XML 65 R49.htm IDEA: XBRL DOCUMENT v3.25.1
Improvements to concession assets - net (Tables)
 12 Months Ended
Dec. 31, 2024
Disclosure of detailed information about service concession arrangements [abstract]  
Summary of Improvements to Concession Assets

As of December 31, 2022, 2023 and 2024, the improvements to concession assets are comprised as follows:

 

 

 

Balance as of
January 1,
2022

 

 

Additions

 

 

Divestitures

 

 

Transfers

 

 

Currency
translation
effect

 

 

Balance as of
December 31,
2022

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improvements to concession assets

 

Ps.

 

19,032,526

 

 

Ps.

 

346,931

 

 

Ps.

 

(29,567

)

 

Ps.

 

2,997,862

 

 

Ps.

 

(241,843

)

 

Ps.

 

22,105,909

 

Construction in-progress

 

 

 

5,352,578

 

 

 

 

4,233,640

 

 

 

 

—

 

 

 

 

(2,997,862

)

 

 

 

(20,144

)

 

 

 

6,568,212

 

Total investment

 

 

 

24,385,104

 

 

 

 

4,580,571

 

 

 

 

(29,567

)

 

 

 

—

 

 

 

 

(261,987

)

 

 

 

28,674,121

 

Accumulated amortization

 

 

 

(7,527,252

)

 

 

 

(995,671

)

 

 

 

14,068

 

 

 

 

—

 

 

 

 

95,227

 

 

 

 

(8,413,628

)

Net amounts

 

Ps.

 

16,857,852

 

 

Ps.

 

3,584,900

 

 

Ps.

 

(15,499

)

 

Ps.

 

—

 

 

Ps.

 

(166,760

)

 

Ps.

 

20,260,493

 

 

 

 

Balance as of
January 1,
2023

 

 

Additions

 

 

Divestitures

 

 

Transfers

 

 

Currency
translation
effect

 

 

Balance as of
December 31,
2023

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improvements to concession assets

 

Ps.

 

22,105,909

 

 

Ps.

 

3,466,108

 

 

Ps.

 

(45,609

)

 

Ps.

 

1,474,633

 

 

Ps.

 

(497,455

)

 

Ps.

 

26,503,586

 

Construction in-progress

 

 

 

6,568,212

 

 

 

 

7,311,966

 

 

 

 

—

 

 

 

 

(1,474,633

)

 

 

 

(35,647

)

 

 

 

12,369,898

 

Total investment

 

 

 

28,674,121

 

 

 

 

10,778,074

 

 

 

 

(45,609

)

 

 

 

—

 

 

 

 

(533,102

)

 

 

 

38,873,484

 

Accumulated amortization

 

 

 

(8,413,628

)

 

 

 

(1,578,061

)

 

 

 

10,496

 

 

 

 

—

 

 

 

 

104,953

 

 

 

 

(9,876,240

)

Net amounts

 

Ps.

 

20,260,493

 

 

Ps.

 

9,200,013

 

 

Ps.

 

(35,113

)

 

Ps.

 

—

 

 

Ps.

 

(428,149

)

 

Ps.

 

28,997,244

 

 

 

 

Balance as of
January 1,
2024

 

 

Additions

 

 

Divestitures

 

 

Transfers

 

 

Currency
translation
effect

 

 

Balance as of
December 31,
2024

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improvements to concession assets

 

Ps.

 

26,503,586

 

 

Ps.

 

1,662,838

 

 

Ps.

 

(45,073

)

 

Ps.

 

7,522,852

 

 

Ps.

 

803,410

 

 

Ps.

 

36,447,613

 

Construction in-progress

 

 

 

12,369,898

 

 

 

 

6,917,645

 

 

 

 

—

 

 

 

 

(7,522,852

)

 

 

 

128,671

 

 

 

 

11,893,362

 

Total investment

 

 

 

38,873,484

 

 

 

 

8,580,483

 

 

 

 

(45,073

)

 

 

 

-

 

 

 

 

932,081

 

 

 

 

48,340,975

 

Accumulated amortization

 

 

 

(9,876,240

)

 

 

 

(1,533,638

)

 

 

 

35,443

 

 

 

 

—

 

 

 

 

(354,224

)

 

 

 

(11,728,659

)

Net amounts

 

Ps.

 

28,997,244

 

 

Ps.

 

7,046,845

 

 

Ps.

 

(9,630

)

 

Ps.

 

-

 

 

Ps.

 

577,857

 

 

Ps.

 

36,612,316

 
Summary of the Net Amounts of Improvements to Concession Assets

As of December 31, 2022, 2023 and 2024, the net amounts of improvements to concession assets are:

 

 

 

Total balance as of

 

 

 

December 31,
2022

 

 

December 31,
2023

 

 

December 31,
2024

 

Net amounts:

 

 

 

 

 

 

 

 

 

 

 

 

Improvements to concession assets

 

Ps.

 

13,692,281

 

 

Ps.

 

16,627,346

 

 

Ps.

 

24,718,954

 

Construction in-progress

 

 

 

6,568,212

 

 

 

 

12,369,898

 

 

 

 

11,893,362

 

Total amounts

 

Ps.

 

20,260,493

 

 

Ps.

 

28,997,244

 

 

Ps.

 

36,612,316