XML 71 R54.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Bank Loans and Notes Payables (Tables)
12 Months Ended
Dec. 31, 2023
Disclosure of detailed information about borrowings [abstract]  
Summary of Detailed Information About Borrowings
Expressed in millions of mexican pesos. (1)
202420252026202720282029 and following yearsCarrying value as of December 31, 2023Fair value as of December 31, 2023Carrying value as of December 31, 2022
Short- term debt:
Fixed rate debt:
Argentine pesos
Bank loans737373
Interest rate130.00%130.00%
Euros
Bank loans151515
Interest rate17.60%17.60%
Subtotal888888
Short- term debt888888
Long term debt:
Fixed rate debt:
U.S. Dollar
Yankee bonds (2)
36,35236,35233,71941,429
Interest rate3.05%3.05%3.06%
Bank loans2511514014092
Interest rate6.81%6.73%6.74%6.81%
Mexican pesos
Senior notes8,4959,9605,49123,94622,43931,438
Interest rate7.87%7.36%9.95%8.13%7.50%
Brazilian reais
Bank loans210212156
Interest rate6.90%6.70%6.90%6.96%
Uruguayan pesos
Bank loans976
Interest rate6.27%
Subtotal461158,4959,96041,84360,45956,31973,991
Variable rate debt:
Mexican pesos
Expressed in millions of mexican pesos. (1)
202420252026202720282029 and following yearsCarrying value as of December 31, 2023Fair value as of December 31, 2023Carrying value as of December 31, 2022
Senior notes1,7282,9254,6534,6504,650
Interest rate11.59%11.55%11.57%10.41%
Brazilian reais
Bank loans662141528
Interest rate8.81%8.94%8.94%8.88%9.77%
Subtotal61,7342,9274,6674,6664,678
Long term debt521,8492,9278,4959,96041,84365,12660,98578,669
Current portion of long term debt52528,524
Long- term debt1,8492,9278,4959,96041,84365,07460,98570,145

(1) All interest rates shown in this table are weighted average contractual annual rates.
(2) Interest rate derivatives that have been designated as fair value hedge relationships have been used by the Company to mitigate the volatility in the fair value of existing financing instruments due to changes in floating interest rate benchmarks. Gains and losses on these instruments are recorded in “market value gain (loss) in financial instruments” in the period in which they occur. Since 2022, the Company is applying fair value hedging to the hedged portion of the Senior Notes of US$ 705, which are linked to an interest rate swap. The hedging gain or loss will adjust the carrying amount of the hedged item and will be recognized in the consolidated income statements under “market value gain (loss) in financial instruments”. For the years ended on December 31, 2023, and 2022, the Company recorded in the consolidated income statements a loss of Ps. 371 and a gain of Ps. 1,647, respectively. As of December 31, 2023, and 2022 the carrying value of the Senior Note of US$ 705 is being reduced by an amount of Ps. 1,277 and 1,647 respectively, stemming from the impacts of fair value hedging.
Summary of Interest Expense
For the years ended December 31, 2023, 2022 and 2021, 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:
 202320222021
Interest on debts and borrowingsPs. 4,215Ps. 4,104Ps. 4,544
Finance charges for employee benefits (See Note 16.4)297286248
Derivative instruments (Interest)2,0861,7061,097
Interest expense for leases (See Note 10)278132101
Finance operating charges226272202
Ps. 7,102Ps. 6,500Ps. 6,192
Summary of Reconciliation of Liabilities Arising From Financing Activities
Cash flowsNon-cash impact
Carrying Value at December 31, 2022RepaymentsProceedsNew leasesOthersFair value in Hedge InstrumentsForeign Exchange movementTranslation EffectCarrying Value at December 31, 2023
Short-term bank loansPs. —Ps. (1)Ps. 87Ps. 24Ps. (22)Ps. 88
Total short-term from financing activitiesPs. —Ps. (1)Ps. 87Ps. —Ps. —Ps. —Ps. 24Ps. (22)Ps. 88
Long-term bank loans1,152(900)64152(293)175
Long-term notes payable77,517(7,500)78371(5,515)64,951
Total long-term from financing activitiesPs. 78,669Ps. (8,400)Ps. 64Ps. —Ps. 78Ps. 371Ps. (5,363)Ps. (293)Ps. 65,126
Lease liabilitiesPs. 2,135Ps. (690)Ps. —Ps. 586Ps. 535Ps. —Ps. (20)Ps. (28)Ps. 2,521
Total from financing activitiesPs. 80,804Ps. (9,091)Ps. 151Ps. 586Ps. 613Ps. 371Ps. (5,359)Ps. (343)Ps. 67,735


Cash flowsNon-cash impact
Carrying Value at December 31, 2021RepaymentsProceedsNew leasesOthersFair value in Hedge InstrumentsForeign Exchange movementTranslation EffectCarrying Value at December 31, 2022
Short-term bank loansPs. 645Ps. (521)Ps. —Ps. —Ps. —Ps. —Ps. —Ps. (124)Ps. —
Total short-term from financing activitiesPs. 645Ps. (521)Ps. —Ps. —Ps. —Ps. —Ps. —Ps. (124)Ps. —
Long-term bank loans1,284(314)8917761,152
Long-term notes payable83,853(7,597)6,000(272)(1,647)(2,820)77,517
Total long-term from financing activitiesPs.85,137Ps.(7,911)Ps.6,089Ps.—Ps.(272)Ps.(1,647)Ps.(2,803)Ps.76Ps.78,669
Lease liabilitiesPs. 1,505Ps. (631)Ps. —Ps. 1,083Ps. 180Ps. —Ps. 17Ps. (19)Ps. 2,135
Total from financing activitiesPs. 87,287Ps. (9,063)Ps. 6,089Ps. 1,083Ps. (92)Ps. (1,647)Ps. (2,786)Ps. (67)Ps. 80,804