XML 71 R56.htm IDEA: XBRL DOCUMENT v3.21.1
Bank Loans and Notes Payables (Tables)
12 Months Ended
Dec. 31, 2020
Disclosure of detailed information about borrowings [abstract]  
Summary of Detailed Information About Borrowings
 Expressed in millions of mexican pesos. (1)202120222023202420252026 and following yearsCarrying value as of December 31, 2020Fair value as of December 31, 2020Carrying value as of December 31, 2019
Short- term debt:
Fixed rate debt:
Colombian pesos
Bank loans230
Interest rate4.37%
Argentine pesos
Bank loans711711711126
Interest rate44.73%44.73%63.50%
Uruguayan pesos
Bank loans49849849863
Interest rate15.13%15.13%11.59%
Subtotal1,2091,2091,209419
Variable rate debt:
Colombian pesos
Bank loans436436436431
Interest rate3.08%3.08%4.66%
Argentine pesos
Bank loans32
Interest rate54.25%
Subtotal436436436463
Short- term debt1,6451,6451,645882
Long term debt:
Fixed rate debt:
U.S. Dollar
Yankee bond50,59850,59857,96737,575
Interest rate3.09%3.09%4.48%
Mexican pesos
Senior notes2,5007,49711,48621,48322,63818,484
Interest rate8.27%5.46%7.73%7.00%6.95%
 Expressed in millions of mexican pesos. (1)202120222023202420252026 and following yearsCarrying value as of December 31, 2020Fair value as of December 31, 2020Carrying value as of December 31, 2019
Brazilian reais
Bank loans59502919157157309
Interest rate6.04%6.05%6.40%6.62%6.18%6.05%
Uruguayan pesos
Bank loans7702611,0311,0321,266
Interest rate10.29%8.04%9.72%10.01%
Subtotal 3,3293117,5261962,08473,26981,79457,634
Variable rate debt:
Mexican pesos
Senior notes1,4591,7223,1813,1761,459
Interest rate4.73%4.56%4.64%7.99%
Bank loans3,7375,5989,3359,4009,358
Interest rate4.89%5.15%5.04%8.20%
Colombian pesos
Bank loans402
Interest rate5.61%
Brazilian reais
Bank loans4354848242
Interest rate8.45%8.37%8.44%7.82%
Subtotal 431,4645,4595,59812,56412,62411,461
Long term debt3,3721,7757,526195,45967,68285,83394,41869,095
Current portion of long term debt3,3723,37210,603
Long- term debt1,7757,526195,45967,68282,46194,41858,492
(1)All interest rates shown in this table are weighted average contractual annual rates.
Summary of Interest Expense
For the years ended December 31, 2020, 2019 and 2018, the interest expense related to the bank loans and notes payable is comprised as follows and included in the consolidated income statement under the interest expense caption:
 202020192018
Interest on debts and borrowingsPs. 6,228Ps. 4,459Ps. 4,786
Finance charges for employee benefits231200202
Derivative instruments1,1741,9462,370
Finance charges of leases105129
Finance operating charges156170210
 Ps. 7,894Ps. 6,904Ps. 7,568
Summary of Reconciliation of Liabilities Arising From Financing Activities
Cash flowsNon-cash impact
Carrying Value at December 31, 2019RepaymentsProceedsNew leasesOthersForeign Exchange movementTranslation EffectCarrying Value at December 31, 2020
Short-term bank loansPs. 882Ps. (17,641)Ps. 18,525Ps. —Ps. —Ps. —Ps. (121)Ps. 1,645
Short-term notes payable
Total short-term from financing activitiesPs. 882Ps. (17,641)Ps. 18,525Ps. —Ps. —Ps. —Ps. (121)Ps. 1,645
Long-term bank loans11,576(896)293(405)10,568
Long-term notes payable57,519(26,650)43,4791,018(101)75,265
Total long-term from financing activitiesPs. 69,095Ps. (27,546)Ps. 43,772Ps. —Ps. —Ps. 1,018Ps. (506)Ps. 85,833
Lease liabilitiesPs. 1,383Ps. (573)Ps. —Ps. 599Ps. 34Ps. (13)Ps. (123)Ps. 1,306
Total from financing activitiesPs. 71,360Ps. (45,760)Ps. 62,297Ps. 599Ps. 34Ps. 1,005Ps. (750)Ps. 88,784


Cash flowsNon-cash impact
 Carrying Value at December 31, 2018RepaymentsProceedsNew leasesOthersForeign Exchange movementTranslation EffectCarrying Value at December 31, 2019
Short-term bank loansPs. 1,382Ps. (852)Ps. 503Ps. —Ps. —Ps. —Ps. (151)Ps. 882
Short-term notes payable
Total short-term from financing activitiesPs. 1,382Ps. (852)Ps. 503Ps. —Ps. —Ps. —Ps. (151)Ps. 882
Long-term bank loans16,572(14,926)10,233(303)11,576
Long-term notes payable63,841(4,674)(1,589)(59)57,519
Long-term lease liabilities10(8)(1)(1)
Total long-term from financing activitiesPs. 80,423Ps. (19,608)Ps. 10,233Ps. —Ps. —Ps. (1,590)Ps. (363)Ps. 69,095
Lease liabilities (1)Ps. 1,798Ps. (492)Ps. —Ps. 215Ps. (21)Ps. (37)Ps. (80)Ps. 1,383
Total from financing activitiesPs. 83,603Ps. (20,952)Ps. 10,736Ps. 215Ps. (21)Ps. (1,627)Ps. (594)Ps. 71,360
(1) Beginning balance as of adoption date; January 1st, 2019