XML 26 R13.htm IDEA: XBRL DOCUMENT v3.22.1
Machinery, equipment and improvements on leased assets
12 Months Ended
Dec. 31, 2021
Disclosure Of Property Plant And Equipment [Abstract]  
Machinery, equipment and improvements on leased assets

7.

Machinery, equipment and improvements on leased assets

As of December 31, 2019, 2020 and 2021, the machinery, equipment and improvements on leased assets are comprised as follows:

 

 

 

Balance as of

January 1,

2019

 

 

Additions

 

 

Disposals

 

 

Currency

translation

effect

 

 

Balance as of

December 31,

2019

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

Ps.

 

2,666,532

 

 

Ps.

 

224,218

 

 

Ps.

 

(39,546

)

 

Ps.

 

(12,481

)

 

Ps.

 

2,838,723

 

Office furniture and equipment

 

 

 

301,326

 

 

 

 

60,415

 

 

 

 

(12,209

)

 

 

 

(1,965

)

 

 

 

347,567

 

Computer equipment

 

 

 

814,463

 

 

 

 

133,162

 

 

 

 

(30,576

)

 

 

 

(6,301

)

 

 

 

910,748

 

Transportation equipment

 

 

 

58,095

 

 

 

 

17,585

 

 

 

 

(1,178

)

 

 

 

(785

)

 

 

 

73,717

 

Communication equipment

 

 

 

31,154

 

 

 

 

1,261

 

 

 

 

(2,823

)

 

 

 

 

 

 

 

29,592

 

Improvements on leased assets

 

 

 

71,583

 

 

 

 

764

 

 

 

 

 

 

 

 

 

 

 

 

72,347

 

Total investment

 

 

 

3,943,153

 

 

 

 

437,405

 

 

 

 

(86,332

)

 

 

 

(21,532

)

 

 

 

4,272,694

 

Accumulated depreciation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

 

 

(1,239,704

)

 

 

 

(260,223

)

 

 

 

37,221

 

 

 

 

17,968

 

 

 

 

(1,444,738

)

Office furniture and equipment

 

 

 

(136,265

)

 

 

 

(26,821

)

 

 

 

11,059

 

 

 

 

1,388

 

 

 

 

(150,639

)

Computer equipment

 

 

 

(586,036

)

 

 

 

(136,589

)

 

 

 

26,949

 

 

 

 

10,912

 

 

 

 

(684,764

)

Transportation equipment

 

 

 

(39,859

)

 

 

 

(10,210

)

 

 

 

1,023

 

 

 

 

387

 

 

 

 

(48,659

)

Communication equipment

 

 

 

(18,344

)

 

 

 

(2,274

)

 

 

 

2,663

 

 

 

 

 

 

 

 

(17,955

)

Improvements on leased assets

 

 

 

(16,712

)

 

 

 

(3,543

)

 

 

 

 

 

 

 

 

 

 

 

(20,255

)

Total accumulated depreciation

 

 

 

(2,036,920

)

 

 

 

(439,660

)

 

 

 

78,915

 

 

 

 

30,655

 

 

 

 

(2,367,010

)

Net amounts

 

Ps.

 

1,906,233

 

 

Ps.

 

(2,255

)

 

Ps.

 

(7,417

)

 

Ps.

 

9,123

 

 

Ps.

 

1,905,684

 

 

 

 

 

Balance as of

January 1,

2020

 

 

Additions

 

 

Disposals

 

 

Currency

translation

effect

 

 

Balance as of

December 31,

2020

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

Ps.

 

2,838,723

 

 

Ps.

 

596,729

 

 

Ps.

 

(156,335

)

 

Ps.

 

62,524

 

 

Ps.

 

3,341,641

 

Office furniture and equipment

 

 

 

347,567

 

 

 

 

19,308

 

 

 

 

(900

)

 

 

 

2,991

 

 

 

 

368,966

 

Computer equipment

 

 

 

910,748

 

 

 

 

160,764

 

 

 

 

(12,237

)

 

 

 

20,326

 

 

 

 

1,079,601

 

Transportation equipment

 

 

 

73,717

 

 

 

 

36,226

 

 

 

 

(7,715

)

 

 

 

1,573

 

 

 

 

103,801

 

Communication equipment

 

 

 

29,592

 

 

 

 

530

 

 

 

 

(428

)

 

 

 

 

 

 

 

29,694

 

Improvements on leased assets

 

 

 

72,347

 

 

 

 

 

 

 

 

(14,393

)

 

 

 

 

 

 

 

57,954

 

Total investment

 

 

 

4,272,694

 

 

 

 

813,557

 

 

 

 

(192,008

)

 

 

 

87,414

 

 

 

 

4,981,657

 

Accumulated depreciation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

 

 

(1,444,738

)

 

 

 

(298,406

)

 

 

 

32,604

 

 

 

 

(28,336

)

 

 

 

(1,738,876

)

Office furniture and equipment

 

 

 

(150,639

)

 

 

 

(28,847

)

 

 

 

866

 

 

 

 

(1,579

)

 

 

 

(180,199

)

Computer equipment

 

 

 

(684,764

)

 

 

 

(141,593

)

 

 

 

12,236

 

 

 

 

(843

)

 

 

 

(814,964

)

Transportation equipment

 

 

 

(48,659

)

 

 

 

(15,464

)

 

 

 

6,727

 

 

 

 

(413

)

 

 

 

(57,809

)

Communication equipment

 

 

 

(17,955

)

 

 

 

(2,116

)

 

 

 

424

 

 

 

 

 

 

 

 

(19,647

)

Improvements on leased assets

 

 

 

(20,255

)

 

 

 

(3,675

)

 

 

 

 

 

 

 

 

 

 

 

(23,930

)

Total accumulated depreciation

 

 

 

(2,367,010

)

 

 

 

(490,101

)

 

 

 

52,857

 

 

 

 

(31,171

)

 

 

 

(2,835,425

)

Net amounts

 

Ps.

 

1,905,684

 

 

Ps.

 

323,456

 

 

Ps.

 

(139,151

)

 

Ps.

 

56,243

 

 

Ps.

 

2,146,232

 

 

 

 

 

 

Balance as of

January 1,

2021

 

 

Additions

 

 

Disposals

 

 

Currency

translation

effect

 

 

Balance as of

December 31,

2021

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

Ps.

 

3,341,641

 

 

Ps.

 

978,160

 

 

Ps.

 

(63,035

)

 

Ps.

 

31,600

 

 

Ps.

 

4,288,366

 

Office furniture and equipment

 

 

 

368,966

 

 

 

 

53,795

 

 

 

 

(49,003

)

 

 

 

887

 

 

 

 

374,645

 

Computer equipment

 

 

 

1,079,601

 

 

 

 

405,069

 

 

 

 

(66,536

)

 

 

 

8,607

 

 

 

 

1,426,741

 

Transportation equipment

 

 

 

103,801

 

 

 

 

16,717

 

 

 

 

(8,161

)

 

 

 

603

 

 

 

 

112,960

 

Communication equipment

 

 

 

29,694

 

 

 

 

29,511

 

 

 

 

(1,000

)

 

 

 

 

 

 

 

58,205

 

Improvements on leased assets

 

 

 

57,954

 

 

 

 

59,829

 

 

 

 

 

 

 

 

 

 

 

 

117,783

 

Total investment

 

 

 

4,981,657

 

 

 

 

1,543,081

 

 

 

 

(187,735

)

 

 

 

41,697

 

 

 

 

6,378,700

 

Accumulated depreciation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

 

 

(1,738,876

)

 

 

 

(341,394

)

 

 

 

52,447

 

 

 

 

(25,960

)

 

 

 

(2,053,783

)

Office furniture and equipment

 

 

 

(180,199

)

 

 

 

(27,370

)

 

 

 

14,549

 

 

 

 

(1,575

)

 

 

 

(194,595

)

Computer equipment

 

 

 

(814,964

)

 

 

 

(136,602

)

 

 

 

49,043

 

 

 

 

(7,233

)

 

 

 

(909,756

)

Transportation equipment

 

 

 

(57,809

)

 

 

 

(19,127

)

 

 

 

3,380

 

 

 

 

(785

)

 

 

 

(74,341

)

Communication equipment

 

 

 

(19,647

)

 

 

 

(2,269

)

 

 

 

610

 

 

 

 

 

 

 

 

(21,306

)

Improvements on leased assets

 

 

 

(23,930

)

 

 

 

(6,769

)

 

 

 

 

 

 

 

 

 

 

 

(30,699

)

Total accumulated depreciation

 

 

 

(2,835,425

)

 

 

 

(533,531

)

 

 

 

120,029

 

 

 

 

(35,553

)

 

 

 

(3,284,480

)

Net amounts

 

Ps.

 

2,146,232

 

 

Ps.

 

1,009,550

 

 

Ps.

 

(67,706

)

 

Ps.

 

6,144

 

 

Ps.

 

3,094,220

 

 

As of December 31, 2019, 2020 and 2021, the net balances of machinery, equipment and improvements on leased assets are:

 

 

 

December 31,

2019

 

 

December 31,

2020

 

 

December 31,

2021

 

Net amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

Ps.

 

1,393,985

 

 

Ps.

 

1,602,765

 

 

Ps.

 

2,234,583

 

Office furniture and equipment

 

 

 

196,928

 

 

 

 

188,767

 

 

 

 

180,050

 

Computer equipment

 

 

 

225,984

 

 

 

 

264,637

 

 

 

 

516,985

 

Transportation equipment

 

 

 

25,058

 

 

 

 

45,992

 

 

 

 

38,619

 

Communication equipment

 

 

 

11,637

 

 

 

 

10,047

 

 

 

 

36,899

 

Improvements on leased assets

 

 

 

52,092

 

 

 

 

34,024

 

 

 

 

87,084

 

Total amounts

 

Ps.

 

1,905,684

 

 

Ps.

 

2,146,232

 

 

Ps.

 

3,094,220

 

 

As of December 31, 2021, the Company has several buildings under operating leases for office use. In Note 31, the costs and obligations under these leases are disclosed.