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