XML 26 R13.htm IDEA: XBRL DOCUMENT v3.23.1
Machinery, equipment and improvements on leased assets - net
12 Months Ended
Dec. 31, 2022
Disclosure of detailed information about property, plant and equipment [abstract]  
Machinery Equipment and Improvements on Leased Assets - Net
7.
Machinery, equipment and improvements on leased assets - net

As of December 31, 2020, 2021 and 2022, the machinery, equipment and improvements on leased assets are comprised as follows:

 

 

 

Balance as of
January 1,
2020

 

 

Additions

 

 

Disposals

 

 

Currency
translation
effect

 

 

Balance as of
December 31,
2020

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

Ps.

 

2,838,723

 

 

Ps.

 

596,729

 

 

Ps.

 

(156,335

)

 

Ps.

 

62,524

 

 

Ps.

 

3,341,641

 

Office furniture and equipment

 

 

 

347,567

 

 

 

 

19,308

 

 

 

 

(900

)

 

 

 

2,991

 

 

 

 

368,966

 

Computer equipment

 

 

 

910,748

 

 

 

 

160,764

 

 

 

 

(12,237

)

 

 

 

20,326

 

 

 

 

1,079,601

 

Transportation equipment

 

 

 

73,717

 

 

 

 

36,226

 

 

 

 

(7,715

)

 

 

 

1,573

 

 

 

 

103,801

 

Communication equipment

 

 

 

29,592

 

 

 

 

530

 

 

 

 

(428

)

 

 

 

 

 

 

 

29,694

 

Improvements on leased assets

 

 

 

72,347

 

 

 

 

 

 

 

 

(14,393

)

 

 

 

 

 

 

 

57,954

 

Total investment

 

 

 

4,272,694

 

 

 

 

813,557

 

 

 

 

(192,008

)

 

 

 

87,414

 

 

 

 

4,981,657

 

Accumulated depreciation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

 

 

(1,444,738

)

 

 

 

(298,406

)

 

 

 

32,604

 

 

 

 

(28,336

)

 

 

 

(1,738,876

)

Office furniture and equipment

 

 

 

(150,639

)

 

 

 

(28,847

)

 

 

 

866

 

 

 

 

(1,579

)

 

 

 

(180,199

)

Computer equipment

 

 

 

(684,764

)

 

 

 

(141,593

)

 

 

 

12,236

 

 

 

 

(843

)

 

 

 

(814,964

)

Transportation equipment

 

 

 

(48,659

)

 

 

 

(15,464

)

 

 

 

6,727

 

 

 

 

(413

)

 

 

 

(57,809

)

Communication equipment

 

 

 

(17,955

)

 

 

 

(2,116

)

 

 

 

424

 

 

 

 

 

 

 

 

(19,647

)

Improvements on leased assets

 

 

 

(20,255

)

 

 

 

(3,675

)

 

 

 

 

 

 

 

 

 

 

 

(23,930

)

Total accumulated depreciation

 

 

 

(2,367,010

)

 

 

 

(490,101

)

 

 

 

52,857

 

 

 

 

(31,171

)

 

 

 

(2,835,425

)

Net amounts

 

Ps.

 

1,905,684

 

 

Ps.

 

323,456

 

 

Ps.

 

(139,151

)

 

Ps.

 

56,243

 

 

Ps.

 

2,146,232

 

 

 

 

 

 

Balance as of
January 1,
2021

 

 

Additions

 

 

Disposals

 

 

Currency
translation
effect

 

 

Balance as of
December 31,
2021

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

Ps.

 

3,341,641

 

 

Ps.

 

978,160

 

 

Ps.

 

(63,035

)

 

Ps.

 

31,600

 

 

Ps.

 

4,288,366

 

Office furniture and equipment

 

 

 

368,966

 

 

 

 

53,795

 

 

 

 

(49,003

)

 

 

 

887

 

 

 

 

374,645

 

Computer equipment

 

 

 

1,079,601

 

 

 

 

405,069

 

 

 

 

(66,536

)

 

 

 

8,607

 

 

 

 

1,426,741

 

Transportation equipment

 

 

 

103,801

 

 

 

 

16,717

 

 

 

 

(8,161

)

 

 

 

603

 

 

 

 

112,960

 

Communication equipment

 

 

 

29,694

 

 

 

 

29,511

 

 

 

 

(1,000

)

 

 

 

 

 

 

 

58,205

 

Improvements on leased assets

 

 

 

57,954

 

 

 

 

59,829

 

 

 

 

 

 

 

 

 

 

 

 

117,783

 

Total investment

 

 

 

4,981,657

 

 

 

 

1,543,081

 

 

 

 

(187,735

)

 

 

 

41,697

 

 

 

 

6,378,700

 

Accumulated depreciation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

 

 

(1,738,876

)

 

 

 

(341,394

)

 

 

 

52,447

 

 

 

 

(25,960

)

 

 

 

(2,053,783

)

Office furniture and equipment

 

 

 

(180,199

)

 

 

 

(27,370

)

 

 

 

14,549

 

 

 

 

(1,575

)

 

 

 

(194,595

)

Computer equipment

 

 

 

(814,964

)

 

 

 

(136,602

)

 

 

 

49,043

 

 

 

 

(7,233

)

 

 

 

(909,756

)

Transportation equipment

 

 

 

(57,809

)

 

 

 

(19,127

)

 

 

 

3,380

 

 

 

 

(785

)

 

 

 

(74,341

)

Communication equipment

 

 

 

(19,647

)

 

 

 

(2,269

)

 

 

 

610

 

 

 

 

 

 

 

 

(21,306

)

Improvements on leased assets

 

 

 

(23,930

)

 

 

 

(6,769

)

 

 

 

 

 

 

 

 

 

 

 

(30,699

)

Total accumulated depreciation

 

 

 

(2,835,425

)

 

 

 

(533,531

)

 

 

 

120,029

 

 

 

 

(35,553

)

 

 

 

(3,284,480

)

Net amounts

 

Ps.

 

2,146,232

 

 

Ps.

 

1,009,550

 

 

Ps.

 

(67,706

)

 

Ps.

 

6,144

 

 

Ps.

 

3,094,220

 

 

 

 

 

 

Balance as of
January 1,
2022

 

 

Additions

 

 

Disposals

 

 

Currency
translation
effect

 

 

Balance as of
December 31,
2022

 

Investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

Ps.

 

4,288,366

 

 

Ps.

 

1,015,511

 

 

Ps.

 

(45,232

)

 

Ps.

 

(68,772

)

 

Ps.

 

5,189,873

 

Office furniture and equipment

 

 

 

374,645

 

 

 

 

54,093

 

 

 

 

(8,024

)

 

 

 

(4,202

)

 

 

 

416,512

 

Computer equipment

 

 

 

1,426,741

 

 

 

 

391,251

 

 

 

 

(83,642

)

 

 

 

(12,175

)

 

 

 

1,722,175

 

Transportation equipment

 

 

 

112,960

 

 

 

 

33,852

 

 

 

 

(4,104

)

 

 

 

(2,185

)

 

 

 

140,523

 

Communication equipment

 

 

 

58,205

 

 

 

 

4,250

 

 

 

 

(470

)

 

 

 

(3

)

 

 

 

61,982

 

Property and improvements on leased assets

 

 

 

117,783

 

 

 

 

71,717

 

 

 

 

(4,499

)

 

 

 

 

 

 

 

185,001

 

Total investment

 

 

 

6,378,700

 

 

 

 

1,570,674

 

 

 

 

(145,971

)

 

 

 

(87,337

)

 

 

 

7,716,066

 

Accumulated depreciation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

 

 

(2,053,783

)

 

 

 

(357,057

)

 

 

 

40,760

 

 

 

 

39,674

 

 

 

 

(2,330,406

)

Office furniture and equipment

 

 

 

(194,595

)

 

 

 

(32,218

)

 

 

 

5,091

 

 

 

 

2,526

 

 

 

 

(219,196

)

Computer equipment

 

 

 

(909,756

)

 

 

 

(217,491

)

 

 

 

49,286

 

 

 

 

10,354

 

 

 

 

(1,067,607

)

Transportation equipment

 

 

 

(74,341

)

 

 

 

(22,223

)

 

 

 

1,459

 

 

 

 

1,342

 

 

 

 

(93,763

)

Communication equipment

 

 

 

(21,306

)

 

 

 

(4,883

)

 

 

 

363

 

 

 

 

 

 

 

 

(25,826

)

Property and improvements on leased assets

 

 

 

(30,699

)

 

 

 

(22,449

)

 

 

 

2,138

 

 

 

 

 

 

 

 

(51,010

)

Total accumulated depreciation

 

 

 

(3,284,480

)

 

 

 

(656,321

)

 

 

 

99,097

 

 

 

 

53,896

 

 

 

 

(3,787,808

)

Net amounts

 

Ps.

 

3,094,220

 

 

Ps.

 

914,353

 

 

Ps.

 

(46,874

)

 

Ps.

 

(33,441

)

 

Ps.

 

3,928,258

 

 

As of December 31, 2020, 2021 and 2022, the net balances of machinery, equipment and improvements on leased assets are:

 

 

 

December 31,
2020

 

 

December 31,
2021

 

 

December 31,
2022

 

Net amounts:

 

 

 

 

 

 

 

 

 

 

 

 

Machinery and equipment

 

Ps.

 

1,602,765

 

 

Ps.

 

2,234,583

 

 

Ps.

 

2,859,467

 

Office furniture and equipment

 

 

 

188,767

 

 

 

 

180,050

 

 

 

 

197,316

 

Computer equipment

 

 

 

264,637

 

 

 

 

516,985

 

 

 

 

654,568

 

Transportation equipment

 

 

 

45,992

 

 

 

 

38,619

 

 

 

 

46,760

 

Communication equipment

 

 

 

10,047

 

 

 

 

36,899

 

 

 

 

36,156

 

Property and improvements on leased assets

 

 

 

34,024

 

 

 

 

87,084

 

 

 

 

133,991

 

Total amounts

 

Ps.

 

2,146,232

 

 

Ps.

 

3,094,220

 

 

Ps.

 

3,928,258

 

 

 

As of December 31, 2022, the Company has several buildings under operating leases for office use. In Note 14.b and 31, the costs and obligations under these leases are disclosed.