XML 61 R49.htm IDEA: XBRL DOCUMENT v3.20.1
Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2019
Financial Instruments  
Schedule of carrying value and estimated fair value of financial instruments

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.

Schedule of reconciliation for all assets and liabilities measured at fair value

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

 

Schedule of sensitivity analysis for investment

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)