XML 150 R84.htm IDEA: XBRL DOCUMENT v3.22.4
Long-term assets - E.1.6. Impairment testing of goodwill (Details)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Disclosure of information for cash-generating units [line items]    
Goodwill impairment testing, period of planning horizon 15 years  
Colombia    
Disclosure of information for cash-generating units [line items]    
WACC rate, impairment loss test, Bits Per Second 0.82%  
Average EBITDA margin, impairment loss test, Bits Per Second (1.07%)  
CAPEX intensity, impairment loss test, Bits Per Second 0.13%  
Nicaragua    
Disclosure of information for cash-generating units [line items]    
WACC rate, impairment loss test, Bits Per Second 1.17%  
Minimum    
Disclosure of information for cash-generating units [line items]    
WACC rates, sensitivity analysis, changes in key assumptions (in percent) (2.00%) (1.00%)
Perpetual growth rate, , sensitivity analysis, changes in key assumptions (in percent) (1.00%) (1.00%)
EBITDA margin, sensitivity analysis, changes in key assumptions (in percent) (2.00%) (2.00%)
CAPEX intensity, sensitivity analysis, changes in key assumptions (in percent) (1.00%) (1.00%)
Maximum    
Disclosure of information for cash-generating units [line items]    
WACC rates, sensitivity analysis, changes in key assumptions (in percent) 2.00% 1.00%
Perpetual growth rate, , sensitivity analysis, changes in key assumptions (in percent) 1.00% 1.00%
EBITDA margin, sensitivity analysis, changes in key assumptions (in percent) 2.00% 2.00%
CAPEX intensity, sensitivity analysis, changes in key assumptions (in percent) 1.00% 1.00%
Bolivia    
Disclosure of information for cash-generating units [line items]    
Average EBITDA margin 41.20% 42.70%
Average CAPEX intensity 15.20% 16.60%
Perpetual growth rate 1.00% 1.00%
WACC rate after tax 9.80% 11.60%
Colombia    
Disclosure of information for cash-generating units [line items]    
Average EBITDA margin 36.00% 36.10%
Average CAPEX intensity 17.20% 17.40%
Perpetual growth rate 2.00% 2.00%
WACC rate after tax 11.40% 8.90%
Guatemala    
Disclosure of information for cash-generating units [line items]    
Average EBITDA margin 51.20% 54.70%
Average CAPEX intensity 11.60% 12.30%
Perpetual growth rate 1.00% 1.00%
WACC rate after tax 10.10% 8.40%
Costa Rica    
Disclosure of information for cash-generating units [line items]    
Average EBITDA margin 37.50% 35.50%
Average CAPEX intensity 15.50% 15.10%
Perpetual growth rate 2.00% 2.00%
WACC rate after tax 11.80% 11.10%
El Salvador    
Disclosure of information for cash-generating units [line items]    
Average EBITDA margin 41.00% 39.30%
Average CAPEX intensity 13.00% 12.90%
Perpetual growth rate 1.00% 1.00%
WACC rate after tax 14.10% 14.70%
Nicaragua    
Disclosure of information for cash-generating units [line items]    
Average EBITDA margin 46.80% 45.90%
Average CAPEX intensity 14.50% 16.00%
Perpetual growth rate 2.50% 3.00%
WACC rate after tax 15.00% 12.50%
Panama    
Disclosure of information for cash-generating units [line items]    
Average EBITDA margin 46.90% 47.00%
Average CAPEX intensity 14.90% 17.20%
Perpetual growth rate 1.00% 1.00%
WACC rate after tax 8.80% 7.00%
Paraguay    
Disclosure of information for cash-generating units [line items]    
Average EBITDA margin 44.50% 42.60%
Average CAPEX intensity 14.90% 15.40%
Perpetual growth rate 1.00% 1.00%
WACC rate after tax 10.00% 8.30%
Tanzania    
Disclosure of information for cash-generating units [line items]    
Average EBITDA margin   38.00%
Average CAPEX intensity   12.50%
Perpetual growth rate   1.00%
WACC rate after tax   13.20%