XML 174 R138.htm IDEA: XBRL DOCUMENT v3.19.1
Supplemental Guarantor Information - Condensed Consolidating Statements of Cash Flows (Detail)
$ in Thousands, $ in Millions
 12 Months Ended
Dec. 31, 2018
MXN ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2017
MXN ($)
Dec. 31, 2016
MXN ($)
Operating activities:        
Profit before taxes $ 100,993,902 $ 5,131 $ 57,096,844 $ 23,477,595
Non-cash items 187,192,818   195,680,543 228,623,927
Changes in working capital: (39,856,192)   (35,005,012) (16,303,468)
Net cash flows provided by operating activities 248,330,528 12,617 217,772,375 235,798,054
Investing activities:        
Purchase of property, plant and equipment (143,888,033) (7,310) (119,185,137) (138,707,157)
Acquisition of intangibles (7,933,647) (403) (17,538,541) (16,316,738)
Dividends received from associates 2,622,237   2,385,559 5,740,092
Proceeds from sale of plant, property and equipment 178,532 9 133,349 115,600
Acquisition of business, net of cash acquired (310,604) (16) (6,878,793) (1,823,813)
Partial sale of shares of associate company 548,484 28 340,040  
Investment in associates companies       (3,487)
Net cash flows provided by (used in) investing activities (148,783,031) (7,559) (140,743,523) (150,995,503)
Financing activities:        
Bank loans, net (34,050,923)   (27,433,489) (61,390,813)
Acquisition of no controlling interest (115,821) (6) (11,930) (2,280,278)
Interest paid (30,869,017) (1,568) (31,196,441) (32,125,872)
Sale of shares of subsidiaries       6,323,336
Repurchase of shares and others (511,421) (26) (1,233,371) (7,021,247)
Payment of dividends (22,369,793) (1,137) (16,091,390) (13,809,957)
Derivative financial instruments     (71,474) (351,213)
Redemption of hybrid bond (13,440,120) (683)    
Net cash flows used in financing activities (101,357,095) (5,150) (76,038,095) (110,656,044)
Net (decrease) increase in cash and cash equivalents (1,809,598) (92) 990,757 (25,853,493)
Adjustment to cash flow for exchange rate differences (800,913) (41) 61,333 3,911,844
Cash and cash equivalents at beginning of the period 24,270,473 1,233 23,218,383 45,160,032
Cash and cash equivalents at end of the period 21,659,962 $ 1,100 24,270,473 23,218,383
Parent [member]        
Operating activities:        
Profit before taxes 70,478,437   43,527,320 937,247
Non-cash items (23,099,316)   (17,017,287) (997,587)
Changes in working capital: (49,040,542)   (18,973,478) 74,520,320
Net cash flows provided by operating activities (1,661,421)   7,536,555 74,459,980
Investing activities:        
Purchase of property, plant and equipment (17,709)   16,526  
Dividends received from associates 24,314,803   21,465,687 21,950
Proceeds from sale of plant, property and equipment       20,078
Partial sale of shares of associate company       756,444
Net cash flows provided by (used in) investing activities 24,297,094   21,482,213 798,472
Financing activities:        
Bank loans, net 24,784,341   13,548,138 (39,598,698)
Interest paid (24,802,363)   (24,009,216) (24,826,139)
Repurchase of shares and others (514,007)   (1,240,028) (7,092,385)
Payment of dividends (20,787,102)   (14,406,748) (13,437,168)
Net cash flows used in financing activities (21,319,131)   (26,107,854) (84,954,390)
Net (decrease) increase in cash and cash equivalents 1,316,542   2,910,914 (9,695,938)
Cash and cash equivalents at beginning of the period 7,018,559   4,107,645 13,803,584
Cash and cash equivalents at end of the period 8,335,101   7,018,559 4,107,645
Wholly-owned guarantor subsidiary [member]        
Operating activities:        
Profit before taxes (1,698,687)   (12,182,970) (5,537,427)
Non-cash items 20,952,414   30,000,109 19,800,396
Changes in working capital: (35,329,228)   (9,486) 9,130,768
Net cash flows provided by operating activities (16,075,501)   17,807,653 23,393,737
Investing activities:        
Purchase of property, plant and equipment (4,031,228)   (5,571,410) (7,860,232)
Acquisition of intangibles (2,993,373)   (3,053,345) (4,947,506)
Dividends received from associates     970,000  
Acquisition of business, net of cash acquired     (3,381,505) (2,796,254)
Investment in associates companies (5,092,881)   1,925,898 663,203
Net cash flows provided by (used in) investing activities (12,117,482)   (9,110,362) (14,940,789)
Financing activities:        
Interest paid 26,385,526   (7,092,098) (7,972,827)
Net cash flows used in financing activities 26,385,526   (7,092,098) (7,972,827)
Net (decrease) increase in cash and cash equivalents (1,807,457)   1,605,193 480,121
Cash and cash equivalents at beginning of the period 3,553,352   1,948,159 1,468,036
Cash and cash equivalents at end of the period 1,745,895   3,553,352 1,948,159
Combined non-guarantor subsidiaries [member]        
Operating activities:        
Profit before taxes 78,176,117   35,230,373 28,077,775
Non-cash items 149,503,016   171,062,158 209,821,118
Changes in working capital: (61,332,380)   (66,062,629) (93,359,195)
Net cash flows provided by operating activities 166,346,753   140,229,902 144,539,698
Investing activities:        
Purchase of property, plant and equipment (139,839,096)   (113,630,253) (130,846,925)
Acquisition of intangibles (4,940,274)   (14,485,196) (11,369,232)
Dividends received from associates 2,622,237   2,385,559 5,988,938
Proceeds from sale of plant, property and equipment 178,532   133,349 95,522
Acquisition of business, net of cash acquired (310,604)   (3,497,288) (1,823,813)
Partial sale of shares of associate company 548,484   340,040 2,796,254
Investment in associates companies       (666,690)
Net cash flows provided by (used in) investing activities (141,740,721)   (128,753,789) (135,825,946)
Financing activities:        
Bank loans, net 19,592,788   16,382,838 (21,792,115)
Acquisition of no controlling interest (115,821)   (11,930) (2,280,278)
Interest paid (6,066,654)   (7,187,225) (5,922,267)
Paid-In capital       (756,444)
Sale of shares of subsidiaries       6,323,336
Repurchase of shares and others 2,586   6,657 71,138
Payment of dividends (25,897,494)   (24,120,329) (643,585)
Derivative financial instruments     (71,474) (351,213)
Redemption of hybrid bond (13,440,120)      
Net cash flows used in financing activities (25,924,715)   (15,001,463) (25,351,428)
Net (decrease) increase in cash and cash equivalents (1,318,683)   (3,525,350) (16,637,676)
Adjustment to cash flow for exchange rate differences (800,913)   61,333 3,911,844
Cash and cash equivalents at beginning of the period 13,698,562   17,162,579 29,888,412
Cash and cash equivalents at end of the period 11,578,966   13,698,562 17,162,579
Eliminations [member]        
Operating activities:        
Profit before taxes (45,961,965)   (9,477,879)  
Non-cash items 39,836,704   11,635,563  
Changes in working capital: 105,845,958   50,040,581 (6,595,361)
Net cash flows provided by operating activities 99,720,697   52,198,265 (6,595,361)
Investing activities:        
Dividends received from associates (24,314,803)   (22,435,687) (270,796)
Acquisition of business, net of cash acquired       2,796,254
Partial sale of shares of associate company       (3,552,698)
Investment in associates companies 5,092,881   (1,925,898)  
Net cash flows provided by (used in) investing activities (19,221,922)   (24,361,585) (1,027,240)
Financing activities:        
Bank loans, net (78,428,052)   (57,364,465)  
Interest paid (26,385,526)   7,092,098 6,595,361
Paid-In capital       756,444
Payment of dividends 24,314,803   22,435,687 270,796
Net cash flows used in financing activities $ (80,498,775)   $ (27,836,680) $ 7,622,601