XML 60 R45.htm IDEA: XBRL DOCUMENT v3.22.1
Property, Plant and Equipment, Net (Tables)
12 Months Ended
Dec. 31, 2021
Property, Plant and Equipment, Net  
Schedule of analysis of changes in property, plant and equipment

Construction 

Buildings 

Technical

Satellite

Furniture

Transportation

Computer

Leasehold

and Projects

    

and Land

    

Equipment

    

Transponders

    

and Fixtures

    

Equipment

    

Equipment

    

Improvements

    

in Progress (1)

    

Total

Cost:

January 1, 2020

Ps.

14,509,206

Ps.

141,966,642

Ps.

6,026,094

Ps.

1,158,745

Ps.

3,000,322

Ps.

8,548,265

Ps.

3,434,374

Ps.

13,714,368

Ps.

192,358,016

Additions

6,252

12,384,030

24,562

75,219

253,783

19,283

7,368,609

20,131,738

Dismantling cost

71,241

-

71,241

Retirements and reclassifications to other accounts

 

(53,559)

 

(547,789)

 

 

(2,426)

 

(45,726)

 

(72,113)

 

(627)

 

(2,575,544)

 

(3,297,784)

Transfers from intangibles assets, net

(2,725)

-

(1,042,340)

(1,045,065)

Transfers and reclassifications

 

415,289

 

3,381,566

 

 

82,855

 

92,370

 

467,754

 

152,591

 

(4,592,425)

 

Effect of translation

 

9,724

 

9,223

 

 

64

 

47

 

693

 

15

 

1,002

 

20,768

December 31, 2020

14,886,912

157,262,188

6,026,094

1,263,800

3,122,232

9,198,382

3,605,636

12,873,670

208,238,914

Additions

2,290

14,334,876

68,201

395,005

339,967

17,508

8,110,000

23,267,847

Dismantling cost

69,350

-

69,350

Retirements and reclassifications to other accounts

 

(93,883)

 

(2,423,831)

 

 

(62,210)

 

(280,189)

 

(618,714)

 

(19,860)

 

(1,055,858)

 

(4,554,545)

Transfers from intangibles assets, net

-

(547,940)

(547,940)

Transfers and reclassifications

 

412,054

 

3,513,272

 

 

28,976

 

170,788

 

594,158

 

125,175

 

(4,844,423)

 

Effect of translation

 

(4,773)

 

39,351

 

 

36

 

71

 

306

 

37

 

97

 

35,125

December 31, 2021

Ps.

15,202,600

Ps.

172,795,206

Ps.

6,026,094

Ps.

1,298,803

Ps.

3,407,907

Ps.

9,514,099

Ps.

3,728,496

Ps.

14,535,546

Ps.

226,508,751

Depreciation:

 

 

 

 

 

 

 

 

 

January 1, 2020

Ps.

(5,072,076)

Ps.

(89,317,039)

Ps.

(3,688,655)

Ps.

(603,959)

Ps.

(1,805,004)

Ps.

(6,232,223)

Ps.

(2,309,828)

Ps.

Ps.

(109,028,784)

Depreciation of the year

 

(268,684)

 

(15,545,278)

 

(282,414)

 

(116,651)

 

(267,356)

 

(945,389)

 

(263,731)

 

 

(17,689,503)

Retirements

 

37,704

 

1,622,089

 

 

2,208

 

41,131

 

71,752

 

35

 

 

1,774,919

Effect of translation

 

(4,703)

 

(8,642)

 

 

(69)

 

(37)

 

(452)

 

(16)

 

 

(13,919)

December 31, 2020

(5,307,759)

(103,248,870)

(3,971,069)

(718,471)

(2,031,266)

(7,106,312)

(2,573,540)

(124,957,287)

Depreciation of the year

 

(304,842)

 

(15,641,059)

 

(282,414)

 

(117,255)

 

(262,008)

 

(848,426)

 

(274,546)

 

 

(17,730,550)

Retirements

 

70,754

 

3,326,801

 

 

58,751

 

127,440

 

557,776

 

(133)

 

 

4,141,389

Effect of translation

 

(1,362)

 

(38,575)

 

 

(28)

 

(69)

 

(110)

 

(33)

 

 

(40,177)

December 31, 2021

Ps.

(5,543,209)

Ps.

(115,601,703)

Ps.

(4,253,483)

Ps.

(777,003)

Ps.

(2,165,903)

Ps.

(7,397,072)

Ps.

(2,848,252)

Ps.

Ps.

(138,586,625)

Carrying amount:

 

 

 

 

 

 

 

 

 

At January 1, 2020

Ps.

9,437,130

Ps.

52,649,603

Ps.

2,337,439

Ps.

554,786

Ps.

1,195,318

Ps.

2,316,042

Ps.

1,124,546

Ps.

13,714,368

Ps.

83,329,232

At December 31, 2020

Ps.

9,579,153

Ps.

54,013,318

Ps.

2,055,025

Ps.

545,329

Ps.

1,090,966

Ps.

2,092,070

Ps.

1,032,096

Ps.

12,873,670

Ps.

83,281,627

At December 31, 2021

Ps.

9,659,391

Ps.

57,193,503

Ps.

1,772,611

Ps.

521,800

Ps.

1,242,004

Ps.

2,117,027

Ps.

880,244

Ps.

14,535,546

Ps.

87,922,126

(1)Retirements and reclassifications to other accounts include: (i) set-up box refurbishment projects that are subsequently reclassified to inventory in order to be assigned or sold to a customer; and (ii) projects in progress related to certain costs that are reclassified to programming when a specific program benefits from those costs.

Schedule of leased technical equipment

    

2021

    

2020

Subscriber leased set-top equipment

Ps.

47,813,940

Ps.

42,564,180

Accumulated depreciation

 

(30,316,415)

 

(26,885,031)

Ps.

17,497,525

Ps.

15,679,149