XML 62 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
Improvements to concession assets (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure Of Service Concession Arrangements [Line Items]  
Summary of Improvements to Concession Assets

As of December 31, 2015, 2016 and 2017, the improvements to concession assets are comprised as follows:

 

 

 

Balance as of

January 1,

2015

 

 

Additions

 

 

Divestitures

 

 

Transfers

 

 

Currency

translation

effect

 

 

Balance as of

December 31,

2015

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improvements to concession assets

 

Ps.

7,019,188

 

 

Ps.

 

2,278,944

 

 

Ps.

 

 

 

Ps.

 

368,575

 

 

Ps.

 

242,677

 

 

Ps.

 

9,909,384

 

Construction in-progress

 

 

 

203,950

 

 

 

 

609,743

 

 

 

 

 

 

 

 

(368,575

)

 

 

 

806

 

 

 

 

445,924

 

Total investment

 

 

 

7,223,138

 

 

 

 

2,888,687

 

 

 

 

 

 

 

 

 

 

 

 

243,483

 

 

 

 

10,355,308

 

Accumulated amortization

 

 

 

(2,074,707

)

 

 

 

(934,177

)

 

 

 

 

 

 

 

 

 

 

 

(52,106

)

 

 

 

(3,060,990

)

Net amounts

 

Ps.

 

5,148,431

 

 

Ps.

 

1,954,510

 

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

191,377

 

 

Ps.

 

7,294,318

 

 

 

 

Balance as of

January 1,

2016

 

 

Additions

 

 

Divestitures

 

 

Transfers

 

 

Currency

translation

effect

 

 

Balance as of

December 31,

2016

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improvements to concession assets

 

Ps.

9,909,384

 

 

Ps.

331,044

 

 

Ps.

 

(436

)

 

Ps.

147,806

 

 

Ps.

514,870

 

 

Ps.

10,902,668

 

Construction in-progress

 

 

 

445,924

 

 

 

 

1,400,942

 

 

 

 

 

 

 

 

(147,806

)

 

 

 

8,682

 

 

 

 

1,707,742

 

Total investment

 

 

 

10,355,308

 

 

 

 

1,731,986

 

 

 

 

(436

)

 

 

 

 

 

 

 

523,552

 

 

 

 

12,610,410

 

Accumulated amortization

 

 

 

(3,060,990

)

 

 

 

(510,747

)

 

 

 

68

 

 

 

 

 

 

 

 

(126,197

)

 

 

 

(3,697,866

)

Net amounts

 

Ps.

7,294,318

 

 

Ps.

1,221,239

 

 

Ps.

 

(368

)

 

Ps.

 

 

 

Ps.

397,355

 

 

Ps.

8,912,544

 

 

 

 

Balance as of

January 1,

2017

 

 

Additions

 

 

Divestitures

 

 

Transfers

 

 

Currency

translation

effect

 

 

Balance as of

December 31,

2017

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improvements to concession assets

 

Ps.

10,902,668

 

 

Ps.

304,042

 

 

Ps.

 

(30,212

)

 

Ps.

746,710

 

 

Ps.

 

(143,440

)

 

Ps.

11,779,768

 

Construction in-progress

 

 

 

1,707,742

 

 

 

 

1,417,156

 

 

 

 

 

 

 

 

(746,710

)

 

 

 

(1,705

)

 

 

 

2,376,483

 

Total investment

 

 

 

12,610,410

 

 

 

 

1,721,198

 

 

 

 

(30,212

)

 

 

 

 

 

 

 

(145,145

)

 

 

 

14,156,251

 

Accumulated amortization

 

 

 

(3,697,866

)

 

 

 

(552,059

)

 

 

 

6,715

 

 

 

 

 

 

 

 

30,981

 

 

 

 

(4,212,229

)

Net amounts

 

Ps.

8,912,544

 

 

Ps.

1,169,139

 

 

Ps.

 

(23,497

)

 

Ps.

 

 

 

Ps.

 

(114,164

)

 

Ps.

9,944,022

 

 

Summary of the Net Amounts of Improvements to Concession Assets

At December 31, 2015, 2016 and 2017, the net amounts of improvements to concession assets are:

 

 

 

Total balance as of

 

 

 

December 31,

2015

 

 

December 31,

2016

 

 

December 31,

2017

 

Net amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improvements to concession assets

 

Ps.

6,848,394

 

 

Ps.

7,204,802

 

 

Ps.

7,567,539

 

Construction in-progress

 

 

 

445,924

 

 

 

 

1,707,742

 

 

 

 

2,376,483

 

Total amounts

 

Ps.

7,294,318

 

 

Ps.

8,912,544

 

 

Ps.

9,944,022

 

 

Spanish Company D C A  
Disclosure Of Service Concession Arrangements [Line Items]  
Summary of Fair Value of Assets Acquired by Business Acquisition at Acquisition Date

Additions for investment and amortization of improvements to concession assets in 2015 include assets acquired as of April 1, 2015 by business combination, whose fair value at the acquisition date is shown below:

 

 

 

Investment

 

 

Amortization

 

 

Net amounts

 

Improvements to concession assets

 

Ps.

2,264,602

 

 

Ps.

 

(462,719

)

 

Ps.

1,801,883

 

Construction in-progress

 

 

 

7,523

 

 

 

 

 

 

 

 

7,523

 

Total

 

Ps.

2,272,125

 

 

Ps.

 

(462,719

)

 

Ps.

1,809,406