XML 137 R43.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Investments in Associates and Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2023
Disclosure of Associates And Joint Ventures [Line Items]  
Schedule of investments in associates and joint ventures accounted for by the equity method

Ownership as of

December 31, 

    

2023

    

2022

2023

    

2022

Associates:

 

  

 

  

 

  

TelevisaUnivision and subsidiaries

 

43.7

%

44.4

%  

Ps.

42,326,344

Ps.

49,446,349

Other

 

 

50,277

 

51,864

Joint ventures:

 

 

 

Grupo de Telecomunicaciones de Alta Capacidad, S.A.P.I. de C.V. and subsidiaries (collectively “GTAC”) (1)

 

33.3

%

33.3

%  

 

844,728

 

750,169

Periódico Digital Sendero, S.A.P.I. de C.V. and subsidiary (collectively, “PDS”) (2)

50.0

%

50.0

%  

206,289

202,567

 

  

Ps.

43,427,638

Ps.

50,450,949

(1)GTAC was granted a 20-year contract for the lease of a pair of dark fiber wires held by the Mexican Federal Electricity Commission and a concession to operate a public telecommunications network in Mexico with an expiration date in 2030. GTAC is a joint venture in which a subsidiary of the Company, a subsidiary of Grupo de Telecomunicaciones Mexicanas, S.A. de C.V. and a subsidiary of Megacable, S.A. de C.V. have an equal equity participation of 33.3%. A subsidiary of the Company entered into long-term loans to provide financing to GTAC for an aggregate principal amount of Ps.1,399,017, with an annual interest of TIIE plus 200 basis points computed on a monthly basis and payable on an annual basis or at dates agreed by the parties. Under the terms of these long-term loans, principal amounts can be prepaid at dates agreed by the parties before their maturities between 2024 and 2032. During the years ended December 31, 2023 and 2022, GTAC paid principal and interest to the Group in connection with these long-term loans in the aggregate principal amount of Ps.178,914 and Ps.146,386, respectively. The net investment in GTAC as of December 31, 2023 and 2022, included amounts receivable in connection with these long-term loans to GTAC in the aggregate amount of Ps.948,549 and Ps.853,163, respectively. These amounts receivable are in substance a part of the Group’s net investment in this investee (see Note 15).
(2)The Group accounts for its investment in PDS under the equity method, due to its 50% interest in this joint venture. As of December 31, 2023 and 2022, the Group’s investment in PDS included intangible assets and goodwill in the aggregate amount of Ps.113,837.
Schedule of roll forward of investments in associates and joint ventures

    

2023

    

2022

At January 1

Ps.

50,450,949

Ps.

26,704,235

Reversal of impairment loss

593,838

Share of loss of associates and joint ventures, net

 

(4,803,533)

 

(8,724,643)

Share of other comprehensive income of associates

 

4,278,531

 

4,245,546

Long-term loans granted to GTAC, net

 

155,062

 

166,223

Foreign currency translation adjustments

 

(6,585,695)

 

(3,261,758)

GTAC payments of principal and interest

(178,914)

(146,386)

Dividends from PDS

(8,000)

(10,000)

Consideration in common and preferred stock of TelevisaUnivision (see Notes 3 and 28)

30,912,000

Other

 

119,238

 

(28,106)

At December 31

Ps.

43,427,638

Ps.

50,450,949

Summarized of reconciles the summarized financial information of TelevisaUnivision (formerly known as UH II) to the carrying amount of the Group's interest TelevisaUnivision

The table below reconciles the summarized financial information of TelevisaUnivision to the carrying amount of the Group’s interest TelevisaUnivision as of December 31, 2023 and 2022, respectively (amounts in thousands of U.S. dollars):

    

2023

    

2022

 

Ownership as of December 31

 

  

43.7

%  

44.4

%

Group’s share of net assets

 

U.S.$

1,384,364

 

U.S.$

1,423,488

Group’s share of net assets

 

Ps.

23,440,738

 

Ps.

27,723,859

Goodwill, purchase price allocation and other adjustments

 

18,885,606

 

21,722,490

Carrying amount of the Group’s interest in TelevisaUnivision

 

Ps.

42,326,344

 

Ps.

49,446,349

IFRS summarized financial information of TelevisaUnivision for the years ended December 31, 2023, 2022 and 2021 (amounts in thousands of U.S. dollars):

    

2023

    

2022

    

2021

Revenue

 

U.S.$

4,928,000

 

U.S.$

4,609,600

 

U.S.$

2,841,000

Depreciation and amortization

570,700

524,300

251,500

Interest income

100,300

11,400

400

Interest expense

716,800

610,300

420,387

(Expense) income from continuing operations

(513,000)

(1,203,200)

550,128

Income tax (expense) benefit

(129,200)

(232,400)

36,872

Net (loss) income

 

(642,200)

 

(1,435,600)

 

587,000

Other comprehensive income

 

535,400

 

471,113

 

32,000

Total comprehensive (loss) income

 

(106,800)

 

(964,487)

 

619,000

Preferred dividends received from TelevisaUnivision

41,250

37,812

Summarized of reconcilies the summarized financial information of TelevisaUnivision (formerly known as UH II) to the carrying amount of the Group's interest in Televisaunivision

The table below reconciles the summarized financial information of TelevisaUnivision to the carrying amount of the Group´s interest in TelevisaUnivision for the years ended December 31, 2023, 2022 and 2021 (amounts in thousands of U.S. dollars):

    

2023

    

2022

    

2021

Net (loss) income

 U.S.$

(280,533)

 U.S.$

(637,955)

 U.S.$

208,638

Other comprehensive income

 

233,880

 

209,354

 

11,374

Net (loss) income

 Ps.

(4,940,904)

 Ps.

(12,555,817)

 Ps.

4,232,441

Other comprehensive income

 

4,278,446

 

4,245,660

 

232,773

Purchase price allocation and other adjustments:

 

 

 

Net income (loss) adjustments

 

128,148

 

3,790,887

 

(4,834,744)

Group’s interest in UHI:

 

 

 

Net loss

 

(4,812,756)

 

(8,764,930)

 

(602,303)

Other comprehensive income

 

4,278,446

 

4,245,660

 

232,773

Reversal of impairment

593,838

4,161,704

Schedule of combined condensed balance sheet information related to the Group's share in associates other than TelevisaUnivision (formerly known as UH II)

    

2023

    

2022

Current assets

Ps.

17,809

Ps.

17,896

Non-current assets

47,657

39,213

Total assets

65,466

57,109

Current liabilities

12,487

26,952

Non-current liabilities

25,704

1,295

Total liabilities

38,191

28,247

Net assets

27,275

28,862

Goodwill, purchase price allocation and other adjustments

23,002

23,002

Carrying amount of the Group’s interest in associates

Ps.

50,277

Ps.

51,864

    

2023

    

2022

Current assets

Ps.

178,846

Ps.

181,740

Non-current assets

937,841

796,426

Total assets

1,116,687

978,166

Current liabilities

96,005

101,167

Non-current liabilities

1,032,051

891,263

Total liabilities

1,128,056

992,430

Net liabilities

Ps.

(11,369)

Ps.

(14,264)

Goodwill, purchase price allocation and other adjustments

113,837

113,837

Long-term loans granted to GTAC, net

948,549

853,163

Carrying amount of the Group’s interest in joint ventures

Ps.

1,051,017

Ps.

952,736

Schedule of share of comprehensive income (loss) of associates and joint ventures other than TelevisaUnivision (formerly known as UH II)

    

2023

2022

    

2021

Share of income of associates and joint ventures, net

Ps.

9,223

Ps.

40,287

Ps.

111,629

Share of other comprehensive income of associates and joint ventures:

Foreign currency translation adjustments, net

58

Other items of comprehensive income (loss), net

85

(114)

12,883

85

(114)

12,941

Share of comprehensive income of associates and joint ventures

Ps.

9,308

Ps.

40,173

Ps.

124,570

TelevisaUnivision  
Disclosure of Associates And Joint Ventures [Line Items]  
Schedule of combined condensed balance sheet information related to the Group's share in associates other than TelevisaUnivision (formerly known as UH II)

IFRS summarized financial information of TelevisaUnivision as of December 31, 2023 and 2022, respectively (amounts in thousands of U.S. dollars):

    

2023

    

2022

Current assets (include cash and cash equivalents for U.S.$220,900 and U.S.$538,600, respectively)

U.S.$

2,751,600

U.S.$

2,444,700

Non-current assets

 

15,426,900

 

15,764,400

Total assets

 

18,178,500

 

18,209,100

Current liabilities (include financial liabilities for U.S.$46,200 and U.S.$60,100, respectively)

 

1,780,400

 

1,405,000

Non-current liabilities (include financial liabilities for U.S.$479,900 and U.S.$628,100, respectively)

 

13,229,000

 

13,600,800

Total liabilities

 

15,009,400

 

15,005,800

Total net assets

U.S.$

3,169,100

U.S.$

3,203,300