XML 113 R40.htm IDEA: XBRL DOCUMENT v3.21.1
Business combinations, acquisitions and non-controlling interest (Tables)
12 Months Ended
Dec. 31, 2020
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,
 
 
  
2019
 
  
2020
 
Assets:
  
 
 
 
  
 
 
 
Current assets
  
 
Ps.  29,516,038
 
  
 
Ps.  32,775,046
 
Non-current
assets
  
 
137,724,390
 
  
 
150,747,947
 
 
  
 
 
 
  
 
 
 
Total assets
  
 
Ps.167,240,428
 
  
 
Ps.183,522,993
 
 
  
 
 
 
  
 
 
 
Liabilities and equity:
  
 
 
 
  
 
 
 
Current liabilities
  
 
Ps.  34,608,254
 
  
 
Ps.  49,942,415
 
Non-current
liabilities
  
 
89,711,288
 
  
 
82,293,652
 
 
  
 
 
 
  
 
 
 
Total liabilities
  
 
124,319,542
 
  
 
132,236,067
 
Equity attributable to equity holders of the parent
  
 
21,864,132
 
  
 
26,129,649
 
Non-controlling
interest
(1)
  
 
21,056,754
 
  
 
25,157,277
 
 
  
 
 
 
  
 
 
 
Total equity
  
 
Ps.  42,920,886
 
  
 
Ps.  51,286,926
 
 
  
 
 
 
  
 
 
 
Total liabilities and equity
  
 
Ps.167,240,428
 
  
 
Ps.183,522,993
 
 
  
 
 
 
  
 
 
 
Summary of Consolidated Statements of Comprehensive Income
Summarized consolidated statements of comprehensive income
 
 
  
For the year ended December 31,
 
 
  
2018
 
  
2019
 
  
2020
 
Operating revenues
  
 
Ps.100,716,444
 
  
 
Ps.98,420,289
 
  
 
Ps.111,472,191
 
Operating costs and expenses
  
 
95,984,880
 
  
 
89,732,428
 
  
 
98,312,325
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Operating income
  
 
Ps.    4,731,564
 
  
 
Ps.  8,687,861
 
  
 
Ps.  13,159,866
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Net income
  
 
Ps.    3,809,694
 
  
 
Ps.  5,051,145
 
  
 
Ps.    7,787,388
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Total comprehensive income
  
 
Ps.    5,047,838
 
  
 
Ps.  1,466,783
 
  
 
Ps.  12,103,406
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Net income attributable to:
  
 
 
 
  
 
 
 
  
 
 
 
Equity holders of the parent
  
 
Ps.    1,942,944
 
  
 
Ps.  2,565,733
 
  
 
Ps.    3,986,412
 
Non-controlling
interest
  
 
1,866,750
 
  
 
2,485,412
 
  
 
3,800,976
 
 
  
 
 
 
  
 
 
 
  
 
 
 
 
  
 
Ps.    3,809,694
 
  
 
Ps.  5,051,145
 
  
 
Ps.    7,787,388
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Comprehensive income attributable to:
  
 
 
 
  
 
 
 
  
 
 
 
Equity holders of the parent
  
 
Ps.    2,574,397
 
  
 
Ps.    748,059
 
  
 
Ps.    6,172,737
 
Non-controlling
interest
  
 
2,473,441
 
  
 
718,724
 
  
 
5,930,669
 
 
  
 
 
 
  
 
 
 
  
 
 
 
 
  
 
Ps.    5,047,838
 
  
 
Ps. 1,466,783
 
  
 
Ps.  12,103,406
 
 
  
 
 
 
  
 
 
 
  
 
 
 
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 completed as of the date of the financial statements and the values of the assets acquired and liabilities assumed are as follows:

 
  
2019

amounts at the
acquisition date
 
Current assets
  
Ps.
1,312,906
 
Other
 
non-current
 
assets
  
 
257,853
 
Intangible assets (excluding goodwill)
  
 
1,354,105
 
Property, plant and equipment
  
 
4,144,334
 
Rights-of-use
  
 
864,046
 
 
  
 
 
 
Total assets acquired
  
 
7,933,244
 
Accounts payable
  
 
1,248,470
 
Other liabilities
  
 
1,705,580
 
 
  
 
 
 
Total liabilities assumed
  
 
2,954,050
 
 
  
 
 
 
Fair value of assets acquired a liabilities
 
assumed-net
  
 
4,979,194
 
Acquisition Price
  
 
6,174,330
 
 
  
 
 
 
Goodwill
  
Ps.
1,195,136
 
 
  
 
 
 

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 final amounts as of the date of the financial statement and the values of the assets acquired and liabilities ass
u
med are as foll
o
ws:
 

 
 
  
2019

amounts at the

acquisition date
 
Current assets
  
 
Ps. 6,366,943
 
Other
 
non-current
 
assets
  
 
5,970,810
 
Intangible assets (excluding goodwill)
  
 
12,914,175
 
Property, plant and equipment
  
 
5,147,093
 
Rights-of-use
 
assets
  
 
8,086,655
 
 
  
 
 
 
Total assets acquired
  
 
38,485,676
 
Accounts payable
  
 
9,170,230
 
Other liabilities
  
 
22,504,097
 
 
  
 
 
 
Total liabilities assumed
  
 
31,674,327
 
 
  
 
 
 
Fair value of assets acquired a liabilities
 
assumed-net
  
 
6,811,349
 
Purchase consideration transferred
  
 
8,723,721
 
 
  
 
 
 
Goodwill
  
 
Ps. 1,912,372