Pensions and Post-Employment Benefits (Tables)

12 Months Ended

Dec. 31, 2017

Schedule Actuarial Results Related to Pension and Other Post Retirement Benefits

For the years ended December 31, 2017, 2016 and 2015, the effects of pension plans and other post-employment benefits are summarized as follows:


		Pensions							Other benefits								Total
Net period cost (income):		2017			2016		2015		2017			2016		2015			2017			2016		2015
Recorded in operating costs and expenses
Service cost	Ps		221			151		128		33			25		30			254			176		158
Past service cost			(55	)		8		12		—			—		(20	)		(55	)		8		(8	)
Loss for settlements and curtailments			—			—		—		—			—		(13	)		—			—		(13	)

			166			159		140		33			25		(3	)		199			184		137

Recorded in other financial expenses
Net interest cost			693			711		596		74			57		56			767			768		652

Recorded in other comprehensive income
Actuarial (gains) losses for the period			20			3,985		872		(23	)		34		(124	)		(3	)		4,019		748

	Ps		879			4,855		1,608		84			116		(71	)		963			4,971		1,537

Disclosure of Net Defined Benefit Liability (Asset)

The reconciliations of the actuarial benefits obligations, pension plan assets, and liabilities recognized in the statement of financial position as of December 31, 2017 and 2016 are presented as follows:


		Pensions						Other benefits						Total
		2017			2016			2017			2016			2017			2016
Change in benefits obligation:
Projected benefit obligation at beginning of the period	Ps		51,055			42,740			1,164			1,100			52,219			43,840
Service cost			221			151			33			25			254			176
Interest cost			1,625			1,685			76			59			1,701			1,744
Actuarial (gains) losses			727			6,263			(24	)		35			703			6,298
Additions through business combinations			2,801			—			271			—			3,072			—
Settlements and curtailments			—			—			—			(19	)		—			(19	)
Plan amendments			15			8			—			—			15			8
Benefits paid			(2,920	)		(2,379	)		(81	)		(74	)		(3,001	)		(2,453	)
Foreign currency translation			1,386			2,587			(3	)		38			1,383			2,625

Projected benefit obligation at end of the period			54,910			51,055			1,436			1,164			56,346			52,219

Change in plan assets:
Fair value of plan assets at beginning of the period			28,828			25,547			26			24			28,854			25,571
Return on plan assets			932			974			2			2			934			976
Actuarial (gains) losses for the period			707			2,278			(1	)		1			706			2,279
Employer contributions			1,494			1,289			81			93			1,575			1,382
Additions through business combinations			2,841			—			—			—			2,841			—
Reduction for disposal of assets			(4	)		—			—			—			(4	)		—
Settlements and curtailments			—			—			—			(19	)		—			(19	)
Benefits paid			(2,920	)		(2,379	)		(81	)		(74	)		(3,001	)		(2,453	)
Foreign currency translation			787			1,119			1			(1	)		788			1,118

Fair value of plan assets at end of the period			32,665			28,828			28			26			32,693			28,854

Amounts recognized in the statements of financial position:
Net projected liability recognized in the statement of financial position	Ps		22,245			22,227			1,408			1,138			23,653			23,365

Summary of Actuarial (Gains) Losses

For the years 2017, 2016 and 2015, actuarial (gains) losses for the period were generated by the following main factors as follows:


		2017			2016			2015
Actuarial (gains) losses due to experience	Ps		121			(511	)		(105	)
Actuarial (gains) losses due to demographic assumptions			(46	)		(231	)		(153	)
Actuarial (gains) losses due financial assumptions			(78	)		4,761			1,006

	Ps		(3	)		4,019			748

Summary of Plan Assets Measured at Estimated Fair Value

As of December 31, 2017 and 2016, plan assets were measured at their estimated fair value and, based on the hierarchy of fair values, are detailed as follows:


		2017									2016
		Level 1		Level 2		Level 3		Total			Level 1		Level 2		Level 3		Total
Cash	Ps		579		—		111		690	Ps		1,075		1,024		—		2,099
Investments in corporate bonds			144		6,067		1		6,212			1,050		2,617		—		3,667
Investments in government bonds			1,701		9,407		—		11,108			209		10,081		—		10,290

Total fixed-income securities			2,424		15,474		112		18,010			2,334		13,722		—		16,056

Investment in marketable securities			6,212		1,735		—		7,947			2,001		5,956		—		7,957
Other investments and private funds			991		3,279		2,466		6,736			770		3,478		593		4,841

Total variable-income securities			7,203		5,014		2,466		14,683			2,771		9,434		593		12,798

Total plan assets	Ps		9,627		20,488		2,578		32,693	Ps		5,105		23,156		593		28,854

Schedule of Estimated Payments for Pensions and Other Post-Employment Benefits

As of December 31, 2017, estimated payments for pensions and other post-employment benefits over the next 10 years were as follows:


		2017
2018	Ps		3,071
2019			2,952
2020			3,085
2021			3,080
2022			3,121
2023 – 2027			15,868

Summary of Significant Assumptions Used in the Determination of the Benefit Obligation

The most significant assumptions used in the determination of the benefit obligation were as follows:


	2017										2016
	Mexico			United States			United Kingdom			Range of rates in other countries	Mexico			United States			United Kingdom			Rates ranges in other countries
Discount rates		9.3	%		3.9	%		2.4	%	1.3% – 6.3%		9.0	%		4.2	%		2.6	%	1.1% – 7.0%
Rate of return on plan assets		9.3	%		3.9	%		2.4	%	1.3% – 6.3%		9.0	%		4.2	%		2.6	%	1.1% – 7.0%
Rate of salary increases		4.0	%		—			3.2	%	1.5% – 6.0%		4.0	%		—			3.3	%	1.5% – 6.0%

The increase (decrease) that would have resulted in the PBO of pensions and other post-employment benefits as of December 31, 2017 are shown below:


		Pensions						Other benefits						Total
		+50 bps			-50 bps			+50 bps			-50 bps			+50 bps			-50 bps
Assumptions:
Discount Rate Sensitivity	Ps		(4,028	)		4,426			(72	)		83			(4,100	)		4,509
Salary Increase Rate Sensitivity			154			(138	)		34			(29	)		189			(166	)
Pension Increase Rate Sensitivity			2,341			(2,209	)		—			—			2,341			(2,209	)

Aggregate Projected Benefit Obligation for Pension Plans and Other Post-Employment Benefits and the Plan Assets by Country

As of December 31, 2017 and 2016, the aggregate projected benefit obligation (“PBO”) for pension plans and other post-employment benefits and the plan assets by country were as follows:


		2017							2016
		PBO		Assets		Deficit			PBO		Assets		Deficit
Mexico	Ps		3,213		840		2,373	Ps		3,247		824		2,423
United States			6,378		4,031		2,347			7,110		4,192		2,918
United Kingdom			35,602		23,145		12,457			33,925		22,154		11,771
Germany			4,362		213		4,149			4,429		227		4,202
Other countries			6,791		4,464		2,327			3,508		1,457		2,051

	Ps		56,346		32,693		23,653	Ps		52,219		28,854		23,365