TABLE OF CONTENTS
Forward-Looking Statements | 1 | |
América Móvil | 2 | |
Recent Developments | 3 | |
Operating and Financial Review as of September 30, 2023 and for the Nine Months Ended September 30, 2022 and 2023 | 4 |
We have prepared this report to provide our investors with disclosure and financial information regarding recent developments in our business and results of operations as of and for the nine months ended September 30, 2023. Our unaudited interim condensed consolidated financial statements as of September 30, 2023 and for the nine months ended September 30, 2022 and 2023 are attached to this report.
The information in this report supplements information contained in our annual report on Form 20-F for the year ended December 31, 2022 (File No. 001-16269), filed with the U.S. Securities and Exchange Commission (the “SEC”) on May 1, 2023 (our “2022 Form 20-F”).
FORWARD-LOOKING STATEMENTS
Some of the information contained or incorporated by reference in this report may constitute “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Although we have based these forward-looking statements on our expectations and projections about future events, it is possible that actual events may differ materially from our expectations. In many cases we include, together with the forward-looking statements themselves, a discussion of factors that may cause actual events to differ from our forward-looking statements. Examples of forward-looking statements include the following:
• | information about our expected commercial, operating or financial performance, our financing, our capital structure or our other financial items or ratios; |
• | statements of our plans, objectives or goals, including those relating to acquisitions, competition and rates; |
• | statements concerning regulation or regulatory developments; |
• | statements about our future economic performance or that of Mexico or other countries in which we operate, including statements regarding currency and inflation; |
• | competitive developments in the telecommunications sector; |
• | other factors and trends affecting the telecommunications industry generally and our financial condition in particular; and |
• | statements of assumptions underlying the foregoing statements. |
We use words such as “believe,” “anticipate,” “plan,” “expect,” “intend,” “target,” “estimate,” “project,” “predict,” “forecast,” “guideline,” “should” and other similar expressions to identify forward-looking statements, but they are not the only way we identify such statements.
Forward-looking statements involve inherent risks and uncertainties. We caution you that a number of important factors could cause actual results to differ materially from the plans, objectives, expectations, estimates and intentions expressed in such forward-looking statements. These factors, some of which are discussed under “Part III Risk Factors” in our 2022 Form 20-F, include the impact of the COVID-19 pandemic, economic and political conditions and government policies, inflation rates, exchange rates, regulatory developments, technological improvements, customer demand and competition. We caution you that the foregoing list of factors is not exclusive and that other risks and uncertainties may cause actual results to differ materially from those in forward-looking statements. You should evaluate any statements made by us in light of these important factors.
Forward-looking statements speak only as of the date they are made. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information or future events or for any other reason.
1
AMÉRICA MÓVIL
América Móvil, S.A.B. de C.V. (“América Móvil,” “we,” “us,” “our” or the “Company”) is a sociedad anónima bursátil de capital variable organized under the laws of Mexico. We provide telecommunications services in 22 countries or territories, as well as through a joint venture in Chile. We are a leading telecommunications service provider in Latin America, ranking first in wireless, fixed-line, broadband and Pay TV services, based on the number of revenue generating units (“RGUs”). Our largest operations are in Mexico and Brazil, which together account for over half of our total RGUs and where we have the largest market share based on RGUs. We also have operations in 13 other countries in the Americas and seven countries in Central and Eastern Europe. As of September 30, 2023, we had 306.2 million wireless voice and data subscribers and 73.4 million fixed RGUs.
We have identified RGUs as a key performance indicator (“KPI”) that helps measure the performance of our operations. The table below includes the number of our wireless subscribers and our fixed RGUs, which together make up the total RGUs, in the countries where we operate. Wireless subscribers consist of the number of prepaid and postpaid subscribers to our wireless services. Fixed RGUs consist of fixed voice, fixed data and Pay TV units (which include customers of our Pay TV services and, separately, of certain other digital services). The figures below reflect total wireless subscribers and fixed RGUs of all of our consolidated subsidiaries, without adjustments to reflect our equity interest, in the following reportable segments:
• | Mexico Wireless; |
• | Mexico Fixed; |
• | Brazil; |
• | Colombia; |
• | Southern Cone (Argentina, Paraguay and Uruguay); |
• | Andean Region (Ecuador and Peru); |
• | Central America (Costa Rica, El Salvador, Guatemala, Honduras and Nicaragua); |
• | Caribbean (the Dominican Republic and Puerto Rico); and |
• | Europe (Austria, Belarus, Bulgaria, Croatia, Macedonia, Serbia and Slovenia). |
2
As of September 30, | ||||||||
2022 | 2023 | |||||||
(in thousands) | ||||||||
Wireless Subscribers: | ||||||||
Mexico | 81,808 | 83,417 | ||||||
Brazil | 86,629 | 85,032 | ||||||
Colombia | 36,844 | 38,701 | ||||||
Southern Cone | 26,789 | 27,614 | ||||||
Andean Region | 21,156 | 21,808 | ||||||
Central America | 16,381 | 16,947 | ||||||
Caribbean | 7,276 | 7,525 | ||||||
Europe | 23,776 | 25,131 | ||||||
|
|
|
| |||||
Total Wireless Subscribers | 300,658 | 306,176 | ||||||
Fixed RGUs: | ||||||||
Mexico | 21,121 | 20,999 | ||||||
Brazil | 24,302 | 23,262 | ||||||
Colombia | 9,184 | 9,413 | ||||||
Southern Cone | 2,676 | 3,417 | ||||||
Andean Region | 2,600 | 2,506 | ||||||
Central America | 4,579 | 4,834 | ||||||
Caribbean | 2,695 | 2,768 | ||||||
Europe | 6,153 | 6,250 | ||||||
|
|
|
| |||||
Total Fixed RGUs | 73,310 | 73,449 | ||||||
|
|
|
| |||||
Total RGUs (Wireless subscribers and fixed RGUs) | 373,968 | 379,625 | ||||||
|
|
|
|
We operate in all of our geographic segments under the Claro brand name, except in Mexico and Europe, where we principally do business under the brand names listed below.
COUNTRY | PRINCIPAL BRANDS | SERVICES AND PRODUCTS | ||
Mexico | Telcel | Wireless voice Wireless data | ||
Telmex Infinitum | Fixed voice Fixed data | |||
Europe | A1 | Wireless voice Wireless data Fixed voice Fixed data Pay TV |
Recent Developments
On November 29, 2023, the Company, through its subsidiary América Móvil, B.V., increased its overall shareholding in Telekom Austria AG to 58% of its total outstanding shares through a series of open market transactions.
3
OPERATING AND FINANCIAL REVIEW AS OF SEPTEMBER
30, 2023 AND FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2022 AND 2023
The following is a summary and discussion of our unaudited condensed consolidated financial information as of September 30, 2023 and for the nine months ended September 30, 2022 and 2023. The following tables and discussion should be read in conjunction with our audited consolidated financial statements included in our 2022 Form 20-F and our unaudited interim condensed consolidated financial statements as of September 30, 2023 and for the nine months ended September 30, 2022 and 2023 attached to this report.
In the opinion of our management, the unaudited condensed consolidated financial information discussed below includes all adjustments, consisting only of normal and recurring adjustments, necessary for the fair presentation of this financial information in a manner consistent with the presentation under International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board made in our audited annual consolidated financial statements included in our 2022 Form 20-F.
References herein to “U.S.$” are to U.S. dollars. References herein to “Ps.” are to Mexican pesos. U.S. dollar amounts in the tables are presented solely for convenience. You should not construe these translations, or any other currency translations included herein, as representations that the Mexican peso amounts actually represent the U.S. dollar or other foreign currency amounts or could be converted into U.S. dollars or such other foreign currency at the rate indicated. Unless otherwise indicated, we have translated U.S. dollar amounts from Mexican pesos at the exchange rate of Ps.17.7287 to U.S.$1.00, which was the rate reported by Banco de México for settlement of obligations in foreign currencies due on September 29, 2023, as published in the Mexican Official Gazette of the Federation (Diario Oficial de la Federación) on September 28, 2023.
4
Condensed Consolidated Financial Information of América Móvil
The following tables set forth our unaudited consolidated financial information for the nine months ended September 30, 2022 and 2023.
For the nine months ended September 30, | ||||||||||||
2022 (1) | 2023 | |||||||||||
(in millions of Mexican pesos) | (in millions of U.S. dollars) | |||||||||||
(unaudited) | ||||||||||||
Operating revenues: | ||||||||||||
Service revenues | Ps. | 532,405 | Ps. | 521,859 | U.S.$ | 29,436 | ||||||
Sales of equipment | 96,134 | 93,441 | 5,271 | |||||||||
|
|
|
|
|
| |||||||
Ps. | 628,539 | Ps. | 615,300 | U.S.$ | 34,707 | |||||||
|
|
|
|
|
| |||||||
Operating costs and expenses: | ||||||||||||
Cost of sales and services | 245,608 | 237,179 | 13,378 | |||||||||
Commercial, administrative and general expenses | 135,023 | 131,043 | 7,392 | |||||||||
Other expenses | 3,158 | 5,775 | 326 | |||||||||
Depreciation and amortization | 118,565 | 115,327 | 6,505 | |||||||||
|
|
|
|
|
| |||||||
Ps. | 502,354 | Ps. | 489,324 | U.S.$ | 27,601 | |||||||
|
|
|
|
|
| |||||||
Operating income | Ps. | 126,185 | Ps. | 125,976 | U.S.$ | 7,106 | ||||||
|
|
|
|
|
| |||||||
Interest income | 3,112 | 6,645 | 375 | |||||||||
Interest expense | (30,940 | ) | (32,295 | ) | (1,822 | ) | ||||||
Foreign currency exchange gain, net | 25,041 | 15,494 | 874 | |||||||||
Valuation of derivatives, interest cost from labor obligations and other financial items, net | (23,701 | ) | (21,313 | ) | (1,202 | ) | ||||||
Equity interest in net result of associated companies | 48 | (3,732 | ) | (211 | ) | |||||||
|
|
|
|
|
| |||||||
Profit before income tax | 99,745 | 90,775 | 5,120 | |||||||||
Income tax | 35,658 | 29,112 | 1,642 | |||||||||
|
|
|
|
|
| |||||||
Net profit for the period from continuing operations | Ps. | 64,087 | Ps. | 61,663 | U.S.$ | 3,478 | ||||||
Profit after tax for the period from discontinued operations | 2,672 | — | — | |||||||||
|
|
|
|
|
| |||||||
Net profit for the period | Ps. | 66,759 | Ps. | 61,663 | U.S.$ | 3,478 | ||||||
|
|
|
|
|
| |||||||
Net profit for the period attributable to: | ||||||||||||
Equity holders of the parent from continuing operations | Ps. | 59,778 | Ps. | 58,049 | U.S.$ | 3,274 | ||||||
Equity holders of the parent from discontinued operations | 2,672 | — | — | |||||||||
Non-controlling interests | 4,309 | 3,614 | 204 | |||||||||
|
|
|
|
|
| |||||||
Ps. | 66,759 | Ps. | 61,663 | U.S.$ | 3,478 | |||||||
|
|
|
|
|
| |||||||
Other comprehensive income (loss) items: | ||||||||||||
Net other comprehensive loss that may be reclassified to profit or loss in subsequent periods: | ||||||||||||
Effect of translation of foreign entities from continuing operations | Ps. | (28,965 | ) | Ps. | (27,440 | ) | U.S.$ | (1,548 | ) | |||
Effect of translation of foreign entities from discontinued operations | Ps. | (1,750 | ) | Ps. | — | U.S.$ | — | |||||
Re-measurement of defined benefit plan, net of deferred taxes | Ps. | 677 | Ps. | (74 | ) | (4 | ) | |||||
Unrealized loss on equity investments at fair value, net of deferred taxes | (5,699 | ) | (3,631 | ) | (204 | ) | ||||||
|
|
|
|
|
|
5
For the nine months ended September 30, | ||||||||||||
2022 (1) | 2023 | |||||||||||
(in millions of Mexican pesos) | (in millions of U.S. dollars) | |||||||||||
(unaudited) | ||||||||||||
Total other comprehensive loss items for the period, net of deferred taxes | (35,738 | ) | (31,145 | ) | (1,756 | ) | ||||||
|
|
|
|
|
| |||||||
Total comprehensive income for the period | Ps. | 31,021 | Ps. | 30,518 | U.S.$ | 1,722 | ||||||
|
|
|
|
|
| |||||||
Comprehensive income for the period attributable to: | ||||||||||||
Equity holders of the parent from continuing operations | Ps. | 31,391 | Ps. | 29,158 | U.S.$ | 1,645 | ||||||
Non-controlling interests | (370 | ) | 1,360 | 77 | ||||||||
|
|
|
|
|
| |||||||
Ps. | 31,021 | Ps. | 30,518 | U.S.$ | 1,722 | |||||||
Comprehensive income for the period: | ||||||||||||
Net comprehensive income from continuing operations | Ps. | 28,349 | Ps. | 30,518 | U.S.$ | 1,722 | ||||||
Net comprehensive income from discontinued operations | 2,672 | — | — | |||||||||
|
|
|
|
|
| |||||||
Ps. | 31,021 | Ps. | 30,518 | U.S.$ | 1,722 | |||||||
|
|
|
|
|
|
(1) | Restated for discontinued operations relating to our operations in Panama and Chile. |
6
As of December 31, | As of September 30, | |||||||||||
2022 | 2023 | |||||||||||
(in millions of Mexican pesos) | (in millions of U.S. dollars) | |||||||||||
(audited) | (unaudited) | |||||||||||
Balance Sheet Data | ||||||||||||
Total current assets | Ps. | 361,004 | Ps. | 359,244 | U.S.$ | 20,263 | ||||||
Total non-current assets | 1,257,095 | 1,232,898 | 69,543 | |||||||||
|
|
|
|
|
| |||||||
Total assets | 1,618,099 | 1,592,142 | 89,806 | |||||||||
|
|
|
|
|
| |||||||
Total current liabilities | 488,877 | 533,665 | 30,102 | |||||||||
Long-term debt | 408,565 | 354,122 | 19,975 | |||||||||
Long-term lease debt | 101,247 | 105,024 | 5,924 | |||||||||
Deferred income taxes | 30,302 | 24,684 | 1,392 | |||||||||
Deferred revenues | 2,556 | 2,063 | 116 | |||||||||
Asset retirement obligation | 10,800 | 10,723 | 605 | |||||||||
Employee benefits | 137,923 | 137,317 | 7,745 | |||||||||
|
|
|
|
|
| |||||||
Total liabilities | 1,180,270 | 1,167,598 | 65,859 | |||||||||
Equity: | ||||||||||||
Capital stock | 95,365 | 95,364 | 5,379 | |||||||||
Retained earnings: | ||||||||||||
Prior year | 429,324 | 475,671 | 26,831 | |||||||||
Profit for the year | 76,159 | 58,049 | 3,274 | |||||||||
|
|
|
|
|
| |||||||
Total retained earnings | 505,483 | 533,720 | 30,105 | |||||||||
Other comprehensive loss items | (227,044 | ) | (261,574 | ) | (14,754 | ) | ||||||
|
|
|
|
|
| |||||||
Equity attributable to equity holders of the parent | Ps. | 373,804 | Ps. | 367,510 | U.S.$ | 20,730 | ||||||
Non-controlling interests | 64,025 | 57,034 | 3,217 | |||||||||
|
|
|
|
|
| |||||||
Total equity | 437,829 | 424,544 | 23,947 | |||||||||
|
|
|
|
|
| |||||||
Total liabilities and equity | Ps. | 1,618,099 | Ps. | 1,592,142 | U.S.$ | 89,806 | ||||||
|
|
|
|
|
|
7
Consolidated Results of Operations for the Nine Months Ended September 30, 2022 and 2023
Our financial statements are presented in Mexican pesos, but our operations outside of Mexico account for a significant portion of our revenues and expenses. Currency variations between the Mexican peso and the currencies of our non-Mexican subsidiaries, especially the euro, U.S. dollar, Brazilian real, Colombian and Argentine peso, affect our results of operations as reported in Mexican pesos.
In the following discussion regarding our results, we include a discussion of the change in the different components of our revenues and cost and expenses between periods at constant exchange rates, i.e., using the same exchange rate to translate the local-currency results of our non-Mexican operations for both periods. We believe that this additional information helps investors better understand the performance of our non-Mexican operations and their contribution to our consolidated results.
On July 1, 2022, we completed the sale of 100% of our interest in our subsidiary, Claro Panama, S.A. (“Claro Panama”), pursuant to the agreement with Cable & Wireless Panama, S.A., an affiliate of Liberty Latin America LTD. (“LLA”), announced on September 15, 2021. The transaction excluded (i) all telecommunication towers owned indirectly by América Móvil in Panama and (ii) the Claro trademarks. The agreed purchase price was U.S.$200 million on a cash/debt free basis. The Company received an adjusted closing consideration of U.S.$116.7 million in cash. As a result, in accordance with IFRS 5, Claro Panama’s operations are classified as discontinued operations for the nine months ended September 30, 2022 that is presented in the unaudited consolidated financial information included in this report.
On October 6, 2022, LLA and the Company announced that they completed the transaction to combine their operations in Chile (VTR and Claro Chile, respectively) in order to create a 50/50 joint venture called Claro Chile, SpA. In accordance with IFRS 11, this transaction is classified as a joint venture, since both LLA and the Company exercise joint control over Claro Chile, SpA, and all relevant decisions require the consent of both parties. Consequently, in accordance with IFRS 5, Claro Chile’s operations are classified as discontinued operations for the nine months ended September 30, 2022 that is presented in the unaudited consolidated financial information, and, from October 6, 2022, are recognized by applying the equity method.
Operating Revenues
Total operating revenues for the first nine months of 2023 decreased by 2.1%, or Ps.13.2 billion, over the first nine months of 2022. At constant exchange rates, total operating revenues for the first nine months of 2023 increased by 11.6% over the first nine months of 2022. This increase at constant exchange rates principally reflects an increase in prepaid, postpaid, corporate networks, broadband and equipment revenues, partially offset by a decrease in Pay TV service s and fixed voice revenues.
Service Revenues – Service revenues for the first nine months of 2023 decreased by 2.0%, or Ps.10.5 billion, over the first nine months of 2022. At constant exchange rates, service revenues for the first nine months of 2023 increased by 11.6% over the first nine months of 2022. This increase at constant exchange rates principally reflects increases in revenues from our prepaid and postpaid mobile services, fixed broadband and corporate networks, which were partially offset by a decrease in revenues from our Pay TV services and fixed voice revenues.
Sales of Equipment – Sales of equipment revenues for the first nine months of 2023 decreased by 2.8%, or Ps.2.7 billion, over the first nine months of 2022. At constant exchange rates, sales of equipment revenues for the first nine months of 2023 increased by 11.4% over the first nine months of 2022. This increase at constant exchange rates principally reflects higher sales of smartphones, data-enabled devices and accessories, particularly in Mexico, Brazil, Europe and Central America.
Operating Costs and Expenses
Total operating costs and expenses for the first nine months of 2023 decreased by 2.6%, or Ps.13.0 billion, over the first nine months of 2022. At constant exchange rates, total operating costs and expenses for the first nine months of 2023 increased by 11.3% over the first nine months of 2022. This increase at constant exchange rates principally reflects increases in electric energy costs, payments to other networks, network maintenance and information technology costs.
8
Cost of Sales and Services – Cost of sales and services for the first nine months of 2023 decreased by 3.4%, or Ps.8.4 billion, over the first nine months of 2022. At constant exchange rates, cost of sales and services for the first nine months of 2023 increased by 9.6% over the first nine months of 2022. This increase at constant exchange rates principally reflects an increase in electric energy costs, payments to other networks, network maintenance, infrastructure, lease space and cost of equipment. This increase, which was also due to inflationary pressures, was partially offset by our cost savings program.
Commercial, Administrative and General Expenses – Commercial, administrative and general expenses for the first nine months of 2023 decreased by 2.9%, or Ps.4.0 billion, over the first nine months of 2022. As a percentage of operating revenues, commercial, administrative and general expenses were 21.3% for the first nine months of 2023, as compared to 21.5% for the first nine months of 2022. At constant exchange rates, commercial, administrative, and general expenses for the first nine months of 2023 increased by 12.7% over the first nine months of 2022. This increase at constant exchange rates principally reflects changes in the salaries to adjust for inflation, customer care services and centers, and information technology solutions.
Other Expenses – Other expenses for the first nine months of 2023 increased by Ps.2.6 billion over the first nine months of 2022, principally due to the write-off of cost of sales of towers in the Dominican Republic and Peru.
Depreciation and Amortization – Depreciation and amortization for the first nine months of 2023 decreased by 2.7%, or Ps.3.2 billion, over the first nine months of 2022. As a percentage of operating revenues, depreciation and amortization were 18.7% for the first nine months of 2023, as compared to 18.9% for the first nine months of 2022. At constant exchange rates, depreciation and amortization for the first nine months of 2023 increased 14.8% over the first nine months of 2022. This increase at constant exchange rates principally reflects higher amortization of rights of use of towers owned by Sitios Latinoamérica, S.A.B. de C.V. (“Sitios Latam”), higher capital expenditures in Brazil, our acquisition of 32.0% of Grupo Oi’s mobile business in Brazil in April 2022 and amortization of 5G license payments.
Operating Income
Operating income for the first nine months of 2023 decreased by 0.2%, or Ps.0.2 billion, over the first nine months of 2022. Operating margin (operating income as a percentage of operating revenues) was 20.5% for the first nine months of 2023, as compared to 20.1% for the first nine months of 2022.
Non-Operating Items
Net Interest Expense – Net interest expense (interest expense less interest income) for the first nine months of 2023 decreased by 7.8%, or Ps.2.2 billion, over the first nine months of 2022. This decrease principally reflects a decrease in interest expense on debt due to changes in interest rates in Brazil.
Foreign Currency Exchange Gain, Net – We recorded a net foreign currency exchange gain of Ps.15.5 billion for the first nine months of 2023, compared to our net foreign currency exchange gain of Ps.25.0 billion for the first nine months of 2022. The gain principally reflects the depreciation of some of the currencies in which our indebtedness is denominated, particularly the U.S. dollar, the euro and the British pound sterling.
Valuation of Derivatives, Interest Cost from Labor Obligations and Other Financial Items, Net – We recorded a net loss of Ps.21.3 billion for the first nine months of 2023 on the valuation of derivatives, interest cost from labor obligations and other financial items, net, compared to a net loss of Ps.23.7 billion for the first nine months of 2022. The change in the first nine months of 2023 principally reflects a loss on hedging instruments as a result of the depreciation of some of the currencies in which our indebtedness is denominated, allocated to América Móvil and America Movil, B.V.
Income Tax – Our income tax expense for the first nine months of 2023 was Ps.29.1 billion, as compared to Ps.35.7 billion for the first nine months of 2022 (excluding income tax for discontinued operations in Panama and Chile). This decrease was due to a reduction in our effective income tax rate as a percentage of profit before taxes of 32.1% in the first nine months of 2023, compared to 35.8% in the first nine months of 2022. This difference with respect to the legal rate of 30.0% was mainly due to the tax effect of higher inflation and tax benefits in several entities.
9
Net Profit
We recorded a net profit of our continuing operations of Ps.61.7 billion for the first nine months of 2023, a decrease of 3.8%, or Ps.2.4 billion over the first nine months of 2022.
The net loss obtained through the discontinued operation of Claro Panama until its sale on July 1, 2022 and the operation of Claro Chile until it was deconsolidated in connection with the creation of the Claro Chile, SpA joint venture on October 6, 2022, is classified as net loss for the period for a total of Ps.2.7 billion in 2022.
Segment Results of Operations for the Nine Months Ended September 30, 2022 and 2023
The following table sets forth the exchange rates used to translate the results of our significant non-Mexican operations, as expressed in Mexican pesos per foreign currency unit, and the change from the rate used in the prior period indicated. The U.S. dollar is our functional currency in several of the countries or territories in which we operate, including Ecuador, Puerto Rico and El Salvador.
Mexican Pesos per foreign (average for the period) for the nine months | ||||||||||||
2022 | 2023 | % Change | ||||||||||
Brazilian real | 3.8601 | 3.4930 | (9.5 | ) | ||||||||
Colombian peso | 0.0046 | 0.0042 | (8.7 | ) | ||||||||
Argentine peso | 0.1496 | 0.0552 | (63.1 | ) | ||||||||
U.S. dollar | 20.2412 | 17.0449 | (15.8 | ) | ||||||||
Euro | 20.3919 | 18.5414 | (9.1 | ) |
The tables below set forth operating revenues and operating income for each of our segments for the periods indicated.
For the nine months ended September 30, 2022 | ||||||||
Operating revenues | Operating income (loss) | |||||||
(in millions of Mexican pesos) | ||||||||
Mexico Wireless | Ps. | 179,867 | Ps. | 56,239 | ||||
Mexico Fixed | 72,020 | 9,805 | ||||||
Brazil | 126,477 | 18,586 | ||||||
Colombia | 55,862 | 11,233 | ||||||
Southern Cone | 31,288 | 2,663 | ||||||
Andean Region | 40,957 | 5,750 | ||||||
Central America | 35,402 | 6,761 | ||||||
Caribbean | 30,819 | 6,657 | ||||||
Europe | 78,998 | 12,977 | ||||||
Eliminations | (23,151 | ) | (4,486 | ) | ||||
|
|
|
| |||||
Total | Ps. | 628,539 | Ps. | 126,185 | ||||
|
|
|
|
10
For the nine months ended September 30, 2023 | ||||||||
Operating revenues | Operating income (loss) | |||||||
(in millions of Mexican pesos) | ||||||||
Mexico Wireless | Ps. | 190,609 | Ps. | 62,193 | ||||
Mexico Fixed | 75,833 | 9,479 | ||||||
Brazil | 123,985 | 18,413 | ||||||
Colombia | 45,820 | 7,318 | ||||||
Southern Cone | 25,627 | 837 | ||||||
Andean Region | 40,835 | 8,582 | ||||||
Central America | 32,889 | 4,826 | ||||||
Caribbean | 29,216 | 6,309 | ||||||
Europe | 74,865 | 12,141 | ||||||
Eliminations | (24,379 | ) | (4,122 | ) | ||||
|
|
|
| |||||
Total | Ps. | 615,300 | Ps. | 125,976 | ||||
|
|
|
|
Interperiod Segment Comparisons
The following discussion addresses the financial performance of each of our reportable segments by comparing results for the first nine months of 2023 and 2022. In the period-to-period comparisons for each segment, we include percentage changes in operating revenues, operating income and operating margin (operating income as a percentage of operating revenues).
Each reportable segment includes all income, cost and expense eliminations that occurred between subsidiaries within the reportable segment. The Mexico Wireless segment also includes corporate income, costs and expenses.
Comparisons in the following discussion are calculated using figures in Mexican pesos. We also include percentage changes in adjusted segment operating revenues, adjusted segment operating income and adjusted operating margin (adjusted operating income as a percentage of adjusted operating revenues). The adjustments eliminate (i) certain intersegment transactions, (ii) for our non-Mexican segments, the effects of exchange rate changes and (iii) for the Mexican Wireless segment only, revenues and costs of group corporate activities and other businesses that are allocated to the Mexico Wireless segment.
Mexico Wireless
The number of prepaid wireless subscribers for the first nine months of 2023 increased by 1.9% over the first nine months of 2022, and the number of postpaid wireless subscribers increased by 2.1%, resulting in an increase in the total number of wireless subscribers in Mexico of 2.0%, or 1.6 million, to approximately 83.4 million as of September 30, 2023.
Segment operating revenues for the first nine months of 2023 increased by 6.0% over the first nine months of 2022. Adjusted segment operating revenues for the first nine months of 2023 increased by 6.7% over the first nine months of 2022. This increase in segment operating revenues principally reflects an increase in prepaid and postpaid wireless revenues.
Segment operating margin was 32.6% in the first nine months of 2023, as compared to 31.3% for the first nine months of 2022. Adjusted segment operating margin for this segment was 40.7% for the first nine months of 2023, as compared to 40.4% for the first nine months of 2022. This increase in adjusted segment operating margin in the first nine months of 2023 principally reflects an increase in prepaid and postpaid wireless revenues and the effects of our cost savings program.
Mexico Fixed
The number of fixed voice RGUs in Mexico for the first nine months of 2023 decreased by 3.0% over the first nine months of 2022, and the number of broadband RGUs in Mexico increased by 2.0%, resulting in a decrease in total fixed RGUs in Mexico of 0.6% over the first nine months of 2022, or 122 thousand, to approximately 21.0 million as of September 30, 2023.
Segment operating revenues for the first nine months of 2023 increased by 5.3% over the first nine months of 2022. Adjusted segment operating revenues for the first nine months of 2023 increased by 5.7% over the first nine months of 2022. This increase in adjusted segment operating revenues principally reflects an increase in broadband and corporate and business services revenues, increased customer retention rates and the launch of new commercial offers, partially offset by fixed voice revenues.
11
Segment operating income for the first nine months of 2023 decreased by 3.3% over the first nine months of 2022. Adjusted segment operating income for the first nine months of 2023 decreased by 67.0% over the first nine months of 2022. This decrease principally reflects increases in the contractual salary of our employees, higher information technology and administrative expenses, customer service costs and depreciation expenses driven by an increase in network capacity, quality and coverage.
Segment operating margin was 12.5% in the first nine months of 2023, as compared to 13.6% in the first nine months of 2022. Adjusted segment operating margin was 0.9% in the first nine months of 2023, as compared to 2.8% in the first nine months of 2022. The decrease in segment operating margin for the first nine months of 2023 principally reflects an annual increase in wages, salaries and benefits, increases in costs for information technology services, network deployment and related maintenance costs, and customer care centers.
Brazil
The number of prepaid wireless subscribers for the first nine months of 2023 decreased by 6.3% over the first nine months of 2022, and the number of postpaid wireless subscribers increased by 1.6%, resulting in a decrease in the total number of wireless subscribers in Brazil of 1.8%, or 1.6 million, to approximately 85.0 million as of September 30, 2023. The number of fixed voice RGUs for the first nine months of 2023 decreased by 8.5% over the first nine months of 2022, the number of broadband RGUs increased by 1.9%, and the number of Pay TV RGUs decreased by 8.2%, resulting in a decrease in total fixed RGUs in Brazil of 4.3%, or 1 million, to approximately 23.2 million as of September 30, 2023.
Segment operating revenues for the first nine months of 2023 decreased by 2.0% over the first nine months of 2022. Adjusted segment operating revenues for the first nine months of 2023 increased by 8.3% over the first nine months of 2022. This increase in adjusted segment operating revenues principally reflects higher mobile prepaid and postpaid services and fixed data revenues in broadband, business and corporate services despite lower revenues in fixed voice and Pay TV in the first nine months of 2023 over the first nine months of 2022.
Segment operating income for the first nine months of 2023 decreased by 0.9% over the first nine months of 2022. Adjusted segment operating income for the first nine months of 2023 increased by 4.7% over the first nine months of 2022.
Segment operating margin was 14.9% in the first nine months of 2023, as compared to 14.7% in the first nine months of 2022. Adjusted segment operating margin was 14.1% in the first nine months of 2023, as compared to 14.6% in the first nine months of 2022. This increase in segment operating margin for the first nine months of 2023 was driven by operating revenues growth and as a result of an increase in equipment sales, our acquisition of 32.0% of Grupo Oi’s mobile business in Brazil and related synergies, and our cost savings program, partially offset by increases in costs for network maintenance, electric energy, maintenance of customer care centers and information technology solutions.
Colombia
The number of prepaid wireless subscribers for the first nine months of 2023 increased by 4.6% over the first nine months of 2022, and the number of postpaid wireless subscribers increased by 6.3%, resulting in an increase in the total number of wireless subscribers in Colombia of 5.0%, or 1.9 million, to approximately 38.7 million as of September 30, 2023. The number of fixed voice RGUs for the first nine months of 2023 increased by 5.2% over the first nine months of 2022, the number of broadband RGUs increased by 1.2% and the number of Pay TV RGUs increased by 1.2%, resulting in an increase in total fixed RGUs in Colombia of 2.5%, or 229 thousand, to approximately 9.4 million as of September 30, 2023.
Segment operating revenues for the first nine months of 2023 decreased by 18.0% over the first nine months of 2022. Adjusted segment operating revenues for the first nine months of 2023 increased by 1.4% over the first nine months of 2022. This increase in adjusted segment operating revenues reflects an increase in postpaid services, Pay TV, corporate and business services, offset by a decrease in prepaid services and broadband.
Segment operating income for the first nine months of 2023 decreased by 34.9% over the first nine months of 2022. Adjusted segment operating income for the first nine months of 2023 decreased by 14.8% over the first nine months of 2022.
Segment operating margin was 16.0% in the first nine months of 2023, as compared to 20.1% in the first nine months of 2022. Adjusted segment operating margin was 20.9% in the first nine months of 2023, as compared to 24.9% in the first nine months of 2022. This decrease in segment operating margin is due to an increase in electric energy costs, network maintenance, leases, customer services, information technology solutions and doubtful accounts.
12
Southern Cone—Argentina, Paraguay and Uruguay
The number of prepaid wireless subscribers for the first nine months of 2023 increased by 2.3% over the first nine months of 2022, and the number of postpaid wireless subscribers increased by 4.4%, resulting in an increase in the total number of wireless subscribers in our Southern Cone segment of 3.1%, or 825 thousand, to approximately 27.6 million as of September 30, 2023. The number of fixed voice RGUs for the first nine months of 2023 increased by 26.7% over the first nine months of 2022, the number of broadband RGUs increased by 29.7%, and the number of Pay TV RGUs increased by 25.9%, resulting in an increase in total fixed RGUs in our Southern Cone segment of 27.7%, or 741 thousand, to approximately 3.4 million as of September 30, 2023.
Segment operating revenues for the first nine months of 2023 decreased by 18.1% over the first nine months of 2022. Adjusted segment operating revenues for the first nine months of 2023 decreased by 7.1% over the first nine months of 2022. This decrease in adjusted segment operating revenues principally reflects a decrease in adjusted operating revenues in Argentina, Uruguay and Paraguay attributable to adverse economic conditions. For this segment, we analyze results in Argentina, Paraguay and Uruguay in terms of the Argentine peso, because Argentina accounts for the major portion of the operations in these three countries.
Segment operating income for the first nine months of 2023 decreased by 68.6% over the first nine months of 2022. Adjusted segment operating income for the first nine months of 2023 decreased by 5.2% over the first nine months of 2022.
Segment operating margin was 3.3% in the first nine months of 2023, as compared to 8.5% in the first nine months of 2022. Adjusted segment operating margin was 31.2% in the first nine months of 2023, as compared to 30.6% in the first nine months of 2022. This increase in the adjusted segment operating margin for the first nine months of 2023 principally reflects slightly lower adjusted revenues, as described above, partially offset by our cost savings program in all countries. This also comes as a result of depreciation of the Argentine peso and higher inflation rates, principally in Argentina, including government control on prices and employee salaries.
As described above, our Chilean operations through the joint venture with Claro Chile, SpA, are classified as discontinued operations and, as a result, the figures for 2022 have been restated to account for these operations.
Andean Region—Ecuador and Peru
The number of prepaid wireless subscribers for the first nine months of 2023 increased by 1.2% over the first nine months of 2022, and the number of postpaid wireless subscribers increased by 6.3%, resulting in an increase in the total number of wireless subscribers in our Andean Region segment of 3.1%, or 652 thousand, to approximately 21.8 million as of September 30, 2023. The number of fixed voice RGUs for the first nine months of 2023 decreased by 9.7% over the first nine months of 2022, the number of broadband RGUs increased by 0.3% and the number of Pay TV RGUs decreased by 1.6%, resulting in a decrease in total fixed RGUs in our Andean Region segment of 3.6%, or 94 thousand, to approximately 2.5 million as of September 30, 2023.
Segment operating revenues for the first nine months of 2023 decreased by 0.3% over the first nine months of 2022. Adjusted segment operating revenues for the first nine months of 2023 increased by 12.0% over the first nine months of 2022. This increase in adjusted segment operating revenues was mainly due to the sale of towers in Peru to Sitios Latam and reflects revenue growth from postpaid, broadband, corporate and business networks in both Ecuador and Peru. Revenues from prepaid decreased in both Ecuador and Peru. In Ecuador, fixed voice had a slight increase. Decreases from Pay TV services in Ecuador were partially offset by an increase from Pay TV services in Peru.
Segment operating income for the first nine months of 2023 increased by 49.3% over the first nine months of 2022. Adjusted segment operating income for the first nine months of 2023 increased by 50.9% over the first nine months of 2022. This increase in adjusted segment operating income principally reflects an operating income increase in both Ecuador and Peru, partially offset by an increase in network maintenance and electric energy costs, an increase in allowance of doubtful accounts in Ecuador, partially offset by a decrease in doubtful accounts in Peru.
Segment operating margin was 21.0% in the first nine months of 2023, as compared to 14.0% in the first nine months of 2022. Adjusted segment operating margin was 25.5% in the first nine months of 2023, as compared to 18.9% in the first nine months of 2022. This increase in the segment operating margin for the first nine months of 2023 principally reflects lower subscriber acquisition costs in Peru and the profit on the sale of the towers in Peru to Sitios Latam, in each case as described above.
13
Central America—Guatemala, El Salvador, Honduras, Nicaragua and Costa Rica
The number of prepaid wireless subscribers for the first nine months of 2023 increased by 2.5% over the first nine months of 2022, and the number of postpaid wireless subscribers increased by 9.0%, resulting in an increase in the total number of wireless subscribers in our Central America segment of 3.5%, or 566 thousand, to approximately 17 million as of September 30, 2023. The number of fixed voice RGUs for the first nine months of 2023 increased by 1.3% over the first nine months of 2022, the number of broadband RGUs increased by 8.0%, and the number of Pay TV RGUs increased by 9.0%, resulting in an increase in total fixed RGUs in our Central America segment of 5.6%, or 255 thousand, to approximately 4.8 million as of September 30, 2023.
Segment operating revenues for the first nine months of 2023 decreased by 7.1% over the first nine months of 2022. Adjusted segment operating revenues for the first nine months of 2023 increased by 5.9% over the first nine months of 2022.
Segment operating income for the first nine months of 2023 decreased by 28.6% over the first nine months of 2022. Adjusted segment operating income for the first nine months of 2023 decreased by 11.6% over the first nine months of 2022. This decrease in segment operating income for the first nine months of 2023 principally reflects an increase in subscriber acquisition costs, network maintenance expenses, customer care centers, electric energy costs and information technology solutions.
Segment operating margin was 14.7% in the first nine months of 2023, as compared to 19.1% in the first nine months of 2022. Adjusted segment operating margin was 19.6% in the first nine months of 2023, as compared to 23.4% in the first nine months of 2022.
As described above, Claro Panama’s operations are classified as discontinued operations and, as a result, the figures for 2022 have been restated to account for these operations.
Caribbean—The Dominican Republic and Puerto Rico
The number of prepaid wireless subscribers for the first nine months of 2023 increased by 3.6% over the first nine months of 2022, and the number of postpaid wireless subscribers increased by 3.0%, resulting in an increase in the total number of wireless subscribers in our Caribbean segment of 3.4%, or 250 thousand, to approximately 7.5 million as of September 30, 2023. The number of fixed voice RGUs for the first nine months of 2023 increased by 1.1% over the first nine months of 2022, the number of broadband RGUs increased by 5.0% and the number of Pay TV RGUs increased by 2.2%, resulting in an increase in total fixed RGUs in our Caribbean segment of 2.7%, or 73 thousand, to approximately 2.8 million as of September 30, 2023.
Segment operating revenues for the first nine months of 2023 decreased by 5.2% over the first nine months of 2022. Adjusted segment operating revenues for the first nine months of 2023 increased by 9.4% over the first nine months of 2022. This increase in adjusted segment operating revenues principally reflects growth in broadband services in Puerto Rico and increases in postpaid, prepaid and broadband revenues in the Dominican Republic, where the most representative financial effect was the sale of the towers to Sitios Latam. We analyze segment results in U.S. dollars because it is the functional currency of our operations in Puerto Rico.
Segment operating income for the first nine months of 2023 decreased by 5.2% over the first nine months of 2022. Adjusted segment operating income for the first nine months of 2023 increased by 23.2% over the first nine months of 2022. This increase in adjusted segment operating income principally reflects a write off allowance from lower pension plan costs due to actuarial adjustments and the sale of towers in the Dominican Republic to Sitios Latam.
Segment operating margin was 21.6% in the first nine months of 2023, and remained the same as in the first nine months of 2022. Adjusted segment operating margin was 21.9% in the first nine months of 2023, as compared to 19.4% in the first nine months of 2022.
Europe
The number of prepaid wireless subscribers for the first nine months of 2023 decreased by 1.4% over the first nine months of 2022, and the number of postpaid wireless subscribers increased by 7.2%, resulting in an increase in the total number of wireless subscribers in our Europe segment of 5.7%, or 1.4 million, to approximately 25 million as of September 30, 2023. The number of fixed voice RGUs for the first nine months of 2023 decreased by 3.8% over the first nine months of 2022, the number of broadband RGUs increased by 2.6% and the number of Pay TV RGUs increased by 5.4%, resulting in an increase in total fixed RGUs in our Europe segment of 1.6%, or 96 thousand, to approximately 6.2 million as of September 30, 2023.
14
Segment operating revenues for the first nine months of 2023 decreased by 5.2% over the first nine months of 2022. Adjusted segment operating revenues for the first nine months of 2023 increased by 5.9% over the first nine months of 2022.This increase in adjusted segment operating revenues principally reflects increases in postpaid, broadband, corporate networks and business services, and Pay TV.
Segment operating income for the first nine months of 2023 decreased by 6.4% over the first nine months of 2022. Adjusted segment operating income for the first nine months of 2023 increased by 3.9% over the first nine months of 2022.
Segment operating margin was 16.2% in the first nine months of 2023 as compared to 16.4% in the first nine months of 2022. Adjusted segment operating margin was 18.4% in the first nine months of 2023, as compared to 18.7% in the first nine months of 2022. This decrease in segment operating margin for the first nine months of 2023 principally reflects increases in electric energy costs, network maintenance costs, wages and salaries despite our cost savings program.
Liquidity and Capital Resources
Our management defines net debt as total debt minus (i) cash and cash equivalents, (ii) equity investments at fair value through other comprehensive income (OCI) and other short-term investments and (iii) debt instruments at fair value through other comprehensive income (OCI). As of September 30, 2023, we had net debt of Ps.389.7 billion, compared to net debt of Ps.404.8 billion as of September 30, 2022. At September 30, 2023, we had total debt of Ps.507.0 billion, cash and cash equivalents of Ps.28.3 billion, equity investments at fair value through other comprehensive income (OCI) and other short-term investments of Ps.74.5 billion and Ps.14.5 billion in debt instruments at fair value through other comprehensive income (OCI).
Without taking into account the effects of derivative financial instruments that we use to manage our interest rate and currency risk, approximately 72.5% of our indebtedness at September 30, 2023 was denominated in currencies other than Mexican pesos (approximately 41.0% of such non-Mexican peso debt was in U.S. dollars and 59.0% in other currencies), and approximately 19.3% of our consolidated debt obligations bore interest at floating rates. After the effects of derivative transactions and excluding the debt of Telekom Austria AG, approximately 56.1% of our net debt as of September 30, 2023 was denominated in Mexican pesos.
The maturities of our long-term debt as of September 30, 2023, excluding debt associated with lease obligations were as follows:
Years | Amount (in millions of Mexican pesos) | |||||||
2024 | Ps. | 12,920 | ||||||
2025 | 11,571 | |||||||
2026 | 30,183 | |||||||
2027 and thereafter | 299,448 | |||||||
|
| |||||||
Total | Ps. | 354,122 |
We regularly assess our interest rate and currency exchange exposures in order to determine how to manage the risk associated with these exposures. As of September 30, 2023, the net fair value of our derivatives and other financial items was a net liability of Ps.22.7 billion.
During the first nine months of 2023, we used approximately Ps.100.2 billion to fund capital expenditures which was primarily funded by our operating activities. We continue to evaluate our capital expenditure needs and opportunities in light of the COVID-19 pandemic. We have also continued to repurchase shares of our capital stock under our share repurchase program-, and during the first nine months of 2023, we spent Ps.7.7 billion repurchasing our shares in the open market. Whether we continue to do so will depend on our operating cash flow and on various other considerations, including market prices and our other capital requirements.
15
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: January 16, 2024
AMÉRICA MÓVIL, S.A.B. DE C.V. | ||
By: | /s/ Carlos José Garcia Moreno Elizondo | |
Name: | Carlos José Garcia Moreno Elizondo | |
Title: | Chief Financial Officer |
Contents | Page | |||
F-1 | ||||
F-2 | ||||
F-3 | ||||
F-5 | ||||
F-6 |
Note | At September 30, 2023 Unaudited | At December 31, 2022 Audited | ||||||||
Assets | ||||||||||
Current assets: | ||||||||||
Cash and cash equivalents | Ps. | 28,269,862 | Ps. | 33,700,949 | ||||||
Equity investments at fair value through other comprehensive income (OCI) and other short-term investments | 74,517,951 | 88,428,111 | ||||||||
Accounts receivable: | ||||||||||
Subscribers, distributors, recoverable taxes, contract assets and other, net | 217,091,976 | 199,424,202 | ||||||||
Related parties | 3 | 1,395,450 | 2,287,213 | |||||||
Derivative financial instruments | 1,779,953 | 2,602,680 | ||||||||
Inventories, net | 20,564,752 | 23,995,133 | ||||||||
Other current assets, net | 15,624,093 | 10,565,422 | ||||||||
Total current assets | Ps. | 359,244,037 | Ps. | 361,003,710 | ||||||
Non-current assets: | ||||||||||
Property, plant and equipment, net | 4 | Ps. | 633,588,243 | Ps. | 657,226,210 | |||||
Intangibles, net | 120,066,266 | 128,893,422 | ||||||||
Goodwill | 146,593,836 | 141,121,365 | ||||||||
Investments in associated companies | 16,010,740 | 23,975,462 | ||||||||
Deferred income taxes | 133,470,022 | 128,717,811 | ||||||||
Accounts receivable, subscriber, distributors and contract assets, net | 8,637,383 | 8,724,497 | ||||||||
Other assets, net | 40,010,171 | 39,581,622 | ||||||||
Debt instruments at fair value through other comprehensive income (OCI) | 14,510,542 | 6,981,149 | ||||||||
Right-of-use | 120,010,835 | 121,874,096 | ||||||||
Total assets | Ps. | 1,592,142,075 | Ps. | 1,618,099,344 | ||||||
Liabilities and equity | ||||||||||
Current liabilities: | ||||||||||
Short-term debt and current portion of long-term debt | 6 | Ps. | 152,921,592 | Ps. | 102,024,414 | |||||
Short-term liability related to right-of-use | 26,444,015 | 32,902,237 | ||||||||
Accounts payable | 169,397,530 | 174,472,769 | ||||||||
Accrued liabilities | 60,424,727 | 56,815,331 | ||||||||
Income tax | 27,212,889 | 29,174,066 | ||||||||
Other taxes payable | 39,926,691 | 33,887,645 | ||||||||
Derivative financial instruments | 24,499,284 | 25,331,346 | ||||||||
Related parties | 3 | 6,037,132 | 7,224,218 | |||||||
Deferred revenues | 26,801,103 | 27,044,928 | ||||||||
Total current liabilities | Ps. | 533,664,963 | Ps. | 488,876,954 | ||||||
Non-current liabilities: | ||||||||||
Long-term debt | 6 | Ps. | 354,122,037 | Ps. | 408,565,066 | |||||
Long-term liability related to right-of-use | 105,023,825 | 101,246,574 | ||||||||
Deferred income taxes | 24,684,099 | 30,302,060 | ||||||||
Deferred revenues | 2,063,337 | 2,556,103 | ||||||||
Asset retirement obligations | 10,722,604 | 10,799,997 | ||||||||
Employee benefits | 137,317,089 | 137,923,317 | ||||||||
Total non-current liabilities | Ps. | 633,932,991 | Ps. | 691,393,117 | ||||||
Total liabilities | Ps. | 1,167,597,954 | Ps. | 1,180,270,071 | ||||||
Equity: | ||||||||||
Capital stock | 9 | Ps. | 95,363,644 | Ps. | 95,365,329 | |||||
Retained earnings: | ||||||||||
Prior years | 475,671,304 | 429,324,326 | ||||||||
Profit for the period (year) | 58,048,606 | 76,159,391 | ||||||||
Total retained earnings | 533,719,910 | 505,483,717 | ||||||||
Other comprehensive loss items | (261,573,463 | ) | (227,044,342 | ) | ||||||
Equity attributable to equity holders of the parent | 367,510,091 | 373,804,704 | ||||||||
Non-controlling interests | 57,034,030 | 64,024,569 | ||||||||
Total equity | Ps. | 424,544,121 | 437,829,273 | |||||||
Total liabilities and equity | Ps. | 1,592,142,075 | Ps. | 1,618,099,344 | ||||||
For the nine-month period ended September 30, | ||||||||||||
Note | 2023 | 2022 (1) | ||||||||||
Operating revenues: | ||||||||||||
Service revenues | Ps. | 521,859,211 | Ps. | 532,404,944 | ||||||||
Sales of equipment | 93,441,043 | 96,134,423 | ||||||||||
Ps. | 615,300,254 | Ps. | 628,539,367 | |||||||||
Operating costs and expenses: | ||||||||||||
Cost of sales and services | Ps. | 237,179,459 | Ps. | 245,607,587 | ||||||||
Commercial, administrative and general expenses | 131,042,690 | 135,022,670 | ||||||||||
Other expenses | 5,775,031 | 3,159,198 | ||||||||||
Depreciation and amortization | 115,327,084 | 118,564,551 | ||||||||||
Ps. | 489,324,264 | Ps. | 502,354,006 | |||||||||
Operating income | Ps. | 125,975,990 | Ps. | 126,185,361 | ||||||||
Interest income | 6,644,562 | 3,112,308 | ||||||||||
Interest expense | (32,294,735 | ) | (30,940,340 | ) | ||||||||
Foreign currency exchange gain, net | 15,493,685 | 25,040,727 | ||||||||||
Valuation of derivatives, interest cost from labor obligations and other financial items, net | 11 | (21,312,724 | ) | (23,701,474 | ) | |||||||
Equity interest in net result of associated companies | (3,731,486 | ) | 48,014 | |||||||||
Profit before income tax | 90,775,292 | 99,744,596 | ||||||||||
Income tax | 5 | 29,112,504 | 35,657,332 | |||||||||
Net profit for the period from continuing operations | Ps. | 61,662,788 | Ps. | 64,087,264 | ||||||||
Profit after tax for the period from discontinued operations | 2,b | — | 2,671,630 | |||||||||
Net profit for the period | Ps. | 61,662,788 | Ps. | 66,758,894 | ||||||||
Net profit for the period attributable to: | ||||||||||||
Equity holders of the parent from continuing operations | Ps. | 58,048,606 | Ps. | 59,778,075 | ||||||||
Equity holders of the parent from discontinued operations | 2,b | — | 2,671,630 | |||||||||
Non-controlling interests | 3,614,182 | 4,309,189 | ||||||||||
Ps. | 61,662,788 | Ps. | 66,758,894 | |||||||||
Basic and diluted earnings per share attributable to equity holders of the parent from continuing operations | Ps. | 0.92 | Ps. | 0.93 | ||||||||
Basic and diluted earnings per share attributable to equity holders of the parent from discontinuing operations | — | Ps. | 0.04 | |||||||||
Other comprehensive (loss) income items: | ||||||||||||
Net other comprehensive loss that may be reclassified to profit or loss in subsequent periods: | ||||||||||||
Effect of translation of foreign entities from continuing operations | Ps. | (27,440,200 | ) | Ps. | (28,965,432 | ) | ||||||
Effect of translation of foreign entities from discontinued operations | — | (1,750,472 | ) | |||||||||
Items that will not be reclassified to (loss) or profit in subsequent periods: | ||||||||||||
Re-measurement of defined benefit plan, net of deferred taxes | (74,096 | ) | 677,362 | |||||||||
Unrealized loss on equity investments at fair value, net of deferred taxes | (3,630,663 | ) | (5,699,392 | ) | ||||||||
Total other comprehensive loss items for the period, net of deferred taxes | (31,144,959 | ) | (35,737,934 | ) | ||||||||
Total comprehensive income for the period | Ps. | 30,517,829 | Ps. | 31,020,960 | ||||||||
Comprehensive income for the period attributable to: | ||||||||||||
Equity holders of the parent from continuing operations | Ps. | 29,158,213 | Ps. | 31,390,828 | ||||||||
Non-controlling interests | 1,359,616 | (369,868 | ) | |||||||||
Ps. | 30,517,829 | Ps. | 31,020,960 | |||||||||
Comprehensive income for the period: | ||||||||||||
Net comprehensive income from continuing operations | Ps. | 30,517,829 | Ps. | 28,349,330 | ||||||||
Net comprehensive income from discontinued operations | 2,b | — | 2,671,630 | |||||||||
Ps. | 30,517,829 | Ps. | 31,020,960 | |||||||||
(1) | Restated for discontinued operations. |
Capital stock | Legal reserve | Retained earnings | Unrealized loss on equity investment at fair value | Re-measurement of defined benefit plans | Cumulative translation adjustment | Revaluation surplus | Total equity attributable to equity holders of the parent | Non- controlling interests | Total equity | |||||||||||||||||||||||||||||||
Balance at December 31, 2022 (audited) | Ps.95,365,329 | Ps.358,440 | Ps.505,125,277 | Ps.(11,028,396) | Ps.(107,106,514) | Ps.(128,299,347) | Ps.19,389,915 | Ps.373,804,704 | Ps.64,024,569 | Ps.437,829,273 | ||||||||||||||||||||||||||||||
Net profit for the period | — | — | 58,048,606 | — | — | — | — | 58,048,606 | 3,614,182 | 61,662,788 | ||||||||||||||||||||||||||||||
Unrealized loss on equity and debt investments at fair value, net of deferred taxes | — | — | — | (3,630,663 | ) | — | — | — | (3,630,663 | ) | — | (3,630,663 | ) | |||||||||||||||||||||||||||
Remeasurement of defined benefit plan, net of deferred taxes | — | — | — | — | (41,494 | ) | — | — | (41,494 | ) | (32,602 | ) | (74,096 | ) | ||||||||||||||||||||||||||
Translation effect of foreign entities | — | — | — | — | 859,720 | (25,278,653 | ) | (799,303 | ) | (25,218,236 | ) | (2,221,964 | ) | (27,440,200 | ) | |||||||||||||||||||||||||
Transfer of revaluation surplus, net of deferred taxes | — | — | 727,319 | — | — | — | (727,319 | ) | — | — | — | |||||||||||||||||||||||||||||
Comprehensive income for the period | — | — | 58,775,925 | (3,630,663 | ) | 818,226 | (25,278,653 | ) | (1,526,622 | ) | 29,158,213 | 1,359,616 | 30,517,829 | |||||||||||||||||||||||||||
Dividends declared | — | — | (29,048,960 | ) | — | — | — | — | (29,048,960 | ) | (1,962,377 | ) | (31,011,337 | ) | ||||||||||||||||||||||||||
Repurchase of shares | (1,685 | ) | — | (7,679,195 | ) | — | — | — | — | (7,680,880 | ) | — | (7,680,880 | ) | ||||||||||||||||||||||||||
Transfer of revaluation surplus, net of deferred taxes | — | — | 4,911,409 | — | — | — | (4,911,409 | ) | — | — | — | |||||||||||||||||||||||||||||
Other acquisitions of non-controlling interests | — | — | (3,015 | ) | — | — | — | — | (3,015 | ) | (45,611 | ) | (48,626 | ) | ||||||||||||||||||||||||||
Purchase of 6.06% of Telekom Austria AG | — | — | 1,280,029 | — | — | — | — | 1,280,029 | (6,342,167 | ) | (5,062,138 | ) | ||||||||||||||||||||||||||||
Balance at September 30, 2023 (unaudited) | Ps.95,363,644 | Ps.358,440 | Ps.533,361,470 | Ps.(14,659,059) | Ps.(106,288,288) | Ps.(153,578,000) | Ps.12,951,884 | Ps.367,510,091 | Ps.57,034,030 | Ps.424,544,121 | ||||||||||||||||||||||||||||||
Capital stock | Legal reserve | Retained earnings | Unrealized loss on equity investment at fair value | Re-measurement of defined benefit plans | Cumulative translation adjustment | Revaluation surplus | Total equity attributable to equity holders of the parent | Non- controlling interests | Total equity | |||||||||||||||||||||||||||||||
Balance at December 31, 2021(audited) | Ps.96,333,432 | Ps.358,440 | Ps.447,331,985 | Ps.(6,321,120) | Ps.(102,507,107) | Ps.(104,270,295) | Ps.58,709,592 | Ps.389,634,927 | Ps.64,406,799 | Ps.454,041,726 | ||||||||||||||||||||||||||||||
Net profit for the period | — | — | 62,449,705 | — | — | — | — | 62,449,705 | 4,309,189 | 66,758,894 | ||||||||||||||||||||||||||||||
Unrealized loss on equity and debt investments at fair value, net of deferred taxes | — | — | — | (5,699,392 | ) | — | — | — | (5,699,392 | ) | — | (5,699,392 | ) | |||||||||||||||||||||||||||
Remeasurement of defined benefit plan, net of deferred taxes | — | — | — | — | 294,922 | — | — | 294,922 | 382,440 | 677,362 | ||||||||||||||||||||||||||||||
Translation effect of foreign entities | — | — | — | — | 281,815 | (22,645,886 | ) | (1,539,864 | ) | (23,903,935 | ) | (5,061,497 | ) | (28,965,432 | ) | |||||||||||||||||||||||||
Discontinued operations | — | — | — | — | — | (1,750,472 | ) | — | (1,750,472 | ) | — | (1,750,472 | ) | |||||||||||||||||||||||||||
Transfer of revaluation surplus, net of deferred taxes | — | — | 1,871,993 | — | — | — | (1,871,993 | ) | — | — | — | |||||||||||||||||||||||||||||
Comprehensive income for the period | — | — | 64,321,698 | (5,699,392 | ) | 576,737 | (24,396,358 | ) | (3,411,857 | ) | 31,390,828 | (369,868 | ) | 31,020,960 | ||||||||||||||||||||||||||
Dividends declared | — | — | (28,050,128 | ) | — | — | — | — | (28,050,128 | ) | (1,877,270 | ) | (29,927,398 | ) | ||||||||||||||||||||||||||
Repurchase of shares | (4,077 | ) | — | (20,906,029 | ) | — | — | — | — | (20,910,106 | ) | — | (20,910,106 | ) | ||||||||||||||||||||||||||
Recycling of assets revaluation surplus by spin-off, net of deferred taxes | — | — | 34,827,458 | — | — | — | (34,827,458 | ) | — | (79,806 | ) | (79,806 | ) | |||||||||||||||||||||||||||
Spin-off effects | (1,001,572 | ) | — | (1,581,315 | ) | — | — | — | — | (2,582,887 | ) | — | (2,582,887 | ) | ||||||||||||||||||||||||||
Other acquisitions of non-controlling interests | — | — | (3,765 | ) | — | — | — | — | (3,765 | ) | (2,310 | ) | (6,075 | ) | ||||||||||||||||||||||||||
Balance at September 30, 2022 (unaudited) | Ps.95,327,783 | Ps.358,440 | Ps.495,939,904 | Ps.(12,020,512) | Ps.(101,930,370) | Ps.(128,666,653) | Ps.20,470,277 | Ps.369,478,869 | Ps.62,077,545 | Ps.431,556,414 | ||||||||||||||||||||||||||||||
For the nine-month period ended September 30, | ||||||||||||
Note | 2023 | 2022 (1) | ||||||||||
Operating activities | ||||||||||||
Profit before income tax from continuing operations | Ps. | 90,775,292 | Ps. | 99,744,595 | ||||||||
Profit before income tax from discontinued operations | 2b | — | 866,131 | |||||||||
Profit before income tax | 90,775,292 | 100,610,726 | ||||||||||
Items not requiring the use of cash: | ||||||||||||
Depreciation of property, plant and equipment and right-of-use | 101,733,065 | 105,187,148 | ||||||||||
Amortization of intangible and other assets | 13,594,019 | 13,377,403 | ||||||||||
Equity interest in net income of associated companies | 3,731,486 | (48,014 | ) | |||||||||
(Gain) loss on sale of property, plant and equipment | (5,158,441 | ) | 330,915 | |||||||||
Net period cost of labor obligations | 12,906,968 | 11,957,729 | ||||||||||
Foreign currency exchange income, net | (20,920,787 | ) | (29,084,682 | ) | ||||||||
Interest income | (6,644,562 | ) | (3,112,308 | ) | ||||||||
Interest expense | 32,294,735 | 30,940,340 | ||||||||||
Employee profit sharing | 3,033,542 | 2,539,913 | ||||||||||
Loss in valuation of derivative financial instruments, capitalized interest expense and other, net (2) | 14,541,481 | 25,518,357 | ||||||||||
Gain on net monetary positions | (12,310,470 | ) | (9,930,277 | ) | ||||||||
Gain on sale of subsidiary | — | (3,587,010 | ) | |||||||||
Working capital changes: | ||||||||||||
Subscribers, distributors, recoverable taxes, contract assets and other, net | (23,253,767 | ) | (18,738,127 | ) | ||||||||
Prepaid expenses | (7,245,160 | ) | (8,011,614 | ) | ||||||||
Related parties | (295,323 | ) | 2,446,683 | |||||||||
Inventories | 2,393,247 | (9,096,805 | ) | |||||||||
Other assets | (8,899,335 | ) | (3,197,052 | ) | ||||||||
Employee benefits | (11,347,115 | ) | (20,691,624 | ) | ||||||||
Accounts payable and accrued liabilities | 7,785,737 | (6,348,616 | ) | |||||||||
Employee profit sharing paid | (3,315,609 | ) | (2,934,290 | ) | ||||||||
Financial instruments and other | (9,051,611 | ) | (1,444,143 | ) | ||||||||
Deferred revenues | 622,488 | 5,421,692 | ||||||||||
Interest received | 3,430,129 | 2,749,169 | ||||||||||
Income taxes paid | (40,667,647 | ) | (39,490,141 | ) | ||||||||
Cash flows from discontinued operating activities | — | 4,006,804 | ||||||||||
Net cash flows provided by continuing operating activities | Ps. | 137,732,362 | Ps. | 149,372,176 | ||||||||
Investing activities | ||||||||||||
Purchase of property, plant and equipment | (89,136,571 | ) | (101,368,792 | ) | ||||||||
Acquisition of intangibles | (11,067,781 | ) | (1,738,197 | ) | ||||||||
Dividends received | 3,884,554 | 4,682,650 | ||||||||||
Proceeds from sale of property, plant and equipment | 6,997,431 | 207,731 | ||||||||||
Acquisition of businesses, net of cash acquired | 2,543,240 | (17,368,908 | ) | |||||||||
Sale of shares of associated company and dilution of subsidiaries | — | 2,829 | ||||||||||
Sale of shares | — | 4,282,383 | ||||||||||
Proceeds from repayment of related party loan | — | 46,769,833 | ||||||||||
Investments in associated companies | (459,749 | ) | — | |||||||||
Short-term investments (3) | (4,273,348 | ) | — | |||||||||
Cash flows from discontinued investing activities | — | (2,164,092 | ) | |||||||||
Net cash flows used in investing continuing activities | Ps. | (91,512,224) | Ps. | (66,694,563) | ||||||||
Financing activities | ||||||||||||
Loans obtained | 215,954,013 | 127,348,086 | ||||||||||
Repayment of loans | (183,386,854 | ) | (120,911,994 | ) | ||||||||
Payment of liability related to right-of-use | (29,629,934 | ) | (25,349,068 | ) | ||||||||
Interest paid | (22,015,178 | ) | (21,332,493 | ) | ||||||||
Repurchase of shares | (7,688,327 | ) | (20,920,392 | ) | ||||||||
Dividends paid | (16,274,725 | ) | (29,523,313 | ) | ||||||||
Acquisition of non-controlling interests | (5,110,764 | ) | (6,076 | ) | ||||||||
Net cash flows used in financing activities | Ps. | (48,151,769) | Ps. | (90,695,250) | ||||||||
Net decrease in cash and cash equivalents | Ps. | (1,931,631) | Ps. | (8,017,637) | ||||||||
Adjustment to cash flows due to exchange rate fluctuations, net | (3,499,456 | ) | (2,983,425 | ) | ||||||||
Cash and cash equivalents at beginning of the period | 33,700,949 | 38,679,891 | ||||||||||
Cash and cash equivalents at end of the period | Ps. | 28,269,862 | Ps. | 27,678,829 | ||||||||
Non-cash transactions related to: | ||||||||||||
Acquisitions of property, plant and equipment in accounts payable at end period | Ps. | 3,937,648 | Ps. | 1,385,988 | ||||||||
(1) | Restated for discontinued operations. |
(2) | As of September 30, 2023. Includes Ps. (8,238,393) related to Impairment to accounts receivable — ClaroVTR and Ps. (4,677,782) related to Impairment to investment — ClaroVTR. |
(3) | As of September 30, 2023. Includes Ps. 13,762,695 related to the JV’s principal investment, net of cash applied. |
1. | Description of the Business and Relevant Events |
• | Voice services provided by the Company, both wireless and fixed, mainly include the following: airtime, local, domestic and international long- distance services, and network interconnection services. |
• | Data services include value added, corporate networks, data and Internet services. |
• | Pay TV represents basic services, as well as pay per view and additional programming and advertising services. |
• | AMX provides other related services to advertising in telephone directories, publishing and call center services. |
• | The Company also provides video, audio and other media content that is delivered through the internet directly from the content provider to the end user. |
a. | On January 16, 2023, the Company informed that, after extensive dialogue with the Telephone Operators Union of the Mexican Republic, a constructive agreement had been reached regarding retirement conditions (pensions) for newly hired personnel that Teléfonos de México, S.A.B de C.V. (hereinafter, “Telmex”) hires from January 2023. |
b. | On February 3, 2023 and June 30, 2023, as part of its reorganization plan approved in early 2021, the Company completed the sale of 1,388 and 2,980 telecommunications towers, property of its subsidiaries in the Dominican Republic and Peru, respectively, to Sitios Latinoamerica, S.A.B. de C.V. (hereinafter Sitios Latam), for an amount of Ps. 2,419,568 and 3,950,079, respectively. Therefore, a total of 3,480 towers were transferred. |
c. | On February 6, 2023, the Company entered into a definitive agreement with Österreichische Beteiligungs AG (“OBAG”), with respect to their participations in Telekom Austria AG which provides a new term of 10 years and ensures AMX leadership and control over Telekom Austria Group. Also, it provides AMX the right to continue to nominate the majority of the Supervisory Board members and to nominate the Chairman and Chief Executive Officer of the Management Board of the Company with decision making vote over all management decisions. As part of the renewal of the Shareholders Agreement, AMX and OBAG have agreed to formally executed the spin-off of the mobile towers in most of the countries in which Telekom Austria operates, including Austria. The implementation of the towerspin-off will not result in changes in the core shareholder structure. |
d. | On April 27, 2023, the Company’s shareholders approved a repurchase fund of Ps. 20 billion and the payment of an ordinary dividend of Ps. 0.46 (forty six peso cents) per share to be paid in two installments: in July and November. They also agreed to the cancellation of the treasury shares acquired as part of its repurchase program, and to modify the sixth article of our bylaws to reduce the share capital proportionally to the cancellation of the shares. |
e. | On June 9, 2023, the Company closed a 500 million-euro, five-year bullet loan for the new Euro Tele Sites, a tower company to be spun-off from Telekom Austria. The loan was provided by a group of six international banks. On July 6, 2023, the same entity launched a 5.25%, 500 million-euro five-year bond. Euro Tele Sites will thus be fully funded at the time of thespin-off. |
f. | On June 26, 2023, the Company launched the inaugural issue under its new Global Peso Notes program, under which it expects to issue an amount of up to Ps. 130 billion over five years. In its inaugural offering, registered both with the SEC in the U.S. and with the CNBV in Mexico, it placed a long seven-year, Ps. 17 billion, 9.5% sustainable bond—approximately one billion U.S. dollars equivalent—maturing in January 2031. |
g. | On July 24, 2023, the Company through its subsidiary América Móvil, B.V. acquired shares corresponding to 5.55% of the voting rights in Telekom Austria AG from a private investor. As a consequence of the foregoing, the equity interest of the Company increases in the overall shareholding in Telekom Austria AG from 51% to 56.55%. |
h. | On September 22, 2023, the Company completed the spin-off of EuroTeleSites AG and listed its shares on the Official Market of the Vienna Stock Exchange. The Telekom Austria AG shareholders receivedone EuroTeleSites AG share for every four Telekom Austria AG shares they owned. Telekom Austria AG transferred 13 thousand towers in six countries to EuroTeleSites AG, along with a debt worth of one billion euros. EuroTeleSites AG has received a Baa2 rating from Moody’s andBBB- from Fitch. Telekom Austria currently has anA- rating from S&P and Fitch, and a Moody’s Baa1 rating. |
2. | Basis of Preparation of the Unaudited Interim Condensed Consolidated Financial Statements and Summary of Significant Accounting Policies and Practices |
For the nine-month period ended as of September 30, 2022 | ||||
Operative revenue: | ||||
Revenue services | Ps. | 1,210,109 | ||
Sales of equipment | 206,595 | |||
1,416,704 | ||||
Total costs and expenses | 1,403,311 | |||
Operating profit | 13,393 | |||
Financial costs | (39,538 | ) | ||
Gain on sale of discontinued operations | 3,405,014 | |||
Profit before income taxes of discontinued operations | 3,378,869 | |||
Income taxes | — | |||
Net profit of the period of discontinued operations | Ps. | 3,378,869 | ||
For the nine-month period ended as of September 30, 2022 | ||||
Operative revenue: | ||||
Revenue services | Ps. | 10,500,088 | ||
Sales of equipment | 2,626,823 | |||
13,126,911 | ||||
Total costs and expenses | 14,954,526 | |||
Operating loss | (1,827,615 | ) | ||
Financial costs | (685,124 | ) | ||
Loss before income taxes of discontinued operations | (2,512,739 | ) | ||
Income taxes | (1,805,500 | ) | ||
Net loss of the period of discontinued operations | Ps. | (707,239) | ||
3. | Related Parties |
2023 | 2022 | |||||||
Accounts receivable: | ||||||||
Sears Roebuck de México, S.A. de C.V. and Subsidiaries | Ps. | 219,463 | Ps. | 260,584 | ||||
Sitios Latinoamérica, S.A.B. de C.V. | 333,600 | 1,460,897 | ||||||
Sanborns Hermanos, S.A. | 73,222 | 124,157 | ||||||
Patrimonial Inbursa, S.A. | 369,658 | 166,366 | ||||||
Grupo Condumex, S.A. de C.V. and Subsidiaries | 27,045 | 31,857 | ||||||
Telesites, S.A.B. de C.V. and Subsidiaries | 100,518 | 80,677 | ||||||
Claroshop.com, S.A.P.I de C.V. | 70,704 | 31,559 | ||||||
Other | 201,240 | 131,116 | ||||||
Total | Ps. | 1,395,450 | Ps. | 2,287,213 | ||||
Accounts payable: | ||||||||
Carso Infraestructura y Construcción, S.A. de C.V. and Subsidiaries | Ps. | 2,566,413 | Ps. | 2,836,689 | ||||
Grupo Condumex, S.A. de C.V. and Subsidiaries | 462,891 | 2,036,371 | ||||||
Sitos Latinoamérica, S.A.B. de C.V. | 1,003,640 | 960,244 | ||||||
Fianzas Guardiana Inbursa, S.A. de C.V. | 433,843 | 437,428 | ||||||
Claroshop.com, S.A.P.I de C.V. | 138,549 | 216,774 | ||||||
Grupo Financiero Inbursa, S.A.B. de C.V. | 85,216 | 102,127 | ||||||
Seguros Inbursa, S.A. de C.V. | 334,513 | 107,389 | ||||||
Cicsa Perú, S.A.C | 244,335 | 256,344 | ||||||
Industrial Afiliada, S.A. de C.V | 367,979 | 103,864 | ||||||
Banco Inbursa, S.A | 75,130 | 20,089 | ||||||
Promotora Inbursa, S.A. de C.V | 37,894 | 15,174 | ||||||
Other | 286,729 | 131,725 | ||||||
Total | Ps. | 6,037,132 | Ps. | 7,224,218 | ||||
b) | For the nine-month periods ended September 30, 2023 and 2022, the Company conducted the following transactions with related parties: |
2023 | 2022 | |||||||
C apital expenditures and expenses: | ||||||||
Construction services, purchases of materials, inventories and property, plant and equipment (i) | Ps. | 7,437,743 | Ps. | 9,450,787 | ||||
Insurance premiums, fees paid for administrative and operating services, brokerage services and others (ii) | 3,307,409 | 2,420,466 | ||||||
Associated costs for towers’ sale (iii) | 1,584,080 | — | ||||||
Rent of towers | 804,171 | 312,726 | ||||||
Other services | 1,535,383 | 1,042,218 | ||||||
Ps. | 14,668,786 | Ps. | 13,226,197 | |||||
Revenues: | ||||||||
Service revenues | Ps. | 630,643 | Ps. | 547,805 | ||||
Sales of towers (iv) | 7,662,188 | — | ||||||
Sales of equipment | 1,118,923 | 598,162 | ||||||
Ps. | 9,411,754 | Ps. | 1,145,967 | |||||
i) | In 2023, this amount includes Ps. 5,405,210 (Ps. 7,414,728 in 2022) for network construction services and construction materials purchased from subsidiaries of Grupo Carso, S.A.B. de C.V. (Grupo Carso). |
ii) | In 2023, this amount includes Ps. 48,564 (Ps. 79,398 in 2022) for network maintenance services performed by Grupo Carso subsidiaries; Ps. 0 in 2023 (Ps. 16,556 in 2022, respectively) for software services provided by an associate, and Ps. 2,734,425 (Ps. 2,272,336 in 2022) for insurance premiums paid mainly by Radiomóvil Dipsa, S.A. de C.V. (hereinafter, “Telcel”) to Seguros Inbursa S.A. and Fianzas Guardiana Inbursa, S.A., which, in turn, places most of such insurance with reinsurers. |
iii) | In 2023, this amount includes Ps. 789,414 of the cost related to the sales of towers by Compañía Dominicana de Teléfonos, S.A., Ps. 779,231 of the cost related to the sale of towers by América Móvil Perú, S.A.C., and Ps. 15,435 of the cost related to the sale of towers by Telmex. |
iv) | In 2023, this amount includes Ps. 2,427,897 for sales of towers by Compañía Dominicana de Teléfonos, S.A., Ps. 4,282,291 for sales of towers by América Móvil Perú, S.A.C., and Ps. 952,000 for sale of towers by Telmex. |
i) | Consolidated income tax matters |
2023 | 2022 | |||||||
Current period income tax | Ps. | 36,182,909 | Ps. | 39,557,635 | ||||
Deferred income tax | (7,070,405 | ) | (3,900,303 | ) | ||||
Total Income tax | Ps. | 29,112,504 | Ps. | 35,657,332 | ||||
Income tax attributable to the discontinued operations: | ||||||||
Income tax of foreign discontinued operations. See Note 2 b) | Ps. | — | Ps. | — | ||||
2023 | 2022 | |||||||
Equity investments at fair value | Ps. | 3,714,808 | Ps. | 7,400,822 | ||||
Deferred tax benefit recognized in OCI | Ps. | 3,714,808 | Ps. | 7,400,822 | ||||
a) | Decrease in the Effective Rate — The decrease in the effective rate of income taxes (32.07% in the first nine months of 2023, compared to 35.75% in the first nine months of 2022), with respect to the legal rate of 30.0% was mainly due to the inflationary tax effects, and tax benefits in several entities. |
b) | For year-end of December 31, 2023, the estimated effective rate will be 33.00%. |
6. | Debt |
As of September 30, 2023 | (Thousands of Mexican pesos) | |||||||||
Currency | Loan | Interest rate | Maturity | Total | ||||||
Senior Notes | ||||||||||
U.S. dollars | ||||||||||
Fixed-rate Senior notes (i) | 3.625% | 2029 | Ps. | 17,728,700 | ||||||
Fixed-rate Senior notes (i) | 2.875% | 2030 | 17,728,700 | |||||||
Fixed-rate Senior notes (i) | 4.700% | 2032 | 13,296,525 | |||||||
Fixed-rate Senior notes (i) | 6.375% | 2035 | 17,397,705 | |||||||
Fixed-rate Senior notes (i) | 6.125% | 2037 | 6,545,879 | |||||||
Fixed-rate Senior notes (i) | 6.125% | 2040 | 35,377,798 | |||||||
Fixed-rate Senior notes (i) | 4.375% | 2042 | 20,388,005 | |||||||
Fixed-rate Senior notes (i) | 4.375% | 2049 | 22,160,875 | |||||||
Subtotal U.S. dollars | Ps. | 150,624,187 | ||||||||
Mexican pesos | ||||||||||
Domestic Senior notes (i) | TIIE + 0.020% | 2024 | Ps. | 1,356,693 | ||||||
Domestic Senior notes (i) | TIIE + 0.050% | 2024 | 1,920,231 | |||||||
Fixed-rate Senior notes (i) | 7.125% | 2024 | 11,000,000 | |||||||
Domestic Senior notes (i) | 0.000% | 2025 | 5,851,519 | |||||||
Domestic Senior notes (i) | TIIE + 0.300% | 2025 | 335,731 | |||||||
Domestic Senior notes (i) | TIIE + 0.300% | 2025 | 73,688 | |||||||
Domestic Senior notes (i) | 9.350% | 2028 | 11,016,086 | |||||||
Fixed-rate Senior notes (i) | 9.500% | 2031 | 17,000,000 | |||||||
Domestic Senior notes (i) | 9.520% | 2032 | 14,679,166 | |||||||
Fixed-rate Senior notes (i) | 8.460% | 2036 | 7,871,700 | |||||||
Domestic Senior notes (i) | 8.360% | 2037 | 4,964,352 | |||||||
Domestic Senior notes (i) | 4.840% | 2037 | 7,308,611 | |||||||
Subtotal Mexican pesos | Ps. | 83,377,777 | ||||||||
Euros | ||||||||||
Commercial Paper (iv) | 3.830% | 2023 | Ps. | 937,228 | ||||||
Commercial Paper (iv) | 3.830% | 2023 | 749,782 | |||||||
Commercial Paper (iv) | 3.820% | 2023 | 937,228 | |||||||
Commercial Paper (iv) | 3.830% | 2023 | 468,614 | |||||||
Commercial Paper (iv) | 3.830% | 2023 | 468,614 | |||||||
Commercial Paper (iv) | 3.850% | 2023 | 880,994 | |||||||
Commercial Paper (iv) | 3.840% | 2023 | 468,614 | |||||||
Commercial Paper (iv) | 3.850% | 2023 | 468,614 | |||||||
Commercial Paper (iv) | 3.870% | 2023 | 656,059 |
Commercial Paper (iv) | 3.870% | 2023 | 937,228 | |||||||
Commercial Paper (iv) | 3.950% | 2023 | 937,228 | |||||||
Commercial Paper (iv) | 3.970% | 2023 | 656,059 | |||||||
Commercial Paper (iv) | 3.960% | 2023 | 281,168 | |||||||
Commercial Paper (iv) | 4.030% | 2023 | 937,228 | |||||||
Commercial Paper (iv) | 4.030% | 2023 | 468,614 | |||||||
Commercial Paper (iv) | 4.140% | 2023 | 187,446 | |||||||
Commercial Paper (iv) | 3.950% | 2023 | 937,228 | |||||||
Commercial Paper (iv) | 3.950% | 2023 | 656,059 | |||||||
Commercial Paper (iv) | 4.110% | 2024 | 281,168 | |||||||
Exchangeable Bond (i) | 0.000% | 2024 | 37,856,502 | |||||||
Fixed-rate Senior notes (i) | 1.500% | 2024 | 15,932,871 | |||||||
Fixed-rate Senior notes (i) | 1.500% | 2026 | 14,058,416 | |||||||
Fixed-rate Senior notes (i) | 0.750% | 2027 | 14,167,790 | |||||||
Fixed-rate Senior notes (i) | 2.125% | 2028 | 11,179,440 | |||||||
Fixed-rate Senior notes (i) | 5.250% | 2028 | 9,372,277 | |||||||
Subtotal euros | Ps. | 114,882,469 | ||||||||
Pound Sterling | ||||||||||
Fixed-rate Senior notes (i) | 5.000% | 2026 | Ps. | 10,813,621 | ||||||
Fixed-rate Senior notes (i) | 5.750% | 2030 | 14,057,707 | |||||||
Fixed-rate Senior notes (i) | 4.948% | 2033 | 6,488,172 | |||||||
Fixed-rate Senior notes (i) | 4.375% | 2041 | 16,220,431 | |||||||
Subtotal Pound Sterling | Ps. | 47,579,931 | ||||||||
Brazilian reais | ||||||||||
Promissory Notes (i) | CDI + 1.000% | 2023 | Ps. | 2,832,287 | ||||||
Debentures (i) | CDI + 1.400% | 2024 | 15,046,524 | |||||||
Debentures (i) | CDI + 1.370% | 2025 | 5,310,538 | |||||||
Debentures (i) | CDI + 1.350% | 2026 | 5,310,538 | |||||||
Subtotal Brazilian reais | Ps. | 28,499,887 | ||||||||
Other currencies | ||||||||||
Japanese yen | ||||||||||
Fixed-rate Senior notes (i) | 2.950% | 2039 | Ps. | 1,542,968 | ||||||
Subtotal Japanese yen | Ps. | 1,542,968 | ||||||||
Chilean pesos | ||||||||||
Fixed-rate Senior notes (i) | 4.000% | 2035 | Ps. | 3,582,591 | ||||||
Subtotal Chilean pesos | Ps. | 3,582,591 | ||||||||
Subtotal other currencies | Ps. | 5,125,559 | ||||||||
Lines of Credit and others | ||||||||||
Euros | ||||||||||
Lines of credit (ii) | Euribor 1M + 1.3% / 4.150% - 5.195% | 2023 - 2028 | Ps. | 12,652,574 |
Mexican pesos | ||||||||||
Lines of credit (ii) | TIIE + 0.300% - TIIE + 0.780% | 2023 - 2024 | 56,280,000 | |||||||
Peruvian Soles | ||||||||||
Lines of credit (ii) | 7.940% - 8.010% | 2024 | 8,021,245 | |||||||
Subtotal Lines of Credit and others | Ps. | 76,953,819 | ||||||||
Total debt | Ps. | 507,043,629 | ||||||||
Less: Short-term debt and current portion of long-term debt | Ps. | 152,921,592 | ||||||||
Long-term debt | Ps. | 354,122,037 | ||||||||
As of December 31, 2022 | (Thousands of Mexican pesos) | |||||||||
Currency | Loan | Interest rate | Maturity | Total | ||||||
Senior Notes | ||||||||||
U.S. dollars | ||||||||||
Fixed-rate Senior notes (i) | 3.625% | 2029 | Ps. | 19,414,300 | ||||||
Fixed-rate Senior notes (i) | 2.875% | 2030 | 19,414,300 | |||||||
Fixed-rate Senior notes (i) | 4.700% | 2032 | 14,560,725 | |||||||
Fixed-rate Senior notes (i) | 6.375% | 2035 | 19,051,835 | |||||||
Fixed-rate Senior notes (i) | 6.125% | 2037 | 7,168,245 | |||||||
Fixed-rate Senior notes (i) | 6.125% | 2040 | 38,741,430 | |||||||
Fixed-rate Senior notes (i) | 4.375% | 2042 | 22,326,445 | |||||||
Fixed-rate Senior notes (i) | 4.375% | 2049 | 24,267,875 | |||||||
Subtotal U.S. dollars | Ps. | 164,945,155 | ||||||||
Mexican pesos | ||||||||||
Domestic Senior notes (i) | TIIE + 0.050% | 2024 | Ps. | 1,920,231 | ||||||
Fixed-rate Senior notes (i) | 7.125% | 2024 | 11,000,000 | |||||||
Domestic Senior notes (i) | 0.000% | 2025 | 5,683,928 | |||||||
Domestic Senior notes (i) | TIIE + 0.300% | 2025 | 335,731 | |||||||
Domestic Senior notes (i) | 9.520% | 2032 | 14,679,166 | |||||||
Fixed-rate Senior notes (i) | 8.460% | 2036 | 7,871,700 | |||||||
Domestic Senior notes (i) | 8.360% | 2037 | 4,964,352 | |||||||
Domestic Senior notes (i) | 4.840% | 2037 | 7,099,289 | |||||||
Subtotal Mexican pesos | Ps. | 53,554,397 | ||||||||
Euros | ||||||||||
Commercial Paper (iv) | 2.020% | 2023 | Ps. | 519,575 | ||||||
Commercial Paper (iv) | 2.010% | 2023 | 1,039,150 |
Commercial Paper (iv) | 2.270% | 2023 | 519,575 | |||||||
Commercial Paper (iv) | 2.150% | 2023 | 519,575 | |||||||
Fixed-rate Senior notes (i) | 3.500% | 2023 | 6,234,902 | |||||||
Fixed-rate Senior notes (i) | 3.259% | 2023 | 15,587,256 | |||||||
Exchangeable Bond (i) | 0.000% | 2024 | 43,581,968 | |||||||
Fixed-rate Senior notes (i) | 1.500% | 2024 | 17,665,557 | |||||||
Fixed-rate Senior notes (i) | 1.500% | 2026 | 15,587,256 | |||||||
Fixed-rate Senior notes (i) | 0.750% | 2027 | 15,708,525 | |||||||
Fixed-rate Senior notes (i) | 2.125% | 2028 | 12,395,194 | |||||||
Subtotal euros | Ps. | 129,358,533 | ||||||||
Pound Sterling | ||||||||||
Fixed-rate Senior notes (i) | 5.000% | 2026 | Ps. | 11,729,149 | ||||||
Fixed-rate Senior notes (i) | 5.750% | 2030 | 15,247,894 | |||||||
Fixed-rate Senior notes (i) | 4.948% | 2033 | 7,037,490 | |||||||
Fixed-rate Senior notes (i) | 4.375% | 2041 | 17,593,724 | |||||||
Subtotal Pound Sterling | Ps. | 51,608,257 | ||||||||
Brazilian reais | ||||||||||
Debentures (i) | CDI + 1.350% | 2023 | Ps. | 9,302,135 | ||||||
Promissory Notes (i) | CDI + 1.000% | 2023 | 2,976,683 | |||||||
Debentures (i) | CDI + 1.400% | 2024 | 15,813,630 | |||||||
Debentures (i) | CDI + 1.370% | 2025 | 5,581,281 | |||||||
Subtotal Brazilian reais | Ps. | 33,673,729 | ||||||||
Other currencies | ||||||||||
Japanese yen | ||||||||||
Fixed-rate Senior notes (i) | 2.950% | 2039 | Ps. | 1,924,847 | ||||||
Subtotal Japanese yen | Ps. | 1,924,847 | ||||||||
Chilean pesos | ||||||||||
Fixed-rate Senior notes (i) | 4.000% | 2035 | Ps. | 3,964,099 | ||||||
Subtotal Chilean pesos | Ps. | 3,964,099 | ||||||||
Subtotal other currencies | Ps. | 5,888,946 | ||||||||
Lines of Credit and others | ||||||||||
U.S. dollars | ||||||||||
Lines of credit (ii) | 5.050% | 2023 | Ps. | 491,750 | ||||||
Euros | ||||||||||
Lines of credit (ii) | 2.083% - 2.650% | 2023 - 2024 | 17,052,458 | |||||||
Mexican pesos | ||||||||||
Lines of credit (ii) | TIIE + 0.280% - TIIE + 0.580% | 2023 | 43,580,000 | |||||||
Peruvian Soles | ||||||||||
Lines of credit (ii) | 6.00% | 2023 | 4,142,056 | |||||||
Colombian pesos | ||||||||||
Lines of credit (ii) | IBR + 2.25% | 2023 | 165,479 |
Brazilian reais | ||||||||||
Lines of credit (ii) | 13.32% | 2023 | 6,105,177 | |||||||
Others | ||||||||||
Lines of credit (ii) | 11.00% | 2023 | 23,543 | |||||||
Subtotal Lines of Credit and others | Ps. | 71,560,463 | ||||||||
Total debt | Ps. | 510,589,480 | ||||||||
Less: Short-term debt and current portion of long-term debt | Ps. | 102,024,414 | ||||||||
Long-term debt | Ps. | 408,565,066 | ||||||||
2022 | 2023 | |||||||
Obligations and Senior Notes | Ps. | 36,698,853 | Ps. | 85,340,050 | ||||
Lines of credit | 65,325,561 | 67,581,542 | ||||||
Financial leases | — | — | ||||||
Subtotal short term debt | Ps. | 102,024,414 | Ps. | 152,921,592 | ||||
Weighted-average interest rate | 8.50 | % | 7.11 | % | ||||
Years | Amount | |||
2024 | Ps. | 12,920,231 | ||
2025 | 11,571,475 | |||
2026 | 30,182,574 | |||
2027 and thereafter | 299,447,757 | |||
Total | Ps. | 354,122,037 | ||
Currency* | 2022 | 2023 | ||||||
U.S. dollars | Ps. | 164,945,155 | Ps. | 150,624,187 | ||||
Mexican pesos | 53,554,397 | 83,377,777 | ||||||
Euros | 129,358,533 | 114,882,469 | ||||||
Pound sterling | 51,608,257 | 47,579,931 | ||||||
Brazilian reais | 33,673,729 | 28,499,887 | ||||||
Japanese yens | 1,924,847 | 1,542,968 | ||||||
Chilean pesos | 3,964,099 | 3,582,591 |
* | Thousands of Mexican pesos |
* | Includes secured and unsecured senior notes. |
7. | Contingencies |
8. | Financial Assets and Liabilities |
September 30, 2023 | ||||||||||||
Loans and Receivables | Fair value through profit or loss | Fair value through OCI | ||||||||||
Financial Assets: | ||||||||||||
Equity investments at fair value through OCI and other short-term investments | Ps. | 5,889,985 | Ps. | — | Ps. | 68,627,966 | ||||||
Accounts receivable from subscribers, distributors, contractual assets and other | 163,010,399 | — | — | |||||||||
Related parties | 1,395,450 | — | — | |||||||||
Derivative financial instruments | — | 1,779,953 | — | |||||||||
Total current assets | 170,295,834 | 1,779,953 | 68,627,966 | |||||||||
Debt instruments at fair value through OCI | — | — | 14,510,542 | |||||||||
Total | Ps. | 170,295,834 | Ps. | 1,779,953 | Ps. | 83,138,508 | ||||||
Financial Liabilities: | ||||||||||||
Debt | Ps. | 507,043,629 | Ps. | — | Ps. | — | ||||||
Liability related to right-of-use | 131,467,840 | — | — | |||||||||
Accounts payable | 169,397,530 | — | — | |||||||||
Related parties | 6,037,132 | — | — | |||||||||
Derivative financial instruments | — | 24,499,284 | — | |||||||||
Total | Ps. | 813,946,131 | Ps. | 24,499,284 | Ps. | — | ||||||
December 31, 2022 | ||||||||||||
Loans and Receivables | Fair value through profit or loss | Fair value through OCI | ||||||||||
Financial Assets: | ||||||||||||
Equity investments at fair value through OCI and other short-term investments | Ps. | — | Ps. | — | Ps. | 88,428,111 | ||||||
Accounts receivable from subscribers, distributors, contractual assets and other | 161,201,512 | — | — | |||||||||
Related parties | 2,287,213 | — | — | |||||||||
Derivative financial instruments | — | 2,602,680 | — | |||||||||
Total current assets | 163,488,725 | 2,602,680 | 88,428,111 | |||||||||
Debt instruments at fair value through OCI | — | — | 6,981,149 | |||||||||
Total | Ps. | 163,488,725 | Ps. | 2,602,680 | Ps. | 95,409,260 | ||||||
�� | ||||||||||||
Financial Liabilities: | ||||||||||||
Debt | Ps. | 510,589,480 | Ps. | — | Ps. | — | ||||||
Liability related to right-of-use | 134,148,811 | — | — | |||||||||
Accounts payable | 174,472,769 | — | — | |||||||||
Related parties | 7,224,218 | — | — | |||||||||
Derivative financial instruments | — | 25,331,346 | — | |||||||||
Total | Ps. | 826,435,278 | Ps. | 25,331,346 | Ps. | — | ||||||
Measurement of fair value at September 30, 2023 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets: | ||||||||||||||||
Equity investments at fair value through OCI and other short-term investments | Ps. | 68,627,966 | Ps. | — | Ps.5,889,985 | Ps.74,517,951 | ||||||||||
Derivative financial instruments | — | 1,779,953 | — | 1,779,953 | ||||||||||||
Revalued of assets | — | — | 27,812,945 | 27,812,945 | ||||||||||||
Pension plan assets | 191,871,841 | 14,298,222 | 35,860 | 206,205,923 | ||||||||||||
Total current assets | 260,499,807 | 16,078,175 | 33,738,790 | 310,316,772 | ||||||||||||
Debt instruments at fair value through OCI | 5,032,597 | 9,477,945 | — | 14,510,542 | ||||||||||||
Total | Ps. | 265,532,404 | Ps. | 25,556,120 | Ps. | 33,738,790 | Ps. | 324,827,314 | ||||||||
Liabilities: | ||||||||||||||||
Debt | Ps. | 349,654,882 | Ps. | 127,557,171 | Ps. | — | Ps. | 477,212,053 | ||||||||
Liability related to right-of-use | 131,467,840 | — | — | 131,467,840 | ||||||||||||
Derivative financial instruments | — | 24,499,284 | — | 24,499,284 | ||||||||||||
Total | Ps. | 481,122,722 | Ps. | 152,056,455 | Ps. | — | Ps. | 633,179,177 | ||||||||
Measurement of fair value at December 31, 2022 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets: | ||||||||||||||||
Equity investments at fair value through OCI and other short-term investments | Ps. | 88,428,111 | Ps. | — | Ps. | — | Ps. | 88,428,111 | ||||||||
Derivative financial instruments | — | 2,602,680 | — | 2,602,680 | ||||||||||||
Revalued of assets | — | — | 38,353,719 | 38,353,719 | ||||||||||||
Pension plan assets | 192,829,688 | 15,657,661 | 39,270 | 208,526,619 | ||||||||||||
Total current assets | 281,257,799 | 18,260,341 | 38,392,989 | 337,911,129 | ||||||||||||
Debt instruments at fair value through OCI | — | 6,981,149 | — | 6,981,149 | ||||||||||||
Total | Ps. | 281,257,799 | Ps. | 25,241,490 | Ps. | 38,392,989 | Ps. | 344,892,278 | ||||||||
Liabilities: | ||||||||||||||||
Debt | Ps. | 371,709,395 | Ps. | 116,848,635 | Ps. | — | Ps. | 488,558,030 | ||||||||
Liability related to right-of-use | 134,148,811 | — | — | 134,148,811 | ||||||||||||
Derivative financial instruments | — | 25,331,346 | — | 25,331,346 | ||||||||||||
Total | Ps. | 505,858,206 | Ps. | 142,179,981 | Ps. | — | Ps. | 648,038,187 | ||||||||
9. | Shareholders’ Equity |
10. | Components of other comprehensive loss |
2023 | 2022 | |||||||
Controlling interest: | ||||||||
Unrealized loss on equity investments at fair value, net of deferred taxes | Ps. | (3,630,663 | ) | Ps. | (5,699,392 | ) | ||
Translation effect of foreign entities | (25,259,730 | ) | (23,903,935 | ) | ||||
Translation effect by discontinued operations | — | (1,750,472 | ) | |||||
Remeasurement of defined benefit plan, net of deferred taxes | — | 294,922 | ||||||
Non-controlling interest of the items above | (2,254,566 | ) | (4,679,057 | ) | ||||
Other comprehensive loss | Ps. | (31,144,959 | ) | Ps. | (35,737,934 | ) | ||
11. | Valuation of derivatives, interest cost from labor obligations and other financial items, net |
2023 | 2022 | |||||||
Loss in valuation of derivatives, net | Ps. | (14,583,677 | ) | Ps. | (33,682,405 | ) | ||
Capitalized interest income | 998,616 | 1,149,241 | ||||||
Commissions | (854,342 | ) | (770,028 | ) | ||||
Interest cost of labor obligations | (10,373,166 | ) | (9,287,660 | ) | ||||
Dividend received | 3,884,554 | 5,433,823 | ||||||
Gain on net monetary positions | 12,310,469 | 9,773,317 | ||||||
Contractual earn-out Verizon | 1,345,103 | 2,298,533 | ||||||
Impairment to accounts receivable – ClaroVTR | (8,238,393 | ) | — | |||||
Impairment to investment – ClaroVTR | (4,677,782 | ) | — | |||||
TracFone contractual compensation | (647,013 | ) | — | |||||
DISH uncollectible allowance | (613,515 | ) | — | |||||
Dividend prescription America Movil | — | 885,877 | ||||||
Other financial cost (i) | 136,422 | 497,828 | ||||||
Total | Ps. | (21,312,724 | ) | Ps. | (23,701,474 | ) | ||
(i) | Excludes discontinued operations of Chile and Panama (See Note 2b) |
12. | Segments |
Mexico | Telmex | Brazil | (1) Southern Cone | Colombia | Andean | (2) Central America | Caribbean | Europe | Eliminations | Consolidated total | ||||||||||||||||||||||||||||||||||
For the nine-months period ended September 30, 2023 (in Ps.): | ||||||||||||||||||||||||||||||||||||||||||||
External revenues | 183,326,820 | 63,385,410 | 120,643,031 | 25,589,086 | 45,573,769 | 40,784,677 | 32,815,550 | 28,317,264 | 74,864,647 | — | 615,300,254 | |||||||||||||||||||||||||||||||||
Intersegment revenues | 7,282,073 | 12,447,157 | 3,342,344 | 37,453 | 246,029 | 50,594 | 73,754 | 899,205 | — | (24,378,609 | ) | — | ||||||||||||||||||||||||||||||||
Total revenues | 190,608,893 | 75,832,567 | 123,985,375 | 25,626,539 | 45,819,798 | 40,835,271 | 32,889,304 | 29,216,469 | 74,864,647 | (24,378,609 | ) | 615,300,254 | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 19,854,926 | 10,661,824 | 32,948,124 | 7,138,235 | 9,687,040 | 7,705,756 | 7,774,150 | 5,272,622 | 15,611,301 | (1,326,894 | ) | 115,327,084 | ||||||||||||||||||||||||||||||||
Operating income | 62,193,205 | 9,478,594 | 18,413,105 | 836,693 | 7,317,594 | 8,582,308 | 4,826,064 | 6,309,274 | 12,140,762 | (4,121,609 | ) | 125,975,990 | ||||||||||||||||||||||||||||||||
Interest income | 19,632,757 | 1,090,456 | 3,318,180 | 486,484 | 645,925 | 1,620,722 | 466,514 | 1,147,198 | 307,387 | (22,071,061 | ) | 6,644,562 | ||||||||||||||||||||||||||||||||
Interest expense | 20,369,944 | 5,442,770 | 19,273,742 | 1,474,895 | 2,489,576 | 1,222,209 | 933,496 | 1,229,509 | 1,432,444 | (21,573,850 | ) | 32,294,735 | ||||||||||||||||||||||||||||||||
Income tax | 22,039,911 | (145,184 | ) | 654,368 | (2,325,567 | ) | 835,905 | 3,330,258 | 1,314,679 | 1,535,248 | 2,300,165 | (427,279 | ) | 29,112,504 | ||||||||||||||||||||||||||||||
Equity interest in net income (loss) of associated companies | (3,797,172 | ) | 28,384 | 24,249 | (2,815 | ) | — | — | (645 | ) | — | 16,513 | — | (3,731,486 | ) | |||||||||||||||||||||||||||||
Net profit (loss) attributable to equity holders of the parent | 28,946,397 | (4,035,727 | ) | 4,346,285 | (143,764 | ) | 3,180,166 | 6,476,390 | 3,191,646 | 4,365,631 | 8,535,407 | 3,186,175 | 58,048,606 | |||||||||||||||||||||||||||||||
Assets by segment | 1,030,522,792 | 237,903,064 | 388,792,356 | 81,116,527 | 114,451,892 | 92,960,971 | 90,174,355 | 103,282,962 | 147,490,187 | (694,553,031 | ) | 1,592,142,075 | ||||||||||||||||||||||||||||||||
Plant, property and equipment, net | 46,104,250 | 145,781,937 | 152,498,377 | 39,540,047 | 49,660,991 | 29,654,941 | 40,204,241 | 36,373,908 | 67,032,522 | (1,075,916 | ) | 605,775,298 | ||||||||||||||||||||||||||||||||
Revalued of assets | — | — | — | — | 7,990,278 | — | — | — | 19,822,667 | — | 27,812,945 | |||||||||||||||||||||||||||||||||
Goodwill | 26,450,092 | 215,381 | 29,800,253 | 201,265 | 9,134,535 | 4,620,773 | 6,290,086 | 14,186,723 | 55,694,728 | — | 146,593,836 | |||||||||||||||||||||||||||||||||
Trademarks, net | 109,232 | 95,212 | 1,221 | — | — | 570 | — | 199,664 | 2,326,510 | — | 2,732,409 | |||||||||||||||||||||||||||||||||
Licenses and rights, net | 10,751,301 | 98,630 | 33,300,938 | 12,018,537 | 8,156,321 | 3,339,628 | 4,967,979 | 9,112,039 | 18,736,696 | — | 100,482,069 | |||||||||||||||||||||||||||||||||
Investment in associated companies | 21,458,537 | 574,192 | 49,427 | (12,872 | ) | — | — | 21,139 | — | 18,463 | (6,098,146 | ) | 16,010,740 | |||||||||||||||||||||||||||||||
Liabilities by segments | 651,378,535 | 230,678,142 | 322,742,258 | 46,077,687 | 58,557,943 | 40,753,768 | 34,556,739 | 49,060,210 | 92,192,262 | (358,399,590 | ) | 1,167,597,954 | ||||||||||||||||||||||||||||||||
For the nine-months period ended September 30, 2022 (in Ps.): | ||||||||||||||||||||||||||||||||||||||||||||
External revenues | 173,172,999 | 59,941,741 | 123,960,091 | 31,364,649 | 55,577,412 | 40,900,522 | 35,271,222 | 29,352,658 | 78,998,073 | — | 628,539,367 | |||||||||||||||||||||||||||||||||
Intersegment revenues | 6,693,842 | 12,078,536 | 2,517,238 | (76,302 | ) | 284,947 | 56,598 | 131,015 | 1,465,986 | — | (23,151,860 | ) | — | |||||||||||||||||||||||||||||||
Total revenues | 179,866,841 | 72,020,277 | 126,477,329 | 31,288,347 | 55,862,359 | 40,957,120 | 35,402,237 | 30,818,644 | 78,998,073 | (23,151,860 | ) | 628,539,367 | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 19,630,572 | 9,815,473 | 32,355,992 | 7,573,737 | 10,016,934 | 7,973,246 | 8,217,529 | 5,357,477 | 17,256,032 | 367,559 | 118,564,551 | |||||||||||||||||||||||||||||||||
Operating income | 56,239,177 | 9,804,633 | 18,586,084 | 2,662,681 | 11,232,978 | 5,750,496 | 6,760,634 | 6,657,361 | 12,976,982 | (4,485,665 | ) | 126,185,361 | ||||||||||||||||||||||||||||||||
Interest income | 13,450,786 | 555,563 | 1,713,993 | 612,437 | 504,971 | 633,511 | 274,680 | 406,424 | 156,211 | (15,196,268 | ) | 3,112,308 | ||||||||||||||||||||||||||||||||
Interest expense | 18,595,453 | 2,043,815 | 17,643,103 | 2,199,390 | 1,969,055 | 702,871 | 811,202 | 754,293 | 979,499 | (14,758,341 | ) | 30,940,340 | ||||||||||||||||||||||||||||||||
Income tax | 21,757,834 | 1,730,732 | (107,876 | ) | 1,532,415 | 2,250,229 | 1,775,276 | 1,808,111 | 2,279,688 | 2,573,925 | 56,998 | 35,657,332 | ||||||||||||||||||||||||||||||||
Equity interest in net income (loss) of associated companies | 34,540 | 22,459 | 10,642 | (528 | ) | — | — | — | — | (19,099 | ) | — | 48,014 | |||||||||||||||||||||||||||||||
Net profit (loss) attributable to equity holders of the parent continues operations | 53,728,501 | (1,981,977 | ) | 4,110,728 | 848,256 | 5,057,140 | 4,290,589 | 4,283,706 | 3,727,793 | 9,529,969 | (23,816,630 | ) | 59,778,075 | |||||||||||||||||||||||||||||||
Net profit attributable to equity holders of the parent discontinued operations | — | — | — | — | — | — | — | — | — | — | 2,671,630 | |||||||||||||||||||||||||||||||||
Net profit (loss) attributable to equity holders of the parent | 53,728,501 | (1,981,977 | ) | 4,110,728 | 848,256 | 5,057,140 | 4,290,589 | 4,283,706 | 3,727,793 | 9,529,969 | (23,816,630 | ) | 62,449,705 | |||||||||||||||||||||||||||||||
Assets by segment | 1,050,721,746 | 208,717,113 | 401,470,870 | 133,019,538 | 105,867,593 | 83,344,448 | 85,906,325 | 102,864,039 | 149,230,066 | (690,838,170 | ) | 1,630,303,568 | ||||||||||||||||||||||||||||||||
Plant, property and equipment, net | 49,659,959 | 128,057,776 | 156,556,259 | 62,710,762 | 46,760,727 | 32,923,637 | 38,481,018 | 42,377,462 | 68,193,484 | (982,743 | ) | 624,738,341 | ||||||||||||||||||||||||||||||||
Revalued of assets | — | — | — | — | 8,647,734 | 6,691,780 | — | 1,592,140 | 22,726,516 | — | 39,658,170 | |||||||||||||||||||||||||||||||||
Goodwill | 23,296,674 | 215,381 | 31,068,497 | 2,295,155 | 12,742,478 | 4,680,898 | 6,323,205 | 14,186,723 | 48,521,317 | — | 143,330,328 | |||||||||||||||||||||||||||||||||
Trademarks, net | 106,771 | 126,442 | — | — | — | — | — | 241,987 | 2,448,987 | — | 2,924,187 | |||||||||||||||||||||||||||||||||
Licenses and rights, net | 10,870,850 | 112,302 | 37,967,828 | 15,372,115 | 9,134,619 | 4,593,871 | 3,803,556 | 10,773,291 | 20,292,186 | — | 112,920,618 | |||||||||||||||||||||||||||||||||
Investment in associated companies | 3,750,083 | 544,058 | 86,784 | (22,937 | ) | — | — | 24,894 | — | 21,536 | (1,262,240 | ) | 3,142,178 | |||||||||||||||||||||||||||||||
Liabilities by segments | 633,866,917 | 190,971,198 | 294,931,188 | 73,669,413 | 55,487,418 | 35,050,731 | 31,004,610 | 53,039,683 | 95,495,024 | (264,769,028 | ) | 1,198,747,154 |
(1) | Restated for discontinued operations for the nine-month period ended September 30, 2022 ClaroVTR. |
(2) | Restated for discontinued operations for the nine-month period ended September 30, 2022 (Panama disposal). |
13. | Subsequent events |
a) | On November 29, 2023, the Company through its subsidiary América Móvil, B.V. has increased its overall shareholding in Telekom Austria AG to 58% of Telekom Austria’s total outstanding shares, through a series of open market transactions. |
b) | On December 26, 2023, the Company entered into a Transaction Agreement with Liberty Latin America Ltd. (“LLA”); its JV, ClaroVTR and certain affiliates of the Company and LLA, which consists of providing additional capital required by ClaroVTR during the calendar year 2023 and through June 30, 2024 in an aggregate amount not to exceed CLP$972.4 billion, either collectively in proportion to their respective shareholding percentage interest or individually. |