XML 115 R42.htm IDEA: XBRL DOCUMENT v3.21.1
Debt (Tables)
12 Months Ended
Dec. 31, 2020
Text block [abstract]  
Summary of Short- and Long-Term Debt
The Company’s short-and long-term debt consists of the following:
 
At December 31, 2019
 
 
(Thousands of

Mexican pesos)
 
Currency
 
Loan
 
Interest rate
 
  
Maturity
 
 
Total
 
Senior Notes
 
 
 
   
  
   
 
   
U.S. dollars
 
 
 
   
  
   
 
   
 
 
Fixed-rate Senior notes (i)
 
 
5.000%
 
  
 
2020
 
 
 
Ps. 11,774,764
 
 
 
Fixed-rate Senior notes (i)
 
 
3.125%
 
  
 
2022
 
 
 
30,152,320
 
 
 
Fixed-rate Senior notes (i)
 
 
3.625%
 
  
 
2029
 
 
 
18,845,200
 
 
 
Fixed-rate Senior notes (i)
 
 
6.375%
 
  
 
2035
 
 
 
18,493,360
 
 
 
Fixed-rate Senior notes (i)
 
 
6.125%
 
  
 
2037
 
 
 
6,958,119
 
 
 
Fixed-rate Senior notes (i)
 
 
6.125%
 
  
 
2040
 
 
 
37,690,400
 
 
 
Fixed-rate Senior notes (i)
 
 
4.375%
 
  
 
2042
 
 
 
21,671,980
 
 
 
Fixed-rate Senior notes (i)
 
 
4.375%
 
  
 
2049
 
 
 
23,556,500
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal U.S. dollars
 
   
  
   
 
 
Ps.169,142,643
 
 
 
 
 
   
  
   
 
 
 
 
Mexican pesos
 
 
 
   
  
   
 
   
 
 
Domestic Senior notes (i)
 
 
8.600%
 
  
 
2020
 
 
 

Ps.    7,000,000
 
 
 
 
Fixed-rate Senior notes (i)
 
 
6.450%
 
  
 
2022
 
 
 
22,500,000
 
 
 
Fixed-rate Senior notes (i)
 
 
7.125%
 
  
 
2024
 
 
 
11,000,000
 
 
 
Domestic Senior notes (i)
 
 
0.000%
 
  
 
2025
 
 
 
4,757,592
 
 
 
Fixed-rate Senior notes (i)
 
 
8.460%
 
  
 
2036
 
 
 
7,871,700
 
 
 
Domestic Senior notes (i)
 
 
8.360%
 
  
 
2037
 
 
 
5,000,000
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal Mexican pesos
 
   
  
   
 
 
Ps.  58,129,292
 
 
 
 
 
   
  
   
 
 
 
 
Euros
 
 
 
   
  
   
 
   
 
 
Commercial Paper (iv)
 
 
-0.230%
 
  
 
2020
 
 
 

Ps.    2,599,128
 
 
 
 
Exchangeable Bond (i)
 
 
0.000%
 
  
 
2020
 
 
 
60,051,270
 
 
 
Fixed-rate Senior notes (i)
 
 
3.000%
 
  
 
2021
 
 
 
21,131,123
 
 
 
Fixed-rate Senior notes (i)
 
 
3.125%
 
  
 
2021
 
 
 
15,848,342
 
 
 
Fixed-rate Senior notes (i)
 
 
4.000%
 
  
 
2022
 
 
 
15,848,342
 
 
 
Fixed-rate Senior notes (i)
 
 
4.750%
 
  
 
2022
 
 
 
15,848,342
 
 
 
Fixed-rate Senior notes (i)
 
 
3.500%
 
  
 
2023
 
 
 
6,339,337
 
 
 
Fixed-rate Senior notes (i)
 
 
3.259%
 
  
 
2023
 
 
 
15,848,342
 
 
 
Fixed-rate Senior notes (i)
 
 
1.500%
 
  
 
2024
 
 
 
17,961,454
 
 
 
Fixed-rate Senior notes (i)
 
 
1.500%
 
  
 
2026
 
 
 
15,848,342
 
 
 
Fixed-rate Senior notes (i)
 
 
0.750%
 
  
 
2027
 
 
 
21,131,123
 
 
 
Fixed-rate Senior notes (i)
 
 
2.125%
 
  
 
2028
 
 
 
13,735,230
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal Euros
 
   
  
   
 
 
Ps.222,190,375
 
 
 
 
 
   
  
   
 
 
 
 
Pound Sterling
 
 
 
   
  
   
 
   
 
 
Fixed-rate Senior notes (i)
 
 
5.000%
 
  
 
2026
 
 
 
Ps.  12,491,541
 
 
 
Fixed-rate Senior notes (i)
 
 
5.750%
 
  
 
2030
 
 
 
16,239,003
 
 
 
Fixed-rate Senior notes (i)
 
 
4.948%
 
  
 
2033
 
 
 
7,494,924
 
 
 
Fixed-rate Senior notes (i)
 
 
4.375%
 
  
 
2041
 
 
 
18,737,311
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal Pound Sterling
 
   
  
   
 
 
Ps.  54,962,779
 
 
 
 
 
   
  
   
 
 
 
 
Brazilian reais
 
 
 
   
  
   
 
   
 
 
Debentures (i)
 
 
102.900% of CDI
 
  
 
2020
 
 
 
Ps.    7,013,124
 
 
 
Debentures (i)
 
 
104.000% of CDI
 
  
 
2021
 
 
 
5,142,958
 
 
 
Debentures (i)
 
 
104.250% of CDI
 
  
 
2021
 
 
 
7,083,256
 
 
 
Promissory notes (i)
 
 
CDI + 0.600%
 
  
 
2021
 
 
 
1,683,150
 
 
 
Promissory notes (i)
 
 
106.000% of CDI
 
  
 
2022
 
 
 
9,350,832
 
 
 
Promissory notes (i)
 
 
106.500% of CDI
 
  
 
2022
 
 
 
4,675,416
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal Brazilian reais
 
   
  
   
 
 
Ps.  34,948,736
 
 
 
 
 
   
  
   
 
 
 
 
 
 
 
 
   
  
   
 
   
Other currencies
 
 
 
 
 
 
  
 
 
 
 
 
 
 
Japanese yen
 
 
 
   
  
   
 
   
 
 
Fixed-rate Senior notes (i)
 
 
2.950%
 
  
 
2039
 
 
 
Ps.    2,255,663
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal Japanese yen
 
   
  
   
 
 
Ps.    2,255,663
 
 
 
 
 
   
  
   
 
 
 
 
Chilean pesos
 
 
 
   
  
   
 
   
 
 
Fixed-rate Senior notes (i)
 
 
3.961%
 
  
 
2035
 
 
 
Ps.    3,562,695
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal Chilean pesos
 
   
  
   
 
 
Ps.    3,562,695
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal other currencies
 
   
  
   
 
 
Ps.    5,818,358
 
 
 
 
 
   
  
   
 
 
 
 
 
 
 
 
   
  
   
 
   
Hybrid Notes
 
 
 
 
 
 
  
 
 
 
 
 
 
 
Euros
 
 
 
   
  
   
 
   
 
 
Euro NC10 Series B Capital Securities (iii)
 
 
6.375%
 
  
 
2073
 
 
 
Ps.  11,622,118
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal Euros
 
   
  
   
 
 
Ps.  11,622,118
 
 
 
 
 
   
  
   
 
 
 
 
Pound Sterling
 
 
 
   
  
   
 
   
 
 
GBP NC7 Capital Securities (iii)
 
 
6.375%
 
  
 
2073
 
 
 
Ps.  13,740,695
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal Pound Sterling
 
   
  
   
 
 
Ps.  13,740,695
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal Hybrid Notes
 
   
  
   
 
 
Ps.  25,362,813
 
 
 
 
 
   
  
   
 
 
 
 
 
 
 
 
   
  
   
 
   
Lines of Credit and others
 
 
 
 
  
 
 
 
 
 
 
 
U.S. dollars
 
 
 
   
  
   
 
   
 
 
Lines of credit (ii)
 
 
5.500% - 9.020%
 
  
 
2020 - 2024
 
 
 
Ps.    9,359,340
 
Mexican pesos
 
 
 
   
  
   
 
   
 
 
Lines of credit (ii)
 
 
TIIE + 0.050% -
TIIE + 0.090%
 
 
  
 
2020
 
 
 
Ps.  22,000,000
 
Euros
 
 
 
   
  
   
 
   
 
 
Lines of credit (ii)
 
 
0.030%
 
  
 
2020
 
 
 
Ps.    2,113,112
 
Peruvian Soles
 
 
 
   
  
   
 
   
 
 
Lines of credit (ii)
 
 
3.550% - 3.700%
 
  
 
2020 - 2021
 
 
 
Ps.  15,351,211
 
Chilean pesos
 
 
 
   
  
   
 
   
 
 
Lines of credit (ii)
 
 
TAB + 0.350%
 
  
 
2021
 
 
 
Ps.    4,821,222
 
 
 
Financial Leases
 
 
8.700% - 8.970%
 
  
 
2020 - 2027
 
 
 
Ps.         54,596
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Subtotal Lines of Credit and others
 
   
  
   
 
 
Ps.  53,699,481
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Total debt
 
   
  
   
 
 
Ps.624,254,477
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Less: Short-term debt and current portion of long-term debt
 
   
  
   
 
 
Ps.129,172,033
 
 
 
 
 
   
  
   
 
 
 
 
 
 
Long-term debt
 
   
  
   
 
 
Ps.495,082,444
 
 
 
 
 
   
  
   
 
 
 
 

 
         
 
 
 

 
At December 31, 2020
  
(Thousands of Mexican pesos)
 
Currency
 
Loan
 
Interest rate
  
Maturity
  
Total
 
Senior Notes
              
U.S. dollars
              
  
Fixed-rate Senior notes (i)
  3.125%   2022  Ps. 31,917,920 
  
Fixed-rate Senior notes (i)
  3.625%   2029   19,948,700 
  
Fixed-rate Senior notes (i)
  2.875%   2030   19,948,700 
  
Fixed-rate Senior notes (i)
  6.375%   2035   19,576,258 
  
Fixed-rate Senior notes (i)
  6.125%   2037   7,365,559 
  
Fixed-rate Senior notes (i)
  6.125%   2040   39,897,400 
  
Fixed-rate Senior notes (i)
  4.375%   2042   22,941,005 
  
Fixed-rate Senior notes (i)
  4.375%   2049   24,935,875 
            
 
 
 
  
Subtotal U.S. dollars
         
Ps.
186,531,417
 
            
 
 
 
Mexican pesos
              
  
Fixed-rate Senior notes (i)
  6.450%   2022  Ps.22,500,000 
  
Fixed-rate Senior notes (i)
  7.125%   2024   11,000,000 
  
Domestic Senior notes (i)
  0.000%   2025   4,911,181 
  
Fixed-rate Senior notes (i)
  8.460%   2036   7,871,700 
  
Domestic Senior notes (i)
  8.360%   2037   5,000,000 
            
 
 
 
  
Subtotal Mexican pesos
         
Ps.
51,282,881
 
            
 
 
 
Euros
              
  
Fixed-rate Senior notes (i)
  3.000%   2021  Ps.24,369,332 
  
Fixed-rate Senior notes (i)
  3.125%   2021   18,276,999 
  
Fixed-rate Senior notes (i)
  4.000%   2022   18,276,999 
  
Fixed-rate Senior notes (i)
  4.750%   2022   18,276,999 
  
Fixed-rate Senior notes (i)
  3.500%   2023   7,310,800 
  
Fixed-rate Senior notes (i)
  3.259%   2023   18,276,999 
  
Fixed-rate Senior notes (i)
  1.500%   2024   20,713,932 
  
Fixed-rate Senior notes (i)
  1.500%   2026   18,276,999 
  
Fixed-rate Senior notes (i)
  0.750%   2027   24,369,332 
  
Fixed-rate Senior notes (i)
  2.125%   2028   15,840,066 
  
Commercial Paper (iv)
  
-0.230% -0.310%
   2021   40,940,477 
            
 
 
 
  
Subtotal Euros
         
Ps.
224,928,934
 
            
 
 
 
Pound Sterling
              
  
Fixed-rate Senior notes (i)
  5.000%   2026  Ps.13,634,936 
  
Fixed-rate Senior notes (i)
  5.750%   2030   17,725,417 
  
Fixed-rate Senior notes (i)
  4.948%   2033   8,180,962 
  
Fixed-rate Senior notes (i)
  4.375%   2041   20,452,405 
            
 
 
 
  
Subtotal Pound Sterling
         
Ps.
59,993,720
 
            
 
 
 
Brazilian reais
              
  
Debentures (i)
  104.000% 
of
 CDI
   2021  Ps.4,222,597 
  
Debentures (i)
  104.250%
of
CDI
   2021   5,815,668 
  
Promissory notes (i)
  CDI + 0.600%   2021   1,381,941 
  
Debentures (i)
  CDI + 0.960%   2022   9,596,811 
  
Promissory notes (i)
  106.000% 
of
 CDI
   2022   7,677,449 
  
Debentures (i)
  106.500%
of
CDI
   2022   3,838,725 
            
 
 
 
  
Subtotal Brazilian reais
         
Ps.
 32,533,191
 
            
 
 
 
Other currencies
              
Japanese yen
              
  
Fixed-rate Senior notes (i)
  2.950%   2039  Ps.2,511,701 
            
 
 
 
  
Subtotal Japanese yen
         
Ps.
2,511,701
 
            
 
 
 
Chilean pesos
              
  
Fixed-rate Senior notes (i)
  3.961%   2035  Ps.4,078,453 
            
 
 
 
  
Subtotal Chilean pesos
         
Ps.
4,078,453
 
            
 
 
 
  
Subtotal other currencies
         
Ps.
6,590,154
 
            
 
 
 
Hybrid Notes
              
Euros
              
  Euro NC10 Series B Capital Securities (iii)  6.375%   2073  Ps.13,403,133 
            
 
 
 
  
Subtotal Euros
         
Ps.
13,403,133
 
            
 
 
 
  
Subtotal Hybrid Notes
         
Ps.
13,403,133
 
            
 
 
 
Lines of Credit and others
          
Mexican pesos
            
  
Lines of credit (ii)
 TIIE + 0.300% -
TIIE + 1.000%
  2021  Ps.27,100,000 
Peruvian Soles
            
  
Lines of credit (ii)
 1.200% - 1.450%  2021  Ps.17,094,079 
Chilean pesos
            
  
Lines of credit (ii)
 TAB + 0.350% and
TAB + 0.450%
  2021  Ps.8,868,181 
  
Financial Leases
 8.700% - 8.970%  
2021 - 2027
  Ps.57,266 
          
 
 
 
  
Subtotal Lines of Credit and others
     
Ps.
53,119,526
 
          
 
 
 
  
Total debt
       
Ps.
628,382,956
 
          
 
 
 
  
Less: Short-term debt and current portion of long-term debt
       
Ps.
148,083,184
 
          
 
 
 
  
Long-term debt
       
Ps.
480,299,772
 
          
 
 
 
Summary of Short Term Debt Maturities
An analysis of the Company’s short-term debt maturities as of December 31, 2019, and December 31, 2020, is as follows:
 
 
  
2019
 
 
2020
 
Obligations and Senior Notes
  
Ps.
 88,438,286
 
 
Ps.
95,007,014
 
Lines of credit
  
 
40,722,004
 
 
 
53,062,260
 
Financial Leases
  
 
11,743
 
 
 
13,910
 
 
  
 
 
 
 
 
 
 
Total
  
Ps.
129,172,033
 
 
Ps.
148,083,184
 
 
  
 
 
 
 
 
 
 
Weighted average interest rate
  
 
3.31
 
 
2.23
 
  
 
 
 
 
 
 
 
Summary of Long Term Debt Maturities
The Company’s long-term debt maturities as of December 31, 2020 are as follows:
 
Years
  
Amount
 
2022
  
Ps.
112,091,112
 
2023
  
 
25,594,561
 
2024
  
 
31,721,298
 
2025 and thereafter
  
 
310,892,801
 
   
 
 
 
Total
  
Ps.
480,299,772
 
   
 
 
 
Summary of Senior Notes Outstanding
The outstanding Senior Notes at December 31, 2019, and December 31, 2020, are as follo
w
s:
 
Currency*
  
2019
 
  
2020
 
U.S. dollars
  
Ps.
169,142,643
 
  
Ps.
186,531,417
 
Mexican pesos
  
 
58,129,292
 
  
 
51,282,881
 
Euros**
  
 
222,190,375
 
  
 
183,988,456
 
Pounds sterling**
  
 
54,962,779
 
  
 
59,993,720
 
Brazilian reais
  
 
34,948,736
 
  
 
32,533,191
 
Japanese yens
  
 
2,255,663
 
  
 
2,511,701
 
Chilean pesos
  
 
3,562,695
 
  
 
4,078,453
 
 
*
Thousands of Mexican peso
s
**
Includes secured and unsecured senior notes.