
0
0
1101.139
101122
3
Southern_Coppe__Cerporation
6252868
6256462
2204435
52027
4
Asarco
0
0
53082
4452.0822
5
GMexico_Transportes
1245425
1063877
147191
916686
6
GFM erromex
402.522
396.61
1216
284455
7
Ferrosur
0
0
120.74
4120.7412
8
Florida East Coast
20.28
8898
26.445
45472
9
Mexico_Proyectos_YDesarrollos
961377
903.93
73727
830204
10
Grupo Mexico (Consolidated)
8889.484
8639785
6944.202
0.695
CF
Extracted metrics for this form (this period row)
Metric
Value
Operating CF
2 355.75
Investing CF
-923.84
Tables and checks run on 2 of 3 PDF pages for this form (timeout budget). Raise REPORT_REVIEW_HEAVY_RECON_PAGES for more.
CF — PDF page 7
PDF page scan — CF — 7
No Camelot table — OCR (v8) below.
v8 OCR page 7: empty rows.
CF — PDF page 8
PDF page scan — CF — 8
No Camelot table — OCR (v8) below.
GPU v8 OCR — page 8 (11 rows). Blank amount cells are normal for section headers and line-wrapped captions; 0 from OCR on those rows is not a reported financial zero. Amounts follow the PDF header (often thousands of currency).
