As of December 31, 2015, 2016 and 2017, the machinery, equipment and improvements on leased buildings are comprised as follows:
|
|
Balance as of January 1, 2015 |
|
|
Additions |
|
|
Divestitures |
|
|
Currency translation effect |
|
|
Balance as of December 31, 2015 |
|
||||||||||
Investment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Machinery and equipment |
|
Ps. |
|
1,182,501 |
|
|
Ps. |
|
670,607 |
|
|
Ps. |
|
(9,306 |
) |
|
Ps. |
|
63,429 |
|
|
Ps. |
|
1,907,231 |
|
Office furniture and equipment |
|
|
|
143,538 |
|
|
|
|
27,737 |
|
|
|
|
(435 |
) |
|
|
|
3,848 |
|
|
|
|
174,688 |
|
Computer equipment |
|
|
|
303,645 |
|
|
|
|
193,369 |
|
|
|
|
(972 |
) |
|
|
|
12,331 |
|
|
|
|
508,373 |
|
Transportation equipment |
|
|
|
27,734 |
|
|
|
|
13,253 |
|
|
|
|
(4,984 |
) |
|
|
|
844 |
|
|
|
|
36,847 |
|
Communication equipment |
|
|
|
19,542 |
|
|
|
|
9,316 |
|
|
|
|
(330 |
) |
|
|
|
— |
|
|
|
|
28,528 |
|
Improvements on leased buildings |
|
|
|
16,473 |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
16,473 |
|
Total investment |
|
|
|
1,693,433 |
|
|
|
|
914,282 |
|
|
|
|
(16,027 |
) |
|
|
|
80,452 |
|
|
|
|
2,672,140 |
|
|
|
Balance as of January 1, 2015 |
|
|
Additions |
|
|
Divestitures |
|
|
Currency translation effect |
|
|
Balance as of December 31, 2015 |
|
||||||||||
Accumulated depreciation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Machinery and equipment |
|
|
|
(536,137 |
) |
|
|
|
(123,293 |
) |
|
|
|
7,337 |
|
|
|
|
(29,543 |
) |
|
|
|
(681,636 |
) |
Office furniture and equipment |
|
|
|
(84,697 |
) |
|
|
|
(12,636 |
) |
|
|
|
435 |
|
|
|
|
(3,232 |
) |
|
|
|
(100,130 |
) |
Computer equipment |
|
|
|
(219,851 |
) |
|
|
|
(65,456 |
) |
|
|
|
972 |
|
|
|
|
(9,313 |
) |
|
|
|
(293,648 |
) |
Transportation equipment |
|
|
|
(25,564 |
) |
|
|
|
(1,783 |
) |
|
|
|
4,984 |
|
|
|
|
(809 |
) |
|
|
|
(23,172 |
) |
Communication equipment |
|
|
|
(10,723 |
) |
|
|
|
(2,515 |
) |
|
|
|
126 |
|
|
|
|
— |
|
|
|
|
(13,112 |
) |
Improvements on leased buildings |
|
|
|
(3,808 |
) |
|
|
|
(1,041 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(4,849 |
) |
Total accumulated depreciation |
|
|
|
(880,780 |
) |
|
|
|
(206,724 |
) |
|
|
|
13,854 |
|
|
|
|
(42,897 |
) |
|
|
|
(1,116,547 |
) |
Net amounts |
|
Ps. |
|
812,653 |
|
|
Ps. |
|
707,558 |
|
|
Ps. |
(2,173) |
|
|
Ps. |
|
37,555 |
|
|
Ps. |
|
1,555,593 |
|
|
|
Balance as of January 1, 2016 |
|
|
Additions |
|
|
Divestitures |
|
|
Currency translation effect |
|
|
Balance as of December 31, 2016 |
|
||||||||||
Investment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Machinery and equipment |
|
Ps. |
|
1,907,231 |
|
|
Ps. |
|
155,957 |
|
|
Ps. |
|
(16,257 |
) |
|
Ps. |
|
134,374 |
|
|
Ps. |
|
2,181,305 |
|
Office furniture and equipment |
|
|
|
174,688 |
|
|
|
|
39,878 |
|
|
|
|
(14,182 |
) |
|
|
|
8,292 |
|
|
|
|
208,676 |
|
Computer equipment |
|
|
|
508,373 |
|
|
|
|
90,195 |
|
|
|
|
(28,346 |
) |
|
|
|
26,430 |
|
|
|
|
596,652 |
|
Transportation equipment |
|
|
|
36,847 |
|
|
|
|
4,081 |
|
|
|
|
(1,000 |
) |
|
|
|
2,109 |
|
|
|
|
42,037 |
|
Communication equipment |
|
|
|
28,528 |
|
|
|
|
1,904 |
|
|
|
|
(2,208 |
) |
|
|
|
— |
|
|
|
|
28,224 |
|
Improvements on leased buildings |
|
|
|
16,473 |
|
|
|
|
24,985 |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
41,458 |
|
Total investment |
|
|
|
2,672,140 |
|
|
|
|
317,000 |
|
|
|
|
(61,993 |
) |
|
|
|
171,205 |
|
|
|
|
3,098,352 |
|
Accumulated depreciation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Machinery and equipment |
|
|
|
(681,636 |
) |
|
|
|
(189,241 |
) |
|
|
|
15,838 |
|
|
|
|
(71,797 |
) |
|
|
|
(926,836 |
) |
Office furniture and equipment |
|
|
|
(100,130 |
) |
|
|
|
(10,238 |
) |
|
|
|
12,330 |
|
|
|
|
(10,015 |
) |
|
|
|
(108,053 |
) |
Computer equipment |
|
|
|
(293,648 |
) |
|
|
|
(86,520 |
) |
|
|
|
27,888 |
|
|
|
|
(24,753 |
) |
|
|
|
(377,033 |
) |
Transportation equipment |
|
|
|
(23,172 |
) |
|
|
|
(5,469 |
) |
|
|
|
1,000 |
|
|
|
|
(2,733 |
) |
|
|
|
(30,374 |
) |
Communication equipment |
|
|
|
(13,112 |
) |
|
|
|
(2,879 |
) |
|
|
|
1,710 |
|
|
|
|
— |
|
|
|
|
(14,281 |
) |
Improvements on leased buildings |
|
|
|
(4,849 |
) |
|
|
|
(6,533 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(11,382 |
) |
Total accumulated depreciation |
|
|
|
(1,116,547 |
) |
|
|
|
(300,880 |
) |
|
|
|
58,766 |
|
|
|
|
(109,298 |
) |
|
|
|
(1,467,959 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net amounts |
|
Ps. |
|
1,555,593 |
|
|
Ps. |
|
16,120 |
|
|
Ps. |
|
(3,227 |
) |
|
Ps. |
|
61,907 |
|
|
Ps. |
|
1,630,393 |
|
|
|
Balance as of January 1, 2017 |
|
|
Additions |
|
|
Divestitures |
|
|
Currency translation effect |
|
|
Balance as of December 31, 2017 |
|
||||||||||
Investment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Machinery and equipment |
|
Ps. |
|
2,181,305 |
|
|
Ps. |
|
175,457 |
|
|
Ps. |
|
(49,970 |
) |
|
Ps. |
|
(37,872 |
) |
|
Ps. |
|
2,268,920 |
|
Office furniture and equipment |
|
|
|
208,676 |
|
|
|
|
40,958 |
|
|
|
|
(6,427 |
) |
|
|
|
(2,309 |
) |
|
|
|
240,898 |
|
Computer equipment |
|
|
|
596,652 |
|
|
|
|
136,915 |
|
|
|
|
(12,751 |
) |
|
|
|
(10,232 |
) |
|
|
|
710,584 |
|
Transportation equipment |
|
|
|
42,037 |
|
|
|
|
6,650 |
|
|
|
|
(1,220 |
) |
|
|
|
(399 |
) |
|
|
|
47,068 |
|
Communication equipment |
|
|
|
28,224 |
|
|
|
|
2,386 |
|
|
|
|
(178 |
) |
|
|
|
— |
|
|
|
|
30,432 |
|
Improvements on leased buildings |
|
|
|
41,458 |
|
|
|
|
30,140 |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
71,598 |
|
Total investment |
|
|
|
3,098,352 |
|
|
|
|
392,506 |
|
|
|
|
(70,546 |
) |
|
|
|
(50,812 |
) |
|
|
|
3,369,500 |
|
Accumulated depreciation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Machinery and equipment |
|
|
|
(926,836 |
) |
|
|
|
(195,382 |
) |
|
|
|
33,308 |
|
|
|
|
17,339 |
|
|
|
|
(1,071,571 |
) |
Office furniture and equipment |
|
|
|
(108,053 |
) |
|
|
|
(16,363 |
) |
|
|
|
5,641 |
|
|
|
|
1,682 |
|
|
|
|
(117,093 |
) |
Computer equipment |
|
|
|
(377,033 |
) |
|
|
|
(101,207 |
) |
|
|
|
11,373 |
|
|
|
|
7,354 |
|
|
|
|
(459,513 |
) |
Transportation equipment |
|
|
|
(30,374 |
) |
|
|
|
(5,960 |
) |
|
|
|
1,220 |
|
|
|
|
556 |
|
|
|
|
(34,558 |
) |
Communication equipment |
|
|
|
(14,281 |
) |
|
|
|
(2,629 |
) |
|
|
|
134 |
|
|
|
|
— |
|
|
|
|
(16,776 |
) |
Improvements on leased buildings |
|
|
|
(11,382 |
) |
|
|
|
(2,919 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(14,301 |
) |
Total accumulated depreciation |
|
|
|
(1,467,959 |
) |
|
|
|
(324,460 |
) |
|
|
|
51,676 |
|
|
|
|
26,931 |
|
|
|
|
(1,713,812 |
) |
Net amounts |
|
Ps. |
|
1,630,393 |
|
|
Ps. |
|
68,046 |
|
|
Ps. |
|
(18,870 |
) |
|
Ps. |
|
(23,881 |
) |
|
Ps. |
|
1,655,688 |
|