United States
Securities and Exchange Commission
Washington, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer
Pursuant To Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
For the month of March 2015
Commission File Number: 1-16269
AMÉRICA MÓVIL, S.A.B. DE C.V.
(Exact Name of the Registrant as Specified in the Charter)
America Mobile
(Translation of Registrants Name into English)
Lago Zurich 245
Plaza Carso / Edificio Telcel
Colonia Ampliación Granada
11529, México, D.F., México
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F. (Check One)
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ¨
This Report on Form 6-K shall be deemed incorporated by reference into the Registrants Registration Statement on Form F-3ASR (File No. 333-182394).
AMÉRICA MÓVIL, S.A.B. DE C.V. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Financial Position
(In thousands of Mexican pesos)
At September 30, 2014 Unaudited |
At December 31, 2013 Audited |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
Ps. | 89,728,451 | Ps. | 48,163,550 | ||||
Accounts receivable: |
||||||||
Subscribers, distributors, recoverable taxes and other, net |
128,624,546 | 127,872,657 | ||||||
Related parties (Note 6) |
1,041,655 | 1,346,392 | ||||||
Derivative financial instruments |
16,796,723 | 10,469,316 | ||||||
Inventories, net |
34,122,732 | 36,718,953 | ||||||
Other assets, net |
19,811,406 | 12,127,200 | ||||||
|
|
|
|
|||||
Total current assets |
290,125,513 | 236,698,068 | ||||||
Non-current assets: |
||||||||
Property, plant and equipment, net (Note 3) |
565,354,110 | 501,106,951 | ||||||
Licenses and rights of use, net |
60,384,792 | 37,053,832 | ||||||
Trademarks, net |
14,598,375 | 1,166,306 | ||||||
Goodwill |
129,670,483 | 92,486,284 | ||||||
Investment in associated companies (Note 4) |
48,165,752 | 88,887,024 | ||||||
Deferred taxes |
58,283,410 | 50,853,686 | ||||||
Other assets, net |
33,202,698 | 17,340,282 | ||||||
|
|
|
|
|||||
Total assets |
Ps. | 1,199,785,133 | Ps. | 1,025,592,433 | ||||
|
|
|
|
|||||
Liabilities and equity |
||||||||
Current liabilities: |
||||||||
Short-term debt and current portion of long-term debt (Note 5) |
Ps. | 51,096,833 | Ps. | 25,841,478 | ||||
Accounts payable |
160,861,188 | 154,137,312 | ||||||
Accrued liabilities |
41,729,563 | 36,958,922 | ||||||
Taxes payable |
27,160,200 | 22,082,241 | ||||||
Derivative financial instruments |
9,997,397 | 5,366,323 | ||||||
Related parties (Note 6) |
1,389,375 | 2,552,337 | ||||||
Deferred revenues |
39,722,115 | 27,016,340 | ||||||
|
|
|
|
|||||
Total current liabilities |
331,956,671 | 273,954,953 | ||||||
Long-term debt (Note 5) |
525,525,957 | 464,478,366 | ||||||
Deferred taxes |
19,143,382 | 1,628,409 | ||||||
Deferred revenues |
1,315,762 | 1,105,294 | ||||||
Asset retirement obligations |
11,653,903 | 7,516,460 | ||||||
Employee benefits |
73,184,212 | 66,607,874 | ||||||
|
|
|
|
|||||
Total liabilities |
962,779,887 | 815,291,356 | ||||||
|
|
|
|
|||||
Equity (Note 8): |
||||||||
Capital stock |
96,385,288 | 96,392,339 | ||||||
Retained earnings: |
||||||||
Prior periods |
156,286,971 | 122,693,933 | ||||||
Profit for the period |
42,839,347 | 74,624,979 | ||||||
|
|
|
|
|||||
Total retained earnings |
199,126,318 | 197,318,912 | ||||||
Other comprehensive loss items |
(105,673,197 | ) | (91,310,640 | ) | ||||
|
|
|
|
|||||
Equity attributable to equity holders of the parent |
189,838,409 | 202,400,611 | ||||||
Non-controlling interests |
47,166,837 | 7,900,466 | ||||||
|
|
|
|
|||||
Total equity |
237,005,246 | 210,301,077 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
Ps. | 1,199,785,133 | Ps. | 1,025,592,433 | ||||
|
|
|
|
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
AMÉRICA MÓVIL, S.A.B. DE C.V. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Comprehensive Income
(In thousands of Mexican pesos, except for earnings per share)
For the nine-month periods ended September 30, |
||||||||
2014 Unaudited |
2013 Unaudited |
|||||||
Operating revenues: |
||||||||
Mobile voice services |
Ps. | 191,513,206 | Ps. | 199,088,447 | ||||
Fixed voice services |
85,023,563 | 84,383,517 | ||||||
Mobile data voice services |
141,383,887 | 118,160,686 | ||||||
Fixed data services |
71,076,955 | 63,293,075 | ||||||
Paid television |
51,016,821 | 44,853,893 | ||||||
Sales of equipment, accessories and computers |
63,772,418 | 58,597,644 | ||||||
Other services |
15,170,789 | 13,603,427 | ||||||
|
|
|
|
|||||
618,957,639 | 581,980,689 | |||||||
|
|
|
|
|||||
Operating costs and expenses: |
||||||||
Cost of sales and services |
278,416,257 | 262,869,103 | ||||||
Commercial, administrative and general expenses |
133,041,882 | 123,869,904 | ||||||
Other expenses |
6,791,500 | 3,064,058 | ||||||
Depreciation and amortization |
85,137,880 | 75,168,019 | ||||||
|
|
|
|
|||||
503,387,519 | 464,971,084 | |||||||
|
|
|
|
|||||
Operating income |
115,570,120 | 117,009,605 | ||||||
|
|
|
|
|||||
Interest income |
9,666,717 | 4,155,344 | ||||||
Interest expense |
(29,233,301 | ) | (21,673,700 | ) | ||||
Foreign currency exchange loss, net |
(5,797,076 | ) | (9,401,442 | ) | ||||
Valuation of derivatives, interest cost from labor obligations and other financial items, net |
(6,951,270 | ) | (3,307,555 | ) | ||||
Equity interest in net (loss) income of associated companies (Note 4) |
(1,851,613 | ) | 20,370 | |||||
|
|
|
|
|||||
Profit before income tax |
81,403,577 | 86,802,622 | ||||||
Income tax (Note 9) |
37,293,663 | 29,000,163 | ||||||
|
|
|
|
|||||
Net profit for the period |
Ps. | 44,109,914 | Ps. | 57,802,459 | ||||
|
|
|
|
|||||
Net profit for the period attributable to: |
||||||||
Equity holders of the parent |
Ps. | 42,839,347 | Ps. | 57,448,148 | ||||
Non-controlling interests |
1,270,567 | 354,311 | ||||||
|
|
|
|
|||||
Ps. | 44,109,914 | Ps. | 57,802,459 | |||||
|
|
|
|
|||||
Basic and diluted earnings per share attributable to equity holders of the parent |
Ps. | 0.62 | Ps. | 0.78 | ||||
|
|
|
|
|||||
Other comprehensive income items: |
||||||||
Net other comprehensive income (loss) to be reclassified to profit or loss in subsequent periods: |
||||||||
Effect of translation of foreign entities |
Ps. | (12,837,814 | ) | Ps. | (20,800,457 | ) | ||
Effect of fair value of derivatives, net of deferred taxes |
(327,651 | ) | (537,013 | ) | ||||
Items not to be reclassified to profit or loss in subsequent periods: |
||||||||
Remeasurement of defined benefit plan, net of deferred taxes |
(701,309 | ) | 1,232,442 | |||||
|
|
|
|
|||||
Total other comprehensive loss items for the period, net of deferred taxes |
(13,866,774 | ) | (20,105,028 | ) | ||||
|
|
|
|
|||||
Total comprehensive income for the period |
Ps. | 30,243,140 | Ps. | 37,697,431 | ||||
|
|
|
|
|||||
Comprehensive income for the period attributable to: |
||||||||
Equity holders of the parent |
Ps. | 28,740,795 | Ps. | 37,419,102 | ||||
Non-controlling interests |
1,502,345 | 278,329 | ||||||
|
|
|
|
|||||
Ps. | 30,243,140 | Ps. | 37,697,431 | |||||
|
|
|
|
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
AMÉRICA MÓVIL, S.A.B. DE C.V. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Comprehensive Income
(In thousands of Mexican pesos, except for earnings per share)
For the three-month periods ended September 30, |
||||||||
2014 Unaudited |
2013 Unaudited |
|||||||
Operating revenues: |
||||||||
Mobile voice services |
Ps. | 65,703,764 | Ps. | 65,804,811 | ||||
Fixed voice services |
31,066,736 | 27,476,439 | ||||||
Mobile data voice services |
52,445,744 | 40,511,146 | ||||||
Fixed data services |
25,863,394 | 21,089,583 | ||||||
Paid television |
17,688,735 | 14,978,895 | ||||||
Sales of equipment, accessories and computers |
22,242,629 | 19,705,327 | ||||||
Other services |
5,872,982 | 4,654,894 | ||||||
|
|
|
|
|||||
220,883,984 | 194,221,095 | |||||||
|
|
|
|
|||||
Operating costs and expenses: |
||||||||
Cost of sales and services |
97,574,897 | 87,446,511 | ||||||
Commercial, administrative and general expenses |
49,262,583 | 42,313,292 | ||||||
Other expenses |
4,857,277 | 1,143,639 | ||||||
Depreciation and amortization |
31,550,974 | 25,522,596 | ||||||
|
|
|
|
|||||
183,245,731 | 156,426,038 | |||||||
|
|
|
|
|||||
Operating income |
37,638,253 | 37,795,057 | ||||||
|
|
|
|
|||||
Interest income |
3,857,737 | 1,481,968 | ||||||
Interest expense |
(10,953,496 | ) | (8,139,652 | ) | ||||
Foreign currency exchange loss, net |
(8,969,850 | ) | (2,917,007 | ) | ||||
Valuation of derivatives, interest cost from labor obligations and other financial items, net |
5,765,711 | (1,255,817 | ) | |||||
Equity interest in net income of associated companies |
(2,033,330 | ) | (642,593 | ) | ||||
|
|
|
|
|||||
Profit before income tax |
25,305,025 | 26,321,956 | ||||||
Income tax (Note 9) |
14,101,204 | 9,670,512 | ||||||
|
|
|
|
|||||
Net profit for the period |
Ps. | 11,203,821 | Ps. | 16,651,444 | ||||
|
|
|
|
|||||
Net profit for the period attributable to: |
||||||||
Equity holders of the parent |
Ps. | 10,119,700 | Ps. | 16,384,305 | ||||
Non-controlling interests |
1,084,121 | 267,139 | ||||||
|
|
|
|
|||||
Ps. | 11,203,821 | Ps. | 16,651,444 | |||||
|
|
|
|
|||||
Basic and diluted earnings per share attributable to equity holders of the parent |
Ps. | 0.15 | Ps. | 0.22 | ||||
|
|
|
|
|||||
Other comprehensive income items: |
||||||||
Net other comprehensive income (loss) to be reclassified to profit or loss in subsequent periods: |
||||||||
Effect of translation of foreign entities |
Ps. | (12,329,281 | ) | Ps. | (2,635,595 | ) | ||
Effect of fair value of derivatives, net of deferred taxes |
(328,968 | ) | 3,784 | |||||
Items not to be reclassified to profit or loss in subsequent periods: |
||||||||
Remeasurement of defined benefit plan, net of deferred taxes |
(1,478,004 | ) | 815,621 | |||||
|
|
|
|
|||||
Total other comprehensive (loss) income items for the period, net of deferred taxes |
(14,136,253 | ) | (1,816,190 | ) | ||||
|
|
|
|
|||||
Total comprehensive (loss) income for the period |
Ps. | (2,932,432 | ) | Ps. | 14,835,254 | |||
|
|
|
|
|||||
Comprehensive income for the period attributable to: |
||||||||
Equity holders of the parent |
Ps. | (3,707,771 | ) | Ps. | 14,085,449 | |||
Non-controlling interests |
775,339 | 749,805 | ||||||
|
|
|
|
|||||
Ps. | (2,932,432 | ) | Ps. | 14,835,254 | ||||
|
|
|
|
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
AMÉRICA MÓVIL, S.A.B. DE C.V. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Changes in Equity
For the nine-month period ended September 30, 2014
(In thousands of Mexican pesos)
Capital stock |
Legal reserve |
Retained earnings |
Effect of derivative financial instruments acquired for hedging purposes, net of deferred taxes |
Remeasurement of defined benefit plan, net of deferred taxes |
Effect of translation of foreign entities |
Total equity attributable to equity holders of the parent |
Non-controlling interests |
Total equity |
||||||||||||||||||||||||||||
Balance at December 31, 2013 (audited) |
Ps. | 96,392,339 | Ps. | 358,440 | Ps. | 196,960,472 | Ps. | (1,237,332 | ) | Ps. | (56,367,265 | ) | Ps. | (33,706,043 | ) | Ps. | 202,400,611 | Ps. | 7,900,466 | Ps. | 210,301,077 | |||||||||||||||
Net profit for the period |
42,839,347 | 42,839,347 | 1,270,567 | 44,109,914 | ||||||||||||||||||||||||||||||||
Remeasurement of defined benefit plan, net of deferred taxes |
(699,009 | ) | (699,009 | ) | (2,300 | ) | (701,309 | ) | ||||||||||||||||||||||||||||
Effect of fair value of derivative financial instruments acquired for hedging purposes, net of deferred taxes |
(328,035 | ) | (328,035 | ) | 384 | (327,651 | ) | |||||||||||||||||||||||||||||
Effect of translation of foreign entities |
(13,071,508 | ) | (13,071,508 | ) | 233,694 | (12,837,814 | ) | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Comprehensive income for the period |
42,839,347 | (328,035 | ) | (699,009 | ) | (13,071,508 | ) | 28,740,795 | 1,502,345 | 30,243,140 | ||||||||||||||||||||||||||
Dividends declared |
(16,677,120 | ) | (16,677,120 | ) | (16,677,120 | ) | ||||||||||||||||||||||||||||||
Repurchase of shares |
(7,051 | ) | (24,335,587 | ) | (24,342,638 | ) | (24,342,638 | ) | ||||||||||||||||||||||||||||
Acquisitions of none-controlling interest arising on business combination of Telekom Austria (Note 4c) |
7,935 | 100 | (279,000 | ) | (270,965 | ) | 37,899,868 | 37,628,903 | ||||||||||||||||||||||||||||
Other acquisitions of non-controlling interests |
(19,234 | ) | 6,960 | (12,274 | ) | (135,842 | ) | (148,116 | ) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance at September 30, 2014 (unaudited) |
Ps. | 96,385,288 | Ps. | 358,440 | Ps. | 198,767,878 | Ps. | (1,557,432 | ) | Ps. | (57,066,174 | ) | Ps. | (47,049,591 | ) | Ps. | 189,838,409 | Ps. | 47,166,837 | Ps. | 237,005,246 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
AMÉRICA MÓVIL, S.A.B. DE C.V. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Changes in Equity
For the nine-month period ended September 30, 2013
(In thousands of Mexican pesos)
Capital stock |
Legal reserve |
Retained earnings |
Effect of derivative financial instruments acquired for hedging purposes, net of deferred taxes |
Remeasurement of defined benefit plan, net of deferred taxes |
Effect of translation of foreign entities |
Total equity attributable to equity holders of the parent |
Non-controlling interests |
Total equity |
||||||||||||||||||||||||||||
Balance at December 31, 2012 (audited) |
Ps. | 96,414,841 | Ps. | 358,440 | Ps. | 210,598,355 | Ps. | (496,011 | ) | Ps. | (54,077,454 | ) | Ps. | (7,220,700 | ) | Ps. | 245,577,471 | Ps. | 9,270,775 | Ps. | 254,848,246 | |||||||||||||||
Net profit for the period |
57,448,148 | 57,448,148 | 354,311 | 57,802,459 | ||||||||||||||||||||||||||||||||
Effect of fair value of derivative financial instruments acquired for hedging purposes, net of deferred taxes |
(537,373 | ) | (537,373 | ) | 360 | (537,013 | ) | |||||||||||||||||||||||||||||
Remeasurement of defined benefit plan, net of deferred taxes |
1,232,442 | 1,232,442 | 1,232,442 | |||||||||||||||||||||||||||||||||
Effect of translation of foreign entities |
(20,724,115 | ) | (20,724,115 | ) | (76,342 | ) | (20,800,457 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Comprehensive income for the period |
57,448,148 | (537,373 | ) | 1,232,442 | (20,724,115 | ) | 37,419,102 | 278,329 | 37,697,431 | |||||||||||||||||||||||||||
Dividends declared |
(16,256,247 | ) | (16,256,247 | ) | (16,256,247 | ) | ||||||||||||||||||||||||||||||
Repurchase of shares |
(18,773 | ) | (58,157,021 | ) | (58,175,794 | ) | (58,175,794 | ) | ||||||||||||||||||||||||||||
Other acquisitions of non-controlling interests |
(236,337 | ) | (236,337 | ) | (967 | ) | (237,304 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance at September 30, 2013 (unaudited) |
Ps. | 96,396,068 | Ps. | 358,440 | Ps. | 193,396,898 | Ps. | (1,033,384 | ) | Ps. | (52,845,012 | ) | Ps. | (27,944,815 | ) | Ps. | 208,328,195 | Ps. | 9,548,137 | Ps. | 217,876,332 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
AMÉRICA MÓVIL, S.A.B. DE C.V. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Cash Flows
(In thousands of Mexican pesos)
For the nine-month period ended September 30, |
||||||||
2014 Unaudited |
2013 Unaudited |
|||||||
Operating activities |
||||||||
Profit before income tax |
Ps. | 81,403,577 | Ps. | 86,802,622 | ||||
Items not requiring the use of cash: |
||||||||
Depreciation |
76,797,535 | 69,882,311 | ||||||
Amortization of intangible assets |
8,340,345 | 5,285,708 | ||||||
Loss on derecognition of equity method investment (Note 4a) |
3,172,218 | |||||||
Equity interest in net loss (income) of associated companies |
1,851,613 | (20,370 | ) | |||||
Loss on sale of property, plant and equipment |
114,238 | 8,362 | ||||||
Net period cost of labor obligations |
5,221,709 | 5,464,261 | ||||||
Foreign currency exchange loss, net |
2,263,621 | 4,484,207 | ||||||
Interest income |
(9,666,717 | ) | (4,155,344 | ) | ||||
Interest expense |
29,233,301 | 21,673,700 | ||||||
Employee profit sharing |
3,135,686 | 3,410,916 | ||||||
Gain in valuation of derivative financial instruments, capitalized interest expense and other, net |
(6,996,872 | ) | (7,166,639 | ) | ||||
Loss on partial sale of investment in associated company (Note 4a) |
5,327,283 | | ||||||
Working capital changes: |
||||||||
Accounts receivable from subscribers, distributors and other |
6,466,890 | (4,450,561 | ) | |||||
Prepaid expenses |
2,092,591 | 3,813,670 | ||||||
Related parties |
(858,225 | ) | (207,398 | ) | ||||
Inventories |
3,325,464 | (8,883,254 | ) | |||||
Other assets |
(6,592,808 | ) | (831,588 | ) | ||||
Employee benefits |
(9,481,777 | ) | (12,934,361 | ) | ||||
Accounts payable and accrued liabilities |
(12,137,181 | ) | (7,621 | ) | ||||
Employee profit sharing paid |
(4,412,466 | ) | (4,098,759 | ) | ||||
Financial instruments and other |
2,688,249 | (3,541,010 | ) | |||||
Deferred revenues |
(28,500 | ) | 321,685 | |||||
Interest received |
3,853,342 | 1,633,096 | ||||||
Income taxes paid |
(24,247,756 | ) | (30,679,413 | ) | ||||
|
|
|
|
|||||
Net cash flows provided by operating activities |
160,865,360 | 125,804,220 | ||||||
|
|
|
|
|||||
Investing activities |
||||||||
Purchase of property, plant and equipment (Note 3) |
(80,173,779 | ) | (86,521,020 | ) | ||||
Proceeds from sale of plant, property and equipment |
102,103 | 37,465 | ||||||
Dividends received from associates |
99,953 | 83,165 | ||||||
Purchase of telecommunications licenses |
(1,018,190 | ) | (2,915,542 | ) | ||||
Acquisition of business, net of cash acquired (Note 4c) |
(11,075,229 | ) | (1,711,152 | ) | ||||
Proceeds from partial sale of investment in associated company (Note 4a) |
12,066,037 | | ||||||
Investments in associated companies (Note 4) |
(3,784,676 | ) | (14,541,122 | ) | ||||
|
|
|
|
|||||
Net cash flows used in investing activities |
(83,783,781 | ) | (105,568,206 | ) | ||||
|
|
|
|
|||||
Financing activities |
||||||||
Loans obtained |
45,372,479 | 121,446,582 | ||||||
Repayment of loans |
(22,185,648 | ) | (29,026,448 | ) | ||||
Interest paid |
(25,375,440 | ) | (17,504,041 | ) | ||||
Repurchase of shares |
(24,721,105 | ) | (58,331,134 | ) | ||||
Dividends paid |
(8,232,537 | ) | (7,870,732 | ) | ||||
Derivative financial instruments |
489,560 | (400,178 | ) | |||||
Acquisitions of other non-controlling interests |
(148,116 | ) | (237,304 | ) | ||||
|
|
|
|
|||||
Net cash flows (used in) provided by financing activities |
(34,800,807 | ) | 8,076,745 | |||||
|
|
|
|
|||||
Net increase in cash and cash equivalents |
42,280,772 | 28,312,759 | ||||||
|
|
|
|
|||||
Adjustment to cash flows due to exchange rate fluctuations |
(715,871 | ) | (1,573,917 | ) | ||||
Cash and cash equivalents at beginning of the period |
48,163,550 | 45,487,200 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of the period |
Ps. | 89,728,451 | Ps. | 72,226,042 | ||||
|
|
|
|
|||||
Non-cash transactions related to: | ||||||||
2014 | 2013 | |||||||
Investing activities |
||||||||
Purchases of property, plant and equipment in accounts payable at period end |
Ps. | 5,096,567 | Ps. | 11,123,623 |
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
AMÉRICA MÓVIL, S.A.B. DE C.V. AND SUBSIDIARIES
Notes to Unaudited Interim Condensed Consolidated Financial Statements
(In thousands of Mexican pesos and thousands of U.S. dollars, unless otherwise indicated)
1. Description of the business
América Móvil, S.A.B. de C.V. and subsidiaries (hereinafter, the Company, América Móvil or AMX) was incorporated under laws of Mexico on September 25, 2000. The Company provides telecommunications services include mobile and fixed voice services, mobile and fixed data services, internet access and paid TV, as well as other related services.
| The voice services provided by the Company, both mobile and fixed, mainly include the following: airtime, local, domestic and international long-distance services, and network interconnection services. |
| The data services provided by the Company include the following: value added services, corporate networks, data and Internet services. |
| Paid TV represents basic services, as well as pay per view and additional programming and advertising services. |
| Related services mainly include equipment and computer sales, and revenues from advertising in telephone directories publishing and call center services. |
In order to provide these services, América Móvil has the necessary licenses, permits and concessions (collectively referred to herein as licenses) to build, install, operate and exploit public and/or private telecommunications networks and provide miscellaneous telecommunications services (mostly mobile and fixed telephony services), as well as to operate frequency bands in the radio-electric spectrum to be able to provide fixed wireless telephony and to operate frequency bands in the radio-electric spectrum for point-to-point and point-to-multipoint microwave links. The Company holds licenses in the countries where it has a presence, and such licenses have different dates of expiration through 2046.
Certain licenses require the payment to the respective governments of a share in sales determined as a percentage of revenues from services under concession. The percentage is set as either a fixed rate or in some cases based on certain size of the infrastructure in operation.
The corporate offices of América Móvil are located in Mexico City at Lago Zurich # 245, Colonia Ampliación Granada, Miguel Hidalgo, zip code 11529.
The accompanying unaudited interim condensed consolidated financial statements were approved for their issuance by the Companys Chief Financial Officer on March 2, 2015. Subsequent events have been considered through the same date.
Relevant events
a) On September 30, 2014, Claro Brazil (a subsidiary of the Company) was granted the use of 20MHz of spectrum nationwide in the 700MHz frequency for a 15-year period through a public auction process. The spectrum will be used in conjunction with our 4G-LTE network. Such licenses were paid and recorded in December 2014 for an amount of Ps.9,662,052.
b) In July 2014, the Companys Board of Directors approved the implementation of various measures to reduce its national market share in the Mexican telecommunications market to under 50% in order to cease to be a preponderant economic agent, which are still under the analysis of the Companys management and subject to approval of the Mexican telecommunication regulator.
The Companys Board of Directors also decided that all cellular sites, including towers and related passive infrastructure, are to be separated from its Mexican subsidiary of mobile services for their corresponding operation and commercialization to all interested parties. As of the date of the preparation of these financial statements, the Company is still analyzing the cellular sites, towers and related passive infrastructure that could be separated from its Mexican subsidiary of mobile services. Also the conditions required in IFRS 5 Non-current assets held for sale and discontinued operations have not been met for such assets to be considered as held for sale.
c) On April 23, 2014, Österreichische Industrieholding AG (ÖIAG) entered into a shareholders agreement, effective since June 27, 2014, with AMX, by which the parties have contractually undertaken to jointly pursue a long-term policy with regard to the management of Telekom Austria AG (TKA), by exercising voting rights on a concerted basis (Syndicate Agreement). Furthermore, the Syndicate Agreement contains rules on the uniform exercise of voting rights in the corporate bodies of TKA, nomination rights for members of the Supervisory and Management Boards and share transfer restrictions. The shareholders agreement and Public offer were subject to certain regulatory approvals. Once the conditions were satisfied, AMX obtained operational responsibilities in Telekom Austria and enhanced its role in their supervisory and Management Board resulting in power to direct relevant activities of TKA.
On May 15, 2014, AMX published a voluntary public takeover offer for all shares of TKA (Offer). On July 17, 2014, at the end of the Offer period, AMX held in total 50.81% of the share capital of TKA, while ÖIAG continued to hold 28.42%. The Syndicate Agreement currently covers 351.0 million shares of TKA, which equates to a shareholding of 79.23%.
See further disclosures related to the acquisition of Telekom Austria in Note 4c. and subsequent events in Note 13.
2. | Basis of Preparation of the Unaudited Interim Condensed Consolidated Financial Statements and Changes in Significant Accounting Policies and Practices |
a) Basis of preparation
The accompanying unaudited interim condensed consolidated financial statements have been prepared in conformity with the International Accounting Standard No. 34, Interim Financial Reporting (IAS 34), and using the same accounting policies applied in preparing the annual financial statements, except as explained below.
The unaudited interim condensed consolidated financial statements do not include all the information and disclosures required in the annual consolidated financial statements, and should be read in conjunction with the Companys audited annual consolidated financial statements as of December 31, 2012 and 2013, and for the three year period ended December 31, 2013 as included in the Companys Annual Report on Form 20-F for the year ended December 31, 2013 (the 2013 Form 20-F).
The preparation of these unaudited interim condensed consolidated financial statements in accordance with IAS 34 requires the use of critical estimates and assumptions that affect the amounts reported for certain assets and liabilities, as well as certain income and expenses. It also requires that management exercise judgment in the application of the Companys accounting policies.
The Mexican peso is the functional and reporting currency of the Company in Mexico and the ones used in these unaudited interim condensed consolidated financial statements.
b) New standards, interpretations and amendments thereof
The accounting policies adopted in the preparation of the unaudited interim condensed consolidated financial statements are consistent with those followed in the preparation of the Companys annual consolidated financial statements for the year ended December 31, 2013, except for the standards/interpretations which became effective on January 1, 2014. The nature and the impact of each new standard/amendment are described below.
| The Company has concluded that the IAS 32, Offsetting Financial Assets and Financial Liabilities Amendments to IAS 32 did not have an impact in its unaudited interim condensed consolidated financial statements. |
| The Company adopted the IFRIC Interpretation 21, Levies (IFRIC 21) did not have an impact in its unaudited interim condensed consolidated financial statements. |
| The Company has concluded that the IAS 39 Novation of Derivatives and Continuation of Hedge Accounting Amendments to IAS 39 did not have an impact in its unaudited interim condensed consolidated financial statements. |
| The Company adopted the IAS 36 Recoverable Amount Disclosures for Non-Financial Assets Amendments to IAS 36 did not have an impact in its unaudited interim condensed consolidated financial statements. |
| The Company has concluded that the IAS 16 Property, Plant and Equipment and IAS 38 Intangible Assets did not have an impact in its unaudited interim condensed consolidated financial statements. |
| The Company adopted the IAS 24 Related Parties Disclosures did not have an impact in its unaudited interim condensed consolidated financial statements. |
| The Company has concluded that the Annual Improvements to IFRSs 2010-2012 Cycle and 2011-2013 Cycle did not have an impact in its unaudited interim condensed consolidated financial statements. |
The standards and interpretations that are issued, but not yet effective, up to the date of issuance of the Companys financial statements are disclosed below. The Company intends to adopt these standards, if applicable, when they become effective.
IFRS 9, Financial Instruments
IFRS 9, as issued, reflects the first phase of the IASBs work on the replacement of IAS 39 and applies to classification and measurement of financial assets and financial liabilities as defined in IAS 39. The standard was initially effective for annual periods beginning on or after January 1, 2013, but Amendments to IFRS 9 Mandatory Effective Date of IFRS 9 and Transition Disclosures, issued in December 2011, moved the mandatory effective date to January 1, 2015. In subsequent phases, the IASB is addressing hedge accounting and impairment of financial assets. The adoption of the first phase of IFRS 9 will have an effect on the Classification and measurement of the Companys financial assets, but will not have an impact on classification and measurements of the Companys financial liabilities. The Company is in the process of analyzing the effect that the other phases of final standard will have on its consolidated financial statements.
IFRS 15, Revenue from Contracts with Customers
In May, 2014, the IASB issued IFRS 15 Revenue from Contracts with Customers, a new revenue recognition standard that will supersede virtually all revenue recognition guidance existing in IAS 18 Revenue. The new standard provides accounting guidance for all revenue arising from contracts with customers and affects all entities that enter into contracts to provide goods or services to their customers. The guidance also provides a model for the measurement and recognition of gains and losses on the sale of certain nonfinancial assets, such as property and equipment, including real estate. This standard is effective for periods beginning on January 1,
2017, with retrospective application. Two methods are available for entities to choose from (i) a full retrospective approach or (ii) a modified retrospective approach. Public companies that choose to adopt on a full retrospective basis will need to apply the standard to amounts they report for 2015 and 2016 on the face of their 2017 financial statements. Under the modified retrospective approach, in the year of adoption, entities will be required to disclose the amount that each financial statement line item was affected by as a result of applying the new standard and an explanation of significant changes. Under the modified retrospective approach, entities are not required to restate prior periods.
The Company is in the process of evaluating the impact that this new standard will have in its consolidated financial statements and its disclosures as well as the method that it will use for retrospective application.
IFRS 8 Operating Segments
The amendments are applied retrospectively and clarifies that:
i) | An entity must disclose the judgments made by management in applying the aggregation criteria in paragraph 12 of IFRS 8, including a brief description of operating segments that have been aggregated and the economic characteristics (e.g., sales and gross margins) used to assess whether the segments are similar |
The reconciliation of segment assets to total assets is only required to be disclosed if the reconciliation is reported to the chief operating decision maker (CODM), similar to the required disclosure for segment liabilities. This disclosure has not been included as the CODM does not review this reconciliation as part of financial information.
The Company adopted this new standard and has made the disclosures related to the aggregation of segments in the disclosures included in Note 12.
c) Reclassification
During 2014, the Company separated revenue from the sales of equipment, accessories and computer and revenue from other services as follow:
For the nine-month periods ended September 30, 2013 | ||||||||||||
As previously reported | Reclassification | As reclassified | ||||||||||
Unaudited condensed consolidated statement of Comprehensive Income nine months: |
||||||||||||
Equipment, accessories, computer sale and other services |
Ps. | 72,201,071 | Ps. | (72,201,071 | ) | Ps. | | |||||
Sales of equipment, accessories and Computer |
| 58,597,644 | 58,597,644 | |||||||||
Other services |
| 13,603,427 | 13,603,427 | |||||||||
|
|
|
|
|
|
|||||||
Ps. | 72,201,071 | Ps. | | Ps. | 72,201,071 | |||||||
|
|
|
|
|
|
For the three-month periods ended September 30, 2013 | ||||||||||||
As previously reported | Reclassification | As reclassified | ||||||||||
Unaudited condensed consolidated statement of Comprehensive Income three months: |
||||||||||||
Equipment, accessories, computer sale and other services |
Ps. | 24,360,221 | Ps. | (24,360,221 | ) | Ps. | | |||||
Sales of equipment, accessories and Computer |
| 19,705,327 | 19,705,327 | |||||||||
Other services |
| 4,654,894 | 4,654,894 | |||||||||
|
|
|
|
|
|
|||||||
Ps. | 24,360,221 | Ps. | | Ps. | 24,360,221 | |||||||
|
|
|
|
|
|
3. Property, plant and equipment
During the nine-month periods ended September 30, 2014 and 2013, the Company made cash payments as an investment in plant and equipment in order to increase and update its transmission network and other mobile and fixed assets for an amount of Ps.80,173,779 and Ps.86,521,020, respectively.
4. Investments in Associates and Business Combinations
a) Changes in the balance in associates
The balance of the Companys investments in associates primarily represents the Companys European investment (Koninklijke KPN N.V.KPN). During the nine months ended September 30, 2014, the carrying value of the Companys investments in associates decreased by Ps. 40,721,272 billion. This net decrease was a result of:
| The sale of certain shares of KPN during the period. The Company received proceeds for the sale of Ps. 12,066,037, and then derecognized a total of Ps. 17,393,320 (measured using the average cost basis), resulting in a loss on the sale of the shares of Ps. 5,327,283 which was recorded in Valuation of derivatives, interest cost from labor obligation and other financial items, net in the accompanying unaudited condensed statement of comprehensive income. |
| The equity method in earnings on investments in associates, and the changes in the carrying value of the Companys investments in associates attributable to the translation of foreign currencies for the nine month period was a loss of Ps. 4.8 billion. |
| The derecognition of the investment in the associate TKA of Ps 18.5 billion upon consolidation of this associate in July 2014. As part of the derecognition of its previous equity investment on TKA, the Company recognized a loss of Ps. 3.1 billion in its unaudited condensed statements of comprehensive income. |
b) Fair Value of Publicly traded investment
As September 30, 2014, the Company owns 912,989,841 shares of KPN, which represents 21.4% of the outstanding shares. The carrying value of the investment in KPN is Ps.45.6 billion. KPNs shares are traded in the Amsterdam Stock Exchange, and the closing price for such shares was 2.5 per share at September 30, 2014, equating to a Level 1 fair value of the Companys investment in KPN of Ps.39.4 billion at September 30, 2014 exchange rates; accordingly, the carrying value of the investment is Ps. 6.2 billion higher than its Level 1 fair value. However, at March 2, 2015 the closing price for KPN traded in the Amsterdam Stock Exchange is 3.073 per share, equating to a Level 1 fair value of the Companys investment in KPN of Ps.46.8 million, an amount in excess of its carrying value.
c) Business Combination
On July 10, 2014, the Company through share acquisition and a Shareholders Agreement obtained control of the telecommunications company Telekom Austria AG, acquiring an additional 22.9% of the outstanding shares to reach share ownership of 50.8%. The main goal for the Company was the further development of Telekom Austria. This acquisition was valuated at its fair value at the purchase date. The total purchase price was Ps. 13,256,128. As the transaction related costs are deemed to be immaterial were expensed by the Company as incurred and recorded as a part of other expenses in the accompanying unaudited interim consolidated statements of comprehensive income. TKA was included in operating results from July 1, 2014.
The preliminary allocation of the purchase price was based upon a preliminary valuation and the Companys estimates and assumptions are subject to change within the purchase price allocation period (generally one year form the acquisition date). The primary areas of the purchase price allocation that are not yet finalized related to other currents assets, licenses and right of use, trademarks Property and equipment an long term debt.
The Companys preliminary fair values of the net identifiable assets and liabilities as at the date of the transaction is as follows:
Cash and cash equivalents |
Ps. | 2,180,899 | ||
Trade receivables |
12,023,422 | |||
Other current assets |
4,745,510 | |||
Property and equipment |
79,168,329 | |||
Licenses and rights of use |
27,504,303 | |||
Trademarks |
12,535,127 | |||
Other non current assets |
11,939,628 | |||
|
|
|||
Total assets acquired |
150,097,218 | |||
|
|
Liabilities and account payable short-term |
33,930,605 | |||
Liabilities and account payable long-term |
18,557,245 | |||
Deferred tax liability |
13,946,782 | |||
Long term debt |
55,038,155 | |||
|
|
|||
Total liabilities assumed |
121,472,787 | |||
|
|
Total identified net assets at fair value |
28,624,431 | |||
Non-controlling interest measured at fair value (49.2% of net assets) |
(37,899,868 | ) | ||
Goodwill arising on acquisition |
37,913,072 | |||
|
|
|||
Fair value of the investment in Telekom Austria at the acquisition date |
Ps. | 28,637,635 | ||
|
|
Consideration transferred: |
||||
Fair value of the prior investment |
Ps. | 15,381,507 | ||
Cash paid |
13,256,128 | |||
|
|
|||
Total consideration transferred |
Ps. | 28,637,635 | ||
|
|
Cash-flow on acquisition at September 30, 2014 |
||||
Cash paid |
Ps. | (13,256,128 | ) | |
Cash acquired with the subsidiary |
2,180,899 | |||
|
|
|||
Net cash flow on acquisition |
Ps. | (11,075,229 | ) | |
|
|
Goodwill acquired:
Goodwill | ||||
Controlling interest |
Ps. | 19,263,632 | ||
Non-controlling interest |
18,649,440 | |||
|
|
|||
Total |
Ps. | 37,913,072 | ||
|
|
The fair value of the trade receivables amounts to Ps. 12,023,422 However, none of the trade receivables have been impaired and it is expected that the full contractual amounts can be collected.
The preliminary goodwill of Ps. 37,913,072 comprises the value of expected synergies arising from the acquisition. Goodwill is allocated entirely to the European segment. None of the goodwill recognized is expected to be deductible for income tax purposes.
d) Unaudited pro forma financial data
The following unaudited pro forma consolidated financial data for the periods ended September 30, 2014 and 2013 has not been audited and is based on the unaudited historical financial statements of the Company adjusted to give effect to (i) the acquisition of Telekom Austria; and (ii) certain accounting adjustments of the assets and liabilities of the acquired company.
The pro forma results of operations assume that the acquisition was completed at the beginning of the acquisition year and are based on the information available and some assumptions that the management believes are reasonable. The pro forma financial data not intended to indicate what the operations of the Company had been if the operations were occur at that date, or predict the results of the operations of the Company.
Unaudited pro forma consolidated financial data for the nine month period ended on September 30, 2014 |
||||
Operating revenues |
Ps. | 654,527,629 | ||
Income before income taxes |
82,924,875 | |||
Net income |
43,570,284 |
5. Debt
The Companys short-and long-term debt consists of the following:
At September 30, 2014 |
||||||||||
Currency |
Loan |
Interest rate |
Maturity From 2014 to |
Total | ||||||
U.S. dollars |
||||||||||
Fixed-rate Senior notes (i) |
2.375% - 7.5% | 2042 | Ps. | 192,149,425 | ||||||
Floating rates Senior notes (i) |
L + 1.0% | 2016 | 10,090,575 | |||||||
Financial Leases |
3.75% | 2015 | 129,652 | |||||||
Lines of credit (iii) |
4.00% - 7.70% and L + 2.10% |
2023 | 13,487,343 | |||||||
|
|
|||||||||
Subtotal U.S. dollars |
215,856,995 | |||||||||
|
|
|||||||||
Mexican pesos |
||||||||||
Fixed-rate Senior notes (i) |
6.00% - 9.00% | 2037 | 78,132,058 | |||||||
Floating rate Senior notes (i) |
TIIE + 0.40% - 1.50% | 2016 | 15,600,000 | |||||||
Lines of credit (iii) |
TIIE + 0.05% - 1.00% | 2015 | 311,048 | |||||||
|
|
|||||||||
Subtotal Mexican pesos |
94,043,106 | |||||||||
|
|
|||||||||
Euros |
||||||||||
Lines of credit (iii) |
3.10% - 5.41% and Eurolibor + 0.78% - 0.92% |
2020 | 13,449,913 | |||||||
Fixed-rate Senior notes (i) |
13.0% - 6.375% | 2073 | 163,141,188 | |||||||
|
|
|||||||||
Subtotal Euros |
176,591,101 | |||||||||
|
|
|||||||||
Sterling Pounds |
||||||||||
Fixed-rate Senior notes (i) |
4.375% - 6.375% | 2073 | 59,986,114 | |||||||
|
|
|||||||||
Subtotal Sterling pounds |
59,986,114 | |||||||||
|
|
|||||||||
Swiss francs |
||||||||||
Fixed-rate Senior notes (i) |
1.125% - 2.25% | 2018 | 14,790,917 | |||||||
|
|
|||||||||
Subtotal Swiss francs |
14,790,917 | |||||||||
|
|
|||||||||
Reals |
||||||||||
Lines of credit (iii) |
3.0% - 6.00% | 2018 | 4,030,981 | |||||||
|
|
|||||||||
Subtotal Brazilian reais |
4,030,981 | |||||||||
|
|
|||||||||
Colombian pesos |
||||||||||
Fixed-rate Senior notes (i) |
7.59% | 2016 | 2,984,671 | |||||||
|
|
|||||||||
Subtotal Colombian pesos |
2,984,671 | |||||||||
|
|
|||||||||
Other currencies |
||||||||||
Fixed-rate Senior notes (i) |
1.23% - 3.96% | 2039 | 7,972,131 | |||||||
Financial Leases |
5.05% - 8.97% | 2027 | 366,774 | |||||||
|
|
|||||||||
Subtotal other currencies |
8,338,905 | |||||||||
|
|
|||||||||
Total debt |
Ps. | 576,622,790 | ||||||||
|
|
|||||||||
Less: Short-term debt and current portion of long-term debt |
51,096,833 | |||||||||
|
|
|||||||||
Long-term debt |
Ps. | 525,525,957 | ||||||||
|
|
At December 31, 2013 |
||||||||||
Currency |
Loan |
Interest rate |
Maturity From 2014 to |
Total | ||||||
U.S. dollars |
||||||||||
ECA credits (fixed rate) |
2.52% | 2017 | Ps. | 973,269 | ||||||
ECA credits (floating rate) |
L + 0.35% y L + 0.75% | 2018 | 3,602,208 | |||||||
Fixed-rate Senior notes (i) |
2.375% - 7.50% | 2042 | 197,427,022 | |||||||
Floating rate Senior notes (i) |
L + 1.0% | 2016 | 9,807,375 | |||||||
Financial Leases |
3.75% | 2015 | 217,525 | |||||||
Lines of credit (iii) |
7.25% - 7.75% | 2023 | 2,183,776 | |||||||
|
|
|||||||||
Subtotal U.S. dollars |
214,211,175 | |||||||||
|
|
|||||||||
Mexican pesos |
||||||||||
Fixed-rate Senior notes (i) |
6.45% - 9.00% | 2037 | 61,732,805 | |||||||
Floating rate Senior notes (i) |
TIIE + 0.40% - 1.50% | 2016 | 15,600,000 | |||||||
|
|
|||||||||
Subtotal Mexican pesos |
77,332,805 | |||||||||
|
|
|||||||||
Euros |
||||||||||
Fixed-rate Senior notes (i) |
3.0% - 6.375% | 2073 | 106,927,652 | |||||||
|
|
|||||||||
Subtotal Euros |
106,927,652 | |||||||||
|
|
|||||||||
Sterling pounds |
||||||||||
Fixed-rate Senior notes (i) |
4.375% - 6.375% | 2073 | 59,539,593 | |||||||
|
|
|||||||||
Subtotal Sterling pounds |
59,539,593 | |||||||||
|
|
|||||||||
Swiss francs |
||||||||||
Fixed-rate Senior notes (i) |
1.125% - 2.25% | 2018 | 15,377,226 | |||||||
|
|
|||||||||
Subtotal Swiss francs |
15,377,226 | |||||||||
|
|
|||||||||
Reals |
||||||||||
Lines of credit |
3.0% y 4.50% | 2018 | 2,842,941 | |||||||
|
|
|||||||||
Subtotal Brazilian reais |
2,842,941 | |||||||||
|
|
|||||||||
Colombian pesos |
||||||||||
Fixed-rate Senior notes (i) |
7.59% | 2016 | 3,053,941 | |||||||
|
|
|||||||||
Subtotal Colombian pesos |
3,053,941 | |||||||||
|
|
|||||||||
Other currencies |
||||||||||
Fixed-rate Senior notes (i) |
1.23% - 3.96% | 2039 | 10,493,312 | |||||||
Financial Leases |
5.05% - 8.97% | 2027 | 473,117 | |||||||
Lines of credit (iii) |
19.00% | 2014 | 68,082 | |||||||
|
|
|||||||||
Subtotal other currencies |
11,034,511 | |||||||||
|
|
|||||||||
Total debt |
490,319,844 | |||||||||
|
|
|||||||||
Less: Short-term debt and current portion of long-term debt |
25,841,478 | |||||||||
|
|
|||||||||
Long-term debt |
Ps. | 464,478,366 | ||||||||
|
|
L = LIBOR o London Interbank Offer Rate
TIIE = Tasa de Interés Interbancaria de Equilibrio
ECA = Export Credit Agreement
Euribor = Euro Interbank Offered Rate
Except for the fixed-rate notes, interest rates on the Companys debt are subject to variances in international and local rates. The Companys weighted average cost of borrowed funds at September 30, 2014 and December 31, 2013 was approximately 4.7% and 4.8%, respectively.
Such rates do not include commissions or the reimbursements for Mexican tax withholdings (typically a tax rate of 4.9%) that the Company must make to international lenders. In general, fees on financing transactions add ten basis points to financing costs.
An analysis of the Companys short-term debt as of September 30, 2014 and December 31, 2013, is as follows:
2014 | 2013 | |||||||
Domestic Senior Notes |
Ps. | 13,600,000 | Ps. | 9,000,000 | ||||
International Bonds |
33,280,188 | 13,576,670 | ||||||
Lines of credit used |
1,955,184 | 617,295 | ||||||
Leases |
129,652 | |||||||
|
|
|
|
|||||
Subtotal short-term debt |
Ps. | 48,965,024 | Ps. | 23,193,965 | ||||
|
|
|
|
|||||
Weighted average interest rate |
4.3 | % | 5.0 | % | ||||
|
|
|
|
An analysis of the Companys long-term debt maturities is as follows:
Year |
Amount | |||
2015 |
Ps. | 14,166,209 | ||
2016 |
67,535,061 | |||
2017 |
40,761,315 | |||
2018 |
34,922,138 | |||
2019 |
43,235,107 | |||
2020 and thereafter |
324,906,127 | |||
|
|
|||
Total |
Ps. | 525,525,957 | ||
|
|
(i) Senior Notes
The outstanding Senior Notes at September 30, 2014 and December 31, 2013 are as follows:
Currency* |
2014 | 2013 | ||||||
U.S. dollars |
$ | 202,240,000 | $ | 207,234,397 | ||||
Mexican pesos |
97,732,058 | 77,332,805 | ||||||
Euro |
163,141,188 | (*) | 106,927,652 | |||||
Sterling pounds |
59,986,114 | 59,539,593 | ||||||
Swiss francs |
14,790,917 | 15,377,226 | ||||||
Japanese yen |
3,067,510 | 3,104,287 | ||||||
Chinese yuan |
2,191,436 | 2,159,870 | ||||||
Colombian pesos |
2,984,671 | 3,053,941 | ||||||
Chilean pesos |
2,713,185 | 5,229,155 |
* | Thousands of Mexican pesos |
(*) | Includes Ps. 51,831,315 of Telekom Austria in 2014. |
During the second quarter of 2014, América Móvil issued notes for Euro 600,000 due 2018 with a coupon of 1%. Likewise, the Company has issued two new notes under the program of peso-denominated notes for Ps.10,000,000 due 2019 with a coupon of 6% and for Ps.7,500,000 due 2024 with a coupon of 7.125%. The notes are registered with both the U.S. Securities and Exchange Commission and the Mexican Banking and Securities Commission (CNBV).
(ii) Domestic Notes
At September 30, 2014 and December 31, 2013, debt under domestic bonds aggregates to Ps.36,360,359 and Ps.37,461,105, respectively. Some bear interest at fixed rates and others at variable rates based on TIIE (a Mexican interbank rate).
(iii) Lines of Credit
At September 30, 2014 and December 31, 2013, debt under Lines of Credit aggregates to Ps.31,279,285 (including Ps. 13,449,913 of Telekom Austria) and Ps.5,094,799, respectively.
Likewise, the Company has two revolving syndicated facilities one for U.S.$2,000,000 and one for the Euro equivalent of U.S.$2,000,000 currently unwilling. The Euro equivalent revolving syndicated facility was amended in July 2013 to increase the amount available to U.S.$2,100,000. Loans under the facility bear interest at variable rates based on LIBOR and EURIBOR.
Restrictions (TELMEX):
A portion of the debt is subject to certain restrictions with respect to maintaining certain financial ratios, as well as restrictions on selling a significant portion of groups of assets, among others. At September 30, 2014, the Company was in compliance with all these requirements.
A portion of the debt is also subject to early maturity or repurchase at the option of the holders in the event of a change in control of the Company, as so defined in each instrument. The definition of change in control varies from instrument to instrument; however, no change in control shall be considered to have occurred as long as Carso Global Telecom or its current shareholders continue to hold the majority of the Companys voting shares.
Covenants
In conformity with the credit agreements, the Company is obligated to comply with certain financial and operating commitments. Such covenants limit in certain cases, the ability of the Company or the guarantor to: pledge assets, carry out certain types of mergers, sell all or substantially all of its assets, and sell control over Telcel.
Such covenants do not restrict the ability of AMXs subsidiaries to pay dividends or other payment distributions to AMX. The more restrictive financial covenants require the Company to maintain a consolidated ratio of debt to EBITDA (earnings before interest, tax, depreciation and amortization) that do not exceed 4 to 1, and a consolidated ratio of EBITDA to interest paid that is not below 2.5 to 1 (in accordance with the clauses included in the credit agreements). Telmex Internacional is subject to financial covenants of maintaining a ratio of debt to EBITDA that does not exceed 3.5 a 1, and a consolidated ratio of EBITDA to interest paid that is not below 3 to 1 (in accordance with the clauses included in the credit agreements).
Several of the financing instruments of the Company are subject to early extinguishment or re-purchase, at the option of the debt holder in the case that a change in control occurs.
At September 30, 2014 and December 31, 2013, the Company complied with all the conditions established in the Companys debt agreements.
At September 30, 2014, approximately 40% of America Movils total outstanding consolidated debt is guaranteed by Telcel.
6. Related Parties
a) The following is an analysis of the balances with related parties at September 30, 2014 and December 31, 2013. All of the companies are considered as associates or affiliates of América Móvil since the Company or the Companys principal shareholders are also direct or indirect shareholders in the related parties.
2014 | 2013 | |||||||
Accounts receivable: |
||||||||
Sanborn Hermanos, S.A. |
Ps. | 62,227 | Ps. | 235,075 | ||||
Sears Roebuck de México, S.A. de C.V. |
165,379 | 353,724 | ||||||
AT&T Corp. (AT&T) |
| 80,438 | ||||||
Patrimonial Inbursa, S.A. |
241,655 | 245,318 | ||||||
Other |
572,394 | 431,837 | ||||||
|
|
|
|
|||||
Total |
Ps. | 1,041,655 | Ps. | 1,346,392 | ||||
|
|
|
|
|||||
Accounts payable: |
||||||||
Fianzas Guardiana Inbursa, S.A. de C.V. |
Ps. | 148,057 | Ps. | 212,765 | ||||
Operadora Cicsa, S.A. de C.V. |
372,868 | 280,374 | ||||||
PC Industrial, S.A. de C.V. |
57,684 | 176,095 | ||||||
Microm, S.A. de C.V. |
18,985 | 77,690 | ||||||
Grupo Financiero Inbursa, S.A.B. de C.V. |
35,135 | 36,366 | ||||||
Conductores Mexicanos Eléctricos y de Telecomunicaciones, S.A. de C.V. |
108,405 | 52,268 | ||||||
Acer Computec México, S.A. de C.V. |
10,205 | 32,214 | ||||||
Sinergia Soluciones Integrales de Energia, S.A. de C.V. |
19,404 | 35,826 | ||||||
Eidon Software, S.A. de C.V. |
7,574 | 25,461 | ||||||
AT&T |
| 1,039,043 | ||||||
Other |
611,058 | 584,235 | ||||||
|
|
|
|
|||||
Total |
Ps. | 1,389,375 | Ps. | 2,552,337 | ||||
|
|
|
|
b) For the nine-month periods ended September 30, 2014 and 2013, the Company conducted the following transactions with related parties:
2014 | 2013 | |||||||
Revenues: |
||||||||
Sale of long-distance services and other telecommunications services |
Ps. | 227,151 | Ps. | 361,771 | ||||
Sale of materials and other services |
349,986 | 258,123 | ||||||
Call termination revenues and other |
200,393 | 316,727 | ||||||
Others |
216 | 3,177 | ||||||
|
|
|
|
|||||
Ps. | 777,746 | Ps. | 939,798 | |||||
|
|
|
|
|||||
2014 | 2013 | |||||||
Investments and expenses: |
||||||||
Construction services, purchases of materials, inventories and property, plant and equipment |
Ps. | 3,588,426 | Ps. | 3,150,130 | ||||
Insurance premiums, fees paid for administrative and operating services, brokerage services and others |
1,421,412 | 1,574,452 | ||||||
Interconnection cost |
6,121,450 | 11,325,991 | ||||||
Other services |
739,305 | 873,024 | ||||||
|
|
|
|
|||||
Ps. | 11,870,593 | Ps. | 16,923,597 | |||||
|
|
|
|
On June 27, 2014, Inmobiliaria Carso, S.A. de C.V. and Control Empresarial de Capitales, S.A. de C.V. acquired the share that AT&T had of the Companys stock. Therefore, since such date AT&T is no longer considered a related party and is thus not included in the September 30, 2014 related party disclosures with respect to the analysis of the balances with related parties. AT&T is included as a related party the September 30, 2013 disclosures above and in 2014 up to the period ended June 27, 2014.
c) For the three-month periods ended September 30, 2014 and 2013, the Company conducted the following transactions with related parties:
2014 | 2013 | |||||||
Revenues: |
||||||||
Sale of long-distance services and other telecommunications services |
Ps. | 74,853 | Ps. | 154,138 | ||||
Sale of materials and other services |
117,753 | 131,513 | ||||||
Call termination revenues and other |
3,973 | 64,429 | ||||||
Others |
75 | 364 | ||||||
|
|
|
|
|||||
Ps. | 196,654 | Ps. | 350,444 | |||||
|
|
|
|
2014 | 2013 | |||||||
Investments and expenses: |
||||||||
Construction services, purchases of materials, inventories and property, plant and equipment |
Ps. | 1,472,414 | Ps. | 1,025,731 | ||||
Insurance premiums, fees paid for administrative and operating services, brokerage services and others |
559,243 | 708,529 | ||||||
Interconnection cost |
120,557 | 3,120,786 | ||||||
Other services |
445,055 | 337,492 | ||||||
|
|
|
|
|||||
Ps. | 2,597,269 | Ps. | 5,192,538 | |||||
|
|
|
|
7. Contingencies
Included in Note 17 on pages F-72 to F-84 of the Companys 2013 Form 20-F is a disclosure of the material contingencies outstanding as of December 31, 2013.
8. Equity
a) At September 30, 2014 and December 31, 2013, the Companys capital stock was represented by 68,787,850,000 (23,384,632,660 series AA shares, 648,990,662 series A shares and 44,754,226,678 registered L shares) and 70,475,000,000 (23,424,632,660 series AA shares, 680,805,804 series A shares and 46,369,561,536 registered L shares), respectively.
b) The capital stock of the Company consists of a minimum fixed portion of Ps.397,873 (nominal amount), represented by a total of 95,489,724,196 shares (including treasury shares available for re-subscription in accordance with the provisions of the Mexican Securities Law), of which (i) 23,424,632,660 are common series AA shares; (ii) 776,818,130 are common series A shares; and (iii) 71,288,273,406 are series L shares, all of them fully subscribed and paid.
c) At September 30, 2014 and December 31, 2013, the Companys treasury shares included shares for re-subscription, in accordance with the provisions of the Mexican Securities Law, in the amount of 26,701,874,196 shares (26,701,219,883 series L shares and 654,313 series A shares) and 25,014,724,196 (25,007,472,235 series L shares and 7,251,961 series A shares), respectively.
d) The holders of Series AA and Series A shares are entitled to full voting rights. The holders of series L shares may only vote in certain circumstances, and they are only entitled to appoint two members of the Board of Directors and their respective alternates. The matters in which the shareholders who are entitled to vote are the following: extension of the term of the Company, early dissolution of the Company, change of corporate purpose of the Company, change of nationality of the Company, transformation of the Company, a merger with another company, as well as the cancellation of the registration of the shares issued by the Company in the National Securities Registry (Registro Nacional de Valores) and any other foreign stock exchanges where they may be registered, except for quotation systems or other markets not organized as stock exchanges. Within their respective series, all shares confer the same rights to their holders. The Companys bylaws contain restrictions and limitations related to the subscription and acquisition of Series AA shares by non-Mexican investors.
e) In accordance with the bylaws of the Company, series AA shares must at all times represent no less than 20% and no more than 51% of the Companys capital stock, and they also must represent at all times no less than 51% of the common shares (entitled to full voting rights, represented by Series AA and Series A shares) representing said capital stock.
Series AA shares may only be subscribed to or acquired by Mexican investors, Mexican corporations and/or trusts expressly empowered for such purposes in accordance with the applicable legislation in force. Common series A shares, which may be freely subscribed, may not represent more than 19.6% of capital stock and may not exceed 49% of the common shares representing such capital. Common shares (entitled to full voting rights, represented by Series AA and Series A shares) may represent no more than 51% of the Companys capital stock.
Lastly, the combined number of series L shares, which have limited voting rights and may be freely subscribed, and series A shares may not exceed 80% of the Companys capital stock. For purposes of determining these restrictions, the percentages mentioned above refer only to the number of the Companys shares outstanding.
Dividends
f) On April 28, 2014, the Companys shareholders approved:
i) the payment of a cash dividend from the consolidated net profit tax account (cuenta de utilidad fiscal neta consolidada), of Ps.0.24 (twenty-four peso cents), payable in two installments, for each shares of its capital stock series AA, A and L outstanding as of the date of the dividend payment, subject to adjustments arising from other corporate events (including repurchase or placement of its own shares) that may vary the number of shares outstanding as of the date of said dividend payment; and
g) On April 22, 2013, the Companys shareholders approved, among others resolution, the (i) payment of a cash dividend of $0.22 pesos per share to each of the shares of its capital stock series AA, A and L. The amount of the cash dividend declared was paid in two exhibitions of $0.11 pesos, on July 19th, and November 15, 2013, respectively.
Undated Subordinated Fixed Rate Bond
On January 24, 2013, Telekom Austria issued a Undated Subordinated Fixed Rate Bond with a face value of $ 600 million euros, which is subordinated with indefinite maturity which is, based on its conditions, classified as stockholders equity according to IFRS.
The bond pays an annual coupon of 5.625%. The company has the right (call), to redeem the bond on February 1, 2018. Telekom Austria has an early termination right under certain conditions. After that period (2018), the bond establishes conditions and increases the coupon rate every five years. After analyzing the conditions of the issue, Telekom Austria recognized the cash received with a credit to equity in the consolidated statement of financial position and valued the instrument in equity, since it considers that it did not meet the criteria for classification as financial liability, not because it does not represent an obligation to pay.
The Company recognized this bond as an item of equity (non-controlling interest), following the same recognition criteria as Telekom Austria. At the date of issuance of these interim financial statements, the Company is currently in negotiations with the financial institutions involved to achieve the necessary modification of the terms of this bond to allow it to meet the criteria for classification as a financial liability.
9. Income Tax
An analysis of income tax expense charged to results of operations for the nine-month periods ended September 30, 2014 and 2013 is as follows:
2014 | 2013 | |||||||
Current period income tax |
Ps. | 39,767,701 | Ps. | 37,008,056 | ||||
Deferred income tax |
(2,474,038 | ) | (8,007,893 | ) | ||||
|
|
|
|
|||||
Total |
Ps. | 37,293,663 | Ps. | 29,000,163 | ||||
|
|
|
|
Other comprehensive Income
2014 | 2013 | |||||||
Deferred tax related to items recognized in OCI during the year |
||||||||
Effect of fair value of derivatives |
Ps. | 6,260 | Ps. | 6,542 | ||||
Remeasurement of defined benefit plan |
(280,309 | ) | ||||||
|
|
|
|
|||||
Deferred tax charged to OCI |
Ps. | (274,049 | ) | Ps. | 6,542 | |||
|
|
|
|
An analysis of income tax expense the consolidated statements of comprehensive income for the three-month periods ended September 30, 2014 and 2013 is as follows:
2014 | 2013 | |||||||
Current period income tax |
Ps. | 14,730,489 | Ps. | 12,312,003 | ||||
Deferred income tax |
(629,285 | ) | (2,641,491 | ) | ||||
|
|
|
|
|||||
Total |
Ps. | 14,101,204 | Ps. | 9,670,512 | ||||
|
|
|
|
Other comprehensive Income
2014 | 2013 | |||||||
Deferred tax related to items recognized in OCI during the year |
||||||||
Effect of fair value of derivatives |
Ps. | 8,154 | Ps. | (4,492 | ) | |||
Remeasurement of defined benefit plan |
(280,309 | ) | ||||||
|
|
|
|
|||||
Deferred tax charged to OCI |
Ps. | (272,155 | ) | Ps. | (4,492 | ) | ||
|
|
|
|
The Companys effective tax rate was 45.8% and 33.4% for the nine months ended September 30, 2014 and 2013, respectively. Significant differences between the effective tax rate and the statutory tax rate for such interim periods relates to the loss on derecognition of equity method investment in equity investment and the loss on sale of shares of KPN during the period as these items are not tax deductible.
The Companys effective tax rate was 55.7% and 36.7% for the three months ended September 30, 2014 and 2013, respectively, primarily due to the expiration of tax credits and other non-deductible expenses.
10. Components of other comprehensive loss
An analysis of the changes in the components of the other comprehensive loss for the nine-month periods ended September 30, 2014 and 2013 is as follows:
2014 | 2013 | |||||||
Valuation of the derivative financial instruments acquired for hedging purposes, net of deferred tax |
Ps. | (327,651 | ) | Ps. | (537,013 | ) | ||
Translation effect of foreign entities |
(12,837,814 | ) | (20,800,457 | ) | ||||
Remeasurement of defined benefit plans, net of income tax effect |
(701,309 | ) | 1,232,442 | |||||
|
|
|
|
|||||
Total other comprehensive loss items for the period, net of deferred taxes |
Ps. | (13,866,774 | ) | Ps. | (20,105,028 | ) | ||
|
|
|
|
11. Financial Assets and Liabilities
Set out below is the categorization of the financial instruments, other than cash and cash equivalents, held by AMX as of September 30, 2014 and December 31, 2013:
September 30, 2014 | ||||||||||||
Loans and receivables |
Fair value through profit or loss |
Fair value through OCI |
||||||||||
Financial Assets: |
||||||||||||
Accounts receivable from subscribers, distributors, and other, net |
Ps. | 114,206,109 | Ps. | | Ps. | | ||||||
Related parties |
1,041,655 | | | |||||||||
Derivative financial instruments |
| 16,796,723 | | |||||||||
|
|
|
|
|
|
|||||||
Total |
Ps. | 115,247,764 | Ps. | 16,796,723 | Ps. | | ||||||
|
|
|
|
|
|
|||||||
Financial Liabilities: |
||||||||||||
Debt |
Ps. | 576,622,790 | Ps. | | Ps. | | ||||||
Accounts payable |
160,861,188 | | | |||||||||
Related parties |
1,389,375 | | | |||||||||
Derivative financial instruments |
| 9,831,187 | 166,210 | |||||||||
|
|
|
|
|
|
|||||||
Total |
Ps. | 738,873,353 | Ps. | 9,831,187 | Ps. | 166,210 | ||||||
|
|
|
|
|
|
December 31, 2013 | ||||||||||||
Loans and receivables |
Fair value through profit or loss |
Fair value through OCI |
||||||||||
Financial Assets: |
||||||||||||
Accounts receivable from subscribers, distributors, and other, net |
Ps. | 96,756,472 | Ps. | | Ps. | | ||||||
Related parties |
1,346,392 | | | |||||||||
Derivative financial instruments |
10,469,316 | | ||||||||||
|
|
|
|
|
|
|||||||
Total |
Ps. | 98,102,864 | Ps. | 10,469,316 | Ps. | | ||||||
|
|
|
|
|
|
|||||||
Financial Liabilities: |
||||||||||||
Debt |
Ps. | 490,319,844 | Ps. | | Ps. | | ||||||
Accounts payable |
154,137,312 | | | |||||||||
Related parties |
2,552,337 | | | |||||||||
Derivative financial instruments |
| 5,179,024 | 187,299 | |||||||||
|
|
|
|
|
|
|||||||
Total |
Ps. | 647,009,493 | Ps. | 5,179,024 | Ps. | 187,299 | ||||||
|
|
|
|
|
|
Fair value hierarchy
The Companys valuation techniques used to determine and disclose the fair value of its financial instruments are based on the following hierarchy:
Level 1: | Quoted prices (unadjusted) in active markets for identical assets or liabilities; | |
Level 2: | Variables other than quoted prices in Level 1 that are observable for the asset or liability, either directly (prices) or indirectly (derived from prices); and | |
Level 3: | Variables used for the asset or liability that are not based on any observable market data (non-observable variables). |
The fair value for the financial assets (excluding cash and cash equivalents) and financial liabilities shown in the consolidated statement of financial position at September 30, 2014 and December 31, 2013 is as follows:
Measurement of fair value at September 30, 2014 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets: |
||||||||||||||||
Derivative financial instruments |
| Ps. | 16,796,723 | Ps. | 16,796,723 | |||||||||||
Pension plan assets |
Ps. | 246,322,399 | | 246,322,399 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
Ps. | 246,322,399 | Ps. | 16,796,723 | Ps. | | Ps. | 263,119,122 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities: |
||||||||||||||||
Debt |
Ps. | 390,951,256 | Ps. | 212,511,258 | Ps. | | Ps. | 603,462,514 | ||||||||
Derivative financial instruments |
9,997,397 | 9,997,397 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
Ps. | 390,951,256 | Ps. | 222,508,655 | Ps. | | Ps. | 613,459,911 | ||||||||
|
|
|
|
|
|
|
|
Measurement of fair value at December 31, 2013 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets: |
||||||||||||||||
Derivative financial instruments |
Ps. | | Ps. | 10,469,316 | Ps. | | Ps. | 10,469,316 | ||||||||
Pension plan assets |
230,393,171 | | | 230,393,171 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
Ps. | 230,393,171 | Ps. | 10,469,316 | Ps. | | Ps. | 240,862,487 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities: |
||||||||||||||||
Debt |
Ps. | 319,838,222 | Ps. | 200,011,820 | Ps. | | Ps. | 519,850,042 | ||||||||
Derivative financial instruments |
| 5,366,323 | | 5,366,323 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
Ps. | 319,838,222 | Ps. | 205,378,143 | | Ps. | 525,216,365 | |||||||||
|
|
|
|
|
|
|
|
The carrying amount of accounts receivable, accounts payable and related parties approximate their fair value.
Fair value of derivative financial instruments are valued using valuation techniques with market observable inputs. To determine its Level 2 fair value, the Company applies valuation techniques including forward pricing and swaps models, using present value calculations. The models incorporate various inputs including credit quality of counterparties, foreign exchange spot and forward rates and interest rate curves. Fair value of debt Level 2 has been determined using a model based on present value calculation incorporating credit quality of AMX.
For the nine-month period ended September 30, 2014 and the year ended December 31, 2013, no transfers were made between Level 1 and Level 2 fair value measurement hierarchies.
12. Segments
América Móvil operates in different countries. The Company has operations in Mexico, Guatemala, Nicaragua, Ecuador, El Salvador, Costa Rica, Brazil, Argentina, Colombia, United States, Honduras, Chile, Peru, Paraguay, Uruguay, Dominican Republic, Puerto Rico, Panama, Austria, Bulgaria, Croatia, Belarus, Liechtenstein, Slovenia, Macedonia and Serbia.
The CEO, who is the Chief Operating Decision Maker (CODM), analyzes the financial and operating information by geographical segment, except for Mexico, which shows América Móvil (Corporate and Telcel) and Telmex as two segments. All significant operating segments that (i) represent more than 10% of consolidated revenues, (ii) more than the absolute amount of its reported 10% of profits or loss or (iii) more than 10% of consolidated assets, are presented separately.
The Company has aggregated operating segments into the following reporting segments for the purposes of its consolidated financial statements: (i) Mexico (includes Telcel and Corporate operations and Assets), Telmex, Brazil, Southern Cone (includes Argentina Chile, Paraguay and Uruguay), Colombia, Andean (includes Ecuador and Perú), Central- América (includes Guatemala, El Salvador, Honduras, Nicaragua, Costa Rica and Panama), U.S.A. (excludes Puerto Rico), Caribbean (includes Dominican Republic and Puerto Rico), and Europe (includes Austria, Bulgaria, Croatia, Belarus, Liechtenstein Slovenia, Macedonia and Serbia).
The Company is of the view that the quantitative and qualitative aspects of the aggregated operating segments are similar in nature for all periods presented. In evaluating the appropriateness of aggregating operating segments, the key indicators considered included but were not limited to: (i) all entities provide telecommunications services, (ii) similarities of customer base, services, (iii) the methods to distribute services are the same, based on telephone plant in both cases, wireless and fixed lines, (iv) similarities of governments and regulatory entities that oversee the activities and services that telecom companies, (v) inflation trends and, (vi) currency trends.
México (1) |
Telmex | Brazil | Southern Cone (2) |
Colombia | Andean (3) |
Central- América (4) |
U.S.A. (5) |
Caribbean (6) |
Europe (7) |
Eliminations | Total consolidated |
|||||||||||||||||||||||||||||||||||||
For nine-month period ended September 30, 2014: |
||||||||||||||||||||||||||||||||||||||||||||||||
Operating revenues |
Ps. | 144,224,964 | Ps. | 79,981,771 | Ps. | 153,271,904 | Ps. | 41,298,532 | Ps. | 56,524,740 | Ps. | 35,156,298 | Ps. | 19,589,491 | Ps. | 66,829,650 | Ps. | 19,075,281 | Ps. | 19,125,635 | Ps. | (16,120,627 | ) | Ps. | 618,957,639 | |||||||||||||||||||||||
Depreciation and amortization |
12,445,105 | 11,708,787 | 30,961,033 | 4,952,267 | 7,174,681 | 4,033,585 | 6,264,782 | 335,742 | 3,642,942 | 3,631,778 | (12,822 | ) | 85,137,880 | |||||||||||||||||||||||||||||||||||
Operating income (loss) |
52,808,430 | 16,323,255 | 9,404,824 | 4,686,679 | 13,889,312 | 9,402,453 | (296,388 | ) | 2,592,418 | 3,405,812 | 3,288,644 | 64,681 | 115,570,120 | |||||||||||||||||||||||||||||||||||
Interest income |
10,754,759 | 218,936 | 3,990,486 | 2,137,724 | 532,153 | 831,758 | 145,983 | 112,488 | 346,865 | 65,287 | (9,469,722 | ) | 9,666,717 | |||||||||||||||||||||||||||||||||||
Interest expense |
24,927,045 | 1,468,597 | 9,430,554 | 623,431 | 349,816 | 292,997 | 114,220 | 39,332 | 736,588 | (8,749,279 | ) | 29,233,301 | ||||||||||||||||||||||||||||||||||||
Income tax |
20,705,530 | 3,759,480 | 275,898 | 2,130,590 | 4,325,337 | 3,237,306 | 849,081 | 1,035,777 | 532,917 | 441,747 | 37,293,663 | |||||||||||||||||||||||||||||||||||||
Equity interest in net income (loss) of associated companies |
(1,840,560 | ) | 38,741 | (52,875 | ) | 2,349 | 732 | (1,851,613 | ) | |||||||||||||||||||||||||||||||||||||||
Net profit (loss) attributable to equity holders of the Parent |
22,350,336 | 7,748,545 | (1,475,680 | ) | (3,556,565 | ) | 7,650,996 | 5,962,779 | (1,105,200 | ) | 1,811,397 | 2,733,180 | 2,032,704 | (1,313,145 | ) | 42,839,347 | ||||||||||||||||||||||||||||||||
Assets by segment |
954,512,497 | 139,064,602 | 338,206,799 | 84,912,430 | 99,246,921 | 76,493,619 | 51,927,914 | 34,173,092 | 67,267,631 | 161,378,708 | (807,399,080 | ) | 1,199,785,133 | |||||||||||||||||||||||||||||||||||
Liabilities by segment |
618,502,441 | 106,504,319 | 195,388,355 | 67,162,215 | 33,873,054 | 23,754,907 | 23,566,309 | 29,520,426 | 25,122,070 | 126,069,073 | (286,683,282 | ) | 962,779,887 | |||||||||||||||||||||||||||||||||||
México (1) |
Telmex | Brazil | Southern Cone (2) |
Colombia | Andean (3) |
Central- América (4) |
U.S.A. (5) |
Caribbean (6) |
Europe (7) |
Eliminations | Total consolidated |
|||||||||||||||||||||||||||||||||||||
For nine-month period ended September 30, 2013: |
||||||||||||||||||||||||||||||||||||||||||||||||
Operating revenues |
141,820,702 | 79,089,372 | 148,624,432 | 45,624,345 | 54,622,389 | 33,224,312 | 17,775,201 | 57,062,179 | 19,018,145 | (14,880,388 | ) | 581,980,689 | ||||||||||||||||||||||||||||||||||||
Depreciation and amortization |
8,370,460 | 12,576,954 | 28,031,977 | 5,408,357 | 6,813,552 | 3,701,737 | 6,312,769 | 349,181 | 3,603,032 | 75,168,019 | ||||||||||||||||||||||||||||||||||||||
Operating income (loss) |
59,647,723 | 15,208,349 | 8,167,092 | 4,824,768 | 16,346,528 | 9,127,021 | (890,648 | ) | 995,463 | 3,248,551 | 334,758 | 117,009,605 | ||||||||||||||||||||||||||||||||||||
Interest income |
8,735,745 | 116,426 | 1,010,573 | 2,295,525 | 680,828 | 544,073 | 117,123 | 95,396 | 209,446 | (9,649,791 | ) | 4,155,344 | ||||||||||||||||||||||||||||||||||||
Interest expense |
21,412,680 | 2,471,292 | 5,299,454 | 925,770 | 357,546 | 174,565 | 113,833 | 121 | 32,005 | (9,113,566 | ) | 21,673,700 | ||||||||||||||||||||||||||||||||||||
Income tax |
15,892,965 | 3,525,186 | (999,687 | ) | 2,665,843 | 4,654,180 | 3,001,826 | 168,890 | 18,391 | 72,569 | 29,000,163 | |||||||||||||||||||||||||||||||||||||
Equity interest in net income (loss) of associated Companies |
30,954 | (17,578 | ) | (75 | ) | 7,527 | (458 | ) | 20,370 | |||||||||||||||||||||||||||||||||||||||
Net profit (loss) attributable to Equity holders of the parent |
32,324,049 | 6,881,388 | (2,571,523 | ) | 1,676,498 | 9,968,616 | 6,759,588 | (1,236,013 | ) | 1,212,422 | 2,713,158 | (280,035 | ) | 57,448,148 | ||||||||||||||||||||||||||||||||||
Assets by segment |
863,053,147 | 134,624,144 | 306,466,659 | 98,411,851 | 106,359,154 | 68,144,249 | 52,028,386 | 27,109,181 | 67,310,963 | (695,514,556 | ) | 1,027,993,178 | ||||||||||||||||||||||||||||||||||||
Liabilities by segment |
605,329,734 | 103,842,409 | 176,771,139 | 63,755,618 | 30,426,338 | 18,990,795 | 25,132,380 | 24,282,092 | 29,323,273 | (267,736,932 | ) | 810,116,846 |
(1) | Mexico includes Telcel and corporate operations and assets |
(2) | Southern Cone includes Argentina, Chile, Paraguay and Uruguay. |
(3) | Andean includes Ecuador and Peru. |
(4) | Central America includes Guatemala, El Salvador, Honduras, Nicaragua, Costa Rica and Panama. |
(5) | Excludes Puerto Rico. |
(6) | Caribbean includes the Dominican Republic and Puerto Rico. |
(7) | Europe includes Austria, Bulgaria, Croatia, Belarus, Liechtenstein Slovenia, Macedonia and Serbia |
Mexico (1) |
Telmex | Brasil | Southern Cone (2) |
Colombia | Andean (3) |
Centro- America (4) |
U.S.A. (5) |
Caribbean (6) |
Europe (7) |
Eliminations | Total consolidated |
|||||||||||||||||||||||||||||||||||||
For three-month period ended September 20, 2014 |
||||||||||||||||||||||||||||||||||||||||||||||||
Operating revenues |
Ps. | 47,093,211 | Ps. | 26,896,095 | Ps. | 52,193,080 | Ps. | 13,975,587 | Ps. | 19,043,066 | Ps. | 11,861,444 | Ps. | 6,658,047 | Ps. | 22,624,917 | Ps. | 6,320,945 | Ps. | 19,125,635 | Ps. | (4,908,043 | ) | Ps. | 220,883,984 | |||||||||||||||||||||||
Operating income (loss) |
15,028,384 | 5,782,137 | 2,578,362 | 1,447,459 | 4,565,321 | 3,195,440 | (85,287 | ) | 265,513 | 1,185,099 | 3,288,644 | 387,181 | 37,638,253 | |||||||||||||||||||||||||||||||||||
Depreciation and amortization |
4,420,433 | 3,865,581 | 10,743,763 | 1,608,399 | 2,452,320 | 1,346,650 | 2,159,461 | 112,645 | 1,222,766 | 3,631,778 | (12,822 | ) | 31,550,974 | |||||||||||||||||||||||||||||||||||
Interest income |
3,807,185 | 83,439 | 1,592,617 | 745,601 | 128,761 | 279,375 | 51,222 | 45,435 | 116,963 | 65,287 | (3,058,148 | ) | 3,857,737 | |||||||||||||||||||||||||||||||||||
Interest expense |
8,471,832 | 486,240 | 3,659,803 | 182,897 | 118,123 | 112,399 | 44,122 | 13,813 | 736,588 | (2,872,321 | ) | 10,953,496 | ||||||||||||||||||||||||||||||||||||
Income tax |
10,224,538 | 1,254,324 | (2,177,514 | ) | 819,395 | 1,461,421 | 972,741 | 296,626 | 143,177 | 664,749 | 441,747 | 14,101,204 | ||||||||||||||||||||||||||||||||||||
Equity interest in net income (loss) of associated Companies |
(2,020,745 | ) | 10,482 | (33,207 | ) | 9,408 | 732 | (2,033,330 | ) | |||||||||||||||||||||||||||||||||||||||
Net profit (loss) attributable to Equity holders of the parent |
9,059,233 | 2,696,922 | (3,734,765 | ) | (3,399,280 | ) | 2,596,095 | 2,012,372 | (342,268 | ) | 182,904 | 533,950 | 2,032,704 | (1,518,167 | ) | 10,119,700 | ||||||||||||||||||||||||||||||||
Assets by segment |
954,512,497 | 139,064,602 | 338,206,799 | 84,912,430 | 99,246,921 | 76,493,619 | 51,927,914 | 34,173,092 | 67,267,631 | 145,726,591 | (807,399,080 | ) | 1,199,785,133 | |||||||||||||||||||||||||||||||||||
Liabilities by segment |
618,502,441 | 106,504,319 | 195,388,355 | 67,162,215 | 33,873,054 | 23,754,907 | 23,566,309 | 29,520,426 | 25,122,070 | 126,069,073 | (286,683,282 | ) | 962,779,887 | |||||||||||||||||||||||||||||||||||
For three-month period ended September 20, 2013 |
||||||||||||||||||||||||||||||||||||||||||||||||
Operating revenues |
47,636,405 | 26,456,084 | 47,979,933 | 15,509,118 | 18,425,266 | 11,428,462 | 6,155,498 | 19,299,932 | 6,428,470 | (5,098,073 | ) | 194,221,095 | ||||||||||||||||||||||||||||||||||||
Operating income (loss) |
19,226,611 | 4,899,988 | 1,347,713 | 1,575,397 | 5,364,218 | 2,919,080 | (314,474 | ) | 1,138,057 | 1,156,487 | 481,980 | 37,795,057 | ||||||||||||||||||||||||||||||||||||
Depreciation and amortization |
2,915,534 | 4,109,780 | 9,622,290 | 1,824,000 | 2,279,694 | 1,241,126 | 2,186,307 | 118,281 | 1,225,584 | 25,522,596 | ||||||||||||||||||||||||||||||||||||||
Interest income |
3,057,599 | 53,278 | 311,545 | 809,652 | 254,220 | 193,453 | 39,286 | 33,395 | 70,045 | (3,340,505 | ) | 1,481,968 | ||||||||||||||||||||||||||||||||||||
Interest expense |
8,066,560 | 653,583 | 2,005,782 | 314,666 | 118,871 | 63,980 | 35,469 | 10,851 | (3,130,110 | ) | 8,139,652 | |||||||||||||||||||||||||||||||||||||
Income tax |
5,475,865 | 1,129,867 | (512,324 | ) | 909,248 | 1,681,127 | 1,203,812 | (66,004 | ) | 65,185 | (216,264 | ) | 9,670,512 | |||||||||||||||||||||||||||||||||||
Equity interest in net income (loss) of associated Companies |
(637,300 | ) | (22,025 | ) | (75 | ) | 16,807 | (642,593 | ) | |||||||||||||||||||||||||||||||||||||||
Net profit (loss) attributable to Equity holders of the parent |
7,864,578 | 2,239,044 | (942,593 | ) | 1,082,056 | 3,028,960 | 1,789,336 | (424,312 | ) | 1,163,434 | 1,060,121 | (476,319 | ) | 16,384,305 | ||||||||||||||||||||||||||||||||||
Assets by segment |
863,053,147 | 134,624,144 | 306,466,659 | 98,411,851 | 106,359,154 | 68,144,249 | 52,028,386 | 27,109,181 | 67,310,963 | (695,514,556 | ) | 1,027,993,178 | ||||||||||||||||||||||||||||||||||||
Liabilities by segment |
605,329,734 | 103,842,409 | 176,771,139 | 63,755,618 | 30,426,338 | 18,990,795 | 25,132,380 | 24,282,092 | 29,323,273 | (267,736,932 | ) | 810,116,846 |
(1) | Mexico includes Telcel and corporate operations and assets |
(2) | Southern Cone includes Argentina, Chile, Paraguay and Uruguay. |
(3) | Andean includes Ecuador and Peru. |
(4) | Central America includes Guatemala, El Salvador, Honduras, Nicaragua, Costa Rica and Panama. |
(5) | Excludes Puerto Rico. |
(6) | Caribbean includes the Dominican Republic and Puerto Rico. |
(7) | Europe includes Austria, Bulgaria, Croatia, Belarus, Liechtenstein Slovenia, Macedonia and Serbia |
13. Subsequent Events
a) | On October 16, 2014 finished the three months additional acceptance (sell-out) period, on which the shareholders were able to tender their shares to AMX under the Offer conditions. During this extended period, AMX acquired another 38.4 million shares of TKA, which equates to a shareholding of approximately 8.68%. |
b) | On January 9, 2015, the Federal Telecommunications Institute (Instituto Federal de Telecomunicaciones, or IFT) imposed a fine of Ps.14.4 million on Telmex for failing to disclose to the IFT, in November of 2008, what the IFT has called a merger (concentración) between Telmex and Dish México Holdings, S. de R.L. de C.V., and its related companies. AMX will exercise any and all legal remedies to challenge the IFTs resolution. |
c) | In January 2015, the Company (through its subsidiary Tracfone) and the Federal Trade Commission (FTC) finalized the terms of a stipulated order, related to the Companys prior practice of marketing data. The order included payment of US$40 million to the FTC to be deposited into a fund administered by the FTC or its designee to be used for consumer redress as a fixed payment amount, and for any expenses for the administration of the fund. |
During the period ended September 30, 2014, the Company had recorded a provision of US$35.1 million for settlement of the FTC and class action law suits. The total amount of $45.1 million was included in Account Payable in the Balance Sheet as of December 31, 2014, and as Other expenses in the Statement of Operations for the year ended December 31, 2014.
d) | On July 31, 2014, was approved by the Agencia National de Telecomucacoes - Anatel, corporate restructuring aims to consolidate the structures and activities of Claro, S.A., Embratel Participações S.A. (Embrapar), Empresa Brasileira de Telemunicações, S.A. (Embratel) and Net Serviços de Comunicação, S.A. (NET) of its subsidiaries, and of course, all indirectly controlled by America Movil in a single society. The implementation of this incorporation will involve, among other things, the incorporation of Embrapar, Embratel and NET by Claro. On December 17, 2014, the Board approved the merger of Embratel, Claro and NET into Claro. The effect of those mergers is January 1, 2015. |
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: March 4, 2015
AMÉRICA MÓVIL, S.A.B. DE C.V. | ||
By: | /s/ Carlos José García Moreno Elizondo | |
Name: | Carlos José García Moreno Elizondo | |
Title: | Chief Financial Officer |