XML 48 R27.htm IDEA: XBRL DOCUMENT v3.22.1
Financial Instruments
12 Months Ended
Dec. 31, 2021
IFRS Text Block [Abstract]  
Financial Instruments

Note 21. Financial Instruments

Fair Value of Financial Instruments

The Company’s financial assets and liabilities that are measured at fair value are based on level 1 and 2 applying the income approach method, which estimates the 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, 2021, and 2020:

December 31, 2021

December 31, 2020

    

Level 1

    

Level 2

    

Level 1

    

Level 2

Financial instrument (current asset)

764

865

488

85

Financial instrument (non-current asset)

 

3,170

 

39,152

 

3,002

 

31,069

Financial instrument (current liability)

 

35

 

103

 

83

 

1,045

Financial instrument (non-current liability)

 

 

1,635

 

 

3,743

21.1 Total debt

The fair value of bank loans is calculated based on the discounted value of contractual cash flows whereby the discount rate is estimated using rates currently offered for the debt of similar amounts and maturities, which is considered to be level 2 in the fair value hierarchy. The fair value of the Company’s publicly traded debt is based on quoted market prices as of December 31, 2021 and 2020, which is considered to be level 1 in the fair value hierarchy.

    

2021

    

2020

Carrying value

 

Ps.

190,585

 

Ps.

188,665

Fair value

 

198,232

 

208,134

21.2 Interest rate swaps

The Company uses interest rate swaps to offset the interest rate risk associated with its borrowings, under which it pays amounts based on a fixed rate and receives amounts based on a floating rate. These instruments have been designated as cash flow hedges and are recognized in the consolidated statement of financial position at their estimated fair value. The fair value is estimated using formal technical models. The valuation method involves discounting to present value the expected cash flows of interest, calculated from the rate curve of the cash flow currency, and expresses the net result in the reporting currency. Changes in fair value are recorded in cumulative other comprehensive income, net of taxes until the hedged amount is recorded in the consolidated income statements.

On December 31, 2021, the Company has the following outstanding interest rate swap agreements:

    

Notional

    

Fair Value Liability 

    

Fair Value Asset

Maturity Date

Amount

December 31, 2021

December 31, 2021

2022

 

Ps.

131

 

Ps.

(1)

 

Ps.

2023

 

12,129

 

 

177

2024

 

2,367

 

(39)

 

2032

 

6,175

 

 

170

On December 31, 2020, the Company has the following outstanding interest rate swap agreements:

    

Notional 

    

Fair Value Liability 

    

Fair Value Asset

Maturity Date

Amount

December 31, 2020

December 31, 2020

2021

 

Ps.

449

 

Ps.

(6)

 

Ps.

2022

 

458

 

(16)

 

2023

 

12,918

 

(492)

 

2024

 

2,294

 

(126)

 

The net effect of expired contracts treated as hedges is recognized as interest expense within the consolidated income statements.

21.3 Forward agreements to purchase foreign currency

The Company has entered into forward agreements to reduce its exposure to the risk of exchange rate fluctuations between the Mexican peso and other currencies. Foreign exchange forward contracts measured at fair value are designated hedging instruments in cash flow hedges of forecast inflows in euros and forecast purchases of raw materials in U.S. dollars. These forecast transactions are highly probable.

These instruments have been designated as cash flow hedges and are recognized in the consolidated statement of financial position at their estimated fair value which is determined based on prevailing market exchange rates to terminate the contracts at the end of the period. The price agreed in the instrument is compared to the current price of the market forward currency and is discounted to the present value of the rate curve of the relevant currency. Changes in the fair value of these forwards are recorded as part of cumulative other comprehensive income, net of taxes. Net gain/loss on expired contracts is recognized as part of the cost of goods sold when the raw material is included in sale transactions, and as a part of foreign exchange when the inflow in euros is received.

On December 31, 2021, the Company had the following outstanding forward agreements to purchase foreign currency:

    

Notional 

    

Fair Value Liability 

    

Fair Value Asset

Maturity Date

Amount

December 31, 2021

December 31, 2021

2022

 

Ps.

6,384

 

Ps.

(104)

 

Ps.

78

2023

 

23

 

(2)

 

2024

2

 

 

On December 31, 2020, the Company had the following outstanding forward agreements to purchase foreign currency:

    

Notional 

    

Fair Value Liability 

    

Fair Value Asset 

Maturity Date

Amount

December 31, 2020

December 31, 2020

2021

 

Ps.

9,042

 

Ps.

(1,040)

 

Ps.

4

2022

 

66

 

(41)

 

2023

 

23

 

(2)

 

2024

 

2

 

 

21.4 Cross-currency swaps

The Company has contracted for several cross-currency swaps to reduce the risks of exchange rate and interest rate fluctuations associated with its borrowings denominated in U.S. dollars and other foreign currencies. Cross-currency swaps contracts are designated as hedging instruments through which the Company changes the debt profile to its functional currency to reduce exchange exposure.

These instruments are recognized in the consolidated statement of financial position at their estimated fair value which is estimated using formal technical models. The valuation method involves discounting to present value the expected cash flows of interest, calculated from the rate curve of the cash foreign currency, and expresses the net result in the reporting currency. These contracts are designated as financial instruments at fair value through profit or loss. The fair values changes related to those cross-currency swaps are recorded under the caption “market value gain (loss) on financial instruments,” net of changes related to the long-term liability, within the consolidated income statements.

The Company has cross-currency contracts designated as cash flow hedges and are recognized in the consolidated statement of financial position at their estimated fair value. Changes in fair value are recorded in cumulative other comprehensive income, net of taxes until such time as the hedge amount is recorded in the consolidated income statement.

On December 31, 2021, the Company had the following outstanding cross–currency swap agreements:

Notional

Fair Value Liability 

Fair Value Asset

Maturity Date

Amount

December 31, 2021

December 31, 2021

2022

 

Ps.

4,872

 

Ps.

 

Ps.

982

2023

 

24,403

 

 

12,379

2024

 

1,400

 

 

438

2025

 

10,667

 

(1,564)

 

154

2026

 

6,348

 

(1)

 

220

2027

 

7,204

 

 

366

2029

 

16,389

 

(21)

 

655

2030

 

3,911

 

(8)

 

404

2043

 

8,869

 

 

1,553

On December 31, 2020, the Company had the following outstanding cross–currency swap agreements:

Notional

Fair Value Liability 

Fair Value Asset

Maturity Date

Amount

December 31, 2020

December 31, 2020

2021

 

Ps.

4,575

 

Ps.

(5)

 

Ps.

169

2022

 

376

 

 

23

2023

 

24,103

 

 

10,808

2024

 

1,577

 

(9)

 

264

2025

 

10,750

 

(2,481)

 

2027

 

6,982

 

(464)

 

80

2029

 

1,519

 

 

122

2030

3,790

(107)

192

2043

 

8,869

 

 

2,706

21.5 Commodity price contracts

The Company has entered into various commodity price contracts to reduce its exposure to the risk of fluctuation in the costs of certain raw materials. The fair value is estimated based on the market valuations to terminate the contracts at the end of the period. These instruments are designated as cash flow hedges and the changes in the fair value are recorded as part of “cumulative other comprehensive income.”

The fair value of expired commodity price contracts was recorded in the cost of goods sold where the hedged item was recorded also in the cost of goods sold.

On December 31, 2021, Coca-Cola FEMSA had the following sugar price contracts:

    

Notional

Fair Value Liability

    

Fair Value Asset

Maturity Date

Amount

December 31, 2021

December 31, 2021

2022

 

Ps.

2,020

Ps.

(7)

 

Ps.

502

2023

 

769

 

195

On December 31, 2020, Coca-Cola FEMSA had the following sugar price contracts:

    

Notional 

Fair Value Liability

Fair Value Asset

Maturity Date

Amount

December 31, 2020

December 31, 2020

2021

 

Ps.

1,260

Ps.

(18)

Ps.

275

2022

 

366

70

On December 31, 2021, Coca-Cola FEMSA had the following aluminum price contracts:

    

    

Fair Value Asset 

Notional

December 31, 

Maturity Date

Amount

2021

2022

 

Ps.

102

 

Ps.

62

On December 31, 2020, Coca-Cola FEMSA had the following aluminum price contracts:

    

    

Fair Value Asset

Notional

December 31, 

Maturity Date

Amount

2020

2021

 

Ps.

695

 

Ps.

125

2022

99

17

On December 31, 2021, Coca-Cola FEMSA had the following PX+MEG (resine) contracts:

    

Fair Value Liability

    

Fair Value Asset

Notional

December 31, 

December 31, 

Maturity Date

Amount

2021

2021

2022

 

Ps.

470

Ps.

(28)

 

Ps.

5

On December 31, 2020, Coca-Cola FEMSA had the following PX+MEG (resine) contracts:

Fair Value Liability

Notional

December 31, 

Maturity Date

Amount

2020

 

2021

 

Ps.

729

Ps.

(65)

 

21.6 Disposal of Estrella Azul

On September 30, 2020, Coca-Cola FEMSA announced that its joint venture with The Coca-Cola Company (Compañía Panameña de Bebidas, S.A.P.I. de C.V.) successfully sold 100% of its stock interest in Estrella Azul, a dairy products company in Panama. As part of the transaction, the company agreed with the buyer that we could receive payments in the future if the business of Estrella Azul achieves certain volume and EBITDA targets during the 2022-2027 period. The Company estimated the amount of the payments to be received based on the forecasts of the business (level 3 inputs) and calculated their net present value. As of December 31, 2021 and 2020, the financial assets recognized in the consolidated statement of financial position have a total value of Ps. 5 and Ps. 8, respectively.

21.7 Net effects of expired contracts that met hedging criteria

    

    

    

    

Impact in Consolidated 

Income Statement 

2021

2020

2019

Cross-currency swaps (1)

 

Interest expense

 

Ps.

 

Ps.

(109)

 

Ps.

199

Cross-currency swaps (1)

 

Foreign exchange

 

 

1,212

 

480

Interest rate swaps

 

Interest expense

 

 

(163)

 

515

Forward agreements to purchase foreign currency

Foreign exchange

 

41

 

(167)

 

(116)

Commodity price contracts

 

Cost of goods sold

 

1,245

 

(129)

 

(391)

Options to purchase foreign currency

 

Cost of goods sold

 

 

8

 

(63)

Forward agreements to purchase foreign currency

Cost of goods sold

 

(788)

 

839

 

(163)

Treasury locks

Interest expense

 

 

153

 

(1)This amount corresponds to the settlement of cross-currency swaps portfolio in Brazil presented as part of the other financial activities.

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

    

Impact in Consolidated

Derivative

 

Income Statement

2021

    

2020

    

2019

Embedded derivatives

 

Market value gain on financial statements

 

Ps.

 

Ps.

 

Ps.

4

Cross-currency swaps

 

Market value gain (loss) on financial statements

 

80

 

(212)

 

(293)

21.9 Net effect of expired contracts that did not meet the criteria for hedge accounting purposes

    

Impact in Consolidated

    

    

    

Type of Derivatives

Income Statement

2021

    

2020

    

2019

Cross-currency swaps

 

Market value loss on financial instruments

 

Ps.

 

Ps.

(212)

 

Ps.

(293)

Embedded derivatives

 

Market value gain on financial instruments

 

 

 

4

21.10 Risk management

The Company has exposure to the following financial risks:

Market risk;
Interest rate risk;
Liquidity risk; and
Credit risk.

The Company determines the existence of an economic relationship between the hedging instruments and the hedged item based on the currency, amount and timing of their respective cash flows. The Company evaluates whether the derivative designated in each hedging relationship is expected to be effective and that it has been effective to offset changes in the cash flows of the hedged item using the hypothetical derivative method.

In these hedging relationships, the main sources of inefficiency are:

The effect of the credit risk of the counterparty and the Company on the fair value of foreign currency forward contracts; and
Changes in the periods covered.

21.10.1 Market risk

Market risk is the risk that the fair value or the future cash flow of a financial instrument will fluctuate because of changes in market prices. Market prices include currency risk and commodity price risk.

The Company’s activities expose it primarily to the financial risks of changes in foreign currency exchange rates and commodity prices. The Company enters into a variety of derivative financial instruments to manage its exposure to foreign currency risk, and commodity prices risk including:

Forward agreements to purchase foreign currency to reduce its exposure to the risk of exchange rate fluctuations.
Cross-currency swaps to reduce its exposure to the risk of exchange rate fluctuations.
Commodity price contracts to reduce its exposure to the risk of fluctuation in the costs of certain raw materials.

The Company tracks the fair value (mark to market) of its derivative financial instruments and its possible changes using scenario analyses.

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, 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:

    

Change in 

    

Foreign Currency Risk

Exchange Rate

Effect on Equity

2021

 

  

 

  

FEMSA (1)

 

+11% MXN/USD

 

Ps.

4

 

11% MXN/USD

 

(4)

 

+16% BRL/USD

 

37

 

16% BRL/USD

 

(37)

Coca-Cola FEMSA

 

+11% MXN/USD

 

298

 

11% MXN/USD

 

(298)

 

+16% BRL/USD

 

284

 

16% BRL/USD

 

(284)

 

+4% UYU/USD

 

7

 

4% UYU/USD

 

(7)

 

+11% COP/USD

 

81

 

11% COP/USD

 

(81)

 

+1% ARS/USD

 

3

 

1% ARS/USD

 

(3)

+3% CRC/USD

 

10

3% CRC/USD

 

(10)

2020

 

  

 

  

FEMSA (1)

 

+19% MXN/USD

 

Ps.

327

 

‑19% MXN/USD

 

(327)

 

+21% BRL/USD

 

240

 

‑21% BRL/USD

 

(240)

Coca-Cola FEMSA

 

+19% MXN/USD

 

884

 

‑19% MXN/USD

 

(884)

 

+21% BRL/USD

 

357

 

‑21% BRL/USD

 

(357)

 

+9% UYU/USD

 

21

 

‑9% UYU/USD

 

(21)

 

+16% COP/USD

 

142

 

‑16% COP/USD

 

(142)

 

+2% ARS/USD

 

2

 

‑2% ARS/USD

 

(2)

2019

 

  

 

  

FEMSA (1)

 

+9% MXN/EUR

 

Ps.

57

 

‑9% MXN/EUR

 

(57)

Coca-Cola FEMSA

 

+13% BRL/USD

 

202

 

‑13% BRL/USD

 

(202)

 

+9% MXN/USD

 

739

 

‑9% MXN/USD

 

(739)

 

+13% BRL/USD

 

155

 

‑13% BRL/USD

 

(155)

 

+5% UYU/USD

 

23

 

‑5% UYU/USD

 

(23)

 

+10% COP/USD

 

54

 

‑10% COP/USD

 

(54)

 

+25% ARS/USD

 

88

 

‑25% ARS/USD

 

(88)

(1)Does not include Coca-Cola FEMSA.

    

Change in 

    

    

Cross Currency Swaps (1) (2)

Exchange Rate

Effect on Equity

Effect on Profit or Loss

2021

 

  

 

  

 

  

FEMSA (3)

 

+13% CLP/USD

 

Ps.

 

Ps.

552

 

13% CLP/USD

 

 

(552)

 

+11% MXN/USD

 

 

3,404

 

11% MXN/USD

 

 

(3,404)

 

+11% COP/USD

 

 

235

 

11% COP/USD

 

 

(235)

 

+15% MXN/BRL

 

 

123

 

15% MXN/BRL

 

 

(123)

+6% EUR/USD

 

 

1,049

6% EUR/USD

 

 

(1,049)

Coca-Cola FEMSA

 

+11% MXN/USD

 

1,645

 

 

11% MXN/USD

 

(1,645)

 

 

+16% BRL/USD

 

2,300

 

 

16% BRL/USD

 

(2,300)

 

2020

 

  

 

  

 

  

FEMSA (3)

 

+13% CLP/USD

 

Ps.

 

Ps.

717

 

‑13% CLP/USD

 

 

(717)

 

+19% MXN/USD

 

 

6,381

 

‑19% MXN/USD

 

 

(6,381)

 

+16% COP/USD

 

 

426

 

‑16% COP/USD

 

 

(426)

 

+19% MXN/BRL

 

 

238

 

‑19% MXN/BRL

 

 

(238)

Coca-Cola FEMSA

 

+19% MXN/USD

 

5,507

 

 

‑19% MXN/USD

 

(5,507)

 

 

+21% BRL/USD

 

2,161

 

 

‑21% BRL/USD

 

(2,161)

 

2019

 

  

 

  

 

  

FEMSA (3)

 

+11% CLP/USD

 

Ps.

 

Ps.

546

 

‑11% CLP/USD

 

 

(546)

 

+9% MXN/USD

 

 

1,805

 

‑9% MXN/USD

 

 

(1,805)

 

+10% COP/USD

 

 

286

 

‑10% COP/USD

 

 

(286)

 

+13% MXN/BRL

 

 

177

 

‑13% MXN/BRL

 

 

(177)

Coca-Cola FEMSA

 

+9% MXN/USD

 

2,315

 

 

‑9% MXN/USD

 

(2,315)

 

 

+13% BRL/USD

 

645

 

 

‑13% BRL/USD

 

(645)

 

(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.

    

Change in 

    

Net Cash in Foreign Currency (1)

Exchange Rate

Effect on Profit or Loss

2021

 

  

 

  

FEMSA (2)

 

+10% EUR/ +11% USD

 

Ps.

4,931

 

10% EUR/ -11% USD

 

(4,931)

Coca-Cola FEMSA

 

+11% USD

 

3,200

 

11% USD

 

(3,200)

2020

 

  

 

  

FEMSA (2)

 

+18% EUR/ +19 % USD

 

Ps.

8,827

 

‑18% EUR/ -19 % USD

 

(8,827)

Coca-Cola FEMSA

 

+18% USD

 

5,755

 

‑18% USD

 

(5,755)

2019

 

  

 

  

FEMSA (2)

 

+9% EUR/ +9 % USD

 

Ps.

3,833

 

‑9% EUR/ -9 % USD

 

(3,833)

Coca-Cola FEMSA

 

+8% USD

 

940

 

‑8% USD

 

(940)

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

    

Change in 

    

Commodity Price Contracts (1)

U.S.$ Rate

Effect on Equity

2021

 

  

 

  

Coca-Cola FEMSA

 

Sugar -28

%  

Ps.

(714)

 

Aluminum -24

%  

Ps.

(39)

2020

 

  

 

  

Coca-Cola FEMSA

 

Sugar - 32

%  

Ps.

(515)

 

Aluminum - 16

%  

Ps.

(289)

2019

 

  

 

  

Coca-Cola FEMSA

 

Sugar - 24

%  

Ps.

(255)

 

Aluminum - 15

%  

Ps.

(1,164)

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

21.10.2 Interest rate risk

Interest rate risk is the risk that the fair value or future cash flow of a financial instrument will fluctuate because of changes in market interest rates.

The Company is exposed to interest rate risk because it and its subsidiaries borrow funds at both fixed and variable interest rates. The risk is managed by the Company by maintaining an appropriate mix between fixed and variable rate borrowings, and by the use of the different derivative financial instruments. Hedging activities are evaluated regularly to align with interest rate views and defined risk appetite, ensuring the most cost-effective hedging strategies are applied.

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:

    

Change in

    

Interest Rate Swap (1)

Bps.

Effect on Equity

2021

 

  

 

  

FEMSA (2)

 

(100 Bps.)

 

Ps.

(212)

2020

 

  

 

  

FEMSA (2)

 

(100 Bps.)

 

Ps.

(354)

2019

 

  

 

  

FEMSA (2)

 

(100 Bps.)

 

Ps.

(432)

Coca-Cola FEMSA

 

(100 Bps.)

 

(37)

(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

2021

2020

2019

Change in interest rate

 

+100 Bps.

 

+100 Bps.

 

+100 Bps.

Effect on profit loss

 

Ps.

(627)

 

Ps.

(110)

 

Ps.

(50)

21.10.3 Liquidity risk

Each of the Company’s sub-holding companies generally finances its operational and capital requirements on an independent basis. As of December 31, 2021 and 2020, 47.4% and 50.2%, respectively of the Company’s outstanding consolidated total indebtedness was at the level of its sub-holding companies. This structure is attributable, in part, to the inclusion of third parties in the capital structure of Coca-Cola FEMSA. Currently, the Company’s management expects to continue financing its operations and capital requirements (e.g., acquisitions, investments or capital expenditures) when it is considering domestic funding at the level of its sub-holding companies, otherwise; it is generally more convenient that its foreign operations would be financed directly through the Company because of more favorable terms of its financing market conditions. Nonetheless, sub-holdings companies may decide to incur indebtedness in the future to finance their operations and capital requirements of the Company’s subsidiaries or significant acquisitions, investments or capital expenditures. As a holding company, the Company depends on dividends and other distributions from its subsidiaries to service the Company’s indebtedness.

The Company’s principal source of liquidity has generally been cash generated from its operations. The Company has traditionally been able to rely on cash generated from operations because a significant majority of the sales of Coca-Cola FEMSA and FEMSA Comercio Proximity, FEMSA Comercio Health and FEMSA Comercio Fuel Divisions are on a cash or short-term credit basis, and FEMSA Comercio’s OXXO stores can finance a significant portion of their initial and ongoing inventories with supplier credit. The Company’s principal use of cash has generally been for capital expenditure programs, acquisitions, debt repayment and dividend payments.

Ultimate responsibility for liquidity risk management rests with the Company’s board of directors, which has established an appropriate liquidity risk management framework for the management of the Company’s short-, medium- and long-term funding and liquidity requirements. The Company manages liquidity risk by maintaining adequate cash reserves and continuously monitoring the forecast and actual cash flows, and with a low concentration of maturities per year.

The Company has access to credit from national and international banking institutions to meet treasury needs. The Company has the highest rating for Mexican companies (AAA) given by independent rating agencies, allowing the Company to evaluate capital markets in case it needs resources.

As part of the Company’s financing policy, management expects to continue financing its liquidity needs with cash from operations. Nonetheless, as a result of regulations in certain countries in which the Company operates, it may not be beneficially practicable to remit cash generated in local operations to fund cash requirements in other countries. If cash from operations in these countries is not sufficient to fund future working capital requirements and capital expenditures, management may decide, or be required, to fund cash requirements in these countries through local borrowings rather than remitting funds from another country. In the future the Company’s management may finance its working capital and capital expenditure needs with short-term or other borrowings.

The Company’s management continuously evaluates opportunities to pursue acquisitions or engage in joint ventures or other transactions. We would expect to finance any significant future transactions with a combination of cash from operations, long-term indebtedness and capital stock.

The Company’s sub-holding companies generally incur short-term indebtedness if they are temporarily unable to finance operations or meet any capital requirements with cash from operations. A significant decline in the business of any of the Company’s sub-holding companies may affect the sub-holding company’s ability to fund its capital requirements. A significant and prolonged deterioration in the economies in which we operate or in the Company’s businesses may affect the Company’s ability to obtain short-term and long-term credit or to refinance existing indebtedness on terms satisfactory to the Company’s management.

The Company presents the maturity dates associated with its long-term financial liabilities as of December 31, 2021, see Note 19. The Company generally makes payments associated with its long-term financial liabilities with cash generated from its operations.

The following table reflects all contractually fixed pay-offs for settlement, repayments and interest resulting from recognized financial liabilities. It includes expected net cash outflows from derivative financial liabilities that are in place as of December 31, 2021. Such expected net cash outflows are determined based on each particular settlement date of an instrument. 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 and excluding IFRS 16 lease liabilities) without fixed amount or timing are based on economic conditions (like interest rates and foreign exchange rates) existing on December 31, 2021.

    

    

    

    

    

    

2027 and

2022

2023

2024

2025

2026

thereafter

Non-derivative financial liabilities:

 

  

 

  

 

  

 

  

 

  

 

  

Notes and bonds

 

Ps.

4,439

 

Ps.

17,183

 

Ps.

2,918

 

Ps.

4,551

 

Ps.

5,271

 

Ps.

233,001

Loans from Banks

 

3,428

 

1,941

 

2,732

 

79

 

28

 

Other

 

55

 

44

 

32

 

25

 

1

 

Derivative financial liabilities

 

993

 

1,233

 

404

 

1,672

 

147

 

(11,787)

The Company generally makes payments associated with its non-current financial liabilities with cash generated from its operations.

21.10.4 Credit risk

Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the Company. The Company has adopted a policy of only dealing with creditworthy counterparties, where appropriate, as a means of mitigating the risk of financial loss from defaults. The Company only transacts with entities that are rated the equivalent of investment-grade and above. This information is supplied by independent rating agencies where available and, if not available, the Company uses other publicly available financial information and its own trading records to rate its major customers. The Company’s exposure and the credit ratings of its counterparties are continuously monitored, and the aggregate value of transactions concluded is spread amongst approved counterparties. Credit exposure is controlled by counterparty limits that are reviewed and approved by the risk management committee.

The Company has a high receivable turnover; hence management believes credit risk is minimal due to the nature of its businesses, which have a large portion of their sales settled in cash. The Company’s maximum exposure to credit risk for the components of the statement of financial position at December 31, 2021 and 2020 is the carrying amounts, see Note 7.

The Company manages the credit risk related to its derivative portfolio by only entering into transactions with reputable and credit-worthy counterparties as well as by maintaining in some cases a Credit Support Annex (“CSA”) that establishes margin requirements, which could change upon changes to the credit ratings given to the Company by independent rating agencies. As of December 31, 2021, the Company concluded that the maximum exposure to credit risk related to derivative financial instruments is not significant given the high credit rating of its counterparties.

21.11 Cash flows hedges

The Company determines the existence of an economic relationship between the hedging instruments and the hedged item based on the currency, amount, and timing of their respective cash flows. The Company evaluates whether the derivative designated in each hedging relationship is expected to be effective and that it has been effective to offset changes in the cash flows of the hedged item using the hypothetical derivative method.

In these hedging relationships, the main sources of inefficiency are:

• The effect of the credit risk of the counterparty and the Company on the fair value of foreign currency forward contracts, which is not reflected in the change in the fair value of the hedged cash flows; and

• Changes in the period hedges.

As of December 31, 2021, the Company’s financial instruments used to hedge its exposure to foreign exchange rates and interest rates are as follows:

Maturity

 

16 months

612 months

More than 12

 

Foreign exchange currency risk

    

  

    

  

    

  

Foreign exchange currency forward contracts

 

  

 

  

 

  

Net exposure

 

1,996

 

1,068

 

25

Average exchange rate MXN/USD

 

20.90

 

21.43

 

24.33

Net exposure

 

1,171

 

593

 

Average exchange rate BRL/USD

 

5.44

 

5.97

 

Net exposure

 

497

 

191

 

Average exchange rate COP/USD

 

3,858

 

3,952

 

Net exposure

 

280

 

 

Average exchange rate ARS/USD

 

122.56

 

 

Net exposure

 

165

 

48

 

Average exchange rate URY/USD

 

45.51

 

46.30

 

Net exposure

211

 

120

 

Average exchange rate CRC/USD

646.33

 

650.71

 

Foreign exchange currency swap contracts

 

  

 

  

 

  

Net exposure

 

 

 

44,507

Average exchange rate MXN/USD

 

 

 

16.41

Net exposure

 

 

 

15,026

Average exchange rate BRL/USD

 

 

 

4.47

Net exposure

 

 

 

885

Average exchange rate BRL/MXN

 

 

 

0.22

Net exposure

 

1,038

 

321

 

2,384

Average exchange rate COP/USD

 

3,207.80

 

3,240.00

 

3,431.99

Net exposure

 

 

3,514

 

1,311

Average exchange rate CLP/USD

 

 

696.02

 

677.00

Net exposure

 

 

 

15,078

Average exchange rate EUR/USD

 

 

 

0.86

Interest rate risk

 

  

 

  

 

  

Interest rate swaps

 

  

 

  

 

  

Net exposure

 

 

 

6,175

Interest rate average BRL

 

 

0.09

%

Net exposure

 

 

 

11,403

Interest rate average MXN

 

 

 

7.17

%

Net exposure

 

 

131

 

726

Interest rate average CLP

 

 

6.55

%

5.79

%

Net exposure

 

 

 

2,367

Interest rate average USD

 

 

3.57

%

Commodities risk

 

  

 

  

 

  

Aluminum

 

67

 

35

 

Average price (USD/Ton)

 

1,722

 

1,777

 

Sugar

 

1,366

 

653

 

769

Average price (USD cent/Lb)

 

15.22

 

14.76

 

14.74

PX+MEG

 

337

 

134

 

Average price (USD /Ton)

 

934

 

866

 

As of December 31, 2020, the Company’s financial instruments used to hedge its exposure to foreign exchange rates and interest rates are as follows:

Maturity

 

1‑6 months

6‑12 months

More than 12

 

Foreign exchange currency risk

    

  

    

  

    

  

Foreign exchange currency forward contracts

 

  

 

  

 

  

Net exposure

 

Ps.

2,887

 

Ps.

1,892

 

Ps.

2

Average exchange rate MXN/USD

 

23.26

 

23.46

 

20.01

Net exposure

 

910

 

601

 

43

Average exchange rate BRL/USD

 

5.33

 

5.20

 

4.53

Net exposure

 

511

 

212

 

Average exchange rate COP/USD

 

3,750

 

3,740

 

Net exposure

 

96

 

-

 

Average exchange rate ARS/USD

 

92.97

 

-

 

Net exposure

 

225

 

58

 

Average exchange rate URY/USD

 

45.92

 

45.69

 

Foreign exchange currency swap contracts

 

  

 

  

 

  

Net exposure

 

 

 

44,107

Average exchange rate MXN/USD

 

 

 

14.70

Net exposure

 

58

 

 

9,652

Average exchange rate BRL/USD

 

5.15

 

 

4.00

Net exposure

 

 

71

 

981

Average exchange rate BRL/MXN

 

 

0.26

 

0.26

Net exposure

 

404

 

709

 

1,688

Average exchange rate COP/USD

 

3,454

 

2,992

 

3,296

Net exposure

 

 

3,333

 

1,519

Average exchange rate CLP/USD

 

 

696.02

 

677.00

Interest rate risk

 

  

 

  

 

  

Interest rate swaps

 

  

 

  

 

  

Net exposure

 

 

 

11,403

Interest rate average MXN

 

 

 

7.17

%

Net exposure

 

 

 

4,716

Interest rate average CLP

 

 

 

4.95

%

Commodities risk

 

  

 

  

 

  

Aluminum

 

325

 

370

 

99

Average price (USD/Ton)

 

1,654

 

1,720

 

1,740

Sugar

 

869

 

391

 

365

Average price (USD cent/Lb)

 

12.13

 

11.87

 

12.17

PX+MEG

 

364

 

364

 

Average price (USD /Ton)

 

730

 

730

 

As of December 31, 2021, a reconciliation per category of equity components and an analysis of OCI components, net of tax; generated by the cash flow hedges were as follows:

    

Hedging

 

reserve

Balances at beginning of the period

 

Ps.

1,580

Cash flows hedges

 

  

Fair value changes:

 

Foreign exchange currency risk – Purchase of stock

 

77

Foreign exchange currency risk – Other stock

 

3,511

Interest rate risk

 

584

Commodity price contracts – Purchase of stock

1,244

The amounts reclassified to profit and loss:

Foreign exchange currency risk – Other stock

(1,526)

Interest rate risk

(1)

The amounts included in non-financial costs:

 

Foreign exchange currency risk – Purchase of stock

785

Commodity price contracts – Purchase of stock

(1,141)

Taxes due to changes in reserves during the period

 

(992)

Balances at the end of the period

 

Ps.

4,121

Impact of hedging on equity

Set out below is the reconciliation of each component of equity and the analysis of other comprehensive income:

Foreign

exchange

Foreign

Cross-currency

Interest

Treasury

Commodity

Total holders

Non-controlling

 

forward contracts

currency option

swaps

rate swaps

Lock contracts

price contracts

of the parent

interest

Total

As at January 1, 2020

 

Ps.

(156)

 

Ps.

Ps.

679

Ps.

(32)

Ps.

34

Ps.

11

Ps.

534

Ps.

(608)

Ps.

(74)

Financial instruments – purchases

 

(445)

 

1

(2,069)

166

(2,347)

(117)

(2,465)

Change in fair value of financial instruments recognized in OCI

 

(223)

 

5,247

(639)

4

4,389

1,819

6,208

Amount reclassified from OCI to profit or loss

 

117

 

(1)

1,540

46

(48)

(17)

1,637

1,142

2,779

Foreign currency revaluation of the net foreign operations

(1,694)

(1,694)

(2,424)

(4,118)

Effects of changes in foreign exchange rates

3

43

7

(4)

50

71

121

Tax effect

164

(1,016)

176

15

(51)

(713)

(158)

(871)

As at December 31, 2020

Ps.

(541)

Ps.

Ps.

2,729

Ps.

(442)

Ps.

Ps.

109

Ps.

1,854

Ps.

(274)

Ps.

1,580

Financial instruments – purchases

33

 

1,040

202

1,274

541

1,816

Change in fair value of financial instruments recognized in OCI

(13)

 

2,036

584

390

2,998

2,088

5,086

Amount reclassified from OCI to profit or loss

568

 

(1,587)

(0)

(539)

(1,558)

(325)

(1,883)

Foreign currency revaluation of the net foreign operations

(654)

(654)

(836)

(1,490)

Effects of changes in foreign exchange rates

3

4

(4)

3

2

5

Tax effect

(175)

(165)

(175)

(16)

(531)

(460)

(992)

As at December 31, 2021

Ps.

(124)

Ps.

Ps.

3,403

Ps.

(34)

Ps.

Ps.

141

Ps.

3,385

Ps.

736

Ps.

4,121