XML 120 R98.htm IDEA: XBRL DOCUMENT v3.22.2.2
Business Combinations - FiberCo Solucoes de Infraestrutura S.A. (Details)
item in Thousands
Sep. 30, 2022
USD ($)
Dec. 31, 2021
USD ($)
Nov. 16, 2021
USD ($)
item
Disclosure of detailed information about business combination [line items]      
Gross consideration $ 2,729,000    
Net cash consideration 1,910,000    
Capital injection* 819,000    
Identifiable assets acquired and liabilities assumed:      
Customer related intangible asset 1,947,000    
Network related intangible asset 671,000    
Trade and other payables (921,000)    
Total identifiable net assets acquired 2,729,000    
Non-controlling interest $ 819,000    
FiberCo Solues de Infraestrutura S.A.      
Disclosure of detailed information about business combination [line items]      
Percentage of voting equity interests acquired     51.00%
Number of households covered by Fiber-To-Home     3,500,000
Number of households covered by Fiber-to-the-Cabinet     3,400,000
Total number of households covered by fiber connection     6,400,000
Number of households with overlapping fiber coverage | item     570
Goodwill expected to be deductible for tax purposes     $ 0
Gross consideration   $ 260,665,000  
Contingent consideration   5,739,000  
Less: deferred consideration   (64,139,000)  
Net cash consideration   202,265,000  
Capital injection*   42,996,000  
Identifiable assets acquired and liabilities assumed:      
Network assets   233,809,000  
Cash   44,872,000  
Capital work in progress   3,832,000  
Customer related intangible asset   113,159,000  
Network related intangible asset   35,413,000  
Trade and other receivables   75,338,000  
Trade and other payables   (13,035,000)  
Loans payable   (6,457,000)  
Deferred tax   (52,415,000)  
Total identifiable net assets acquired   435,055,000  
Non-controlling interest   213,177,000  
Goodwill   81,783,000 $ 81,800,000
FiberCo Solues de Infraestrutura S.A. | Provisional amounts in business combinations      
Disclosure of detailed information about business combination [line items]      
Gross consideration   263,366,000  
Contingent consideration   5,739,000  
Less: deferred consideration   (66,840,000)  
Net cash consideration   202,265,000  
Capital injection*   42,996,000  
Identifiable assets acquired and liabilities assumed:      
Network assets   226,538,000  
Cash   44,872,000  
Capital work in progress   3,832,000  
Customer related intangible asset   96,997,000  
Network related intangible asset   35,832,000  
Trade and other receivables   75,338,000  
Trade and other payables   (5,764,000)  
Loans payable   (6,457,000)  
Deferred tax   (47,062,000)  
Total identifiable net assets acquired   424,665,000  
Non-controlling interest   208,086,000  
Goodwill   89,783,000  
FiberCo Solues de Infraestrutura S.A. | Adjustments to provisional amounts      
Disclosure of detailed information about business combination [line items]      
Gross consideration   (2,701,000)  
Less: deferred consideration   2,701,000  
Identifiable assets acquired and liabilities assumed:      
Network assets   7,271,000  
Customer related intangible asset   16,162,000  
Network related intangible asset   (419,000)  
Trade and other payables   (7,271,000)  
Deferred tax   (5,353,000)  
Total identifiable net assets acquired   10,390,000  
Non-controlling interest   5,091,000  
Goodwill   (8,000,000)  
FiberCo Solues de Infraestrutura S.A. | Software      
Identifiable assets acquired and liabilities assumed:      
Software   539,000  
FiberCo Solues de Infraestrutura S.A. | Software | Provisional amounts in business combinations      
Identifiable assets acquired and liabilities assumed:      
Software   $ 539,000  
FiberCo Solues de Infraestrutura S.A. | TIM S.A      
Disclosure of detailed information about business combination [line items]      
Percentage of voting equity interests acquired     49.00%