XML 69 R54.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2017
Summary of Financial Assets and Liabilities Measured at Fair Value

fair value based on expected cash flows discounted to net present value. The following table summarizes the Company’s financial assets and liabilities measured at fair value, as of December 31, 2017 and 2016:

 

     December 31, 2017      December 31, 2016  
     Level 1      Level 2      Level 1      Level 2  

Derivative financial instrument (current asset)

     22        211        374        1,543  

Derivative financial instrument (non-current asset)

     —          10,137        —          14,729  

Derivative financial instrument (current liability)

     26        3,921        —          264  

Derivative financial instrument (non-current liability)

     —          1,769        —          6,403  
Fair Value of Company's Publicly Traded Debt

The fair value of the Company’s publicly traded debt is based on quoted market prices as of December 31, 2017 and 2016, which is considered to be level 1 in the fair value hierarchy.

 

     2017      2016  

Carrying value

   Ps.  131,348      Ps.  139,248  

Fair value

     136,147        140,284  

Disclosure of Outstanding Interest Rate Swap Agreements

At December 31, 2017, the Company has the following outstanding interest rate swap agreements:

 

Maturity Date

   Notional
Amount
     Fair Value Liability
December 31,

2017
     Fair Value Asset
December 31,
2017
 

2019

     4,089        (35      —    

2020

     3,669        (17      —    

2021

     3,709        (103      —    

2022

     875        (34      —    

2023

     13,328        (77      984  

 

At December 31, 2016, the Company has the following outstanding interest rate swap agreements:

 

Maturity Date

   Notional
Amount
     Fair Value Liability
December 31,
2016
     Fair Value Asset
December 31,
2016
 

2017

   Ps.  1,250      Ps. —        Ps.  10  

2019

     77        (4      —    

2021

     727        (87      —    

2022

     929        (35      —    

2023

     13,261        (73      1,028  

Disclosure of Outstanding Forward Agreements to Purchase Foreign Currency

At December 31, 2017, the Company had the following outstanding forward agreements to purchase foreign currency:

 

Maturity Date

   Notional
Amount
     Fair Value Liability
December 31,

2017
     Fair Value Asset
December 31,
2017
 

2018

   Ps.  7,739      Ps.  (20)      Ps.  172  

At December 31, 2016, the Company had the following outstanding forward agreements to purchase foreign currency:

 

Maturity Date

   Notional
Amount
     Fair Value Liability
December 31,
2016
     Fair Value Asset
December 31,
2016
 

2017

   Ps.  8,265      Ps.  (247)      Ps.  364  

 

 

At December 31, 2017, the Company paid a net premium of Ps. 7 millions for the following outstanding collar options to purchase foreign currency:

 

Maturity Date

   Notional
Amount
     Fair Value Liability
December 31,

2017
     Fair Value Asset
December 31,
2017
 

2018

   Ps.  266      Ps.  (5)      Ps.  17  

Disclosure of Outstanding Cross Currency Swap Agreements

At December 31, 2017, the Company had the following outstanding cross currency swap agreements:

 

Maturity Date

     Notional  
  Amount  
     Fair Value
Liability

2017
     Fair Value Asset
December 31,

2017
 

2018

     24,760        (3,878      —    

2019

     6,263        (205      —    

2020

     18,428        (927      567  

2021

     4,853        (12      24  

2023

     14,446        —          8,336  

2026

     888        (192      —    

2027

     6,907        —          51  

At December 31, 2016, the Company had the following outstanding cross currency swap agreements:

 

Maturity Date

   Notional
Amount
     Fair Value
Liability
2016
     Fair Value Asset
December 31,
2016
 

2017

   Ps.  2,707      Ps.  (10)      Ps.  1,165  

2018

     39,262        (4,837      3,688  

2019

     7,022        (265      —    

2020

     19,474        (842      798  

2021

     5,076        (128      28  

2023

     12,670        —          9,057  

2026

     925        (131      —    

2027

     5,476        —          125  

 


 

Disclosure of Fair Value of Commodity Price Contracts

At December 31, 2017, Coca-Cola FEMSA had the following sugar price contracts:

 

Maturity Date

   Notional
Amount
     Fair Value Asset
December 31,

2017
 

2018

   Ps.  992      Ps.  (7

2019

     150        3  

At December 31, 2016, Coca-Cola FEMSA had the following sugar price contracts:

 

Maturity Date

   Notional
Amount
     Fair Value Asset
December 31,
2016
 

2017

   Ps.  572      Ps.  370  

At December 31, 2016, Coca-Cola FEMSA had the following aluminum price contracts:

 

Maturity Date

   Notional
Amount
     Fair Value Liability
December 31,
2016
 

2017

   Ps.  74      Ps.  5  

Disclosure of Net Effects of Expired Contracts Met Hedging Criteria

Net effects of expired contracts that met hedging criteria

 

Type of Derivatives

   Impact in Consolidated
Income Statement
   2017      2016      2015  

Cross currency swap (1)

   Interest expense      2,102        —          2,595  

Cross currency swap (1)

   Foreign exchange      —          —          (10,911

Forward agreements to purchase foreign currency

   Foreign exchange      1(40      160        (180

Commodity price contracts

   Cost of goods sold      (6      (241      619  

Options to purchase foreign currency

   Cost of goods sold      —          —          (21

Forward agreements to purchase foreign currency

   Cost of goods sold      689        (45      (523

 

(1) This amount corresponds to the settlement of cross currency swaps portfolio in Brazil presented as part of the other financial activities.
Disclosure of Net Effect of Changes in Fair Value of Derivative Financial Instruments Did Not Meet Hedging Criteria for Accounting Purposes

Net effect of changes in fair value of derivative financial instruments that did not meet the hedging criteria for accounting purposes

 

Type of Derivatives

   Impact in Consolidated
Income Statement
   2017      2016      2015  

Interest rate swaps

   Market value    Ps.  —        Ps.  —        Ps.  —    

Cross currency swaps

   gain (loss) on      —          —          (20

Others

   financial instruments      —          —          56  

20.10 Net effect of expired contracts that did not meet the hedging criteria for accounting purposes

 

Type of Derivatives

   Impact in Consolidated
Income Statement
   2017      2016      2015  

Cross-currency swaps

   Market value gain on
financial instruments
   Ps.  (438    Ps.  —        Ps.  204  

 

Summary of Sensitivity Analysis of Interest Rate Risks Management

The following disclosures provide a sensitivity analysis of the interest rate risks management considered to be reasonably possible at the end of the reporting period, which the Company is exposed to as it relates to its fixed and floating rate borrowings, which it considers in its existing hedging strategy:

 

Interest Rate Swap (1)

   Change in
Bps.
     Effect on
Equity
 

2017

     

FEMSA(2)

     (100 Bps.      Ps. (452

Coca-Cola FEMSA

     (100 Bps.      (234

2016

     

FEMSA(2)

     (100 Bps.      Ps. (550

2015

     

FEMSA(2)

     (100 Bps.      Ps. (542

 

(1) The sensitivity analysis effects include all subsidiaries of the Company.
(2) Does not include Coca-Cola FEMSA.

 

Interest Effect of Unhedged Portion Bank Loans

   2017      2016      2015  

Change in interest rate

   +100 Bps.      +100 Bps.      +100 Bps.  

Effect on profit loss

   Ps. (251    Ps. (354    Ps. (192

Summary of Maturity Analysis for Non-derivative and Derivative Financial Liabilities

The amounts disclosed are undiscounted net cash outflows for the respective upcoming fiscal years, based on the earliest date on which the Company could be required to pay. Cash outflows for financial liabilities (including interest) without fixed amount or timing are based on economic conditions (like interest rates and foreign exchange rates) existing at December 31, 2017.

 

     2018     2019      2020      2021      2022      2023 and
thereafter
 

Non-derivative financial liabilities:

                

Notes and bonds

   Ps.  9,961     Ps.  7,828      Ps.  10,939      Ps.  3,574      Ps.  2,532      Ps.  97,602  

Loans from banks

     4,915       1,239        1,480        4,917        766        414  

Obligations under finance leases

     49       39        33        16        —          —    

Derivative financial liabilities

     (3,452     26        654        190        236        (4,831

Market risk [member]  
Disclosure of Sensitivity Analysis of Market Risks Management

The following disclosures provide a sensitivity analysis of the market risks management considered to be reasonably possible at the end of the reporting period based on a stress test of the exchange rates according to an annualized volatility estimated with historic prices obtained for the underlying asset over a period of time, in the cases of derivative financial instruments related to foreign currency risk, which the Company is exposed to as it relates to in its existing hedging strategy:

 

Foreign Currency Risk

   Change in
Exchange Rate
     Effect on Equity  

2017

     

FEMSA (1)

     +13% MXN/EUR      Ps.  (141
     +8% CLP/USD        2  
     -13% MXN/EUR        141  
     -8% CLP/USD        (2

Coca-Cola FEMSA

     +12% MXN/USD        626  
     +9% COP/USD        73  
     +14% BRL/USD        234  
     +10% ARS/USD        29  
     -12% MXN/USD        (625
     -9% COP/USD        (73
     -14% BRL/USD        (234
     -10% ARS/USD        (29

2016

     

FEMSA (1)

     -17% MXN/EUR      Ps.  293  
     +17% MXN/EUR        (293
     +11% CLP/USD        12  
     -11% CLP/USD        (12

Coca-Cola FEMSA

     -18% BRL/USD        (203
     +18% BRL/USD        203  
     -17% MXN/USD        (916
     +17% MXN/USD        916  
     -18% COP/USD        (255
     +18% COP/USD        255  

2015

     

FEMSA (1)

     -14% MXN/EUR        319  
     +14% MXN/EUR      Ps.  (319)  
     +10% CLP/USD        9  
     -10% CLP/USD        (9
     -11% MXN/USD        197  

Coca-Cola FEMSA

     +11% MXN/USD        (197
     +21% BRL/USD        (387
     +17% COP/USD        (113
     -36% ARS/USD        231  
     +36% ARS/USD        (231
     -21% BRL/USD        387  
     -17% COP/USD        113  
     +17% COP/USD        (113

 

(1) Does not include Coca-Cola FEMSA.

 

Cross Currency Swaps (1) (2)

   Change in
Exchange Rate
     Effect on
Equity
     Effect on
Profit or Loss
 

2017

        

FEMSA (3)

     +8% CLP/USD        —          373  
     -8% CLP/USD        —          (373
     +12% MXN/USD        —          3,651  
     -12% MXN/USD      Ps. —        Ps.  (3,651)  
     +9% COP/USD        —          304  
     -9% COP/USD        —          (304
     +14% MXN/BRL        —          23  
     -14% MXN/BRL        —          (23

Coca-Cola FEMSA

     +12% MXN/USD        3,540        —    
     +14% BRL/USD        7,483        —    
     -12% MXN/USD        (3,540      —    
     -14% BRL/USD        (7,483      —    

2016

        
     -11% CLP/USD        —          (549
     +11% CLP/USD        —          549  
     -17% MXN/USD        —          (3,836

FEMSA (3)

     +17% MXN/USD      Ps. —        Ps. 3,836  
     -18% COP/USD        —          (448
     +18% COP/USD        —          448  

Coca-Cola FEMSA

     +17% MXN/USD        3,687        1,790  
     +18% BRL/USD        9,559        —    
     -17% MXN/USD        (3,687      (1,790
     -18% BRL/USD        (9,559      —    

2015

        

FEMSA (3)

     -11% MXN/USD      Ps. —        Ps.  (2,043
     +11% MXN/USD        —          2,043  

Coca-Cola FEMSA

     -11% MXN/USD        —          (938
     +11% MXN/USD        —          938  
     -21% BRL/USD        (4,517      (1,086
     +21% BRL/USD        4,517        1,086  

 

(1) The sensitivity analysis effects include all subsidiaries of the Company.
(2) Includes the sensitivity analysis effects of all derivative financial instruments related to foreign exchange risk.
(3) Does not include Coca-Cola FEMSA.

 

Net Cash in Foreign Currency (1)

   Change in
Exchange Rate
     Effect on
Profit or Loss
 

2017

     

FEMSA (2)

     +13% EUR/ +12% USD      Ps. 8,077  
     -13% EUR/ -12% USD        (8,077

Coca-Cola FEMSA

     +12% USD        (553
     -12% USD        553  

2016

     

FEMSA (2)

     +17% EUR/ +17% USD      Ps.  3,176  
     -17% EUR/ -17% USD        (3,176

Coca-Cola FEMSA

     +17% USD        (105
     -17% USD        105  

2015

     

FEMSA (2)

     +14% EUR/ +11%USD      Ps. 504  
     -14% EUR/ -11%USD        (504

Coca-Cola FEMSA

     +11%USD        (1,112
     -11%USD        1,112  

 

(1) The sensitivity analysis effects include all subsidiaries of the Company.
(2) Does not include Coca-Cola FEMSA.

 

Commodity Price Contracts (1)

   Change in
U.S.$ Rate
     Effect on
Equity
 

2017

     

Coca-Cola FEMSA

     Sugar - 30%      Ps. (32

2016

     

Coca-Cola FEMSA

     Sugar - 33%      Ps.  (310
     Aluminum - 16%        (13

2015

     

Coca-Cola FEMSA

     Sugar - 31%      Ps.  (406
     Aluminum - 18%        (58

 

(1) Effects on commodity price contracts are only in Coca-Cola FEMSA.