XML 102 R87.htm IDEA: XBRL DOCUMENT v3.25.0.1
SEGMENTS - Summary of Financial Performance of Company's Reporting Segments (Details) - USD ($)
$ in Millions
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment Reporting Information [Line Items]      
Net revenues and financial income $ 20,777 $ 15,107 [1] $ 10,780 [1]
Operating expenses and indirect costs of net revenues and financial expenses (2,301) (2,084) (1,238)
Income from operations 2,631 2,207 [1] 1,069 [1]
Other income (expenses):      
Interest income and other financial gains 148 135 [1] 44 [1]
Interest expense and other financial losses (165) (174) [1] (135) [1]
Foreign currency losses, net (182) (615) [1] (198) [1]
Net income before income tax expense and equity in earnings of unconsolidated entity 2,432 1,553 [1] 780 [1]
Net service revenues and financial income      
Segment Reporting Information [Line Items]      
Net revenues and financial income 18,638 13,617 [1] 9,685 [1]
Net product revenues      
Segment Reporting Information [Line Items]      
Net revenues and financial income 2,139 1,490 [1] 1,095 [1]
Operating Segments      
Segment Reporting Information [Line Items]      
Net revenues and financial income 20,777 15,107 10,780
Local operating expenses (15,277) (10,325) (8,092)
Depreciation and amortization (568) (491) (381)
Total segment costs (15,845) (10,816) (8,473)
Direct contribution 4,932 4,291 2,307
Operating Segments | Net service revenues and financial income      
Segment Reporting Information [Line Items]      
Net revenues and financial income 18,638 13,617 9,685
Operating Segments | Net product revenues      
Segment Reporting Information [Line Items]      
Net revenues and financial income 2,139 1,490 1,095
Brazil | Operating Segments      
Segment Reporting Information [Line Items]      
Net revenues and financial income 11,406 7,821 5,798
Local operating expenses (8,828) (5,698) (4,692)
Depreciation and amortization (292) (262) (206)
Total segment costs (9,120) (5,960) (4,898)
Direct contribution 2,286 1,861 900
Brazil | Operating Segments | Net service revenues and financial income      
Segment Reporting Information [Line Items]      
Net revenues and financial income 10,033 6,946 5,283
Brazil | Operating Segments | Net product revenues      
Segment Reporting Information [Line Items]      
Net revenues and financial income 1,373 875 515
Mexico | Operating Segments      
Segment Reporting Information [Line Items]      
Net revenues and financial income 4,664 3,071 1,893
Local operating expenses (3,650) (2,238) (1,481)
Depreciation and amortization (160) (133) (98)
Total segment costs (3,810) (2,371) (1,579)
Direct contribution 854 700 314
Mexico | Operating Segments | Net service revenues and financial income      
Segment Reporting Information [Line Items]      
Net revenues and financial income 4,183 2,734 1,638
Mexico | Operating Segments | Net product revenues      
Segment Reporting Information [Line Items]      
Net revenues and financial income 481 337 255
Argentina | Operating Segments      
Segment Reporting Information [Line Items]      
Net revenues and financial income 3,818 3,550 2,575
Local operating expenses (2,069) (1,812) (1,466)
Depreciation and amortization (74) (58) (46)
Total segment costs (2,143) (1,870) (1,512)
Direct contribution 1,675 1,680 1,063
Argentina | Operating Segments | Net service revenues and financial income      
Segment Reporting Information [Line Items]      
Net revenues and financial income 3,614 3,322 2,299
Argentina | Operating Segments | Net product revenues      
Segment Reporting Information [Line Items]      
Net revenues and financial income 204 228 276
Other Countries | Operating Segments      
Segment Reporting Information [Line Items]      
Net revenues and financial income 889 665 514
Local operating expenses (730) (577) (453)
Depreciation and amortization (42) (38) (31)
Total segment costs (772) (615) (484)
Direct contribution 117 50 30
Other Countries | Operating Segments | Net service revenues and financial income      
Segment Reporting Information [Line Items]      
Net revenues and financial income 808 615 465
Other Countries | Operating Segments | Net product revenues      
Segment Reporting Information [Line Items]      
Net revenues and financial income $ 81 $ 50 $ 49
[1] Recast for consistency with the current presentation due to the change in the presentation of certain financial results. Please refer to Note 2 – Summary of significant accounting policies - Change in the presentation of certain financial results and reclassification of prior years results to our audited consolidated financial statements for further details.