XML 63 R11.htm IDEA: XBRL DOCUMENT v3.21.1
Business Combinations, Discontinued Operations, Sale of Other Disposal Groups and Selected Financial Information by Reportable Segment and Line of Business
12 Months Ended
Dec. 31, 2020
Text block [abstract]  
Business Combinations, Discontinued Operations, Sale of Other Disposal Groups and Selected Financial Information by Reportable Segment and Line of Business
5)
BUSINESS COMBINATIONS, DISCONTINUED OPERATIONS, SALE OF OTHER DISPOSAL GROUPS AND SELECTED FINANCIAL INFORMATION BY REPORTABLE SEGMENT AND LINE OF BUSINESS
 
5.1)
BUSINESS COMBINATIONS
In January 2020 and April 2020 a subsidiary of CEMEX in Israel acquired a
ready-mix
business from Netivei Noy for an amount in shekels equivalent to $33. As of December 31, 2020, based on the preliminary valuation of the fair values of the assets acquired and liabilities assumed, the net assets of Netivei Noy amounted to $33 and goodwill was determined in the amount of $2.
 
In August 2018, a subsidiary of CEMEX in the United Kingdom acquired all the shares of the
ready-mix
producer Procon Readymix Ltd for an amount in pounds sterling equivalent to $22. The net assets of Procon amounted to $10 and goodwill was determined in the amount of $12.
 
5.2)
DISCONTINUED OPERATIONS
On August 3, 2020, through a subsidiary in the United Kingdom, CEMEX concluded the sale to Breedon Group plc of certain assets for an amount in Pounds equivalent to $230, including $30 of debt. The assets sold consisted of 49
ready-mix
plants, 28 aggregate quarries, four depots, one cement terminal, 14 asphalt plants, four concrete products operations, as well as a portion of CEMEX’s paving solutions business in the United Kingdom. CEMEX retained significant operations in the United Kingdom related with the production and sale of cement,
ready-mix
concrete, aggregates, asphalt and paving solutions. As of December 31, 2019, the assets and liabilities associated with this segment under negotiation in the United Kingdom were presented in the statement of financial position within the line items of “Assets held for sale,” including a proportional allocation of goodwill of $47, and “Liabilities directly related to assets held for sale,” respectively. Moreover, for purposes of the statements of operations for the period from January 1 to August 3, 2020, including in 2020 a loss on sale of $57 net of the proportional allocation of goodwill mentioned above, and the years ended December 31, 2019 and 2018 the operations related to this segment are presented net of tax in the single line item “Discontinued operations.”
On March 6, 2020, CEMEX concluded the sale to Eagle Materials Inc. of its U.S. subsidiary Kosmos Cement Company (“Kosmos”), a partnership with a subsidiary of Buzzi Unicem S.p.A. in which CEMEX held a 75% interest, for a total consideration of $665, of which the proceeds to CEMEX were $499. The assets sold consisted of Kosmos’ cement plant in Louisville, Kentucky, as well as related assets which include seven distribution terminals and raw material reserves. As of December 31, 2019, the assets and liabilities associated with this sale in the United States were presented in the statement of financial position within the line items of “assets held for sale,” including a proportional allocation of goodwill of $291, and “liabilities directly related to assets held for sale,” respectively. Moreover, CEMEX’s statements of operations present the operations related to this segment from January 1 to March 6, 2020, including in 2020 a gain on sale of $14 net of the proportional allocation of goodwill mentioned above, and for the years ended December 31, 2019 and 2018, respectively, net of income tax in the single line item “Discontinued operations.”
On June 28, 2019, after obtaining customary authorizations, CEMEX concluded with several counterparties the sale of its
ready-mix
and aggregates business in the central region of France for an aggregate price in euro equivalent to $36. CEMEX’s operations of these disposed assets in France for the period from January 1 to June 28, 2019 and for the year ended December 31, 2018 are reported in the statements of operations, net of income tax, in the single line item “Discontinued operations,” including in 2019 a gain on sale of $17 net of a proportional allocation of goodwill related to this reporting segment of $8.
On May 31, 2019, CEMEX concluded the sale of its aggregates and
ready-mix
assets in the North and North-West regions of Germany to GP Günter Papenburg AG for a price in euro equivalent to $97. The assets divested in Germany consisted of four aggregates quarries and four
ready-mix
facilities in North Germany, and nine aggregates quarries and 14
ready-mix
facilities in North-West Germany. CEMEX’s operations of these disposed assets for the period from January 1 to May 31, 2019 and for the year ended December 31, 2018 are reported in the statements of operations, net of income tax, in the single line item “Discontinued operations,” including in 2019 a gain on sale of $59.
 
On March 29, 2019, CEMEX closed the sale of assets in the Baltics and Nordics to the German building materials group Schwenk for a price in euro equivalent to $387. The Baltic assets divested consisted of one cement production plant in Broceni with a production capacity of approximately 1.7 million tons, four aggregates quarries, two cement quarries, six
ready-mix
plants, one marine terminal and one land distribution terminal in Latvia. The assets divested also included CEMEX’s 37.8%
non-controlling
interest in Akmenes Cementas AB owner of a cement production plant in Akmene in Lithuania with a production capacity of approximately 1.8 million tons, as well as the exports business to Estonia. The Nordic assets divested consisted of three import terminals in Finland, four import terminals in Norway and four import terminals in Sweden. CEMEX’s operations of these disposed assets for the period from January 1 to March 29, 2019 and for the year ended December 31, 2018 are reported in the statements of operations, net of income tax, in the single line item “Discontinued operations,” including in 2019 a gain on sale of $66.
On March 29, 2019, CEMEX signed a binding agreement with Çimsa Çimento Sanayi Ve Ticaret A.Ş. to divest CEMEX’s white cement business, except for Mexico and the U.S., for an initial price of $180 subject to adjustments, including its Buñol cement plant in Spain and its white cement customer list. The transaction is pending for approval from regulators. CEMEX currently expects it could close this divestment during the first quarter of 2021. As of December 31, 2020, and 2019 the assets and liabilities associated with the white cement business were presented in the Statement of Financial Position within the line items of “Assets and liabilities directly related to assets held for sale”, as correspond. CEMEX’s operations of these assets in Spain for the years ended December 31, 2020, 2019 and 2018 are reported in the statements of operations, net of income tax, in the single line item “Discontinued operations.”
On September 27, 2018, CEMEX concluded the sale of its construction materials operations in Brazil (the “Brazilian Operations”) through the sale to Votorantim Cimentos N/NE S.A. of all the shares of CEMEX’s Brazilian subsidiary Cimento Vencemos Do Amazonas Ltda, consisting of a fluvial cement distribution terminal located in Manaus, Amazonas province, as well as the operation license for a price of $31. CEMEX’s Brazilian Operations for the period from January 1 to September 27, 2018 are reported in the statements of operations, net of income tax, in the single line item “Discontinued operations” net of a gain on sale of $12.
As of December 31, 2020, the following table presents condensed combined information of the statement of financial position for the assets held for sale in Spain, as mentioned above:
 
      
2020
 
Current assets
  $    4 
Non-current
assets
    103 
   
 
 
 
Total assets of the disposal group
    107 
Current liabilities
    —   
Non-current
liabilities
    —   
   
 
 
 
Total liabilities directly related to disposal group
    —   
   
 
 
 
Total net assets of disposal group
  $    107 
   
 
 
 
In addition, the following table presents condensed combined information of the statements of operations of CEMEX’s discontinued operations previously mentioned in: a) the United Kingdom for the period from January 1 to August 3, 2020 and for the years ended December 31, 2019 and 2018; b) the United States related to Kosmos for the period from January 1 to March 6, 2020 and for the years ended December 31, 2019 and 2018; c) France for the period from January 1 to June 28, 2019 and for the year ended December 31, 2018; d) Germany for the period from January 1 to May 31, 2019 and for the year ended December 31, 2018; e) the Baltics and Nordics for the period from January 1 to March 29, 2019 and for the year ended December 31, 2018; f) Spain for the years ended December 31, 2020, 2019 and 2018; and g) Brazil for the period from January 1 to September 27, 2018:
 
      
2020
  
2019
  
2018
 
Revenues
  $    189   572   868 
Cost of sales and operating expenses
    (184  (534  (792
Other income (expenses), net
    (5  1   (1
Financial expenses, net and others
    —     —     (2
   
 
 
  
 
 
  
 
 
 
Earnings before income tax
    —     39   73 
Income tax
    (75  (6  (7
   
 
 
  
 
 
  
 
 
 
Result of discontinued operations
    (75  33   66 
Net disposal result
    (45  55   11 
   
 
 
  
 
 
  
 
 
 
Net result of discontinued operations
  $    (120  88   77 
   
 
 
  
 
 
  
 
 
 
 
5.3)
SELECTED FINANCIAL INFORMATION BY REPORTABLE SEGMENT AND LINE OF BUSINESS
Reportable segments represent the components of CEMEX that engage in business activities from which CEMEX may earn revenues and incur expenses, whose operating results are regularly reviewed by the entity’s top management to make decisions about resources to be allocated to the segments and assess their performance, and for which discrete financial information is available. CEMEX operates geographically and by business on a regional basis.
Beginning April 1, 2020 and for subsequent periods, the geographical regions Europe and Asia, Middle East and Africa (“AMEA”) were merged and reorganized under a single regional president and was denominated Europe, Middle East, Africa and Asia (“EMEAA”). For the reported periods, the Company’s operations were organized in four geographical regions, each under the supervision of a regional president, as follows: 1) Mexico, 2) United States, 3) EMEAA and 4) South, Central America and the Caribbean (“SCA&C”). The accounting policies applied to determine the financial information by reportable segment are consistent with those described in note 3.
Considering similar regional and economic characteristics and/or materiality, certain countries have been aggregated and presented as single line items as follows: a) “Rest of EMEAA” refers mainly to CEMEX’s operations and activities in Poland, the Czech Republic, Croatia, Egypt and the United Arab Emirates; b) “Rest of SCA&C” refers mainly to CEMEX’s operations and activities in Costa Rica, Puerto Rico, Nicaragua, Jamaica, the Caribbean, Guatemala and El Salvador, excluding the operations of Trinidad Cement Limited (“TCL”); and c) “Caribbean TCL” refers to TCL’s operations mainly in Trinidad and Tobago, Jamaica, Guyana and Barbados. The segment “Others” refers to: 1) cement trade maritime operations, 2) Neoris N.V., CEMEX’s subsidiary involved in the business of information technology solutions, 3) the Parent Company, other corporate entities and finance subsidiaries, and 4) other minor subsidiaries with different lines of business.

 
Selected information of the consolidated statements of operations by reportable segment for the years 2020, 2019 and 2018, excluding the share of profits of equity accounted investees by reportable segment that is included in the note 14.1, was as follows:
 
2020
    Revenues
(including
intragroup
transactions)
  Less:
Intragroup
transactions
  Revenues  Operating
EBITDA
  Less:
Depreciation
and
amortization
  Operating
earnings
before other
expenses, net
  Other
expenses,
net
  Financial
expense
  Other
financing
items, net
 
Mexico
 $    2,812   (134  2,678   931   148   783   (46  (31  (4
United States
   3,994   (1  3,993   747   440   307   (1,350  (53  (20
EMEAA
          
United Kingdom
   739   —     739   88   67   21   (73  (9  (77
France
   795   —     795   76   49   27   (1  (12  3 
Germany
   489   (37  452   67   28   39   (3  (2  (3
Spain
   319   (16  303   25   39   (14  (195  (3  (9
Philippines
1
   398   —     398   118   46   72   (1  2   2 
Israel
   754   —     754   115   28   87   —     (4  1 
Rest of EMEAA
   959   (16  943   149   81   68   (27  (5  (22
SCA&C
          
Colombia
2
   404   —     404   86   25   61   (14  (5  (13
Panama
2
   80   (7  73   12   16   (4  (19  (1  1 
Caribbean TCL
3
   251   (7  244   65   22   43   (9  (6  (8
Dominican Republic
   229   (11  218   84   8   76   (5  (1  4 
Rest of SCA&C
2
   508   (17  491   124   19   105   (41  (2  15 
Others
   957   (472  485   (227  101   (328  5   (645  20 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Continuing operations
   13,688   (718  12,970   2,460   1,117   1,343   (1,779  (777  (110
Discontinued operations
   189   —     189   14   9   5   (5  —     —   
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Total
 $    13,877   (718  13,159   2,474   1,126   1,348   (1,784  (777  (110
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 

 
2019
    Revenues
(including
intragroup
transactions)
  Less:
Intragroup
transactions
  Revenues  Operating
EBITDA
  Less:
Depreciation
and
amortization
  Operating
earnings
before other
expenses, net
  Other
expenses,
net
  Financial
expense
  Other
financing
items, net
 
Mexico
 $    2,897   (105  2,792   969   159   810   (48  (36  (1
United States
   3,780   —     3,780   629   392   237   (22  (64  (13
EMEAA
          
United Kingdom
   749   —     749   119   69   50   (2  (11  (17
France
   869   —     869   94   48   46   (4  (11  —   
Germany
   439   (25  414   65   28   37   3   (3  (4
Spain
   319   (25  294   16   34   (18  (8  (2  2 
Philippines
1
   458   —     458   117   38   79   1   6   4 
Israel
   660   —     660   89   23   66   —     (2  1 
Rest of EMEAA
   958   (14  944   132   71   61   (7  (7  26 
SCA&C
          
Colombia
2
   504   —     504   90   29   61   (21  (4  (3
Panama
2
   181   (2  179   48   17   31   (9  (1  —   
Caribbean TCL
3
   248   (8  240   56   23   33   (2  (6  (4
Dominican Republic
   245   (17  228   84   9   75   (1  —     —   
Rest of SCA&C
2
   511   (17  494   107   20   87   (60  (3  (6
Others
   1,104   (579  525   (237  85   (322  (167  (567  (56
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Continuing operations
   13,922   (792  13,130   2,378   1,045   1,333   (347  (711  (71
Discontinued operations
   572   —     572   89   51   38   1   —     —   
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Total
 $    14,494   (792  13,702   2,467   1,096   1,371   (346  (711  (71
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
 
2018
    Revenues
(including
intragroup
transactions)
  Less:
Intragroup
transactions
  Revenues  Operating
EBITDA
  Less:
Depreciation
and
amortization
  Operating
earnings
before other
expenses, net
  Other
expenses,
net
  Financial
expense
  Other
financing
items, net
 
Mexico
 $    3,302   (91  3,211   1,217   148   1,069   (33  (32  (3
United States
   3,614   —     3,614   686   369   317   (18  (53  (11
EMEAA
          
United Kingdom
   773   —     773   117   67   50   (7  (12  (22
France
   895   —     895   91   50   41   (47  (13  —   
Germany
   429   (75  354   37   28   9   (8  (3  (4
Spain
   334   (47  287   13   33   (20  (16  (3  3 
Philippines
1
   448   —     448   93   36   57   (3  (2  (4
Israel
   630   —     630   87   21   66   —     (3  (1
Rest of EMEAA
   1,090   (51  1,039   157   72   85   (12  (6  (5
SCA&C
          
Colombia
2
   524   —     524   97   29   68   6   (7  (22
Panama
2
   222   —     222   66   17   49   (3  (1  —   
Caribbean TCL
3
   254   (5  249   58   19   39   (15  (3  (2
Dominican Republic
   218   (16  202   61   10   51   (1  (1  2 
Rest of SCA&C
2
   590   (20  570   133   21   112   (7  (3  14 
Others
   1,247   (734  513   (228  62   (290  (132  (580  53 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Continuing operations
   14,570   (1,039  13,531   2,685   982   1,703   (296  (722  (2
Discontinued operations
   868   —     868   147   71   76   (1  (2  —   
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
Total
 $    15,438   (1,039  14,399   2,832   1,053   1,779   (297  (724  (2
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
1
CEMEX’s operations in the Philippines are mainly conducted through CEMEX Holdings Philippines, Inc. (“CHP”), a Philippine company whose shares trade on the Philippines Stock Exchange. As of December 31, 2020 and 2019, there is a
non-controlling
interest in CHP of 22.16% and 33.22% of its ordinary shares (note 21.4).
2
CEMEX Latam Holdings, S.A. (“CLH”), a company incorporated in Spain, trades its ordinary shares on the Colombian Stock Exchange. CLH is the indirect holding company of CEMEX’s operations in Colombia, Panama, Costa Rica, Guatemala, Nicaragua and El Salvador. At year end 2020 and 2019, there is a
non-controlling
interest in CLH of 7.63% and 26.83%, respectively, of its ordinary shares, excluding shares held in CLH’s treasury (note 21.4).
3
The shares of TCL trade on the Trinidad and Tobago Stock Exchange. As of December 31, 2020 and 2019, there is a
non-controlling
interest in TCL of 30.17% of its ordinary shares in both years (note 21.4).
Debt by reportable segment is disclosed in note 17.1. As of December 31, 2020 and 2019, selected statement of financial position information by reportable segment was as follows:
 
2020
      
Equity
accounted
investees
   
Other
segment
assets
   
Total
assets
   
Total
liabilities
   
Net assets
by segment
  
Additions
to fixed
assets
1
 
Mexico
  $     —      3,837    3,837    1,523    2,314   144 
United States
     146    12,296    12,442    2,490    9,952   284 
EMEAA
             
United Kingdom
     6    1,507    1,513    1,368    145   55 
France
     53    999    1,052    585    467   62 
Germany
     4    412    416    357    59   24 
Spain
     —      1,023    1,023    230    793   22 
Philippines
     —      761    761    158    603   82 
Israel
     —      769    769    507    262   28 
Rest of EMEAA
     9    1,172    1,181    417    764   51 
SCA&C
             
Colombia
     —      1,105    1,105    514    591   14 
Panama
     —      295    295    78    217   3 
Caribbean TCL
     —      493    493    258    235   16 
Dominican Republic
     —      158    158    66    92   2 
Rest of SCA&C
     —      333    333    162    171   7 
Others
     292    1,568    1,860    9,754    (7,894  1 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
Total
     510    26,728    27,238    18,467    8,771   795 
Assets held for sale and related liabilities (note 13.1)
     —      187    187    6    181   —   
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
Total consolidated
  $     510    26,915    27,425    18,473    8,952   795 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 

 
2019
    
Equity
accounted
investees
   
Other
segment
assets
   
Total
assets
   
Total
liabilities
   
Net assets
by segment
  
Additions
to fixed
assets
1
 
Mexico
 $    —      3,910    3,910    1,443    2,467   199 
United States
   143    13,755    13,898    2,440    11,458   398 
EMEAA
           
United Kingdom
   6    1,556    1,562    1,225    337   67 
France
   50    928    978    460    518   38 
Germany
   4    397    401    353    48   25 
Spain
   —      1,190    1,190    185    1,005   34 
Philippines
   —      689    689    141    548   84 
Israel
   —      611    611    429    182   33 
Rest of EMEAA
   11    1,168    1,179    435    744   65 
SCA&C
           
Colombia
   —      1,187    1,187    428    759   25 
Panama
   —      337    337    105    232   10 
Caribbean TCL
   —      542    542    236    306   21 
Dominican Republic
   —      193    193    66    127   8 
Rest of SCA&C
   —      381    381    164    217   18 
Others
   267    1,199    1,466    10,392    (8,926  8 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
Total
   481    28,043    28,524    18,502    10,022   1,033 
Assets held for sale and related liabilities (note 13.1)
   —      839    839    37    802   —   
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
Total consolidated
 $    481    28,882    29,363    18,539    10,824   1,033 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
 
1
In 2020 and 2019, the column “Additions to fixed assets” includes capital expenditures, which comprises acquisitions of property, machinery and equipment as well as additions of assets for the
right-of-use,
for combined amounts of $795 and $1,033, respectively (note 15).

 
Revenues by line of business and reportable segment for the years ended December 31, 2020, 2019 and 2018 were as follows:
 
2020
    
Cement
   
Concrete
   
Aggregates
   
Others
   
Eliminations
  
Revenues
 
Mexico
 $    2,001    628    172    587    (710  2,678 
United States
   1,599    2,255    954    481    (1,296  3,993 
EMEAA
           
United Kingdom
   201    274    314    229    (279  739 
France
   —      647    340    8    (200  795 
Germany
   210    202    69    116    (145  452 
Spain
   233    83    24    25    (62  303 
Philippines
   398    —      —      3    (3  398 
Israel
   —      623    195    113    (177  754 
Rest of EMEAA
   643    363    80    34    (177  943 
SCA&C
           
Colombia
   294    119    34    64    (107  404 
Panama
   67    14    4    4    (16  73 
Caribbean TCL
   245    5    7    15    (28  244 
Dominican Republic
   185    15    5    38    (25  218 
Rest of SCA&C
   458    32    9    24    (32  491 
Others
   —      —      —      959    (474  485 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
Continuing operations
   6,534    5,260    2,207    2,700    (3,731  12,970 
Discontinued operations
   68    28    55    53    (15  189 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
Total
 $    6,602    5,288    2,262    2,753    (3,746  13,159 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 

 
2019
    
Cement
   
Concrete
   
Aggregates
   
Others
   
Eliminations
  
Revenues
 
Mexico
 $    2,009    798    196    445    (656  2,792 
United States
   1,608    2,189    917    332    (1,266  3,780 
EMEAA
           
United Kingdom
   227    310    290    246    (324  749 
France
   —      720    355    4    (210  869 
Germany
   192    184    62    43    (67  414 
Spain
   228    86    23    18    (61  294 
Philippines
   457    —      —      2    (1  458 
Israel
   —      554    166    78    (138  660 
Rest of EMEAA
   609    378    89    28    (160  944 
SCA&C
           
Colombia
   363    176    53    51    (139  504 
Panama
   141    49    15    12    (38  179 
Caribbean TCL
   241    9    5    9    (24  240 
Dominican Republic
   194    27    8    25    (26  228 
Rest of SCA&C
   448    48    11    18    (31  494 
Others
   —      —      —      1,107    (582  525 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
Continuing operations
   6,717    5,528    2,190    2,418    (3,723  13,130 
Discontinued operations
   229    110    154    85    (6  572 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
Total
 $    6,946    5,638    2,344    2,503    (3,729  13,702 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 

 
2018
    
Cement
   
Concrete
   
Aggregates
   
Others
   
Eliminations
  
Revenues
 
Mexico
 $    2,302    898    210    642    (841  3,211 
United States
   1,584    2,088    850    393    (1,301  3,614 
EMEAA
           
United Kingdom
   237    325    300    281    (370  773 
France
   —      735    353    9    (202  895 
Germany
   186    197    56    136    (221  354 
Spain
   250    70    19    17    (69  287 
Philippines
   444    —      3    2    (1  448 
Israel
   —      521    159    110    (160  630 
Rest of EMEAA
   656    416    94    205    (332  1,039 
SCA&C
           
Colombia
   353    189    55    92    (165  524 
Panama
   171    71    23    14    (57  222 
Caribbean TCL
   245    10    5    13    (24  249 
Dominican Republic
   178    27    9    24    (36  202 
Rest of SCA&C
   510    63    14    24    (41  570 
Others
   —      —      —      1,285    (772  513 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
Continuing operations
   7,116    5,610    2,150    3,247    (4,592  13,531 
Discontinued operations
   420    219    236    144    (151  868 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
  
 
 
 
Total
 $    7,536    5,829    2,386    3,391    (4,743  14,399