XML 68 R21.htm IDEA: XBRL DOCUMENT
v3.20.1

Financial Instruments | 12 Months Ended
--- | ---
Dec. 31, 2019
Financial Instruments |
Financial Instruments | 15.Financial Instruments The Group’s financial instruments presented in the consolidated statements of financial position included cash and cash equivalents, temporary investments, accounts and notes receivable, a long-term loan receivable from GTAC, warrants that are exercisable for UHI’s common stock, non- current investments in debt and equity securities, and in securities in the form of an open-ended fund, accounts payable, outstanding debt, lease liabilities, other notes payable, and derivative financial instruments. For cash and cash equivalents, temporary investments, accounts receivable, accounts payable, and short-term notes payable due to banks and other financial institutions, the carrying amounts approximate fair value due to the short maturity of these instruments. The fair value of the Group’s long-term debt securities are based on quoted market prices. The fair value of long-term loans that the Group borrowed from leading Mexican banks (see Note 14), has been estimated using the borrowing rates currently available to the Group for bank loans with similar terms and average maturities. The fair value of non-current investments in financial instruments, and currency option and interest rate swap agreements were determined by using valuation techniques that maximize the use of observable market data. The carrying and estimated fair values of the Group’s non-derivative financial instruments as of December 31, 2019 and 2018, were as follows:
|  | 2019 |  | 2018
|  | Carrying Value |  | Fair Value |  | Carrying Value |  | Fair Value
Assets: |  |  |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  | Ps. | 27,451,997 |  | Ps. | 27,451,997 |  | Ps. | 32,068,291 |  | Ps. | 32,068,291
Temporary investments |  |  | — |  |  | — |  |  | 30,992 |  |  | 30,992
Trade notes and accounts receivable, net |  |  | 14,486,184 |  |  | 14,486,184 |  |  | 19,748,850 |  |  | 19,748,850
Warrants issued by UHI (see Note 9) |  |  | 33,775,451 |  |  | 33,775,451 |  |  | 34,921,530 |  |  | 34,921,530
Long-term loan and interest receivable from GTAC (see Note 10) |  |  | 872,317 |  |  | 875,585 |  |  | 817,605 |  |  | 824,540
Open Ended Fund (see Note 9) |  |  | 4,688,202 |  |  | 4,688,202 |  |  | 7,662,726 |  |  | 7,662,726
Other equity instruments (see Note 9) |  |  | 5,751,001 |  |  | 5,751,001 |  |  | 6,545,625 |  |  | 6,545,625
Other financial assets (see Note 9) |  |  | — |  |  | — |  |  | 72,612 |  |  | 72,612
Liabilities: |  |  |  |  |  |  |  |  |  |  |  |
Senior Notes due 2025, 2032 and 2040 |  | Ps. | 28,325,700 |  | Ps. | 34,954,254 |  | Ps. | 29,509,500 |  | Ps. | 33,110,013
Senior Notes due 2045 |  |  | 18,883,800 |  |  | 19,739,047 |  |  | 19,673,000 |  |  | 17,317,748
Senior Notes due 2037 and 2043 |  |  | 11,000,000 |  |  | 8,986,870 |  |  | 11,000,000 |  |  | 7,905,625
Senior Notes due 2026 and 2046 |  |  | 22,660,560 |  |  | 26,645,193 |  |  | 23,607,600 |  |  | 24,051,128
Senior Notes due 2049 |  |  | 14,162,850 |  |  | 15,364,426 |  |  | — |  |  | —
Notes due 2020 |  |  | — |  |  | — |  |  | 10,000,000 |  |  | 9,605,700
Notes due 2021 |  |  | — |  |  | — |  |  | 6,000,000 |  |  | 5,956,506
Notes due 2022 |  |  | — |  |  | — |  |  | 5,000,000 |  |  | 4,941,430
Notes due 2027 |  |  | 4,500,000 |  |  | 4,656,375 |  |  | 4,500,000 |  |  | 4,027,275
Short and long-term notes payable to Mexican banks |  |  | 22,845,382 |  |  | 23,012,707 |  |  | 13,834,538 |  |  | 13,551,620
Lease liabilities |  |  | 9,363,520 |  |  | 9,120,903 |  |  | 5,317,944 |  |  | 5,121,534
Other notes payable |  |  | 1,324,063 |  |  | 1,295,780 |  |  | 2,576,874 |  |  | 2,430,667
The carrying values (based on estimated fair values), notional amounts, and maturity dates of the Group’s derivative financial instruments as of December 31, 2019 and 2018, were as follows:
|  |  |  |  | Notional |  |
|  |  |  |  | Amount |  |
December 31, 2019: |  | Carrying |  | (U.S. Dollars in |  |
Derivative Financial Instruments |  | Value |  | Thousands) |  | Maturity Date
Assets: |  |  |  |  |  |  |  |
Derivatives recorded as accounting hedges (cash flow hedges): |  |  |  |  |  |  |  |
TVI’s interest rate swap(a) |  | Ps. | 4,592 |  | Ps. | 407,200 |  | May 2020 through May 2022
Total assets |  | Ps. | 4,592 |  |  |  |  |
Liabilities: |  |  |  |  |  |  |  |
Derivatives recorded as accounting hedges (cash flow hedges): |  |  |  |  |  |  |  |
TVI’s interest rate swap(b) |  | Ps. | 8,943 |  | Ps. | 938,182 |  | April 2022
Interest rate swap (c) |  |  | 38,543 |  | Ps. | 2,000,000 |  | October 2022
Interest rate swap (d) |  |  | 30,702 |  | Ps. | 1,500,000 |  | October 2022
Interest rate swap (e) |  |  | 83,122 |  | Ps. | 2,500,000 |  | February 2023
Interest rate swap (f) |  |  | 185,205 |  | Ps. | 6,000,000 |  | June 2024
Forward (g) |  |  | 144,466 |  | U.S.$ | 218,688 |  | January 2020 through September 2020
Derivatives not recorded as accounting hedges: |  |  |  |  |  |  |  |
TVI's forward (h) |  |  | 45,968 |  | U.S.$ | 66,000 |  | January 2020 through October 2020
Empresas Cablevisión’s forward (i) |  |  | 48,474 |  | U.S.$ | 73,000 |  | January 2020 through October 2020
Sky's forward (j) |  |  | 87,090 |  | U.S.$ | 127,850 |  | January 2020 through September 2020
Forward (k) |  |  | 242,777 |  | U.S.$ | 361,550 |  | January 2020 through October 2020
Total liabilities |  | Ps. | 915,290 |  |  |  |  |
|  |  |  |  | Notional |  |
|  |  |  |  | Amount |  |
December 31, 2018: |  | Carrying |  | (U.S. Dollars in |  |
Derivative Financial Instruments |  | Value |  | Thousands) |  | Maturity Date
Assets: |  |  |  |  |  |  |  |
Derivatives recorded as accounting hedges (cash flow hedges): |  |  |  |  |  |  |  |
TVI’s interest rate swap(a) |  | Ps. | 37,251 |  | Ps. | 1,188,667 |  | April 2019 through May 2022
TVI’s interest rate swap(b) |  |  | 32,267 |  | Ps. | 1,145,871 |  | April 2022
Interest rate swap (l) |  |  | 340,153 |  | Ps. | 6,000,000 |  | April 2021
Interest rate swap (m) |  |  | 299,560 |  | Ps. | 5,000,000 |  | May 2022
Interest rate swap (c) |  |  | 85,073 |  | Ps. | 2,000,000 |  | October 2022
Interest rate swap (d) |  |  | 63,420 |  | Ps. | 1,500,000 |  | October 2022
Interest rate swap (e) |  |  | 76,876 |  | Ps. | 2,500,000 |  | February 2023
Forward (g) |  |  | 100,922 |  | U.S.$ | 224,000 |  | January 2019 through November 2019
Total assets |  | Ps. | 1,035,522 |  |  |  |  |
Liabilities: |  |  |  |  |  |  |  |
Derivatives not recorded as accounting hedges: |  |  |  |  |  |  |  |
TVI's forward (h) |  | Ps. | 10,255 |  | U.S.$ | 75,000 |  | January 2019 through October 2019
Empresas Cablevisión's forward (i) |  |  | 10,518 |  | U.S.$ | 82,000 |  | January 2019 through October 2019
Sky's forward (j) |  |  | 27,309 |  | U.S.$ | 38,600 |  | January 2019 through August 2019
Forward (k) |  |  | 99,979 |  | U.S.$ | 491,400 |  | January 2019 through October 2019
Total liabilities |  | Ps. | 148,061 |  |  |  |  |
| (a) |  | TVI has entered into several derivative transaction agreements (interest rate swaps) with two financial institutions from August 2013 through May 2022 to hedge the variable interest rate exposure resulting from Mexican peso loans of a total principal amount of Ps.407,200 and Ps.1,188,667, as of December 31, 2019 and 2018, respectively. Under these agreements, the Company receives monthly payments based on aggregate notional amounts of Ps.407,200 and Ps.1,188,667 and makes payments based on the same notional amount at an annual weighted average fixed rate of 5.508%. TVI has recognized the change in fair value of this transaction as an accounting hedge, and recorded a loss of Ps.54,383 and Ps.21,722 in other comprehensive income or loss as of December 31, 2019 and 2018, respectively. In the years ended as of December 31, 2019 and 2018, TVI recorded a gain of Ps.26,962 and Ps.33,692, respectively, in consolidated other finance income or expense.
| (b) |  | In March and April 2017, TVI entered into several derivative transaction agreements (interest rate swaps) with two financial institutions through April 2022 to hedge the variable interest rate exposure resulting from Mexican peso loan of a total principal amount of Ps.938,182 and Ps.1,145,871, as of December 31, 2019 and 2018, respectively. Under these agreements, the Company receives monthly payments based on aggregate notional amounts of Ps.938,182 and Ps.1,145,871, as of December 31, 2019 and 2018, respectively, at an annual variable rate of 28- days TIIE and makes monthly payments based on the same notional amounts at an annual weighted average fixed rate of 7.2663%. The Company has recognized the change in fair value of this transaction as an accounting hedge, and recorded a (loss) gain of Ps.(8,943) and Ps.32,267 in other comprehensive income or loss as of December 31, 2019 and 2018, respectively. TVI recorded a gain of Ps.11,738 and Ps.8,881 for this transaction agreement in consolidated other finance income or expense as of December 31, 2019 and 2018, respectively.
| (c) |  | In November 2017, the Company entered into a derivative transaction agreement (interest rate swap) through October 2022, to hedge the variable interest rate exposure resulting from a Mexican peso loan of a total principal amount of Ps.2,000,000. Under this transaction, the Company receives monthly payments based on an aggregate notional amount of Ps.2,000,000, at an annual variable rate of 28 days of TIIE and makes monthly payments based on the same notional amount at an annual fixed rate of 7.3275%. The Company has recognized the change in fair value of this transaction as an accounting hedge, and recorded a cumulative (loss) gain of Ps.(38,543) and Ps.85,073 in other comprehensive income or loss as of December 31, 2019 and 2018, respectively. In 2019 and 2018, the Company recorded a gain of Ps.20,933 and Ps.12,374, respectively, in consolidated other finance income or expense.
| (d) |  | In November and December 2017, the Company entered into a derivative transaction agreement (interest rate swap) through October 2022, to hedge the variable interest rate exposure resulting from a Mexican peso loan of a total principal amount of Ps.1,500,000. Under this transaction, the Company receives monthly payments based on an aggregate notional amount of Ps.1,500,000, at an annual variable rate of 28 days of TIIE and makes monthly payments based on the same notional amount at an annual fixed rate of 7.35%. The Company has recognized the change in fair value of this transaction as an accounting hedge, and recorded a cumulative (loss) gain of Ps.(30,702) and Ps.63,420, in other comprehensive income or loss as of December 31, 2019 and 2018, respectively. In 2019, the Company recorded a gain of Ps.15,472 in consolidated other finance income or expense.
| (e) |  | In January 2018, the Company entered into a derivative transaction agreement (interest rate swap) through February 2023, to hedge the variable interest rate exposure resulting from a Mexican peso loan of a total principal amount of Ps.2,500,000. Under this transaction, the Company receives monthly payments based on aggregate notional amounts of Ps.2,500,000, at an annual variable rate of 28 days of TIIE and makes monthly payments based on the same notional amount at an annual fixed rate of 7.7485%. The Company has recognized the change in fair value of this transaction as an accounting hedge, and recorded a cumulative (loss) gain of Ps.(83,122) and Ps.76,876 in other comprehensive income or loss as of December 31, 2019 and 2018, respectively. In 2019, the Company recorded a gain of Ps.16,167 in consolidated other finance income or expense.
| (f) |  | In June and July 2019, the Company entered into a derivative transaction agreement (interest rate swap) through June 2024, to hedge the variable interest rate exposure resulting from a Mexican peso loan of a total principal amount of Ps.6,000,000. Under this transaction, the Company receives monthly payments based on aggregate notional amounts of Ps.6,000,000, at an annual variable rate of 28 days of TIIE and makes monthly payments based on the same notional amount at an annual fixed rate of 7.3873%. The Company has recognized the change in fair value of this transaction as an accounting hedge, and recorded a cumulative loss of Ps.185,205 in other comprehensive income or loss as of December 31, 2019. In 2019, the Company recorded a gain of Ps.21,488 in consolidated other finance income or expense.
| (g) |  | As of December 31, 2019 and 2018, the Company had entered into derivative contracts of foreign currency (forward) to fix the exchange rate for the purchase of U.S.$218.7 million and U.S.$224.0 million, respectively at an average exchange rate of Ps.19.9256 and Ps.19.6767, respectively. The Company has recognized the change in fair value of this transaction as an accounting hedge, and recorded a cumulative (loss) gain of Ps.(144,466) and Ps.100,922 for this transaction agreement in other comprehensive income or loss as of December 31, 2019, and 2018, respectively. In 2019 and 2018, the Company recorded a loss of Ps.107,440 and Ps.153,853 in consolidated other finance income or expense, respectively.
| (h) |  | As of December 31, 2019, TVI had foreign currency contracts (forward) in the aggregate notional amount of U.S.$66.0 million at an average rate of Ps.20.0094. As a result of the change in fair value of these agreements, in the year ended December 31, 2019, the Company recorded a loss of Ps.149,389, in consolidated other finance income or expense.
| (i) |  | As of December 31, 2019, Empresas Cablevisión had foreign currency contracts (forward) in the aggregate notional amount of U.S.$73.0 million at an average rate of Ps.20.0049. As a result of the change in fair value of these agreements, in the year ended December 31, 2019, the Company recorded a loss of Ps.147,383, in consolidated other finance income or expense.
| (j) |  | As of December 31, 2019, Sky had foreign currency contracts (forward) in the aggregate notional amount of U.S.$127.8 million at an average rate of Ps.20.0001. As a result of the change in fair value of these agreements, in the year ended December 31, 2019, the Company recorded a loss of Ps.115,189, in consolidated other finance income or expense.
| (k) |  | As of December 31, 2019 and 2018, the Company had foreign currency contracts (forward) in the aggregate notional amount of U.S.$361.5 million and U.S.$491.4 million at an average rate of Ps.19.9898 and Ps.20.3561, respectively. As a result of the change in fair value of these agreements, in the years ended December 31, 2019 and 2018, the Company recorded a loss of Ps.820,585 and Ps.331,946, in consolidated other finance income or expense, respectively.
| (l) |  | The Company entered into derivative transaction agreements (interest rate swaps) through April 2021 to hedge the variable interest rate exposure resulting from TIIE plus 0.35% Notes due 2021. Under these transactions, the Company received 28-day TIIE payments based on a principal amount of Ps.6,000,000, as of December 31, 2018, and made 28-day payments based on the same notional amount at an annual weighted average fixed rate of 5.9351%. The Company recognized the change in fair value of these transactions as an accounting hedge, and recorded a cumulative gain of Ps.340,153 in other comprehensive income or loss as of December 31, 2018. In connection with the prepayment in July 2019 of the TIIE plus 0.35% Notes with an original maturity in 2021, the Company terminated these agreements early for a notional amount of Ps.6,000,000, and recorded a net gain of Ps.152,415, in consolidated other finance income. In the years ended December 31, 2019, 2018 and 2017, the Company recorded a gain of Ps.248,420, Ps.119,975 and Ps.58,278, respectively, for these transaction agreements in consolidated other finance income or expense.
| (m) |  | In 2017, 2016, and 2015, the Company entered into derivative transaction agreements (interest rate swaps) through May 2022 to hedge the variable interest rate exposure resulting from TIIE plus 0.35% Notes due 2022. Under these transactions, the Company received 28-day TIIE payments based on a principal amount of Ps.5,000,000, as of December 31, 2018, and made 28-day payments based on the same notional amount at an annual weighted average fixed rate of 6.5716%. The Company recognized the change in fair value of these transactions as an accounting hedge, and recorded a cumulative gain of Ps.299,560 in other comprehensive income or loss as of December 31, 2018. In connection with the prepayment in July 2019 of the TIIE plus 0.35% Notes with an original maturity in 2022, the Company terminated these agreements early for a notional amount of Ps.5,000,000, and recorded a net gain of Ps.44,333, in consolidated other finance income. In the years ended December 31, 2019, 2018 and 2017, the Company recorded a gain of Ps.106,515, Ps.69,483 and Ps.26,457, respectively, for these transaction agreements in consolidated other finance income or expense.
Fair Value Measurement Assets and Liabilities Measured at Fair Value on a Recurring Basis All fair value adjustments as of December 31, 2019 and 2018, represent assets or liabilities measured at fair value on a recurring basis. In determining fair value, the Group’s financial instruments are separated into three categories: temporary investments, investments in financial assets at FVOCIL and derivative financial instruments. Financial assets and liabilities measured at fair value as of December 31, 2019 and 2018:
|  |  |  |  | Quoted Prices in |  | Internal Models |  | Internal Models
|  | Balance as of |  | Active Markets |  | with Significant |  | with Significant
|  | December 31, |  | for Identical |  | Observable |  | Unobservable
|  | 2019 |  | Assets (Level 1) |  | Inputs (Level 2) |  | Inputs (Level 3)
Assets: |  |  |  |  |  |  |  |  |  |  |  |
At FVOCIL: |  |  |  |  |  |  |  |  |  |  |  |
Open Ended Fund |  | Ps. | 4,688,202 |  | Ps. | — |  | Ps. | 4,688,202 |  | Ps. | —
Other equity instruments |  |  | 5,751,001 |  |  | 5,751,001 |  |  | — |  |  | —
Warrants issued by UHI |  |  | 33,775,451 |  |  | — |  |  | — |  |  | 33,775,451
Derivative financial instruments |  |  | 4,592 |  |  | — |  |  | 4,592 |  |  | —
Total |  | Ps. | 44,219,246 |  | Ps. | 5,751,001 |  | Ps. | 4,692,794 |  | Ps. | 33,775,451
Liabilities: |  |  |  |  |  |  |  |  |  |  |  |
Derivative financial instruments |  | Ps. | 915,290 |  | Ps. | — |  | Ps. | 915,290 |  | Ps. | —
Total |  | Ps. | 915,290 |  | Ps. | — |  | Ps. | 915,290 |  | Ps. | —
|  |  |  |  | Quoted Prices in |  | Internal Models |  | Internal Models
|  | Balance as of |  | Active Markets |  | with Significant |  | with Significant
|  | December 31, |  | for Identical |  | Observable |  | Unobservable
|  | 2018 |  | Assets (Level 1) |  | Inputs (Level 2) |  | Inputs (Level 3)
Assets: |  |  |  |  |  |  |  |  |  |  |  |
Temporary investments |  | Ps. | 30,992 |  | Ps. | 30,992 |  | Ps. | — |  | Ps. | —
At FVOCIL: |  |  |  |  |  |  |  |  |  |  |  |
Open Ended Fund |  |  | 7,662,726 |  |  | — |  |  | 7,662,726 |  |  | —
Other equity instruments |  |  | 6,545,625 |  |  | 6,545,625 |  |  | — |  |  | —
Other financial assets |  |  | 72,612 |  |  | 72,612 |  |  | — |  |  | —
Warrants issued by UHI |  |  | 34,921,530 |  |  | — |  |  | — |  |  | 34,921,530
Derivative financial instruments |  |  | 1,035,522 |  |  | — |  |  | 1,035,522 |  |  | —
Total |  | Ps. | 50,269,007 |  | Ps. | 6,649,229 |  | Ps. | 8,698,248 |  | Ps. | 34,921,530
Liabilities: |  |  |  |  |  |  |  |  |  |  |  |
Derivative financial instruments |  | Ps. | 148,061 |  | Ps. | — |  | Ps. | 148,061 |  | Ps. | —
Total |  | Ps. | 148,061 |  | Ps. | — |  | Ps. | 148,061 |  | Ps. | —
The table below presents the reconciliation for all assets and liabilities measured at fair value using internal models with significant unobservable inputs (Level 3) during the years ended December 31, 2019 and 2018:
|  | 2019 |  | 2018
Balance at beginning of year |  | Ps. | 34,921,530 |  | Ps. | 36,395,183
Included in other comprehensive income |  |  | (1,146,079) |  |  | (1,473,653)
Balance at the end of year |  | Ps. | 33,775,451 |  | Ps. | 34,921,530
Temporary Investments Temporary investments include highly liquid securities, including without limitation debt with a maturity of three months, or over, and up to one year at the consolidated statement of financial position date, stock and other financial instruments, or a combination thereof, denominated principally in U.S. dollars and Mexican pesos (see Notes 2 (f) and 6). Temporary investments are generally valued using quoted market prices or alternative pricing sources with reasonable levels of price transparency. The types of instruments valued based on quoted market prices in active markets include mostly fixed short-term deposits, equities and corporate fixed income securities denominated in U.S. dollars and Mexican pesos. Such instruments are classified in Level 1 or Level 2 depending on the observability of the significant inputs. Non-current Financial Assets Investments in debt securities or with readily determinable fair values, are classified as non-current investments in financial instruments, and are recorded at fair value with unrealized gains and losses included in consolidated stockholders’ equity as accumulated other comprehensive result. Non-current financial assets are generally valued using quoted market prices or alternative pricing sources with reasonable levels of price transparency. Such instruments are classified in Level 1, Level 2, and Level 3, depending on the observability of the significant inputs. As of December 31, 2017, the Group made judgments and used several estimates and assumptions for determining the fair value calculations of the shares of common stock of Imagina (see Note 3). These estimates and assumptions included, among others, expected long-term growth rates and operating margins, which were used to calculate projected future cash flows. The Group also utilized risk-adjusted discount rates to determine weighted average cost of capital. All of the Group´s estimates were based on historical data, internal estimates and observable external sources when available, and were consistent with the strategic plans of the underlying business. Open Ended Fund The Group has an investment in an Open Ended Fund that has as a primary objective to achieve capital appreciation by using a broad range of strategies through investments in securities, including without limitation stock, debt and other financial instruments, a principal portion of which are considered as Level 1 financial instruments, in telecom, media and other sectors across global markets, including Latin America and other emerging markets. Shares may be redeemed on a quarterly basis at the NAV per share as of such redemption date (see Notes 4 and 9). UHI Warrants In July 2015, the Group exchanged its investment in U.S.$1,125 million principal amount of Convertible Debentures due 2025 issued by UHI for 4,858,485 warrants that are exercisable for UHI’s common stock, and exercised 267,532 of these warrants to increase its equity stake in UHI from 7.8% to 10% (see Notes 9 and 10). The Group determined the fair value of its investment in warrants by using the income approach based on post-tax discounted cash flows. The income approach requires management to make judgments and involves the use of significant estimates and assumptions. These estimates and assumptions include long-term growth rates and operating margins used to calculate projected future cash flows, risk-adjusted discount rates based on weighted average cost of capital within a range of 8% to 9%, among others. The Group´s estimates for market growth were based on historical data, various internal estimates and observable external sources when available, and are based on assumptions that are consistent with the strategic plans and estimates used to manage the underlying business. Since the described methodology is an internal model with significant unobservable inputs, the UHI warrants are classified as Level 3. Additionally, the Group determined the fair value of its investment in warrants by using the Black-Scholes model (“BSPM”). The BSPM involves the use of significant estimates and assumptions. The assumptions used as of December 31, 2019, 2018 and 2017, included the UHI stock´s spot price of U.S.$390, U.S.$387 and U.S.$402 per share on a fully-diluted, as–converted basis, respectively, and the UHI stock’s expected volatility of 40%, 36% and 32%, respectively. Disclosures for Each Class of Assets and Liabilities Subject to Recurring Fair Value Measurements Categorized Within Level 3 The Corporate Finance Department of the Company has established rules for a proper portfolio asset classification according to the fair value hierarchy defined by the IFRS Standards. On a monthly basis, any new assets recognized in the portfolio are classified according to this criterion. Subsequently, there is a quarterly review of the portfolio in order to analyze the need for a change in classification of any of these assets. Sensitivity analysis is performed on the Group’s investments with significant unobservable inputs (Level 3) in order to obtain a reasonable range of possible alternative valuations. This analysis is carried out by the Corporate Finance Department of the Company. As of December 31, 2019 and 2018, the effect on consolidated income and consolidated equity of changing the main assumptions used for the measurement of Level 3 financial instruments for other reasonably possible models, taking the highest or lowest value of the range reasonably possible, would be as follows:
|  |  |  |  |  | Potential Impact on |  |
|  |  |  |  |  | Consolidated Income |  | Potential Impact on
|  |  |  |  |  | Statement |  | Consolidated Equity
|  |  |  |  |  | Most |  | Least |  | Most |  | Least
|  | Main |  |  |  | Favorable |  | Favorable |  | Favorable |  | Favorable
|  | Assumptions |  |  |  | Assumptions |  | Assumptions |  | Assumptions |  | Assumptions
Financial Assets Level 3 |  | Used |  | Sensitivity |  | 2019 |  | 2019 |  | 2019 |  | 2019
Warrants issued by UHI |  | Price per Share |  | +/-10 | % | Ps. | — |  | Ps. | — |  | Ps. | 3,377,623 |  | Ps. | (3,377,623)
Total |  |  |  |  |  | Ps. | — |  | Ps. | — |  | Ps. | 3,377,623 |  | Ps. | (3,377,623)
|  |  |  |  |  | Potential Impact on |  |
|  |  |  |  |  | Consolidated Income |  | Potential Impact on
|  |  |  |  |  | Statement |  | Consolidated Equity
|  |  |  |  |  | Most |  | Least |  | Most |  | Least
|  | Main |  |  |  | Favorable |  | Favorable |  | Favorable |  | Favorable
|  | Assumptions |  |  |  | Assumptions |  | Assumptions |  | Assumptions |  | Assumptions
Financial Assets Level 3 |  | Used |  | Sensitivity |  | 2018 |  | 2018 |  | 2018 |  | 2018
Warrants issued by UHI |  | Price per Share |  | +/-10 | % | Ps. | — |  | Ps. | — |  | Ps. | 3,492,229 |  | Ps. | (3,492,229)
Total |  |  |  |  |  | Ps. | — |  | Ps. | — |  | Ps. | 3,492,229 |  | Ps. | (3,492,229)
Derivative Financial Instruments Derivative financial instruments include swaps, forwards and options (see Notes 2 (w) and 4). The Group’s derivative portfolio is entirely over-the-counter (“OTC”). The Group’s derivatives are valued using industry standard valuation models; projecting future cash flows discounted to present value, using market-based observable inputs including interest rate curves, foreign exchange rates, and forward and spot prices for currencies. When appropriate, valuations are adjusted for various factors such as liquidity, bid/offer spreads and credit spreads considerations. Such adjustments are generally based on available market evidence. In the absence of such evidence, management’s best estimate is used. All derivatives are classified in Level 2. Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis The majority of the Group’s non-financial instruments, which include goodwill, intangible assets, inventories, transmission rights and programming, property, plant and equipment and right-of-use assets are not required to be carried at fair value on a recurring basis. However, if certain triggering events occur (or at least annually in the fourth quarter for goodwill and indefinite-lived intangible assets) such that a non-financial instrument is required to be evaluated for impairment, a resulting asset impairment would require that, the non-financial instrument be recorded at the lower of carrying amount or its recoverable amount. The impairment test for goodwill involves a comparison of the estimated fair value of each of the Group’s reporting units to its carrying amount, including goodwill. The Group determines the fair value of a reporting unit using the higher between the value in use and the fair value less costs to sell, which utilize significant unobservable inputs (Level 3) within the fair value hierarchy. The impairment test for intangible assets not subject to amortization involves a comparison of the estimated fair value of the intangible asset with its carrying value. The Group determines the fair value of the intangible asset using a discounted cash flow analysis, which utilizes significant unobservable inputs (Level 3) within the fair value hierarchy. Determining fair value requires the exercise of significant judgment, including judgment about appropriate discount rates, perpetual growth rates, the amount and timing of expected future cash flows for a period of time that comprise five years, as well as relevant comparable company earnings multiples for the market-based approach. Once an asset has been impaired, it is not remeasured at fair value on a recurring basis; however, it is still subject to fair value measurements to test for recoverability of the carrying amount.

X
- References No definition available. + Details
Name: | ifrs-full_DisclosureOfFinancialInstrumentsAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for financial instruments. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 7 -IssueDate 2019-01-01 -Section Scope -URI http://eifrs.ifrs.org/eifrs/xifrs-link?type=IFRS&num=7&code=ifrs-tx-2019-en-r&doctype=Standard&dita_xref=IFRS07_g3-5A_TI -URIDate 2019-03-27 + Details
Name: | ifrs-full_DisclosureOfFinancialInstrumentsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration