EX-7.1 3 d913893dex71.htm EX-7.1 EX-7.1

Exhibit 7.1

América Móvil, S.A.B. de C.V. and Subsidiaries

Computation of Ratio of Earnings to Fixed Charges

Amounts in Thousands of Mexican pesos, Except Ratios

 

     2012
(Restated)
    2013     2014  

IFRS

      

Earnings:

      

Profit before income tax

   Ps. 137,632,791      Ps. 105,367,219      Ps.  87,205,269   

Plus:

      

Interest expense

     26,846,386        32,189,161        33,134,918   

Interest implicit in operating leases

     700,366        816,338        849,904   

Current period amortization of interest capitalized in prior periods

     2,411,758        2,570,415        2,953,503   

Less:

      

Equity interest in net income of associates

     (761,361     (36,282     6,073,009   
  

 

 

   

 

 

   

 

 

 
   Ps. 166,829,940      Ps. 140,943,133      Ps.  130,216,602   

Fixed Charges:

      

Interest expense

     26,846,386        32,189,161        33,134,918   

Interest implicit in operating leases

     700,366        816,338        849,904   

Interest capitalized during the period

     3,152,811        3,002,756        3,258,928   
  

 

 

   

 

 

   

 

 

 
   Ps. 30,699,536      Ps. 36,008,255      Ps. 37,243,750   

Ratio of earnings to fixed charges

     5.4        3.9        3.5