Financial Risk Management (Tables)

12 Months Ended

Dec. 31, 2017

Schedule of foreign currency position of monetary items

The foreign currency position of monetary items of the Group at December 31, 2017, was as follows:

	Foreign Currency Amounts (Thousands)	Year-End Exchange Rate		Mexican Pesos
Assets:
U.S. dollars	1,506,177	Ps.	19.7051	Ps.	29,679,368
Euros	25,934	23.6256		612,706
Argentinean pesos	10,660	1.0566		11,263
Chilean pesos	3,718,631	0.0320		118,996
Colombian pesos	4,765,350	0.0066		31,451
Other currencies	—	—		309,325

Liabilities:
U.S. dollars (1)	4,437,506	Ps.	19.7051	Ps.	87,441,499
Euros	3,311	23.6256		78,224
Argentinean pesos	536	1.0566		566
Chilean pesos	1,864,214	0.0320		59,655
Colombian pesos	9,963,833	0.0066		65,761
Other currencies	—	—		163,215

The foreign currency position of monetary items of the Group at December 31, 2016, was as follows:

	Foreign Currency Amounts (Thousands)	Year-End Exchange Rate		Mexican Pesos
Assets:
U.S. dollars	1,947,999	Ps.	20.6356	Ps.	40,198,128
Euros	16,739	21.7260		363,672
Argentinean pesos	193,558	1.2986		251,354
Chilean pesos	3,226,447	0.0309		99,697
Colombian pesos	13,722,537	0.0068		93,313
Other currencies	—	—		96,381

Liabilities:
U.S. dollars (1)	5,129,395	Ps.	20.6356	Ps.	105,848,143
Euros	8,228	21.7260		178,762
Argentinean pesos	164,674	1.2986		213,846
Chilean pesos	1,441,423	0.0309		44,540
Colombian pesos	11,757,686	0.0068		79,952
Other currencies	—	—		208,345

(1)

As of December 31, 2017 and 2016, monetary liabilities include U.S.$2,440.3 million (Ps.48,086,947) and U.S.$2,386.6 million (Ps.49,249,604), respectively, related to long-term debt designated as hedging instrument of the Group’s investment in UHI.

Schedule of foreign currency of monetary items with net position

The Group is subject to the risk of foreign currency exchange rate fluctuations, resulting primarily from the net monetary position in U.S. dollars and U.S. dollar equivalent amounts of the Group’s Mexican operations, as follows (in millions of U.S. dollars):

	December 31,
	2017			2016
U.S. dollar-denominated and U.S. dollar-equivalent monetary assets, primarily cash and cash equivalents, held-to-maturity and available-for-sale non-current investments (1)	U.S.$	1,485.2		U.S.$	1,899.1
U.S. dollar-denominated and U.S. dollar-equivalent monetary liabilities, primarily trade accounts payable, Senior debt securities, finance lease obligations, and other liabilities (2) (3)	(4,411.5		)	(5,087.6		)

Net liability position	U.S.$	(2,926.3	)	U.S.$	(3,188.5	)

(1)

As of December 31, 2017 and 2016, this line includes U.S. dollar equivalent amounts of U.S.$31.8 million and U.S.$16.4 million, respectively, related to other foreign currencies, primarily Euros.

(2)

As of December 31, 2017 and 2016, this line includes U.S. dollar equivalent amounts of U.S.$5.9 million and U.S.$7.7 million, respectively, related to other foreign currencies, primarily Euros.

(3)

As of December 31, 2017 and 2016, monetary liabilities include U.S.$2,440.3 million (Ps.48,086,944) and U.S.$2,386.6 million (Ps.49,249,604), respectively, related to long-term debt designated as a hedging instrument of the Group’s investments in UHI and the initial investment in Open Ended Fund (see Note 13).

Schedule of hypothetical changes in fair value or losses in earnings

December 31, 2017	Carrying Value (3)		Fair Value (4)		Increase (Decrease) of Fair Value Over Carrying Value			Increase (Decrease) of Fair Value Over Carrying Value Assuming a Hypothetical 10% Increase in Fair Value
Assets:
Temporary investments (1)	Ps.	6,013,678	Ps.	6,013,678	Ps.	—		Ps.	—
Warrants issued by UHI	36,395,183		36,395,183		—			3,639,518
Long-term loan and interest receivable from GTAC	929,516		937,137		7,621			101,335
Held-to-maturity investments	287,605		284,443		(3,162		)	25,282
Available-for-sale investments	7,297,577		7,297,577		—			729,758
Derivative financial instruments (2)	2,263,874		2,263,874		—			—

Liabilities:
U.S. dollar-denominated debt:
Senior Notes due 2025	11,823,060		14,065,776		2,242,716			3,649,294
Senior Notes due 2026	5,911,530		6,278,104		366,574			994,384
Senior Notes due 2032	5,911,530		7,985,945		2,074,415			2,873,010
Senior Notes due 2040	11,823,060		14,583,508		2,760,448			4,218,799
Senior Notes due 2045	19,705,100		20,068,856		363,756			2,370,642
Senior Notes due 2046	17,734,590		21,016,731		3,282,141			5,383,814

December 31, 2017	Carrying Value (3)	Fair Value (4)	Increase (Decrease) of Fair Value Over Carrying Value		Increase (Decrease) of Fair Value Over Carrying Value Assuming a Hypothetical 10% Increase in Fair Value
Peso-denominated debt:
Notes due 2020	10,000,000	9,702,300	(297,700	)	672,530
Notes due 2021	6,000,000	6,090,900	90,900		699,990
Notes due 2022	5,000,000	5,063,300	63,300		569,630
Notes due 2027	4,500,000	4,442,940	(57,060	)	387,234
Senior Notes due 2037	4,500,000	4,085,685	(414,315	)	(5,746	)
Senior Notes due 2043	6,500,000	5,085,925	(1,414,075	)	(905,482	)
Notes payable to Mexican banks	14,142,027	13,917,175	(224,852	)	1,166,866
Finance lease obligations	5,622,774	5,360,933	(261,841	)	274,252
Other notes payable	3,684,060	3,319,414	(364,646	)	(32,705	)

December 31, 2016	Carrying Value (3)		Fair Value (4)		Increase (Decrease) of Fair Value Over Carrying Value			Increase (Decrease) of Fair Value Over Carrying Value Assuming a Hypothetical 10% Increase in Fair Value
Assets:
Temporary investments (1)	Ps.	5,498,219	Ps.	5,498,219	Ps.	—		Ps.	—
Warrants issued by UHI	38,298,606		38,298,606		—			3,829,861
Long-term loan and interest receivable from GTAC	881,740		889,054		7,314			96,219
Held-to-maturity investments	335,833		334,807		(1,026		)	32,455
Available-for-sale investments	6,456,392		6,456,392		—			645,639
Derivative financial instruments (2)	647,770		647,770		—			—

Liabilities:
U.S. dollar-denominated debt:
Senior Notes due 2018	10,317,800		10,858,040		540,240			1,626,044
Senior Notes due 2025	12,381,360		14,151,151		1,769,791			3,184,906
Senior Notes due 2026	6,190,680		6,229,991		39,311			662,310
Senior Notes due 2032	6,190,680		7,566,868		1,376,188			2,132,875
Senior Notes due 2040	12,381,360		13,039,801		658,441			1,962,421
Senior Notes due 2045	20,635,600		17,713,393		(2,922,207		)	(1,150,868		)
Senior Notes due 2046	18,572,040		18,580,026		7,986			1,865,989
Peso-denominated debt:
Notes due 2020	10,000,000		9,791,680		(208,320		)	770,848
Notes due 2021	6,000,000		5,953,980		(46,020		)	549,378
Notes due 2022	5,000,000		4,942,230		(57,770		)	436,453
Senior Notes due 2037	4,500,000		4,031,550		(468,450		)	(65,295		)
Senior Notes due 2043	6,500,000		4,712,500		(1,787,500		)	(1,316,250		)
Notes payable to Mexican banks	9,618,686		9,331,330		(287,356		)	645,777
Finance lease obligations	6,391,826		5,763,903		(627,923		)	(51,533		)
Other notes payable	4,853,025		4,143,984		(709,041		)	(294,643		)
Derivative financial instruments (2)	5,508		5,508		—			—

(1)

At December 31, 2017 and 2016, the Group´s temporary investments consisted of highly liquid securities, including without limitation debt securities and equity instruments held for trading (primarily denominated in Mexican pesos and U.S. dollars). Given the short-term nature of these investments, an increase in U.S. and/or Mexican interest rates would not significantly decrease the fair value of these investments.

(2)

Given the nature of these derivative instruments, an increase of 10% in the interest and/or exchange rates would not have a significant impact on the fair value of these financial instruments.

(3)

The carrying value of debt is stated in this table at its principal amount.

(4)

The fair value of the Senior Notes and Notes due by the Group are within Level 1 of the fair value hierarchy as there is a quoted market price for them. The fair value of the finance lease obligations are within Level 2 of the fair value hierarchy and has been estimated based on cash flows discounted using an estimated weighted average cost of capital. The fair value of held-to-maturity securities are within Level 1 of the fair value hierarchy, and were based on market interest rates to the listed securities.

Schedule of contractual undiscounted cash flows

	Less Than 12 Months January 1, 2018 to December 31, 2018		12-36 Months January 1, 2019 to December 31, 2020		36-60 Months January 1, 2021 to December 31, 2022		Maturities Subsequent to December 31, 2022		Total
At December 31, 2017
Debt (1)	Ps.	307,489	Ps.	11,481,645	Ps.	19,852,893	Ps.	91,908,870	Ps.	123,550,897
Finance lease obligations	580,884		1,158,144		1,002,726		2,881,020		5,622,774
Other notes payable	1,178,435		2,505,625		—		—		3,684,060
Trade and other liabilities	28,103,281		5,527,223		1,912,825		780,166		36,323,495
Interest on debt (2)	6,848,965		16,946,850		13,910,021		88,905,897		126,611,733
Interest on finance lease obligations	420,572		671,660		496,371		536,910		2,125,513
Interest on other notes payable	5,585		41,562		77,188		—		124,335

	Less Than 12 Months January 1, 2017 to December 31, 2017		12-36 Months January 1, 2018 to December 31, 2019		36-60 Months January 1, 2020 to December 31, 2021		Maturities Subsequent to December 31, 2021		Total
At December 31, 2016
Debt (1)	Ps.	851,659	Ps.	12,239,445	Ps.	18,484,978	Ps.	96,712,124	Ps.	128,288,206
Finance lease obligations	575,576		1,145,475		1,128,587		3,542,188		6,391,826
Derivative financial instruments (interest rate swaps)	—		5,508		—		—		5,508
Other notes payable	1,202,344		2,433,493		1,217,188		—		4,853,025
Trade and other liabilities	31,260,457		5,079,927		2,859,396		1,436,127		40,635,907
Interest on debt (2)	6,610,591		15,606,658		13,876,591		96,353,123		132,446,963
Interest on finance lease obligations	454,950		768,813		622,667		804,501		2,650,931
Interest on other notes payable	127,656		119,632		5,937		—		253,225

(1)

The amounts of debt are disclosed on a principal amount basis (see Note 13).

(2)

Interest to be paid in future years on outstanding debt as of December 31, 2017 and 2016, based on contractual interest rate and exchange rates as of that date.