Independent auditors’ report
Consolidated balance sheets
Consolidated statements of income
Consolidated statements of changes
in stockholders’ equity
Consolidated statement of cash flows
Notes to consolidated financial statement
Consolidated Financial Statements
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 |
Notional | Valuation as of December 31, 2011 | |||||||||||
Instrument | Designated as | Amount ('000) | Unit | Maturity | Asset (Liability) | RIF of the year | RIF of prior year | (Profit) loss on settlement into comprehensive financing result | ||||
Dollar forwards | Negociación compra | 205,000 | Dollars | During 2011 | $ | - | $ | - | $ | - | $ | 8,101 |
Dollar forwards | Negociación venta | 375,000 | Dollars | February and march, 2012 | (60,512) | 60,512 | - | - | ||||
Dollar forwards | Negociación venta | 811,000 | Dollars | During 2011 | - | - | - | 202,437 | ||||
Dollar swaps / libor in pesos / TIIE | Negociación compra | 110,000 | Dollars | During 2011 | - | - | - | (218,350) | ||||
TIIE swaps to fixed rate | Negociación compra | 8,700,000 | Mexican pesos | May 2017 and September 2018 | (856,112) | 308,680 | 547,432 | 283,866 | ||||
TIIE swaps to fixed rate | Negociación compra | 266,667 | Mexican pesos | September 2012 | (112) | 112 | - | - | ||||
TIIE swaps to fixed rate | Negociación compra | 1,195,846 | Mexican pesos | During 2011 | - | - | - | 915 | ||||
TIIE swaps to fixed rate | Negociación venta | 1,700,000 | Mexican pesos | June 2017 and may 2018 | 261,915 | (55,888) | (206,027) | (73,214) | ||||
Warrant | Negociación compra | 5,440,770 | Shares | During 2011 | - | - | - | (163,382) | ||||
Embedded | N/A | 23,949 | Dollars | During 2012 and 2020 | 54,226 | (32,891) | (21,335) | - | ||||
Total at December 31, 2011 | $ | (600,595) | $ | 280,525 | $ | 320,070 | $ | 40,373 | ||||
Total at December 31, 2010 | $ | (76,811) | $ | 553,528 | $ | (416,134) | $ | 206,529 |
Notional | Valuation as of December 31, 2011 | ||||||||
Instrument | Amount ('000) | Unit | Maturity | Asset (liability) | Comprehensive income | (Profit) loss on settlement into comprehensive financing result | |||
Euro forwards purchase | 6,581 | Euros | January 2012 to December 2013 | $ | (7,736) | $ | 4,642 | $ | - |
Euro forwards purchase | 2,258 | Euros | During 2011 | - | - | (1,396) | |||
Euro forwards sale | 285 | Canadian Dollar | January 2012 | (89) | 62 | - | |||
Euro forwards sale | 814 | Canadian Dollar | During 2011 | - | - | (2,019) | |||
Total at December 31, 2011 | $ | (7,825) | $ | 4,704 | $ | (3,415) | |||
Total at December 31, 2010 | $ | (985) | $ | 591 | $ | - |
Notional | Valuation as of December 31, 2011 | ||||||||
Instrument | Amount ('000) | Unit | Maturity | Asset (liability) | Comprehensive income | (Profit) loss on settlement into comprehensive financing result | |||
Copper Swaps | 1,574 | Tons | January to December 2012 | $ | (8,823) | $ | 6,176 | $ | - |
Copper Swaps | 8,959 | Tons | During 2011 | - | - | 685 | |||
Aluminum Swaps | 550 | Tons | January to July 2012 | (247) | 173 | - | |||
Aluminum Swaps | 3,175 | Tons | During 2011 | - | - | 1,145 | |||
Natural Gas Swaps | 131,841 | MMBtu | During 2011 | - | - | 198 |
|||
Total December 31, 2011 | $ | (9,070) | $ | 6,349 | $ | 2,028 | |||
Total December 31, 2010 | $ | 30,170 | $ | (20,290) | $ | (38,639) |