XML 126 R41.htm IDEA: XBRL DOCUMENT v3.20.1
Business combinations, acquisitions, sale and non-controlling interest (Tables)
12 Months Ended
Dec. 31, 2019
Disclosure of detailed information about business combination [line items]  
Summary of Selected Financial Data From Consolidated Statements of Financial Position
Selected financial data from the consolidated statements of financial position
 
 
  
December 31,
 
 
  
2018
 
  
2019
 
Assets:
  
   
  
   
Current assets
  
Ps.
  29,854,542
 
  
Ps.
  29,516,038
 
Non-current
assets
  
 
131,407,408
 
  
 
137,724,390
 
 
  
 
 
 
  
 
 
 
Total assets
  
Ps.
161,261,950
 
  
Ps.
167,240,428
 
 
  
 
 
 
  
 
 
 
Liabilities and equity:
  
   
  
   
Current liabilities
  
Ps.
  36,822,034
 
  
Ps.
  34,608,254
 
Non-current
liabilities
  
 
80,023,800
 
  
 
89,711,288
 
 
  
 
 
 
  
 
 
 
Total liabilities
  
 
116,845,834
 
  
 
124,319,542
 
Equity attributable to equity holders of the parent
  
 
22,621,625
 
  
 
21,864,132
 
Non-controlling
interest 
  
 
21,794,491
 
  
 
21,056,754
 
 
  
 
 
 
  
 
 
 
Total equity
  
Ps.
  44,416,116
 
  
Ps.
  42,920,886
 
 
  
 
 
 
  
 
 
 
Total liabilities and equity
  
Ps.
 161,261,950
 
  
Ps.
 167,240,428
 
 
  
 
 
 
  
 
 
 
Summary of Consolidated Statements of Comprehensive Income
 
Summarized consolidated statements of comprehensive income
 
 
  
For the year ended December 31,
 
 
  
2017
 
  
2018
 
  
2019
 
Operating revenues
  
Ps.
 93,644,173
 
  
Ps.
 100,716,444
 
  
Ps.
98,420,289
 
Operating costs and expenses
  
 
86,920,692
 
  
 
95,984,880
 
  
 
89,732,428
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Operating income
  
Ps.
6,723,481
 
  
Ps.
4,731,564
 
  
Ps.
    8,687,861
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Net income
  
Ps.
5,656,132
 
  
Ps.
3,809,694
 
  
Ps.
    5,051,145
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Total comprehensive income
  
Ps.
7,737,797
 
  
Ps.
5,047,838
 
  
Ps.
    1,466,783
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Net income attributable to:
  
   
  
   
  
   
Equity holders of the parent
  
Ps.
2,884,627
 
  
Ps.
1,942,944
 
  
Ps.
    2,565,733
 
Non-controlling
interest
  
 
2,771,505
 
  
 
1,866,750
 
  
 
2,485,412
 
 
  
 
 
 
  
 
 
 
  
 
 
 
 
  
Ps.
5,656,132
 
  
Ps.
3,809,694
 
  
Ps.
5,051,145
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Comprehensive income attributable to:
  
   
  
   
  
   
Equity holders of the parent
  
Ps.
3,978,263
 
  
Ps.
2,574,397
 
  
Ps.
    748,059
 
Non-controlling
interest
  
 
3,759,534
 
  
 
2,473,441
 
  
 
718,724
 
 
  
 
 
 
  
 
 
 
  
 
 
 
 
  
Ps.
7,737,797
 
  
Ps.
5,047,838
 
  
Ps.
1,466,783
 
 
  
 
 
 
  
 
 
 
  
 
 
 
ClaroTelefnica Moviles Guatemala SA [Member]  
Disclosure of detailed information about business combination [line items]  
Summary of Financial Statements and the Values of the Assets Acquired and Liabilities The purchase accounting is substantially completed as of the date of the financial statements and the values of the assets acquired and liabilities assumed are as follows:
 
  
2019

Provisional
amounts at the
acquisition date
 
Current assets
  
 
Ps. 1,214,178
 
Other
non-current
assets
  
 
252,469
 
Intangible assets (excluding goodwill)
  
 
676,884
 
Property, plant and equipment
  
 
5,757,958
 
Rights-of-use
  
 
2,331,029
 
 
  
 
 
 
Total assets acquired
  
 
10,232,518
 
Accounts payable
  
 
4,579,590
 
Other liabilities
  
 
2,338,592
 
 
  
 
 
 
Total liabilities assumed
  
 
6,918,182
 
 
  
 
 
 
Fair value of assets acquired a
nd
liabilities
assumed
,
 
net
  
 
3,314,336
 
Acquisition price
  
 
5,946,787
 
 
  
 
 
 
Provisional goodwill
  
 
Ps. 2,632,451
 
 
  
 
 
 
Nextel Telecomunicacoes Ltda [member]  
Disclosure of detailed information about business combination [line items]  
Summary of Financial Statements and the Values of the Assets Acquired and Liabilities
The provisional purchase accounting as of December 31, 2019, is as follows:
 
 
  
2019

Provisional
amounts at the
acquisition date
 
Current assets
  
 
Ps. 3,624,576
 
Other
non-current
assets
  
 
4,805,319
 
Intangible assets (excluding goodwill)
  
 
7,167,455
 
Property, plant and equipment
  
 
5,161,676
 
Rights-of-use
  
 
7,337,478
 
 
  
 
 
 
Total assets acquired
  
 
28,096,504
 
Accounts payable
  
 
14,036,438
 
Other liabilities
  
 
14,953,685
 
 
  
 
 
 
Total liabilities assumed
  
 
28,990,123
 
 
  
 
 
 
Fair value of assets acquired a
nd
liabilities
assumed
,
net
  
 
(893,619
Acquisition Price
  
 
7,335,045
 
 
  
 
 
 
Provisional goodwill
  
 
Ps. 8,228,664