XML 54 R39.htm IDEA: XBRL DOCUMENT v3.22.1
Financial Risk Management (Tables)
12 Months Ended
Dec. 31, 2021
Financial Risk Management  
Schedule of foreign currency position of monetary items

The foreign currency position of monetary items of the Group at December 31, 2021, was as follows:

Foreign

Currency

Amounts

Year-End

    

(Thousands)

    

Exchange Rate

    

Mexican Pesos

Assets:

 

  

 

  

 

  

U.S. dollars

 

831,806

 

Ps.

20.5031

 

Ps.

17,054,602

Euros

 

11,139

 

23.3478

 

260,071

Swiss francs

 

4,139

 

22.4997

 

93,126

Argentinean pesos

 

64,026

 

0.1996

 

12,780

Chilean pesos

576,044

0.0240

13,825

Other currencies

 

 

 

5,266

Liabilities:

 

 

 

U.S. dollars (1)

 

5,215,150

 

Ps.

20.5031

 

Ps.

106,926,742

Euros

598

23.3478

13,962

Swiss francs

 

883

 

22.4997

 

19,867

Other currencies

 

 

 

185

The foreign currency position of monetary items of the Group at December 31, 2020, was as follows:

Foreign

Currency

Amounts

Year-End

    

(Thousands)

    

Exchange Rate

    

Mexican Pesos

Assets:

 

  

 

  

 

  

U.S. dollars

 

1,154,453

 

Ps.

19.9493

 

Ps.

23,030,529

Euros

 

19,260

 

24.3774

 

469,509

Swiss francs

 

438

 

22.5299

 

9,868

Argentinean pesos

 

66,482

 

0.2371

 

15,763

Chilean pesos

 

327,357

 

0.0280

 

9,166

Other currencies

 

 

 

7,713

Liabilities:

 

  

 

  

 

  

U.S. dollars (1)

 

5,161,009

 

Ps.

19.9493

 

Ps.

102,958,517

Euros

 

1,151

24.3774

28,058

Swiss francs

 

659

 

22.5299

 

14,847

Chilean pesos

 

632,679

 

0.0280

 

17,715

Colombian pesos

 

8,246,548

 

0.0057

 

47,005

Other currencies

 

 

 

3,332

(1)As of December 31, 2021 and 2020, monetary liabilities include U.S.$1,300.6 million (Ps.26,666,715) and U.S.$1,130.9 million (Ps.22,559,983), respectively, related to long-term debt designated as a hedging instrument of the Group’s investments in UH II as of December 31, 2021, UHI as of December 31, 2020, and the investment in Open-Ended Fund (see Note 14).
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, 

    

2021

    

2020

U.S. dollar-denominated and U.S. dollar-equivalent monetary assets, primarily cash and cash equivalents, and non-current investments in financial instruments (1)

 

U.S.$

785.1

 

U.S.$

1,125.1

U.S. dollar-denominated and U.S. dollar-equivalent monetary liabilities, primarily trade accounts payable, Senior debt securities, lease liabilities, and other liabilities (2)  (3)

 

(5,180.8)

 

(5,115.9)

Net liability position

 

U.S.$

(4,395.7)

 

U.S.$

(3,990.8)

(1)As of December 31, 2021 and 2020, this line includes U.S. dollar equivalent amounts of U.S.$17.7 million and U.S.$24.5 million, respectively, related to other foreign currencies, primarily Euros.
(2)As of December 31, 2021 and 2020, this line includes U.S. dollar equivalent amounts of U.S.$1.4 million and U.S.$2.0 million, respectively, related to other foreign currencies, primarily Euros.
(3)As of December 31, 2021 and 2020, monetary liabilities include U.S.$1,300.6 million (Ps.26,666,715) and U.S.$1,130.9 million (Ps.22,559,983), respectively, related to long-term debt designated as a hedging instrument of the Group’s investments in UH II, UHI and the investment in Open-Ended Fund (see Note 14).
Schedule of hypothetical changes in fair value or losses in earnings

Difference between

Fair Value and

Carrying Amount

Assuming a

Difference between

Hypothetical

Fair Value and

10% Increase in

December 31, 2021

    

Carrying Amount

    

Fair Value

    

Carrying Amount

    

Fair Value

Assets:

 

  

 

  

 

  

 

  

Long-term loan and interest receivable from GTAC

 

Ps.

755,973

Ps.

760,143

 

Ps.

4,170

 

Ps.

80,184

Open-Ended Fund

945,176

945,176

Publicly traded equity instruments

3,517,711

3,517,711

Other equity instruments

1,607,969

1,607,969

Derivative financial instruments (1)

133,324

133,324

 

 

Liabilities(2) (3):

 

  

  

 

  

 

  

U.S. dollar-denominated debt:

 

  

  

 

  

 

  

Senior Notes due 2025

 

12,301,860

14,056,843

 

1,754,983

 

3,160,667

Senior Notes due 2026

 

6,150,930

6,685,200

 

534,270

 

1,202,790

Senior Notes due 2032

 

6,150,930

8,857,216

 

2,706,286

 

3,592,008

Senior Notes due 2040

 

12,301,860

16,678,493

 

4,376,633

 

6,044,482

Senior Notes due 2045

 

20,503,100

24,205,140

 

3,702,040

 

6,122,554

Senior Notes due 2046

 

18,452,790

25,029,180

 

6,576,390

 

9,079,308

Senior Notes due 2049

15,377,325

19,307,154

3,929,829

5,860,544

Peso-denominated debt:

 

 

 

Notes due 2027

4,500,000

4,509,405

 

9,405

460,346

Senior Notes due 2037

 

4,500,000

4,110,480

 

(389,520)

21,528

Senior Notes due 2043

 

6,500,000

4,611,620

 

(1,888,380)

(1,427,218)

Long-term notes payable to Mexican banks

 

20,260,404

20,417,854

 

157,450

2,199,235

Lease liabilities

9,680,559

9,830,878

150,319

1,133,407

Derivative financial instruments (1)

 

172,885

172,885

 

 

Difference between

Fair Value and

Carrying Amount

Assuming a

Difference between

Hypothetical

Fair Value and

10% Increase in

December 31, 2020

    

Carrying Amount

    

Fair Value

    

Carrying Amount

    

Fair Value

Assets:

 

  

 

  

 

  

 

  

Long-term loan and interest receivable from GTAC

 

Ps.

821,253

Ps.

824,092

 

Ps.

2,839

 

Ps.

85,248

Open-Ended Fund

 

1,135,803

1,135,803

 

 

Publicly traded equity instruments

5,397,504

5,397,504

 

 

Other equity instruments

468,552

468,552

Liabilities(2) (3):

 

  

  

 

  

 

  

U.S. dollar-denominated debt:

 

  

  

 

  

 

  

Senior Notes due 2025

 

11,969,580

14,609,830

 

2,640,250

 

4,101,233

Senior Notes due 2026

 

5,984,790

6,840,854

 

856,064

 

1,540,149

Senior Notes due 2032

 

5,984,790

9,193,415

 

3,208,625

 

4,127,967

Senior Notes due 2040

 

11,969,580

16,780,992

 

4,811,412

 

6,489,511

Senior Notes due 2045

 

19,949,300

24,282,886

 

4,333,586

 

6,761,875

Senior Notes due 2046

 

17,954,370

24,970,938

 

7,016,568

 

9,513,662

Senior Notes due 2049

14,961,975

18,978,667

4,016,692

5,914,559

Peso-denominated debt:

 

  

  

 

  

 

  

Notes due 2027

4,500,000

5,035,860

 

535,860

1,039,446

Senior Notes due 2037

 

4,500,000

4,087,575

 

(412,425)

(3,668)

Senior Notes due 2043

 

6,500,000

5,150,860

 

(1,349,140)

(834,054)

Long-term notes payable to Mexican banks

 

19,602,893

19,801,142

 

198,249

2,178,363

Lease liabilities

9,292,351

9,343,100

50,749

985,059

Derivative financial instruments (1)

 

3,476,223

3,476,223

 

 

(1)Given the nature and the tenor of these derivative financial instruments, an increase of 10% in the interest and/or exchange rates would not be an accurate sensitivity analysis on the fair value of these financial instruments.
(2)The carrying amount of debt is stated in this table at its principal amount.
(3)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 lease liabilities is 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

12-36 Months

36-60 Months

Maturities

January 1, 2022 to

January 1, 2023 to

January 1, 2025 to

Subsequent to

    

December 31, 2022

    

December 31, 2024

    

December 31, 2026

    

December 31, 2026

    

Total

At December 31, 2021

 

  

 

  

 

  

 

  

Debt (1)

Ps.

4,110,404

Ps.

13,500,000

Ps.

21,102,790

Ps.

88,286,005

Ps.

126,999,199

Lease liabilities

 

1,478,382

 

2,469,270

 

2,478,486

 

3,254,421

 

9,680,559

Trade and other liabilities

 

40,051,575

 

2,743,298

 

2,041,627

 

3,665,074

 

48,501,574

Interest on debt (2)

 

6,188,285

 

15,237,650

 

12,453,353

 

86,405,197

 

120,284,485

Interest on lease liabilities

 

659,049

 

1,136,036

 

775,332

 

921,942

 

3,492,359

Less Than 12 Months

12-36 Months

36-60 Months

Maturities

January 1, 2021 to

January 1, 2022 to

January 1, 2024 to

Subsequent to

    

December 31, 2021

    

December 31, 2023

    

December 31, 2025

    

December 31, 2025

    

Total

At December 31, 2020

 

  

 

  

 

  

 

  

 

  

Debt (1)

Ps.

617,489

Ps.

8,985,404

Ps.

21,969,580

Ps.

92,304,805

Ps.

123,877,278

Lease liabilities

 

1,277,754

 

2,184,098

 

2,240,777

 

3,589,722

 

9,292,351

Trade and other liabilities

 

33,936,100

 

4,078,823

 

644,830

 

3,137,092

 

41,796,845

Interest on debt (2)

 

5,997,185

 

15,177,002

 

13,256,713

 

90,128,177

 

124,559,077

Interest on lease liabilities

 

668,461

 

1,169,317

 

853,741

 

925,566

 

3,617,085

(1)The amounts of debt are disclosed on a principal amount basis (see Note 14).
(2)Interest to be paid in future years on outstanding debt as of December 31, 2021 and 2020, based on contractual interest rate and exchange rates as of that date.