v3.25.1
Financial Risk Management (Tables)
12 Months Ended
Dec. 31, 2024
Financial Risk Management  
Schedule of foreign currency position of monetary items

The foreign currency position of monetary items of the Group at December 31, 2024, was as follows:

Foreign

Currency

Amounts

Year-End

    

(Thousands)

    

Exchange Rate

    

Mexican Pesos

Assets:

 

  

 

  

 

  

U.S. dollars

 

1,318,668

 

Ps.

20.8691

 

Ps.

27,519,414

Euros

 

32,919

 

21.6510

 

712,729

Swiss francs

 

219

 

23.0485

 

5,048

Other currencies

 

 

 

15

Liabilities:

 

 

 

U.S. dollars (1)

 

3,942,186

 

Ps.

20.8691

 

Ps.

82,269,874

Euros

3,626

21.6510

78,507

Swiss francs

 

41

 

23.0485

 

945

Other currencies

 

 

 

80

The foreign currency position of monetary items of the Group at December 31, 2023, was as follows:

Foreign

Currency

Amounts

Year-End

    

(Thousands)

    

Exchange Rate

    

Mexican Pesos

Assets:

 

  

 

  

 

  

U.S. dollars

 

1,367,231

 

Ps.

16.9325

 

Ps.

23,150,639

Euros

 

31,976

 

18.7219

 

598,651

Swiss francs

 

1,891

 

20.1657

 

38,133

Other currencies

 

 

 

3,383

Liabilities:

 

 

 

U.S. dollars (1)

 

3,996,913

 

Ps.

16.9325

 

Ps.

67,677,729

Euros

 

18,087

18.7219

338,623

Swiss francs

 

142

 

20.1657

 

2,864

Other currencies

 

 

 

854

(1)As of December 31, 2024 and 2023, monetary liabilities include U.S.$2,108.7 million (Ps.44,005,755) and U.S.$2,539.5 million (Ps.43,000,795), respectively, related to long-term debt designated as a hedging instrument of the Group’s investments in TelevisaUnivision and 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, 

    

2024

    

2023

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.$

1,352.0

 

U.S.$

1,398.5

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)

 

(3,942.2)

 

(4,010.2)

Net liability position

 

U.S.$

(2,590.2)

 

U.S.$

(2,611.7)

(1)As of December 31, 2024 and 2023, this line includes U.S. dollar equivalent amounts of U.S.$33.4 million and U.S.$36.0 million, respectively, related to other foreign currencies, primarily Euros.
(2)As of December 31, 2024 and 2023, this line includes U.S. dollar equivalent amounts of U.S.$0.1 million and U.S.$20.1 million, respectively, related to other foreign currencies, primarily Euros.
(3)As of December 31, 2024 and 2023, monetary liabilities include U.S.$2,108.7 million (Ps.44,005,755) and U.S.$2,539.5 million (Ps.43,000,795), respectively, related to long-term debt designated as a hedging instrument of the Group’s investments in TelevisaUnivision 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, 2024

    

Carrying Amount

    

Fair Value

    

Carrying Amount

    

Fair Value

Assets:

 

  

 

  

 

  

 

  

Long-term loan and interest receivable from GTAC

 

Ps.

1,024,371

Ps.

1,031,497

 

Ps.

7,126

 

Ps.

110,276

Open-Ended Fund

784,769

784,769

78,477

Publicly traded equity instruments

1,709,942

1,709,942

170,994

Derivative financial instruments (1)

2,001,051

2,001,051

 

 

200,105

Liabilities(2) (3):

 

 

 

U.S. dollar-denominated debt:

 

 

 

Senior Notes due 2025

 

4,579,474

4,577,917

 

(1,557)

 

456,235

Senior Notes due 2026

 

4,328,669

4,254,172

 

(74,497)

 

350,920

Senior Notes due 2032

 

6,260,730

6,838,345

 

577,615

 

1,261,450

Senior Notes due 2040

 

12,521,460

11,389,770

 

(1,131,690)

 

7,287

Senior Notes due 2045

 

16,499,319

11,969,101

 

(4,530,218)

 

(3,333,308)

Senior Notes due 2046

 

18,355,876

15,480,061

 

(2,875,815)

 

(1,327,809)

Senior Notes due 2049

13,792,972

10,280,454

(3,512,518)

(2,484,473)

Peso-denominated debt:

 

 

 

Notes due 2027

4,500,000

4,252,725

 

(247,275)

177,998

Senior Notes due 2037

 

4,500,000

3,186,405

 

(1,313,595)

(994,955)

Senior Notes due 2043

 

6,225,690

3,608,472

 

(2,617,218)

(2,256,371)

Long-term loans payable to Mexican banks

 

12,650,000

12,777,242

 

127,242

1,404,966

Lease liabilities

5,386,639

5,454,171

67,532

612,949

Difference between

Fair Value and

Carrying Amount

Assuming a

Difference between

Hypothetical

Fair Value and

10% Increase in

December 31, 2023

    

Carrying Amount

    

Fair Value

    

Carrying Amount

    

Fair Value

Assets:

 

  

 

  

 

  

 

  

Long-term loan and interest receivable from GTAC

 

Ps.

948,549

Ps.

953,423

 

Ps.

4,874

 

Ps.

100,216

Open-Ended Fund

 

674,451

674,451

 

 

Publicly traded equity instruments

1,912,150

1,912,150

 

 

Derivative financial instruments (1)

251,738

251,738

Liabilities(2) (3):

 

 

 

U.S. dollar-denominated debt:

 

 

 

Senior Notes due 2025

 

3,715,634

3,762,228

 

46,594

 

422,817

Senior Notes due 2026

 

3,512,139

3,465,533

 

(46,606)

 

299,947

Senior Notes due 2032

 

5,079,750

5,969,062

 

889,312

 

1,486,218

Senior Notes due 2040

 

10,159,500

10,701,611

 

542,111

 

1,612,272

Senior Notes due 2045

 

13,387,004

11,542,810

 

(1,844,194)

 

(689,913)

Senior Notes due 2046

 

14,893,353

14,913,906

 

20,553

 

1,511,944

Senior Notes due 2049

11,191,163

10,035,228

(1,155,935)

(152,412)

Peso-denominated debt:

 

 

 

Notes due 2027

4,500,000

4,233,150

 

(266,850)

156,465

Senior Notes due 2037

 

4,500,000

4,026,060

 

(473,940)

(71,334)

Senior Notes due 2043

 

6,225,690

4,064,130

 

(2,161,560)

(1,755,147)

Long-term loans payable to Mexican banks

 

12,650,000

12,789,686

 

139,686

1,418,655

Lease liabilities

7,291,550

7,334,492

42,942

776,391

(1)Given the nature and the tenor of these derivative financial instruments, an increase of 10% in 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 issued by the Group are within Level 1 of the fair value hierarchy as there are quoted market prices for such notes. 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, 2025 to

January 1, 2026 to

January 1, 2028 to

Subsequent to

    

December 31, 2025

    

December 31, 2027

    

December 31, 2029

    

December 31, 2029

    

Total

At December 31, 2024

 

  

 

  

 

  

 

  

Debt (1)

Ps.

4,579,474

Ps.

11,478,669

Ps.

10,000,000

Ps.

78,156,047

Ps.

104,214,190

Lease liabilities

 

1,242,957

 

2,387,918

 

865,556

 

890,208

 

5,386,639

Trade and other liabilities

 

18,410,499

 

84,453

 

32,503

 

4,146,195

 

22,673,650

Interest on debt (2)

 

5,428,409

 

12,561,501

 

10,787,915

 

58,559,426

 

87,337,251

Interest on lease liabilities

 

462,912

 

618,152

 

378,067

 

252,519

 

1,711,650

Less Than 12 Months

12-36 Months

36-60 Months

Maturities

January 1, 2024 to

January 1, 2025 to

January 1, 2027 to

Subsequent to

    

December 31, 2024

    

December 31, 2026

    

December 31, 2028

    

December 31, 2028

    

Total

At December 31, 2023

 

  

 

  

 

  

 

  

 

  

Debt (1)

Ps.

10,000,000

Ps.

9,877,773

Ps.

4,500,000

Ps.

65,436,460

Ps.

89,814,233

Lease liabilities

 

1,280,932

 

2,551,747

 

1,660,370

 

1,798,501

 

7,291,550

Trade and other liabilities

 

20,436,012

 

 

 

2,604,527

 

23,040,539

Interest on debt (2)

 

4,116,602

 

9,358,169

 

7,967,272

 

51,916,580

 

73,358,623

Interest on lease liabilities

 

598,223

 

942,270

 

607,096

 

630,669

 

2,778,258

(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, 2024 and 2023, based on contractual interest rates and exchange rates as of that date.