XML 285 R42.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Debt (Tables)
12 Months Ended
Dec. 31, 2023
Text block [abstract]  
Summary of Short- and Long-Term Debt
a)
The Company’s short- and long-term debt consists of the following:
 
As of December 31, 2022
    
(Thousands of
Mexican pesos)
 
Currency
  
Loan
 
Interest rate
    
Maturity
    
Total
 
Senior Notes
  
 
 
 
 
 
  
 
 
 
  
 
 
 
U.S. dollars
          
   Fixed-rate Senior notes (i)     3.625%        2029      Ps. 19,414,300  
   Fixed-rate Senior notes (i)     2.875%        2030        19,414,300  
   Fixed-rate Senior notes (i)     4.700%        2032        14,560,725  
   Fixed-rate Senior notes (i)     6.375%        2035        19,051,835  
   Fixed-rate Senior notes (i)     6.125%        2037        7,168,245  
   Fixed-rate Senior notes (i)     6.125%        2040        38,741,430  
   Fixed-rate Senior notes (i)     4.375%        2042        22,326,445  
   Fixed-rate Senior notes (i)     4.375%        2049        24,267,875  
          
 
 
 
  
Subtotal U.S. dollars
       
Ps.
164,945,155
 
          
 
 
 
Mexican pesos
          
   Domestic Senior notes (i)     TIIE + 0.050%        2024      Ps. 1,920,231  
   Fixed-rate Senior notes (i)     7.125%        2024        11,000,000  
   Domestic Senior notes (i)     0.000%        2025        5,683,928  
   Domestic Senior notes (i)     TIIE + 0.300%        2025        335,731  
   Domestic Senior notes (i)     9.520%        2032        14,679,166  
   Fixed-rate Senior notes (i)     8.460%        2036        7,871,700  
   Domestic Senior notes (i)     8.360%        2037        4,964,352  
   Domestic Senior notes (i)     4.840%        2037        7,099,289  
          
 
 
 
  
Subtotal Mexican pesos
       
Ps.
53,554,397
 
          
 
 
 
Euros
          
   Commercial Paper (ii)    
2.010% - 2.270%
       2023      Ps. 2,597,875  
   Fixed-rate Senior notes (i)     3.500%        2023        6,234,902  
   Fixed-rate Senior notes (i)     3.259%        2023        15,587,256  
   Exchangeable Bond (i)     0.000%        2024        43,581,968  
   Fixed-rate Senior notes (i)     1.500%        2024        17,665,557  
   Fixed-rate Senior notes (i)     1.500%        2026        15,587,256  
   Fixed-rate Senior notes (i)     0.750%        2027        15,708,525  
   Fixed-rate Senior notes (i)     2.125%        2028        12,395,194  
          
 
 
 
  
Subtotal euros
       
Ps.
129,358,533
 
          
 
 
 
Pound Sterling
          
   Fixed-rate Senior notes (i)     5.000%        2026      Ps. 11,729,149  
   Fixed-rate Senior notes (i)     5.750%        2030        15,247,894  
   Fixed-rate Senior notes (i)     4.948%        2033        7,037,490  
   Fixed-rate Senior notes (i)     4.375%        2041        17,593,724  
          
 
 
 
  
Subtotal Pound Sterling
       
Ps.
51,608,257
 
          
 
 
 
Brazilian reais
          
   Debentures (i)     CDI +
1.350
%
       2023      Ps. 9,302,135  
   Promissory Notes (i)     CDI +
1.000
%
       2023        2,976,683  
   Debentures (i)     CDI +
1.400
%
       2024        15,813,630  
   Debentures (i)     CDI +
1.370
%
       2025        5,581,281  
          
 
 
 
  
Subtotal Brazilian reais
       
Ps.
33,673,729
 
          
 
 
 
          
Other currencies
  
 
 
 
 
 
  
 
 
 
  
 
 
 
Japanese yen
          
  
Fixed-rate Senior notes (i)
    2.950%        2039      Ps. 1,924,847  
          
 
 
 
  
Subtotal Japanese yen
       
Ps.
1,924,847
 
          
 
 
 
Chilean pesos
          
  
Fixed-rate Senior notes (i)
    4.000%        2035      Ps. 3,964,099  
          
 
 
 
  
Subtotal Chilean pesos
       
Ps.
3,964,099
 
          
 
 
 
  
Subtotal other currencies
       
Ps.
5,888,946
 
          
 
 
 
 
As of December 31, 2022
  
(Thousands of
Mexican pesos)
 
Currency
  
Loan
 
Interest rate
  
Maturity
  
Total
 
Lines of Credit and others
  
 
 
 
  
 
  
 
 
 
U.S. dollars
          
  
Lines of credit (iii)
  5.050%    2023    Ps. 491,750  
Euros
          
  
Lines of credit (iii)
 
2.083% - 2.650%
  
2023 - 2024
     17,052,458  
Mexican pesos
          
  
Lines
of credit (iii)
 
TIIE + 0.280% -
TIIE + 0.580%
   2023      43,580,000  
Peruvian Soles
          
  
Lines of credit (iii)
  6.00%    2023      4,142,056  
Colombian pesos
          
  
Lines of credit (iii)
  IBR + 2.25%    2023      165,479  
Brazilian reais
          
  
Lines of credit (iii)
  13.32%    2023      6,105,177  
Others
          
  
Lines of credit (iii)
  11.00%    2023      23,543  
          
 
 
 
  
Subtotal Lines of Credit and others
       
Ps.
 71,560,463
 
          
 
 
 
  
Total debt
       
 
Ps.510,589,480
 
          
 
 
 
  
Less: Short-term debt and current portion of long-term debt
       
 
Ps.102,024,414
 
          
 
 
 
  
Long-term debt
       
 
Ps.408,565,066
 
          
 
 
 
 
As of December 31, 2023
  
(Thousands of
Mexican pesos)
 
Currency
 
Loan
 
Interest rate
 
Maturity
  
Total
 
Senior Notes
 
 
 
 
 
 
  
 
 
 
U.S. dollars
        
 
Fixed-rate Senior notes (i)
  3.625%   2029    Ps. 16,893,500  
 
Fixed-rate Senior notes (i)
  2.875%   2030      16,893,500  
 
Fixed-rate Senior notes (i)
  4.700%   2032      12,670,125  
 
Fixed-rate Senior notes (i)
  6.375%   2035      16,578,098  
 
Fixed-rate Senior notes (i)
  6.125%   2037      6,237,503  
 
Fixed-rate Senior notes (i)
  6.125%   2040      33,711,148  
 
Fixed-rate Senior notes (i)
  4.375%   2042      19,427,525  
 
Fixed-rate Senior notes (i)
  4.375%   2049      21,116,875  
        
 
 
 
 
Subtotal U.S. dollars
      
Ps.
143,528,274
 
        
 
 
 
Mexican pesos
        
 
Commercial Paper (ii)
  11.439%   2024    Ps. 200,000  
 
Domestic Senior notes (i)
  TIIE + 0.020%   2024      1,356,693  
 
Domestic Senior notes (i)
  TIIE + 0.050%   2024      1,920,231  
 
Fixed-rate Senior notes (i)
  7.125%   2024      11,000,000  
 
Domestic Senior notes (i)
  0.000%   2025      5,930,385  
 
Domestic Senior notes (i)
  TIIE + 0.050%   2025      3,000,000  
 
Domestic Senior notes (i)
  TIIE + 0.300%   2025      409,419  
 
Domestic Senior notes (i)
  9.350%   2028      11,016,086  
 
Fixed-rate Senior notes (i)
  9.500%   2031      17,000,000  
 
Domestic Senior notes (i)
  9.520%   2032      14,679,166  
 
Fixed-rate Senior notes (i)
  8.460%   2036      7,871,700  
 
Domestic Senior notes (i)
  8.360%   2037      4,964,352  
 
Domestic Senior notes (i)
  4.840%   2037      10,578,733  
        
 
 
 
 
Subtotal Mexican pesos
      
Ps.
89,926,765
 
        
 
 
 
Euros
        
 
Commercial Paper (ii)
 
4.110% - 4.210%
  2024    Ps. 9,510,854  
 
Exchangeable Bond (i)
  0.000%   2024      37,662,984  
 
Fixed-rate Senior notes (i)
  1.500%   2024      15,851,424  
 
Fixed-rate Senior notes (i)
  1.500%   2026      13,986,551  
 
Fixed-rate Senior notes (i)
  0.750%   2027      14,095,366  
 
Fixed-rate Senior notes (i)
  2.125%   2028      11,122,292  
 
Fixed-rate Senior notes (i)
  5.250%   2028      9,324,371  
        
 
 
 
 
Subtotal euros
      
Ps.
111,553,842
 
        
 
 
 
 
As of December 31, 2023
    
(Thousands of
Mexican pesos)
 
Currency
 
Loan
 
Interest rate
   
Maturity
    
Total
 
Pound Sterling
        
 
Fixed-rate Senior notes (i)
    5.000%       2026      Ps. 10,753,557  
 
Fixed-rate Senior notes (i)
    5.750%       2030        13,979,625  
 
Fixed-rate Senior notes (i)
    4.948%       2033        6,452,134  
 
Fixed-rate Senior notes (i)
    4.375%       2041        16,130,336  
        
 
 
 
 
Subtotal Pound Sterling
      
Ps.
47,315,652
 
        
 
 
 
Brazilian reais
        
 
Debentures (i)
    CDI + 1.400%       2024      Ps. 14,830,185  
 
Debentures (i)
    CDI + 1.100%       2024        3,489,455  
 
Debentures (i)
    CDI + 1.370%       2025        5,234,183  
 
Debentures (i)
    CDI + 1.350%       2026        5,234,183  
        
 
 
 
 
Subtotal Brazilian reais
      
Ps.
28,788,006
 
        
 
 
 
                              
Other currencies
 
 
 
 
 
 
 
 
 
 
  
 
 
 
Japanese yen
        
  Fixed-rate Senior notes (i)     2.950%       2039      Ps. 1,557,115  
        
 
 
 
 
Subtotal Japanese yen
      
Ps.
1,557,115
 
        
 
 
 
Chilean pesos
        
 
Fixed-rate Senior notes (i)
    4.000%       2035      Ps. 3,541,257  
        
 
 
 
 
Subtotal Chilean pesos
      
Ps.
3,541,257
 
        
 
 
 
 
Subtotal other currencies
      
Ps.
5,098,372
 
        
 
 
 
                              
Lines of Credit and others
 
 
 
 
 
 
 
 
 
 
  
 
 
 
Euros
        
 
Lines of credit (iii)
    Euribor
1
M +
1.3% & 4.320%
 
 
   
2024 - 2028
     Ps. 10,443,291  
Mexican pesos
        
 
Lines of credit (iii)
   
TIIE +
0.300%
 - 
TIIE + 0.790%
 
 
    2024        52,680,000  
Peruvian Soles
        
 
Lines of credit (iii)
   
7.830% - 8.010%
      2024        11,342,850  
        
 
 
 
 
Subtotal Lines of Credit and others
      
Ps.
74,466,141
 
        
 
 
 
 
Total debt
      
Ps.
500,677,052
 
        
 
 
 
 
Less: Short-term debt and current portion of long-term debt
      
Ps.
160,963,603
 
        
 
 
 
 
Long-term debt
      
Ps.
339,713,449
 
        
 
 
 
Summary of Short Term Debt Maturities
An analysis of the Company’s short-term debt maturities as of December 31, 2022, and December 31, 2023, is as follows:
 
    
2022
   
2023
 
Obligations and Senior Notes
   Ps. 36,698,853     Ps. 95,821,829  
Lines of credit
     65,325,561       65,141,774  
  
 
 
   
 
 
 
Subtotal short term debt
  
Ps.
102,024,414
 
 
Ps.
160,963,603
 
  
 
 
   
 
 
 
Weighted average interest rate
     8.50     7.01
  
 
 
   
 
 
 
Summary of Long Term Debt Maturities
The Company’s long-term debt maturities are as follows:
 
Years
   Amount  
2025
  
Ps.
14,573,986
 
2026
  
 
29,974,291
 
2027
  
 
14,095,366
 
2028
  
 
40,787,112
 
2029
  
 
16,893,500
 
2030 and thereafter
  
 
223,389,194
 
  
 
 
 
Total
  
Ps.
339,713,449
 
  
 
 
 
Summary of Senior Notes Outstanding
(i) Senior Notes
The outstanding Senior Notes as of December 31, 2022, and December 31, 2023, are as follows:
 
Currency*
   2022     
2023
 
U.S. dollars
   Ps. 164,945,155     
Ps.
143,528,274
 
Mexican pesos
     53,554,397     
 
89,926,765
 
Euros
     129,358,533     
 
111,553,842
 
Pound sterling
     51,608,257     
 
47,315,652
 
Brazilian reais
     33,673,729     
 
28,788,006
 
Japanese yens
     1,924,847     
 
1,557,115
 
Chilean pesos
     3,964,099     
 
3,541,257
 
 
*
Thousands of Mexican pesos
*
Includes secured and unsecured senior notes.