XML 69 R50.htm IDEA: XBRL DOCUMENT v3.21.1
Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2020
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, 2020 and 2019, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

2019

 

    

Carrying Value

    

Fair Value

    

Carrying Value

    

Fair Value

Assets:

 

  

 

 

  

 

 

  

 

 

  

 

Cash and cash equivalents

 

Ps.

29,058,093

 

Ps.

29,058,093

 

Ps.

27,452,265

  

Ps.

27,452,265

Trade notes and accounts receivable, net

 

 

12,343,797

 

 

12,343,797

 

 

14,486,184

 

 

14,486,184

Warrants issued by UHI (see Note 9)

 

 

 —

 

 

 —

 

 

33,775,451

 

 

33,775,451

Long-term loan and interests receivable from GTAC (see Note 10)

 

 

821,253

 

 

824,092

 

 

872,317

 

 

875,585

Open-Ended Fund (see Note 9)

 

 

1,135,803

 

 

1,135,803

 

 

4,688,202

 

 

4,688,202

Other equity instruments (see Note 9)

 

 

5,397,504

 

 

5,397,504

 

 

5,751,001

 

 

5,751,001

Liabilities:

 

  

 

 

  

 

 

  

 

 

  

 

Senior Notes due 2025, 2032 and 2040

 

Ps.

29,923,950

  

Ps.

40,584,237

 

Ps.

28,325,700

  

Ps.

34,954,254

Senior Notes due 2045

 

 

19,949,300

 

 

24,282,886

 

 

18,883,800

 

 

19,739,047

Senior Notes due 2037 and 2043

 

 

11,000,000

 

 

9,238,435

 

 

11,000,000

 

 

8,986,870

Senior Notes due 2026 and 2046

 

 

23,939,160

 

 

31,811,792

 

 

22,660,560

 

 

26,645,193

Senior Notes due 2049

 

 

14,961,975

 

 

18,978,667

 

 

14,162,850

 

 

15,364,426

Notes due 2027

 

 

4,500,000

 

 

5,035,860

 

 

4,500,000

 

 

4,656,375

Long-term notes payable to Mexican banks

 

 

19,602,893

 

 

19,801,142

 

 

22,845,382

 

 

23,012,707

Lease liabilities

 

 

9,292,351

 

 

9,343,100

 

 

9,363,520

 

 

9,120,903

Other notes payable

 

 

 —

 

 

 —

 

 

1,324,063

 

 

1,295,780

 

The carrying values (based on estimated fair values), notional amounts, and maturity dates of the Group’s derivative financial instruments as of December 31, 2020 and 2019, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional

 

 

 

    

 

 

    

Amount

    

 

December 31, 2020:

 

Carrying

 

(U.S. Dollars in

 

 

Derivative Financial Instruments

 

Value

 

Thousands)

 

Maturity Date

Liabilities:

 

 

 

 

 

 

 

 

Derivatives recorded as accounting hedges (cash flow hedges):

 

 

 

 

 

 

 

 

TVI’s interest rate swap(a)

 

Ps.

1,759

 

Ps.

122,400

 

May 2022

TVI’s interest rate swap(b)

 

 

23,784

 

Ps.

730,493

 

April 2022

Interest rate swaps (c)

 

 

109,146

 

Ps.

2,000,000

 

October 2022

Interest rate swaps (d)

 

 

86,171

 

Ps.

1,500,000

 

October 2022

Interest rate swaps (e)

 

 

180,941

 

Ps.

2,500,000

 

February 2023

Interest rate swaps (f)

 

 

762,827

 

Ps.

10,000,000

 

June 2024

Forward (g)

 

 

714,763

 

U.S.$

330,500

 

January 2021 through March 2022

Derivatives not recorded as accounting hedges:

 

 

 

 

 

 

 

 

Interest rate swap(h) 

 

 

204,250

 

Ps.

9,385,347

 

March 2022

TVI's forward (i)

 

 

176,868

 

U.S.$

88,353

 

January 2021 through February 2022

Empresas Cablevisión’s forward (j)

 

 

190,726

 

U.S.$

96,789

 

January 2021 through February 2022

Sky's forward (k)

 

 

318,701

 

U.S.$

135,000

 

February 2021 through February 2022

Forward (l)

 

 

706,287

 

U.S.$

344,898

 

January 2021 through February 2022

Total liabilities

 

Ps.

3,476,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 swaps (c)

 

 

38,543

 

Ps.

2,000,000

 

October 2022

Interest rate swaps (d)

 

 

30,702

 

Ps.

1,500,000

 

October 2022

Interest rate swaps (e)

 

 

83,122

 

Ps.

2,500,000

 

February 2023

Interest rate swaps (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 (i)

 

 

45,968

 

U.S.$

66,000

 

January 2020 through October 2020

Empresas Cablevisión’s forward (j)

 

 

48,474

 

U.S.$

73,000

 

January 2020 through October 2020

Sky's forward (k)

 

 

87,090

 

U.S.$

127,850

 

January 2020 through September 2020

Forward (l)

 

 

242,777

 

U.S.$

361,550

 

January 2020 through October 2020

Total liabilities

 

Ps.

915,290

 

 

 

 

 

 

(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.122,400 and Ps.407,200, as of December 31, 2020 and 2019, respectively. Under these agreements, the Company receives monthly payments based on aggregate notional amounts of  Ps.122,400 and Ps.407,200 and makes payments based on the same notional amount at an annual weighted average fixed rate of 5.585%. TVI has recognized the change in fair value of this transaction as an accounting hedge, and recorded a loss of Ps.60,730 and Ps.54,383 in other comprehensive income or loss as of December 31, 2020 and 2019, respectively. In the years ended as of December 31, 2020 and 2019, TVI recorded a gain of Ps.2,046 and Ps.26,962, 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.730,493 and Ps.938,182, as of December 31, 2020 and 2019, respectively. Under these agreements, the Company receives monthly payments based on aggregate notional amounts of Ps.730,493 and Ps.938,182, as of December 31, 2020 and 2019, 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 of Ps.23,784 and Ps.8,943 in other comprehensive income or loss as of December 31, 2020 and 2019, respectively. TVI recorded a (loss) gain of Ps.(11,700) and Ps.11,738 for this transaction agreement in consolidated other finance income or expense as of December 31, 2020 and 2019, 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 of Ps.107,884 and Ps.38,543 in other comprehensive income or loss as of December 31, 2020 and 2019, respectively. In 2020 and 2019, the Company recorded a (loss) gain of Ps.(28,719) and Ps.20,933, 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 of Ps.85,217 and Ps.30,702, in other comprehensive income or loss as of December 31, 2020 and 2019, respectively. In 2020, the Company recorded a loss of Ps.21,741 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 amount 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 of Ps.175,498 and Ps.83,122 in other comprehensive income or loss as of December 31, 2020 and 2019, respectively. In 2020, the Company recorded a loss of Ps.42,553 in consolidated other finance income or expense.

(f)

In June and July 2019 and October 2020, the Company entered into a derivative transaction agreements (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.10,000,000 and Ps.6,000,000 as of December 31, 2020 and 2019, respectively. Under this agreements, the Company receives monthly payments based on aggregate notional amounts of Ps.10,000,000 and 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 weighted average fixed rate of 6.7620%. The Company has recognized the change in fair value of this transaction as an accounting hedge, and recorded a cumulative loss of Ps.747,630 in other comprehensive income or loss as of December 31, 2020. In 2020, the Company recorded a loss of Ps.89,336 in consolidated other finance income or expense.

(g)

As of December 31, 2020 and 2019, the Company had entered into derivative contracts of foreign currency (forwards) to fix the exchange rate for the purchase of U.S.$330.5 million and U.S.$218.7 million, respectively, at an average exchange rate of Ps.22.5859 and Ps.19.9256, respectively. The Company has recognized the change in fair value of this transaction as an accounting hedge, and recorded a cumulative loss of Ps.714,763 and Ps.144,466 for this transaction agreement in other comprehensive income or loss as of December 31, 2020, and 2019, respectively. In 2020 and 2019, the Company recorded a gain (loss) of Ps.308,562 and Ps.(107,440) in consolidated other finance income or expense, respectively.

(h)

In March 2020, the Company entered into a derivative transaction agreement (interest rate swap) through March 2022, to hedge the variable interest rate exposure resulting from a Mexican peso loan of a total principal amount of Ps.9,385,347. Under this transaction, the Company receives monthly payments based on aggregate notional amounts of Ps.9,385,347, 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 6.0246%. In 2020, the Company recorded a loss of Ps.274,285 in consolidated other finance income or expense.

(i)

As of December 31, 2020, TVI had foreign currency contracts (forwards) in the aggregate notional amount of U.S.$88.4 million at an average rate of Ps.22.4570. As a result of the change in fair value of these agreements in the year ended December 31, 2020, the Company recorded a loss of Ps.3,482 in consolidated other finance income or expense.

(j)

As of December 31, 2020, Empresas Cablevisión had foreign currency contracts (forwards) in the aggregate notional amount of U.S.$96.8 million at an average rate of Ps.22.4103 . As a result of the change in fair value of these agreements in the year ended December 31, 2020 the Company recorded a loss of Ps.300 in consolidated other finance income or expense.

(k)

As of December 31, 2020, Sky had foreign currency contracts (forwards) in the aggregate notional amount of U.S.$135.0 million at an average rate of Ps.22.8411. As a result of the change in fair value of these agreements in the year ended December 31, 2020 the Company recorded a gain of Ps.43,419 in consolidated other finance income or expense.

(l)

As of December 31, 2020 and 2019, the Company had foreign currency contracts (forward) in the aggregate notional amount of U.S.$344.9 million and U.S.$361.5 million at an average rate of Ps.22.4872 and Ps.19.9898 , respectively. As a result of the change in fair value of these agreements, in the years ended December 31, 2020 and 2019, the Company recorded a gain (loss) of Ps.207,412 and Ps.(820,585),  in consolidated other finance income or expense, respectively.

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

Financial assets and liabilities measured at fair value as of December 31, 2020 and 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in 

 

Internal Models 

 

Internal Models 

 

 

Balance as of 

 

Active Markets 

 

with Significant 

 

with Significant

 

 

December 31, 

 

for Identical 

 

Observable 

 

Unobservable 

 

    

2020

    

Assets (Level 1)

    

Inputs (Level 2)

    

Inputs (Level 3)

Assets:

 

  

 

 

  

 

 

  

 

 

  

 

At FVOCIL:

 

  

 

 

  

 

 

  

 

 

  

 

Open-Ended Fund

 

Ps.

1,135,803

 

Ps.

 —

 

Ps.

1,135,803

 

Ps.

 —

Other equity instruments

 

 

5,397,504

 

 

5,397,504

 

 

 —

 

 

 —

Total

 

Ps.

6,533,307

 

Ps.

5,397,504

 

Ps.

1,135,803

 

Ps.

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

Ps.

3,476,223

 

Ps.

 —

 

Ps.

3,476,223

 

Ps.

 —

Total

 

Ps.

3,476,223

 

Ps.

 —

 

Ps.

3,476,223

 

Ps.

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 —

 

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, 2020 and 2019:

 

 

 

 

 

 

 

 

 

    

2020

    

2019

Balance at beginning of year

 

Ps.

33,775,451

  

Ps.

34,921,530

Included in other comprehensive income

 

 

(16,387,752)

 

 

(1,146,079)

Warrants exercised for common stock of UHI

 

 

(17,387,699)

 

 

 —

Balance at the end of year

 

Ps.

 —

  

Ps.

33,775,451