XML 51 R15.htm IDEA: XBRL DOCUMENT v3.19.1
Property, Plant and Equipment, Net
12 Months Ended
Dec. 31, 2018
Text block [abstract]  
Property, Plant and Equipment, Net

10. Property, Plant and Equipment, net

a) An analysis of property, plant and equipment, net at December 31, 2016, 2017 and 2018 is as follows:

 

    At December 31,
2015
    Additions     Retirements     Business
combinations
    Translation
effect of Foreign
Subsidiaries
    Depreciation
for
the year
    At December 31,
2016
 

Cost

 

Network in operation and equipment

  Ps.  641,384,702     Ps.  101,794,197     Ps. (8,963,076   Ps.  1,873,445     Ps.  235,186,745     Ps. —       Ps. 971,276,013  

Land and buildings

    54,794,386       2,900,511       (2,845,298     3,839       7,281,973       —         62,135,411  

Other assets

    106,468,602       24,368,918       (10,717,096     69,937       24,736,655       —         144,927,016  

Construction in process and advances plant suppliers (1)

    38,850,776       70,517,319       (70,911,593     11,255       11,252,127       —         49,719,884  

Spare parts for operation of the network

    20,342,389       34,010,751       (27,641,919     5,520       1,566,307       —         28,283,048  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    861,840,855       233,591,696       (121,078,982     1,963,996       280,023,807       —         1,256,341,372  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated depreciation

             

Network in operation and equipment

    236,731,728       —         (1,968,376     —         153,147,349       107,976,385       495,887,086  

Buildings

    4,567,588       —         (975,284     —         3,709,952       3,179,066       10,481,322  

Other assets

    47,057,084       —         (25,099,710     —         10,396,438       16,105,885       48,459,697  

Spare parts for operation of the network

    (44,423     —         (54,280     —         20,896       401,008       323,201  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  Ps. 288,311,977     Ps. —       Ps. (28,097,650   Ps. —       Ps. 167,274,635     Ps. 127,662,344     Ps. 555,151,306  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Cost

  Ps. 573,528,878     Ps. 233,591,696     Ps. (92,981,332   Ps. 1,963,996     Ps. 112,749,172     Ps. (127,662,344   Ps. 701,190,066  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    At December 31,
2016
    Additions     Retirements     Business
combinations
    Effect of
translation
of foreign
subsidiaries
    Depreciation
for
the year
    At December 31,
2017
 

Cost

             

Network in operation and equipment

    Ps. 971,276,013       Ps.  78,272,882       Ps. (21,657,715   Ps. 599,306       Ps.(38,824,540     Ps.            —         Ps.  989,665,946  

Land and buildings

    62,135,411       2,858,996       (415,219     27,686       (2,022,685     —         62,584,189  

Other assets

    144,927,016       19,287,525       (8,112,571     80,734       (5,866,897     —         150,315,807  

Construction in process and advances plant suppliers (1)

    49,719,884       66,383,381       (41,279,573     34,705       (737,023     —         74,121,374  

Spare parts for operation of the network

    28,283,048       27,013,148       (27,979,816     3,576       (728,358     —         26,591,598  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1,256,341,372       193,815,932       (99,444,894     746,007       (48,179,503     —         1,303,278,914  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated depreciation

             

Network in operation and equipment

    495,887,086       —         (21,214,724     —         (32,860,339     110,533,486       552,345,509  

Buildings

    10,481,322       —         (1,568,542     —         (940,054     2,682,559       10,655,285  

Other assets

    48,459,697       —         (4,572,509     —         (2,251,958     21,724,299       63,359,529  

Spare parts for operation of the network

    323,201       —         (9,205     —         (4,339     265,736       575,393  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    Ps. 555,151,306       Ps.              —         Ps. (27,364,980   Ps. —         Ps.(36,056,690     Ps. 135,206,080       Ps. 626,935,716  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Cost

    Ps. 701,190,066       Ps. 193,815,932       Ps. (72,079,914   Ps.  746,007       Ps. (12,122,813     Ps. (135,206,080     Ps. 676,343,198  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    At December 31,
2017
    Additions     Retirements     Business
combinations
    Effect of
translation of

foreign
subsidiaries and
hyperinflation
adjustment
    Depreciation
for
the year
    At December 31,
2018
 

Cost

             

Network in operation and equipment

    Ps. 989,665,946       Ps.   68,900,443       Ps.  (1,610,246     Ps. 128,246       Ps. (87,888,453     —         Ps. 969,195,936  

Land and buildings

    62,584,189       4,429,433       (3,987,671     8,874       (5,904,499     —         57,130,326  

Other assets

    150,315,807       25,268,252       (13,377,798     2,578       (12,399,702     —         149,809,137  

Construction in process and advances plant suppliers (1)

    74,121,374       92,285,397       (76,978,798     1,379       (8,336,823     —         81,092,529  

Spare parts for operation of the network

    26,591,598       49,380,349       (44,626,488     1,939       (2,902,869     —         28,444,529  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1,303,278,914       240,263,874       (140,581,001     143,016       (117,432,346     —         1,285,672,457  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated depreciation

             

Network in operation and equipment

    552,345,509       —         (28,712,096     —         (67,907,227     104,279,361       560,005,547  

Buildings

    10,655,285       —         (2,311,442     —         (2,157,996     2,625,102       8,810,949  

Other assets

    63,359,529       —         (2,418,837     —         (6,579,983     22,172,785       76,533,494  

Spare parts for operation of the network

    575,393       —         (160,696     —         (131,429     38,479       321,747  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    Ps. 626,935,716       Ps.                 —       Ps.  (33,603,071     Ps.        —         Ps. (76,776,635     Ps.   129,115,727       Ps. 645,671,737  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Cost

    Ps. 676,343,198       Ps.240,263,874       Ps. (106,977,930     Ps. 143,016       Ps. (40,655,711     Ps. (129,115,727     Ps. 640,000,720  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Construction in progress includes fixed and mobile network facilities as well as satellite developments and fiber optic which is in the process of being installed.

The completion period of construction in progress is variable and depends upon the type of plant and equipment under construction.

b) At December 31, 2017 and 2018, property, plant and equipment include the following assets under capital leases:

 

     2017      2018  

Assets under capital leases

     Ps.  8,116,532        Ps.7,770,681  

Accumulated depreciation

     (3,475,014      (3,530,241
  

 

 

    

 

 

 
     Ps.  4,641,518        Ps.  4,240,440  
  

 

 

    

 

 

 

 

c) At December 31, 2018 and 2017, Claro Brasil has land and buildings and other equipment that are pledged in guarantee of legal proceedings in the amount of Ps.3,166,882 and Ps. 3,521,082, respectively.

d) Relevant information related to the computation of the capitalized borrowing costs is as follows:

 

     Year ended December 31,  
     2016      2017      2018  

Amount invested in the acquisition of qualifying assets

     Ps. 52,974,400            Ps. 49,642,370            Ps. 45,456,630      

Capitalized interest

     2,861,307            2,875,034            2,020,288      

Capitalization rate

     5.4%        5.8%        4.4%  

Capitalized interest is being amortized over a period of estimated useful life of the related assets.

e) On October 20, 2017, our subsidiary Star One signed a contract with SSL — Space Systems Loral for construction of the Star One D2 satellite, which will be equipped with transponders 52 in the C and Ku bands, 20 Gbps of capacity in Band Ka and a certain capacity in X-band. The cost of this Project is estimated to be approximately Ps. 6,391,104 (US$ 323,000) and the launch will take place at the end of 2019. At December 31, 2018 and 2017 the amount recorded in Construction in progress amounts to Ps. 2,896,399 (R$551,528) and Ps. 916,240 (R$153,179), respectively.