El Puerto de Liverpool, S.A.B. de C.V. and subsidiaries

Consolidated statements of changes in stockholders’ equity

At December 31, 2014 and 2013
(Thousands of pesos)

    Capital
stock
Retained
earnings
Capital
reserves
Total stockholders’ equity attributable to the owners of the controlling co. Non controlling equity Total stockholders’ equity
 
Balance at December 31, 2012 $ 3,374,282 $ 45,116,886 $ 1,036,515 $ 49,527,683 $ 2,027 $ 49,529,710
 
Comprehensive income
Net income       7,701,930       7,701,930   903   7,702,833
Actuarial gains loss on
post-employment benefits obligations
      67,247       67,247   (581)   66,666
Other movements in equity       52,157       52,157       52,157
Cash Flow hedges   -   -   66,404   66,404       66,404
 
Total comprehensive income   -   7,821,334   66,404   7,887,738   322   7,888,060
 
Transactions with owners:
Dividends paid at $1.93 pesos per share   -   (2,590,438)   -   (2,590,438)   -   (2,590,438)
 
Total transactions with stockholders   -   (2,590,438)   -   (2,590,438)   -   (2,590,438)
 
Balance at December 31, 2013   3,374,282   50,347,782   1,102,919   54,824,983   2,349   54,827,332
 
Comprehensive income
Net income   -   7,763,480   -   7,763,480   880   7,764,360
Actuarial loss on
post-employment benefits
  -   (109,396)   -   (109,396)   (51)   (109,447)
Other movements in equity   -   20,411   -   20,411       20,411
Cash Flow hedges   -   -   163,765   163,765       163,765
 
Total comprehensive income   -   7,674,495   163,765   7,838,260   829   7,839,089
 
Balance at December 31, 2014 $ 3,374,282 $ 58,022,277 $ 1,266,684 $ 62,663,243 $ 3,178 $ 62,666,421

The accompanying notes are an integral part of these consolidated financial statements.

left up right