XML 133 R51.htm IDEA: XBRL DOCUMENT v3.23.1
Segments (Tables)
 12 Months Ended
Dec. 31, 2022
Text block [abstract]  
Summary of Operating Segments
   
Mexico
    
Telmex
    
Brazil
    
(3)

Southern Cone
    
Colombia
    
Andean
    
(2)

Central
America
    
U.S.A. (1)
    
Caribbean
    
Europe
    
Eliminations
    
Consolidated
total
  
As of and for the year ended December 31, 2020 (in Ps.):
                                                                                                
External revenues
     214,578,600       77,920,910       163,865,421       34,426,863       77,282,658       53,846,358       44,823,244       —         37,182,842       111,472,191       —         815,399,087  
Intersegment revenues
     17,663,525       13,668,264       4,207,466       1,220,100       352,694       88,305       (129,419 )      —         1,440,983       —         (38,511,918 )      —    
   
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
  
Total revenues
     232,242,125       91,589,174       168,072,887       35,646,963       77,635,352       53,934,663       44,693,825       —         38,623,825       111,472,191       (38,511,918 )      815,399,087  
Depreciation and amortization
     24,748,756       13,341,479       41,795,397       7,199,898       14,413,760       11,447,356       11,784,026       —         7,094,331       25,593,204       (3,202,787 )      154,215,420  
Operating income
     70,851,525       11,204,433       25,203,504       3,238,167       15,111,947       8,698,645       5,844,137       —         6,701,086       13,159,865       (11,200,502 )      148,812,807  
Interest income
     21,322,406       1,479,021       2,904,430       979,181       822,447       1,049,261       1,130,767       —         1,105,420       90,746       (25,823,043 )      5,060,636  
Interest expense
     30,936,195       1,306,867       17,976,227       2,955,339       2,586,708       2,223,478       1,419,010       —         1,658,619       2,546,255       (25,443,493 )      38,165,205  
Income tax
     4,905,863       577,178       (4,442,598 )      676,444       2,078,789       3,115,693       1,504,240       —         2,524,214       2,234,065       4,283       13,178,171  
Equity interest in net result of associated companies
     (3,820 )      23,955       (2,972 )      (15,422 )      —         —         —         —         —         (288,747 )      —         (287,006 ) 
Net profit (loss) attributable to equity holders of the parent continues operations
     3,613,907       (1,085,038 )      4,963,424       4,909,164       16,579,303       4,649,047       3,922,577       —         3,294,111       7,777,426       (13,359,095 )      35,264,826  
Net profit (loss) attributable to equity holders of the parent discontinued operations
     —         —         —         —         —         —         —         —         —         —         —         11,587,779  
   
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
  
Net profit (loss) attributable to equity holders of the parent
     3,613,907       (1,085,038 )      4,963,424       4,909,164       16,579,303       4,649,047       3,922,577       —         3,294,111       7,777,426       (13,359,095 )      46,852,605  
Assets by segment
     947,396,510       203,081,314       386,982,711       118,266,380       132,210,369       101,717,708       88,690,683       35,083,285       109,914,293       239,583,759       (737,878,785 )      1,625,048,227  
Plant, property and equipment, net
     52,117,395       110,751,083       145,307,497       62,157,797       48,876,853       36,102,261       37,855,227       1,761,595       39,128,447       82,595,077       ( 876,229 )      615,777,003  
Revalued of assets
     —         —         36,076,207       7,494,408       12,893,284       9,500,708       7,059,247       —         2,572,504       31,556,270       —         107,152,628  
Goodwill
     26,949,185       215,381       16,048,092       5,436,675       12,253,743       4,866,363       6,345,659       3,362,899       14,186,723       53,388,139       —         143,052,859  
Trademarks, net
     126,823       181,094       —         —         —         —         —         269,325       219,087       2,981,089       —         3,777,418  
Licenses and rights, net
     12,017,318       100,623       26,171,345       12,099,873       12,363,039       6,870,531       5,427,857       —         8,616,880       27,963,250       —         111,630,716  
Investment in associated companies
     51,645       613,449       64,125       (20,970 )      395       —         25,413       —         —         —         1,095,703       1,829,760  
Liabilities by segments
     725,408,198       193,840,756       263,989,566       61,786,265       63,610,642       53,379,366       34,252,511       33,141,315       60,839,340       138,747,621       (319,064,971 )      1,309,930,609  
 
(1)
Restated for discontinued operations (TracFone disposal)
(2)
Restated for discontinued operations (Panama disposal)
(3)
Restated for discontinued operations (Claro Chile, SpA joint venture)
 
   
Mexico
    
Telmex
    
Brazil
    
(2)
Southern Cone
    
Colombia
    
Andean
    
(1)
Central
America
    
Caribbean
    
Europe
    
Eliminations
    
Consolidated
total
  
As of and for the year ended December 31, 2021 (in Ps.):
                                                                                        
External revenues
     225,219,719       87,189,642       148,729,232       40,244,826       79,312,071       52,888,323       45,406,174       37,858,979       113,838,486       —         830,687,452  
Intersegment revenues
     18,041,465       15,237,420       4,044,386       ( 699,479 )      360,638       73,828       62,764       2,069,648       —         (39,190,670 )      —    
   
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
  
Total revenues
     243,261,184       102,427,062       152,773,618       39,545,347       79,672,709       52,962,151       45,468,938       39,928,627       113,838,486       (39,190,670 )      830,687,452  
Depreciation and amortization
     25,797,791       12,740,332       40,342,871       9,585,858       15,067,211       11,211,523       10,830,440       6,987,129       27,469,463       (3,729,626 )      156,302,992  
Operating income
     77,783,972       21,100,316       21,867,457       2,968,702       15,165,356       7,457,802       8,700,382       8,661,475       13,421,147       (9,570,359 )      167,556,250  
Interest income
     14,864,242       758,126       2,104,574       820,449       431,314       833,540       269,379       701,785       116,031       (17,065,290 )      3,834,150  
Interest expense
     24,586,641       1,385,103       15,875,138       2,790,000       2,240,707       1,213,421       1,061,526       1,066,733       2,414,415       (16,895,379 )      35,738,305  
Income tax
     25,002,390       2,496,010       (9,603,701 )      782,844       3,112,946       2,375,281       2,940,404       2,171,594       3,438,161       1,548       32,717,477  
Equity interest in net result of associated companies
     85,648       44,525       4,575       (19,073 )      —         —         —         —         (1,757 )      —         113,918  
Net profit (loss) attributable to equity holders of the parent continues operations
     34,195,093       4,594,450       14,185,905       ( 2,804,630 )      5,959,563       4,180,473       4,746,847       5,151,166       8,313,018       (10,334,660 )      68,187,225  
Net profit (loss) attributable to equity holders of the parent discontinued operations
     —         —         —         —         —         —         —         —         —         —         124,235,942  
   
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
  
Net profit (loss) attributable to equity holders of the parent
     34,195,093       4,594,450       14,185,905       ( 2,804,630 )      5,959,563       4,180,473       4,746,847       5,151,166       8,313,018       (10,334,660 )      192,423,167  
Assets by segment
     999,502,407       195,869,232       407,458,440       135,862,040       133,232,525       95,719,937       101,725,955       102,949,901       210,944,575       (693,615,163 )      1,689,649,849  
Plant, property and equipment, net
     50,420,866       118,056,718       153,607,199       64,864,986       48,888,907       34,395,339       42,407,727       41,601,009       79,764,422       (983,169 )      633,024,004  
Revalued of assets
     —         —         33,004,669       6,159,077       10,266,464       8,389,460       9,113,632       2,564,149       28,675,224       —         98,172,675  
Goodwill
     26,965,618       215,381       15,335,322       5,191,841       11,685,585       4,688,154       6,002,380       14,186,723       52,307,190       —         136,578,194  
Trademarks, net
     90,673       149,865       —         —         —         —         —         229,000       2,822,625       —         3,292,163  
Licenses and rights, net
     11,081,972       129,233       39,620,009       13,791,003       11,384,533       5,502,139       5,220,437       10,847,685       25,709,849       —         123,286,860  
Investment in associated companies
     4,725,279       522,403       65,699       (34,401 )      351       —         26,348       —         —         (2,253,198 )      3,052,481  
Liabilities by segments
     679,954,783       176,177,522       273,655,967       72,702,285       65,631,866       44,676,727       42,823,861       53,885,848       134,357,142       (308,257,878 )      1,235,608,123  
 
(1)
Restated for discontinued operations (Panama disposal)
(2)
Restated for discontinued operations (Claro Chile, SpA joint venture)
 
   
Mexico
    
Telmex
    
Brazil
    
(2)
Southern Cone
    
Colombia
    
Andean
    
(1)
Central
America
    
Caribbean
    
Europe
    
Eliminations
    
Consolidated
total
  
As of and for the year ended December 31, 2022 (in Ps.):
                                                                                        
External revenues
  
 
236,608,249
 
  
 
83,046,967
 
  
 
165,804,342
 
  
 
38,820,073
 
  
 
70,925,374
 
  
 
55,426,258
 
  
 
47,054,127
 
  
 
40,859,951
 
  
 
105,956,056
 
  
 
—  
 
  
 
844,501,397
 
Intersegment revenues
  
 
9,290,955
 
  
 
16,937,889
 
  
 
5,075,716
 
  
 
( 95,105
 )
 
  
 
374,225
 
  
 
72,142
 
  
 
160,459
 
  
 
1,854,029
 
  
 
—  
 
  
 
(33,670,310
) 
  
 
—  
 
   
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
  
Total revenues
  
 
245,899,204
 
  
 
99,984,856
 
  
 
170,880,058
 
  
 
38,724,968
 
  
 
71,299,599
 
  
 
55,498,400
 
  
 
47,214,586
 
  
 
42,713,980
 
  
 
105,956,056
 
  
 
(33,670,310
) 
  
 
844,501,397
 
Depreciation and amortization
  
 
26,383,113
 
  
 
13,171,616
 
  
 
43,422,821
 
  
 
10,807,072
 
  
 
13,085,226
 
  
 
10,698,869
 
  
 
11,178,361
 
  
 
7,133,908
 
  
 
22,761,938
 
  
 
(9,138
) 
  
 
158,633,786
 
Operating income
  
 
76,708,954
 
  
 
16,172,472
 
  
 
26,665,816
 
  
 
1,796,672
 
  
 
14,170,936
 
  
 
8,262,395
 
  
 
7,540,132
 
  
 
10,284,834
 
  
 
16,155,520
 
  
 
(6,886,979
) 
  
 
170,870,752
 
Interest income
  
 
18,336,415
 
  
 
925,158
 
  
 
2,679,103
 
  
 
719,851
 
  
 
624,304
 
  
 
906,176
 
  
 
431,741
 
  
 
701,794
 
  
 
229,958
 
  
 
(20,730,921
) 
  
 
4,823,579
 
Interest expense
  
 
24,909,724
 
  
 
3,342,459
 
  
 
23,411,387
 
  
 
2,573,356
 
  
 
2,699,010
 
  
 
860,572
 
  
 
1,033,792
 
  
 
1,152,370
 
  
 
1,281,857
 
  
 
(20,005,724
) 
  
 
41,258,803
 
Income tax
  
 
30,642,242
 
  
 
2,767,673
 
  
 
454,205
 
  
 
(160,199
) 
  
 
2,286,809
 
  
 
2,870,743
 
  
 
1,708,728
 
  
 
2,432,392
 
  
 
3,151,281
 
  
 
(109,785
) 
  
 
46,044,089
 
Equity interest in net result of associated companies
  
 
(1,821,608
) 
  
 
31,000
 
  
 
20,864
 
  
 
(2,198
) 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
(39,490
) 
  
 
—  
 
  
 
(1,811,432
) 
Net profit (loss) attributable to equity holders of the parent continues operations
  
 
63,711,537
 
  
 
(373,036
) 
  
 
10,254,969
 
  
 
(1,157,911
) 
  
 
6,486,771
 
  
 
6,122,291
 
  
 
5,059,038
 
  
 
6,649,004
 
  
 
11,795,662
 
  
 
(25,669,919
) 
  
 
82,878,406
 
Net profit (loss) attributable to equity holders of the parent discontinued operations
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
(6,719,015
) 
   
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
  
Net profit (loss) attributable to equity holders of the parent
  
 
63,711,537
 
  
 
(373,036
) 
  
 
10,254,969
 
  
 
(1,157,911
) 
  
 
6,486,771
 
  
 
6,122,291
 
  
 
5,059,038
 
  
 
6,649,004
 
  
 
11,795,662
 
  
 
(25,669,919
) 
  
 
76,159,391
 
Assets by segment
  
 
1,042,849,460
 
  
 
215,543,807
 
  
 
407,802,373
 
  
 
87,971,767
 
  
 
104,769,670
 
  
 
85,782,831
 
  
 
96,321,649
 
  
 
101,143,182
 
  
 
154,774,150
 
  
 
(678,859,545
) 
  
 
1,618,099,344
 
Plant, property and equipment, net
  
 
49,677,868
 
  
 
134,928,482
 
  
 
159,382,793
 
  
 
42,674,620
 
  
 
44,999,710
 
  
 
33,480,299
 
  
 
41,312,113
 
  
 
40,606,623
 
  
 
72,272,633
 
  
 
(462,650
) 
  
 
618,872,491
 
Revalued of assets
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
7,700,459
 
  
 
5,938,449
 
  
 
—  
 
  
 
1,434,188
 
  
 
23,280,623
 
  
 
—  
 
  
 
38,353,719
 
Goodwill
  
 
26,481,707
 
  
 
215,381
 
  
 
31,085,202
 
  
 
199,984
 
  
 
8,495,090
 
  
 
4,678,851
 
  
 
6,312,511
 
  
 
14,186,723
 
  
 
49,465,916
 
  
 
—  
 
  
 
141,121,365
 
Trademarks, net
  
 
110,397
 
  
 
118,634
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
—  
 
  
 
220,350
 
  
 
2,565,176
 
  
 
—  
 
  
 
3,014,557
 
Licenses and rights, net
  
 
10,559,914
 
  
 
106,659
 
  
 
37,638,695
 
  
 
12,965,021
 
  
 
8,068,013
 
  
 
4,271,910
 
  
 
3,599,560
 
  
 
10,124,134
 
  
 
20,461,281
 
  
 
—  
 
  
 
107,795,187
 
Investment in associated companies
  
 
24,656,295
 
  
 
550,493
 
  
 
22,708
 
  
 
(19,866
) 
  
 
—  
 
  
 
—  
 
  
 
23,896
 
  
 
—  
 
  
 
2,058
 
  
 
(1,260,122
) 
  
 
23,975,462
 
Liabilities by segments
  
 
621,482,350
 
  
 
204,294,033
 
  
 
297,234,805
 
  
 
54,393,204
 
  
 
57,393,854
 
  
 
36,223,727
 
  
 
42,725,447
 
  
 
48,434,551
 
  
 
97,527,392
 
  
 
(279,439,292
) 
  
 
1,180,270,071
 
 
(1)
Discontinued operations (Panama disposal)
(2)
Discontinued operations (Claro Chile, SpA joint venture)