XML 72 R61.htm IDEA: XBRL DOCUMENT v3.21.1
OPERATING EXPENSES (Tables)
12 Months Ended
Dec. 31, 2020
OPERATING EXPENSES  
Schedule of operating expense main components

 

 

 

 

 

 

 

 

 

Years ended December 31, 

 

    

2020

    

2019

    

2018

Employee benefit expenses and severance payments

 

Profit (loss)

Salaries, Social security expenses and benefits

 

(54,388)

 

(54,831)

 

(55,986)

Severance indemnities

 

(2,485)

 

(7,015)

 

(4,761)

Other employee expenses

 

(1,603)

 

(1,502)

 

(1,569)

 

 

(58,476)

 

(63,348)

 

(62,316)

Fees for services, maintenance, materials and supplies

 

 

 

 

 

 

Maintenance and materials

 

(18,824)

 

(21,182)

 

(18,488)

Fees for services

 

(14,055)

 

(14,865)

 

(15,977)

Directors and Supervisory Committee’s fees

 

(133)

 

(176)

 

(207)

 

 

(33,012)

 

(36,223)

 

(34,672)

Taxes and fees with the Regulatory Authority

 

 

 

 

 

 

Turnover tax

 

(10,929)

 

(11,625)

 

(15,417)

Municipal taxes

 

(3,132)

 

(3,344)

 

(3,793)

Other taxes and fees

 

(8,959)

 

(10,060)

 

(9,292)

 

 

(23,020)

 

(25,029)

 

(28,502)

 

 

 

 

 

 

 

 

 

 

Years ended December 31, 

 

    

2020

    

2019

    

2018

Cost of equipment and handsets

 

Profit (loss)

Inventory balance at the beginning of the year

 

(4,690)

 

(6,011)

 

(396)

Plus:

 

 

 

 

 

 

    Incorporation by merger

 

 —

 

 —

 

(5,737)

    Purchases

 

(11,734)

 

(14,263)

 

(20,123)

    Other

 

1,316

 

950

 

 —

Less:

 

 

 

 

 

 

Inventory balance at the end of the year

 

3,976

 

4,690

 

6,011

 

 

(11,132)

 

(14,634)

 

(20,245)

Other operating expenses

 

 

 

 

 

 

Provisions

 

(3,003)

 

(1,751)

 

(2,626)

Rentals and internet capacity

 

(2,002)

 

(2,712)

 

(6,955)

Energy, water and other services

 

(5,420)

 

(6,683)

 

(6,157)

Other

 

(3,163)

 

(4,066)

 

(4,525)

 

 

(13,588)

 

(15,212)

 

(20,263)

Depreciation, amortization and impairment of fixed assets

 

 

 

 

 

 

Depreciation of PP&E

 

(65,711)

 

(63,955)

 

(57,815)

Amortization of intangible assets

 

(10,637)

 

(11,257)

 

(11,138)

Amortization of Rights of use assets

 

(5,870)

 

(4,736)

 

(204)

Impairment of fixed assets

 

(376)

 

(3,491)

 

(4,378)

 

 

(82,594)

 

(83,439)

 

(73,535)

 

Schedule of operating expenses disclosed per function

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Operating

    

Commercialization

    

Administration

    

Total

    

Total

    

Total

Concept

 

costs

 

costs

 

costs

 

12.31.2020

 

12.31.2019

 

12.31.2018

Employee benefit expenses and severance payments

 

(33,214)

 

(9,511)

 

(15,751)

 

(58,476)

 

(63,348)

 

(62,316)

Interconnection costs and other telecommunication charges

 

(11,254)

 

 —

 

 —

 

(11,254)

 

(10,238)

 

(11,572)

Fees for services, maintenance, materials and supplies

 

(15,181)

 

(8,076)

 

(9,755)

 

(33,012)

 

(36,223)

 

(34,672)

Taxes and fees with the Regulatory Authority

 

(22,770)

 

(74)

 

(176)

 

(23,020)

 

(25,029)

 

(28,502)

Commissions and advertising

 

 —

 

(3,420)

 

(13,832)

 

(17,252)

 

(19,893)

 

(23,477)

Cost of equipment and handsets

 

(11,132)

 

 —

 

 —

 

(11,132)

 

(14,634)

 

(20,245)

Programming and content costs

 

(20,169)

 

 —

 

 —

 

(20,169)

 

(24,548)

 

(25,458)

Bad debt expenses

 

 —

 

 —

 

(10,805)

 

(10,805)

 

(8,619)

 

(7,387)

Other operating expenses

 

(7,903)

 

(1,179)

 

(4,506)

 

(13,588)

 

(15,212)

 

(20,263)

Depreciation, amortization and impairment of fixed assets

 

(66,445)

 

(8,798)

 

(7,351)

 

(82,594)

 

(83,439)

 

(73,535)

Total as of 12.31.2020

 

(188,068)

 

(31,058)

 

(62,176)

 

(281,302)

 

 —

 

 —

Total as of 12.31.2019

 

(205,716)

 

(26,401)

 

(69,066)

 

 —

 

(301,183)

 

 —

Total as of 12.31.2018

 

(209,834)

 

(25,567)

 

(72,026)

 

 —

 

 —

 

(307,427)

 

Schedule of Future minimum lease payments on non cancellable operating lease agreements

 

 

 

 

 

 

 

 

 

 

 

    

Less than 1

    

 

    

More than 5

    

 

 

 

year

 

1‑5 years

 

years

 

Total

2018

 

2,388

 

3,112

 

652

 

6,152

2019

 

592

 

180

 

43

 

815

2020

 

226

 

96

 

 2

 

324