← Компания

MX_AMX 2024-09-30 9M — report review

Status: OK — неполно — см. пустые метрики ниже; Currency: MXN; Amounts unit: millions; Forms: ✓ ✓ —

Дата публикации отчёта: Не сохранена для этого периода — укажите financial_report_date в строке (EDGAR filingDate, KASE change_date или manual_catalog).

Full financial report: Ссылка

PDF (local): /home/ubuntu/projects/frontier/data/raw_pdfs/MX_AMX/2024-09-30_Q3_AMX_3Q24.pdf

Чтобы заново выполнить поиск форм и превью из PDF, откройте эту ссылку Основная ссылка запускает пересчёт в фоне: панель статуса, затем готовая страница. Тяжёлый режим с refresh по умолчанию тоже в фоне (иначе прокси даёт 502). &sync=1 — только для одного долгого синхронного ответа (не рекомендуется). Можно ?refresh=1, ?recalc=1, ?nocache=1 или ?recompute=1. (дождаться в браузере: синхронное обновление)

Сопоставление метрик (значение → evidence)

Значения метрик приведены к единицам дашборда, где это применимо; в колонке evidence — сохранённый фрагмент из текстового слоя PDF или OCR на этапе извлечения.

Statement pages (discovery)

Превью страниц и восстановленные таблицы

Подсветка Жёлтая строка — совпадение с evidence; оранжевая ячейка — точное число, взятое для метрики (наведите на строку). Выручка Опер. прибыль Аморт. и износ EBITDA Чистая прибыль cash debt_short debt_long Активы Капитал Операц. ДДС Инвест. ДДС

Зелёная / янтарная / красная полоса у подписи строки — итог/субитог, где сумма детальных строк сравнивается с числом в отчёте (эвристика). Под каждой таблицей — список проверок (Σ строк vs отчёт, статус).

P&L

P&L — PDF page 8

Camelot table (pages 8, primary page 8).

#	Joined label	Line item	América Móvil’s Income Statement…	3Q23	Var.%	Jan-Sep 24	Jan-Sep 23	Var.%	Content → Highlights
0	Content								Content
1	América Móvil’s Income Statement		América Móvil’s Income Statement
2	Millions of Mexican pesos	Millions of Mexican pesos
3	Highlights								Highlights
4	3Q24 3Q23 Var.% Jan-Sep 24 Jan-Sep 23 Var.%		3Q24	3Q23	Var.%	Jan-Sep 24	Jan-Sep 23	Var.%
5	Service Revenue 188,170 169,052 11.3% 534,198 507,310 5.3% Relevant	Service Revenue	188,170	169,052	11.3%	534,198	507,310	5.3%	Relevant
6	32,247 31,105 3.7% 90,260 93,441 -3.4% events		32,247	31,105	3.7%	90,260	93,441	-3.4%	events
7	Equipment Revenue	Equipment Revenue
8	Other Revenue 3,041 3,685 -17.5% 7,822 14,549 -46.2%	Other Revenue	3,041	3,685	-17.5%	7,822	14,549	-46.2%
9	Subscribers								Subscribers
10	Total Revenue 223,458 203,842 9.6% 632,280 615,300 2.8%	Total Revenue	223,458	203,842	9.6%	632,280	615,300	2.8%
11	Cost of Service 56,611 51,989 8.9% 160,684 155,144 3.6%	Cost of Service	56,611	51,989	8.9%	160,684	155,144	3.6%
12	América								América
13	Cost of Equipment 28,125 27,120 3.7% 77,856 82,035 -5.1% Móvil	Cost of Equipment	28,125	27,120	3.7%	77,856	82,035	-5.1%	Móvil
14	Selling, General & Consolidated	Selling, General &							Consolidated
15	47,364 43,189 9.7% 135,654 131,043 3.5%		47,364	43,189	9.7%	135,654	131,043	3.5%
16	Administrative Expenses	Administrative Expenses
17	Others 1,937 1,648 17.5% 4,966 5,775 -14.0% Mexico	Others	1,937	1,648	17.5%	4,966	5,775	-14.0%	Mexico
18	Total Costs and Expenses 134,036 123,947 8.1% 379,160 373,997 1.4%	Total Costs and Expenses	134,036	123,947	8.1%	379,160	373,997	1.4%
19	Brazil								Brazil
20	EBITDA 89,422 79,896 11.9% 253,120 241,303 4.9%	EBITDA	89,422	79,896	11.9%	253,120	241,303	4.9%
21	% of Total Revenue 40.0% 39.2% 40.0% 39.2% Colombia	% of Total Revenue	40.0%	39.2%		40.0%	39.2%		Colombia
22	Adjusted EBITDA(1) 89,154 78,898 13.0% 252,596 235,704 7.2%	Adjusted EBITDA(1)	89,154	78,898	13.0%	252,596	235,704	7.2%
23	% of Total Revenue 39.9% 38.9% 40.0% 38.8% Other South	% of Total Revenue	39.9%	38.9%		40.0%	38.8%		Other South
24	America								America
25	Depreciation &	Depreciation &
26	41,979 38,353 9.5% 119,411 115,327 3.5%		41,979	38,353	9.5%	119,411	115,327	3.5%
27	Amortization	Amortization
28	Central								Central
29	EBIT 47,443 41,543 14.2% 133,709 125,976 6.1% America	EBIT	47,443	41,543	14.2%	133,709	125,976	6.1%	America
30	and The								and The
31	% of Total Revenue 21.2% 20.4% 21.1% 20.5%	% of Total Revenue	21.2%	20.4%		21.1%	20.5%
32	Caribbean								Caribbean
33	Net Interest Expenses 11,464 8,811 30.1% 34,410 25,650 34.2%	Net Interest Expenses	11,464	8,811	30.1%	34,410	25,650	34.2%
34	Austria								Austria
35	Other Financial Expenses -7,722 8,674 -189.0% -10,541 21,313 -149.5%	Other Financial Expenses	-7,722	8,674	-189.0%	-10,541	21,313	-149.5%
36	Foreign Exchange Loss 24,582 12,255 100.6% 58,373 -15,494 n.m.	Foreign Exchange Loss	24,582	12,255	100.6%	58,373	-15,494	n.m.
37	Other								Other
38	Comprehensive Financing	Comprehensive Financing
39	28,323 29,740 -4.8% 82,241 31,469 161.3% European		28,323	29,740	-4.8%	82,241	31,469	161.3%	European
40	Cost (Income)	Cost (Income)
41	Income & Deferred Taxes 9,622 6,350 51.5% 25,061 29,113 -13.9%	Income & Deferred Taxes	9,622	6,350	51.5%	25,061	29,113	-13.9%
42	Currency								Currency
43	Net Income before	Net Income before
44	Exchange								Exchange
45	Minority	Minority
46	Rates								Rates
47	Interest and Equity 9,498 5,453 74.2% 26,407 65,394 -59.6%	Interest and Equity	9,498	5,453	74.2%	26,407	65,394	-59.6%
48	Participation in Results of	Participation in Results of
49	Affiliates Appendix	Affiliates							Appendix
50	Equity Participation in	Equity Participation in
51	-1,647 -2,119 22.3% -4,372 -3,731 -17.2%		-1,647	-2,119	22.3%	-4,372	-3,731	-17.2%
52	Results of Affiliates	Results of Affiliates
53	Glossary								Glossary
54	Minority Interest -1,424 -1,306 -9.0% -3,207 -3,614 11.3%	Minority Interest	-1,424	-1,306	-9.0%	-3,207	-3,614	11.3%
55	Net Income 6,427 2,028 216.8% 18,828 58,049 -67.6%	Net Income	6,427	2,028	216.8%	18,828	58,049	-67.6%
56	(1)Adjusted for extraordinary items, particularly the sale of towers in 2023 by Claro Peru, Claro Dominicana and Telmex; and a portion in 2024	(1)Adjusted for extraordinary items, particularly the sale of towers in 2023 by Claro Peru, Claro Do

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

BS

BS — PDF page 9

Camelot table (pages 9, primary page 9).

#	Joined label	Line item	Sep '24	Dec '23	Var.%	Current → Liabilities	Sep '24	Dec '23	Var.%	Content → Highlights
0	Content									Content
1	Balance Sheet - América Móvil Consolidated(1) Millions of Mexican Pesos	Balance Sheet - América Móvil Consolidated(1) Millions of Mexican Pesos
2	Sep '24 Dec '23 Var.% Sep '24 Dec '23 Var.% Highlights		Sep '24	Dec '23	Var.%		Sep '24	Dec '23	Var.%	Highlights
3	Current					Current
4	Current Assets	Current Assets
5	Liabilities					Liabilities
6	Relevant									Relevant
7	Cash, Marketable events	Cash, Marketable								events
8	Securities	Securities
9	& Other 82,809 100,353 -17.5% Short Term Debt 114,542 160,964 -28.8%	& Other	82,809	100,353	-17.5%	Short Term Debt	114,542	160,964	-28.8%
10	Subscribers									Subscribers
11	Short Term	Short Term
12	Investments	Investments
13	Accounts Lease-Related América	Accounts				Lease-Related				América
14	238,578 208,248 14.6% 34,627 24,375 42.1%		238,578	208,248	14.6%		34,627	24,375	42.1%
15	Receivable Debt(2) Móvil	Receivable				Debt(2)				Móvil
16	Consolidated									Consolidated
17	Other Current Accounts	Other Current				Accounts
18	20,140 12,294 63.8% 143,045 147,904 -3.3%		20,140	12,294	63.8%		143,045	147,904	-3.3%
19	Assets Payable	Assets				Payable
20	Other Current Mexico					Other Current				Mexico
21	Inventories 25,247 19,272 31.0% 215,879 182,003 18.6%	Inventories	25,247	19,272	31.0%		215,879	182,003	18.6%
22	Liabilities					Liabilities
23	366,774 340,167 7.8% 508,092 515,246 -1.4% Brazil		366,774	340,167	7.8%		508,092	515,246	-1.4%	Brazil
24	Non Current Non Current Colombia	Non Current				Non Current				Colombia
25	Assets Liabilities	Assets				Liabilities
26	Plant &	Plant &
27	Other South									Other South
28	Equipment, 1,473,858 1,233,364 19.5% Long Term Debt 428,167 339,713 26.0%	Equipment,	1,473,858	1,233,364	19.5%	Long Term Debt	428,167	339,713	26.0%
29	America									America
30	gross	gross
31	Lease-Related					Lease-Related
32	-Depreciation 788,546 604,713 30.4% 178,796 100,794 77.4% Central	-Depreciation	788,546	604,713	30.4%		178,796	100,794	77.4%	Central
33	Debt(2)					Debt(2)
34	America									America
35	Plant &	Plant &
36	685,312 628,651 9.0% Other Liabilities 193,816 186,730 3.8% and The		685,312	628,651	9.0%	Other Liabilities	193,816	186,730	3.8%	and The
37	Equipment, net	Equipment, net
38	Caribbean									Caribbean
39	Rights of Use(2) 199,867 113,568 76.0% 800,779 627,238 27.7%	Rights of Use(2)	199,867	113,568	76.0%		800,779	627,238	27.7%
40	Investments	Investments
41	Austria									Austria
42	in Affiliates	in Affiliates
43	37,138 29,295 26.8%		37,138	29,295	26.8%
44	and Other	and Other
45	Investments Other	Investments								Other
46	European									European
47	Deferred Assets	Deferred Assets
48	Currency									Currency
49	Goodwill (Net) 157,305 146,079 7.7%	Goodwill (Net)	157,305	146,079	7.7%
50	Exchange									Exchange
51	Shareholder's					Shareholder's
52	Intangible Assets 144,603 121,499 19.0% 477,026 421,702 13.1% Rates	Intangible Assets	144,603	121,499	19.0%		477,026	421,702	13.1%	Rates
53	Equity					Equity
54	Deferred Assets 194,898 184,927 5.4%	Deferred Assets	194,898	184,927	5.4%
55	Appendix									Appendix
56	Total Liabilities					Total Liabilities
57	Total Assets 1,785,897 1,564,186 14.2% 1,785,897 1,564,186 14.2% Glossary	Total Assets	1,785,897	1,564,186	14.2%		1,785,897	1,564,186	14.2%	Glossary
58	and Equity					and Equity
59	(1)Includes current portion of Long Term Debt.		(1)Includes current portion of Long Term Debt.
60	(2)Renewal of a 10-year contract between Telcel and Telesites.		(2)Renewal of a 10-year contract between Telcel and Telesites.

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

Formulas used

• Net debt: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (mln); [DeepSeek] net_debt (mln MXN, batch apply)
• EBITDA: [DeepSeek] ebitda (mln MXN, batch apply)