XML 68 R32.htm IDEA: XBRL DOCUMENT v3.19.1
Basis of Preparation of the Consolidated Financial Statements and Summary of Significant Accounting Policies and Practices (Tables)
12 Months Ended
Dec. 31, 2018
Text block [abstract]  
Schedule of Effect of Adoption of IFRS 15

The effect of adopting IFRS 15 as of January 1, 2018 was, as follows:

 

     Reference      Increase  

Assets:

     

Subscribers, distributors, recoverable taxes, contract assets and other, net

     (a), (b), (c)      Ps.   31,261,436  
     

 

 

 

Liabilities:

     

Current liabilities

     (c)      Ps. 562,651  

Deferred income taxes

     (d)        8,725,841  
     

 

 

 
      Ps. 9,288,492  
     

 

 

 

Equity:

     

Retained earnings

     (a), (b), (c), (d)        21,454,504  

Non-controlling interests

        518,440  
     

 

 

 

Total equity

        21,972,944  
     

 

 

 

Total liabilities and equity

      Ps. 31,261,436  
     

 

 

 
Schedule of Impact of Adoption IFRS 15 on Company's Financial Statements

Set out below are, the impacts of adopting IFRS 15 on the Company´s consolidated financial statements for the year ended December 31, 2018:

 

     Reference      As reported     Figures without
adoption of IFRS 15
    Adjustments  

Operating revenues:

         

Revenues services

     (a), (b)      Ps. 863,647,642     Ps. 881,530,167     Ps.   (17,882,525

Sales of equipment

     (a), (b)        174,560,039       158,721,765       15,838,274  
     

 

 

   

 

 

   

 

 

 
        1,038,207,681       1,040,251,932       (2,044,251
     

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

         

Cost of sales and services

      Ps. 508,822,430     Ps. 509,100,174     Ps. (277,744

Commercial, administrative and general and other expenses

     (c)        234,115,500       240,010,631       (5,895,131

Depreciation and amortization

        155,712,580       155,712,580       —    
     

 

 

   

 

 

   

 

 

 
        898,650,510       904,823,385       (6,172,875
     

 

 

   

 

 

   

 

 

 
        139,557,171       135,428,547       4,128,624  

Financial items, net

        38,563,536       38,356,359       207,177  

Equity interest in net result of associated companies

        267       267       —    

Income tax

     (d)        46,477,079       45,496,698       980,381  

Non-controlling interests

        (1,950,626     (1,950,626     —    
     

 

 

   

 

 

   

 

 

 

Net profit for the year

      Ps. 52,566,197     Ps. 49,625,131     Ps. 2,941,066  
     

 

 

   

 

 

   

 

 

 

 

     Reference     As reported      Balances without
adoption of IFRS 15
     Adjustments  

Assets:

          

Current assets:

          

Cash and cash equivalents and equity investments at fair value

     Ps. 70,675,896      Ps. 70,675,896      Ps. —    

Subscribers, distributors, recoverable taxes, contract assets and other, net

     (a), (b), (c)       216,226,920        185,303,634        30,923,286  

Other current assets, net

       62,152,708        62,152,708        —    
    

 

 

    

 

 

    

 

 

 

Total current assets

       349,055,524        318,132,238        30,923,286  

Non-current assets:

          

Property, plant and equipment, net

       640,000,720        640,000,720        —    

Intangibles and other assets, net

       424,485,276        424,485,276        —    

Subscribers, distributors, recoverable taxes, contract assets and other, net

     (a), (b), (c)       15,681,872        10,244,609        5,437,263  
    

 

 

    

 

 

    

 

 

 

Total assets

     Ps. 1,429,223,392      Ps. 1,392,862,843      Ps. 36,360,549  
    

 

 

    

 

 

    

 

 

 

Liabilities and equity:

          

Current liabilities:

          

Short-term debt and current portion of long-term debt

     Ps. 96,230,634      Ps. 96,230,634      Ps. —    

Accounts payable and other liabilities

       338,116,412        337,448,940        667,472  

Deferred revenues

       32,743,843        32,315,690        428,153  
    

 

 

    

 

 

    

 

 

 

Total current liabilities

       467,090,889        465,995,264        1,095,625  

Non-current-liabilities:

          

Long-term debt

       542,691,819        542,691,819        —    

Deferred income taxes

     (d)       24,573,441        15,382,500        9,190,941  

Other liabilities

       148,994,821        148,994,821        —    
    

 

 

    

 

 

    

 

 

 

Total liabilities

       1,183,350,970        1,173,064,404        10,286,566  

Total equity

     (d)       245,872,422        219,798,439        26,073,983  
    

 

 

    

 

 

    

 

 

 

Total liabilities and equity

     Ps.  1,429,223,392      Ps.  1,392,862,843      Ps.  36,360,549  
    

 

 

    

 

 

    

 

 

 

 

Schedule of Effect of Adoption of IFRS 9 in Retained Earnings and Other Components of Equity

The effect of adopting IFRS 9 as of January 1, 2018 was, as follows:

 

     Adjustments      January 1, 2018  

Assets

     

Trade receivables

     (a)      Ps.   (2,400,783 )

Deferred tax assets

     (b)        544,628  
     

 

 

 

Total assets

      Ps. (1,856,155
     

 

 

 

Equity

     

Retained earnings

     (a), (b)      Ps. (1,856,155
     

 

 

 

Total adjustment on equity

      Ps. (1,856,155
     

 

 

 

 

Schedule of Impact in Consolidated Financial Statements upon Application of Hyperinflation

The main impact in the consolidated financial statements of the Company in 2018 of applying hyperinflationary accounting under IAS 29 are shown below:

 

     Impact of the
application of
hyperinflation
adjustments in
2018
 

Impact in:

  

Operating revenues

     Ps. 6,286,140  

Operating loss

     (1,423,252

Financial loss

     (1,289,317

Gain on net monetary positions

     4,429,145  

Income tax

     (770,928

Net profit for the year

     945,647  

Current assets

     1,866,674  

Non-current assets

     19,796,073  

Total liabilities

     4,890,166  

Total equity (i)

     16,772,581  

 

(i)

This total includes the initial effect of hyperinflation of Ps. 15,826,934 and the net effect on results due to the hyperinflation of the year of Ps. 945,647.

Summary of Equity Interest in Most Significant Subsidiaries

The equity interest in the most significant subsidiaries at December 31, 2017 and 2018 is as follows:

 

Company name

  Country     Equity
interest at
December 31
 
  2017     2018  

Subsidiaries:

     

América Móvil B.V. a)

    Netherlands       100.0     100.0

Compañía Dominicana de Teléfonos, S.A. (“Codetel”) b)

    Dominican Republic       100.0     100.0

Sercotel, S.A. de C.V. a)

    Mexico       100.0     100.0

Radiomóvil Dipsa, S.A. de C.V. and subsidiaries (“Telcel”) b)

    Mexico       100.0     100.0

Puerto Rico Telephone Company, Inc. b)

    Puerto Rico       100.0     100.0

Servicios de Comunicaciones de Honduras, S.A. de C.V. (“Sercom Honduras”) b)

    Honduras       100.0     100.0

TracFone Wireless, Inc. (“TracFone”) b)

    USA       100.0     100.0

Claro S.A. (Claro Brasil) b)

    Brazil       97.7     98.2

Telecomunicaciones de Guatemala, S.A. (“Telgua”) b)

    Guatemala       99.3     99.3

Empresa Nicaragüense de Telecomunicaciones, S.A. (“Enitel”) b)

    Nicaragua       99.6     99.6

Compañía de Telecomunicaciones de El Salvador, S.A. de C.V. (“CTE”) b)

    El Salvador       95.8     95.8

Comunicación Celular, S.A. (“Comcel”) b)

    Colombia       99.4     99.4

Telmex Colombia, S.A. b)

    Colombia       99.3     99.3

Consorcio Ecuatoriano de Telecomunicaciones, S.A. (“Conecel”) b)

    Ecuador       100.0     100.0

AMX Argentina, S.A. b)

    Argentina       100.0     100.0

AMX Paraguay, S.A. b)

    Paraguay       100.0     100.0

AM Wireless Uruguay, S.A. b)

    Uruguay       100.0     100.0

Claro Chile, S.A. b)

    Chile       100.0     100.0

América Móvil Perú, S.A.C b)

    Peru       100.0     100.0

Claro Panamá, S.A. b)

    Panamá       100.0     100.0

Teléfonos de México, S.A.B. de C.V. b)

    Mexico       98.8     98.8

Telekom Austria AG b)

    Austria       51.0     51.0

 

a)

Holding companies

b)

Operating companies of mobile and fixed services

Summary of Annual Depreciation Rates

Annual depreciation rates are as follows:

 

Network infrastructure

     5 %-33% 

Buildings and leasehold improvement

     2 %-33% 

Other assets

     10 %-50% 

Summary of Most Significant Forward Looking Estimates Used for Impairment Evaluations

The most significant forward-looking estimates used for the 2017 and 2018 impairment evaluations are shown below:

 

     Average margin on
EBITDA
  Average margin on
CAPEX
  Average pre-tax
discount rate
(WACC)

2017:

      

Europe (7 countries)

   25.59% - 52.46%   7.34% - 14.97%   9.06% - 19.04%

Brazil (fixed line, wireless and TV)

   35.28%   22.13%   11.71%

Puerto Rico

   23.31%   8.31%   4.42%

Dominican Republic

   45.79%   15.55%   19.23%

Mexico (fixed line and wireless)

   35.48%   8.72%   16.13%

Ecuador

   37.83%   10.07%   23.57%

Peru

   29.64%   16.75%   13.61%

El Salvador

   40.36%   17.99%   25.14%

Chile

   22.04%   12.45%   6.15%

Colombia

   41.93%   19.88%   19.06%

Other countries

   9.16% - 48.18%   0.43% - 23.43%   7.89% - 24.28%

 

     Average margin on
EBIDTA
    Average margin on
CAPEX
    Average pre-tax
discount rate
(WACC)las
 

2018:

      

Europe (7 countries)

     22.13% - 41.51%       8.13% - 19.40%       8.36% - 22.08%  

Brazil (fixed line, wireless and TV)

     36.43%       21.88%       10.38%  

Puerto Rico

     23.86%       9.89%       4.81%  

Dominican Republic

     48.64%       18.43%       17.66%  

Mexico (fixed line and wireless)

     36.33%       7.93%       16.30%  

Ecuador

     39.83%       11.26%       24.45%  

Peru

     30.29%       19.95%       11.52%  

El Salvador

     45.36%       22.61%       18.01%  

Chile

     25.91%       14.99%       6.62%  

Colombia

     45.01%       17.14%       20.29%  

Other countries

     7.90% - 45.91%       0.61% - 23.96%       9.97% - 31.63%  

 

Summary of Exchange Rates Used forTranslation of Foreign Currencies

The exchange rates used for the translation of foreign currencies against the Mexican peso are as follows:

 

          Average exchange rate      Closing exchange rate
at December 31,
 

Country or Zone

  

Currency

   2016      2017      2018          2017              2018      

Argentina (1)

   Argentine Peso (AR$)      1.2632        1.1489        0.7311        1.0610        0.5221  

Brazil

   Real (R$)      5.3868        5.9346        5.2937        5.9815        5.0797  

Colombia

   Colombian Peso (COP$)      0.0061        0.0064        0.0065        0.0066        0.0061  

Guatemala

   Quetzal      2.4548        2.5755        2.5591        2.6940        2.5440  

U.S.A. (2)

   US Dollar      18.6529        18.9400        19.2397        19.7867        19.6829  

Uruguay

   Uruguay Peso      0.6206        0.6606        0.6274        0.6869        0.6074  

Nicaragua

   Cordoba      0.6515        0.6307        0.6097        0.6428        0.6088  

Honduras

   Lempira      0.8109        0.8007        0.7994        0.8330        0.8031  

Chile

   Chilean Peso      0.0276        0.0292        0.0300        0.0322        0.0283  

Paraguay

   Guaraní      0.0033        0.0034        0.0034        0.0035        0.0033  

Peru

   Sol (PEN$)      5.5232        5.8054        5.8517        6.0976        5.8406  

Dominican Republic

   Dominican Peso      0.4048        0.3983        0.3876        0.4095        0.3898  

Costa Rica

   Colon      0.0338        0.0331        0.0332        0.0346        0.0322  

European Union

   Euro      20.6334        21.3649        22.7101        23.7539        22.5586  

Bulgaria

   Lev      10.5483        10.9223        11.6110        12.1406        11.5327  

Belarus

   New Belarusian Ruble      9.3929        9.8087        9.4451        9.9882        9.1319  

Croatia

   Croatian Kuna      2.7392        2.8619        3.0613        3.1954        3.0435  

Macedonia

   Macedonian Denar      0.3350        0.3471        0.3688        0.3861        0.3667  

Serbia

   Serbian Denar      0.1676        0.1762        0.1920        0.2009        0.1907  

 

(1)

Year-end rates are used for the translation of revenues and expenses if IAS 29 “Financial Reporting in Hyperinflationary Economies” is applied.

 

  

Financial reporting in hyperinflationary economies

 

  

Financial statements of Argentina subsidiaries are restated before translation to the reporting currency of the Company and before consolidation in order to reflect the same value of money for all items. Items recognized in the statements of financial position which are not measured at the applicable year-end measuring unit are restated based on the general price index. All non-monetary items measured at cost or amortized cost is restated for the changes in the general price index from the date of transaction or the last hyperinflationary calculation to the reporting date. Monetary items are not restated. All items of shareholders’ equity are restated for the changes in the general price index since their addition or the last hyperinflationary calculation until the end of the reporting period. All items of comprehensive income are restated for the change in a general price index from the date of initial recognition to the reporting date. Gains and losses resulting from the net-position of monetary items are reported in the consolidated statements of operations in financial result in exchange differences. In accordance with IFRS prior year financial statements were not restated.

 

(2)

Includes U.S.A., Ecuador, El Salvador, Puerto Rico and Panama.

 

Summary of Retrospective Reclassification of Financial Statements

Thefollowing amounts in the consolidated statements of comprehensive income for the years ended December 31, 2016 and 2017, have been retrospectively reclassified to conform to the presentation for the year ended December 31, 2018.

In the Consolidated Statements of Comprehensive Income:

 

     As reported
2016
     Retrospective
reclassification
     2016
As adjustments
 

Operating revenues:

        

Mobile voice services

   Ps.  242,302,380      Ps.  (242,302,380    Ps. —    

Fixed voice services

     95,299,154        (95,299,154      —    

Mobile data services

     256,936,895        (256,936,895      —    

Fixed data services

     126,278,206        (126,278,206      —    

Pay television

     78,268,778        (78,268,778      —    

Other related services

     32,799,952        (32,799,952      —    

Revenues services

     —          831,885,365        831,885,365  
  

 

 

    

 

 

    

 

 

 
   Ps. 831,885,365      Ps. —        Ps.  831,885,365  
  

 

 

    

 

 

    

 

 

 

 

     As reported
2017
     Retrospective
reclassification
     2017
As adjustments
 

Operating revenues:

        

Mobile voice services

   Ps. 221,751,600      Ps.  (221,751,600    Ps. —    

Fixed voice services

     89,856,743        (89,856,743      —    

Mobile data services

     308,526,994        (308,526,994      —    

Fixed data services

     139,277,613        (139,277,613      —    

Pay television

     86,882,606        (86,882,606      —    

Other related services

     32,115,767        (32,115,767      —    

Revenues services

     —          878,411,323        878,411,323  
  

 

 

    

 

 

    

 

 

 
   Ps.  878,411,323      Ps. —        Ps.  878,411,323