XML 78 R57.htm IDEA: XBRL DOCUMENT v3.22.1
Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2021
Statement [Line Items]  
Disclosure of financial instruments at fair value through profit or loss

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

Fair Value of Company's Publicly Traded Debt

    

2021

    

2020

Carrying value

 

Ps.

190,585

 

Ps.

188,665

Fair value

 

198,232

 

208,134

Disclosure of Outstanding Interest Rate Swap Agreements

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)

 

Disclosure of Outstanding Forward Agreements to Purchase Foreign Currency

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

 

 

Disclosure of Outstanding Cross Currency Swap Agreements

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

Disclosure of Fair Value of Commodity Price Contracts

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)

 

Disclosure of Net Effects of Expired Contracts 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.
Disclosure of Net Effect of Changes in Fair Value of Derivative Financial Instruments Did Not Meet Hedging Criteria for Accounting Purposes

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

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:

    

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)

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

    

    

    

    

    

    

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)

Summary of Financial Instruments to Hedge Exposure to Foreign Exchange Rates and Interest Rates

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

 

Reconciliation Per Category of Equity Components and Analysis of OCI Components, Net of Tax Generated by Cash Flow Hedges

    

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

Schedule of Reconciliation of Each Component of Equity and 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

Market risk [member]  
Statement [Line Items]  
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, 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.