XML 167 R42.htm IDEA: XBRL DOCUMENT v3.22.1
Debt (Tables)
12 Months Ended
Dec. 31, 2021
Text block [abstract]  
Summary of Short- and Long-Term Debt
a)
The Company’s short- and long-term debt consists of the following:
 
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
 
                        
 
 
 
 
  
 
 
 
 
 
  
 
 
 
  
 
 
 
At December 31, 2020
   
(Thousands of
Mexican pesos)
 
Currency
 
Loan
 
Interest rate
    
Maturity
   
Total
 
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
 
                        
 
 
 
 
At December 31, 2021
 
(Thousands of
Mexican pesos)
 
Currency
 
Loan
 
Interest rate
 
Maturity
 
Total
 
Senior Notes
 
 
 
 
 
 
 
 
 
 
U.S. dollars
 
 
 
 
 
 
 
     
   
Fixed-rate Senior notes (i)
  3.625%    2029   Ps. 20,583,500  
   
Fixed-rate Senior notes (i)
  2.875%    2030     20,583,500  
   
Fixed-rate Senior notes (i)
  6.375%    2035     20,199,206  
   
Fixed-rate Senior notes (i)
  6.125%    2037     7,599,943  
   
Fixed-rate Senior notes (i)
  6.125%    2040     41,167,000  
   
Fixed-rate Senior notes (i)
  4.375%    2042     23,671,025  
   
Fixed-rate Senior notes (i)
  4.375%    2049     25,729,375  
                
 
 
 
   
Subtotal U.S. dollars
          
Ps.
159,533,549
 
                
 
 
 
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     5,284,885  
   
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.
51,656,585
 
                
 
 
 
Euros
                    
   
Fixed-rate Senior notes (i)
  4.000%    2022   Ps. 17,566,473  
   
Fixed-rate Senior notes (i)
  3.500%    2023     7,026,589  
   
Fixed-rate Senior notes (i)
  3.259%    2023     17,566,474  
   
Fixed-rate Senior notes (i)
  1.500%    2024     19,908,670  
   
Exchangeable Bond (i)
  0.000%    2024     49,115,860  
   
Fixed-rate Senior notes (i)
  1.500%    2026     17,566,473  
   
Fixed-rate Senior notes (i)
  0.750%    2027     23,421,965  
   
Fixed-rate Senior notes (i)
  2.125%    2028     15,224,277  
                
 
 
 
   
Subtotal euros
          
Ps.
167,396,781
 
                
 
 
 
Pound sterling
                    
   
Fixed-rate Senior notes (i)
  5.000%    2026   Ps. 13,924,738  
   
Fixed-rate Senior notes (i)
  5.750%    2030     18,102,159  
   
Fixed-rate Senior notes (i)
  4.948%    2033     8,354,843  
   
Fixed-rate Senior notes (i)
  4.375%    2041     20,887,106  
                
 
 
 
   
Subtotal Pound sterling
          
Ps.
61,268,846
 
                
 
 
 
At December 31, 2021
 
 
(Thousands of
Mexican pesos)
 
Currency
 
Loan
 
Interest rate
 
 
Maturity
 
 
Total
 
Brazilian reais
 
 
 
     
 
     
 
     
   
Debentures (i)
    CDI + 0.960%        2022     Ps. 9,221,172  
   
Promissory notes (i)
    106.000% of CDI        2022       7,376,937  
   
Debentures (i)
    106.500% of CDI        2022       3,688,469  
                        
 
 
 
   
Subtotal Brazilian reais
                  
Ps.
20,286,578
 
                        
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other currencies
 
 
 
 
 
 
  
 
 
 
 
 
 
 
Japanese yen
                            
   
Fixed-rate Senior notes (i)
    2.950%        2039     Ps. 2,325,617  
                        
 
 
 
   
Subtotal Japanese yen
                  
Ps.
2,325,617
 
                        
 
 
 
Chilean pesos
                            
   
Fixed-rate Senior notes (i)
    3.961%        2035     Ps. 3,776,051  
                        
 
 
 
   
Subtotal Chilean pesos
                  
Ps.
3,776,051
 
                        
 
 
 
   
Subtotal other currencies
                  
Ps.
6,101,668
 
                        
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hybrid Notes
 
 
 
 
 
 
  
 
 
 
 
 
 
 
Euros
                            
    Euro NC10 Series B Capital Securities (iii)     6.375%        2073     Ps. 12,882,081  
                        
 
 
 
   
Subtotal Euros
                  
Ps.
12,882,081
 
                        
 
 
 
   
Subtotal Hybrid Notes
                  
Ps.
12,882,081
 
                        
 
 
 
 
 
 
 
     
 
     
 
     
Lines of Credit and others
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. dollars
 
 
 
     
 
     
 
     
 
 
Lines of credit (ii)
 
 
0.350% - 0.700%
 
 
 
2022
 
 
Ps.
14,723,980
 
Euros
 
 
 
     
 
     
 
     
 
 
Lines of credit (ii)
 
 
(0.400%)  -
(0.450%)
 
 
 
2022
 
 
Ps.
18,737,572
 
Mexican pesos
 
 
 
     
 
     
 
     
 
 
Lines of credit (ii)
 
 
TIIE + 0.280% -
TIIE + 0.400%

 
 
 
2022
 
 
Ps.
34,080,000
 
Peruvian soles
 
 
 
     
 
     
 
     
 
 
Lines of credit (ii)
 
 
0.976% - 1.045%
 
 
 
2022
 
 
Ps.
9,815,068
 
Chilean pesos
 
 
 
     
 
     
 
     
 
 
Lines of credit (ii)
 
 
TAB + 0.450%
 
 
 
2022
 
 
Ps.
7,419,372
 
 
 
Financial Leases
 
 
8.700% - 8.970%
 
 
 
2022 - 2027
 
 
Ps.
47,743
 
Others
 
Lines of credit (ii)
 
 
15.790%
 
 
 
2022
 
 
Ps.
80,279
 
 
 
 
 
     
 
     
 
 
 
 
 
 
Subtotal Lines of Credit and others
 
     
 
     
 
Ps.
    84,904,014
 
 
 
 
 
     
 
     
 
 
 
 
 
 
Total debt
 
     
 
     
 
Ps.
    564,030,102
 
 
 
 
 
     
 
     
 
 
 
 
 
 
Less: Short-term debt and current portion of long-term debt
 
     
 
     
 
Ps.
    145,222,672
 
 
 
 
 
     
 
     
 
 
 
 
 
 
Long-term debt
 
     
 
     
 
Ps.
    418,807,430
 
 
 
 
 
     
 
     
 
 
 
 
Summary of Short Term Debt Maturities
An analysis of the Company’s short-term debt maturities as of December 31, 2020, a
n
d December 31, 2021, is as follows:
 
 
  
2020
 
 
2021
 
Obligations and Senior Notes
  
Ps.
95,007,014
 
 
Ps.
60,353,052
 
Lines of credit
  
 
53,062,260
 
 
 
84,856,270
 
Financial Leases
  
 
13,910
 
 
 
13,350
 
 
  
 
 
 
 
 
 
 
Subtotal short term debt
  
Ps.
  148,083,184
 
 
Ps.
145,222,672
 
 
  
 
 
 
 
 
 
 
Weighted average interest rate
  
2.23
 
4.02
Summary of Long Term Debt Maturities
The Company’s long-term debt maturities are as follows:
 
Years
  
Amount
 
2023
  
Ps.
24,599,324
 
2024
  
 
80,031,350
 
2025
  
 
5,292,314
 
2026 and thereafter
  
 
308,884,442
 
 
  
 
 
 
Total
  
Ps.
418,807,430
 
Summary of Senior Notes Outstanding
The outstanding Senior Notes as of December 31, 2020, and December 31, 2021, are as follows:
 
Currency*
  
2020
    
2021
 
U.S. dollars
  
 
Ps.186,531,417
 
  
 
Ps.159,533,549
 
Mexican pesos
  
 
51,282,881
 
  
 
51,656,585
 
Euros
  
 
183,988,456
 
  
 
167,396,781
 
Pound sterling
  
 
59,993,720
 
  
 
61,268,846
 
Brazilian reais
  
 
32,533,191
 
  
 
20,286,578
 
Japanese yens
  
 
2,511,701
 
  
 
2,325,617
 
Chilean pesos
  
 
4,078,453
 
  
 
3,776,051
 
 
*
Thousands of Mexican pesos
*
Includes secured and unsecured senior notes.