Debt Presentation as of December 31, 2014 Total Debt History (2)(3) - - PowerPoint PPT Presentation
Debt Presentation as of December 31, 2014 Total Debt History (2)(3) - - PowerPoint PPT Presentation
Debt Presentation as of December 31, 2014 Total Debt History (2)(3) Million Dollars (5) 1,405 (3) 1,262 1,258 1,257 77 1,252 1,241 1,188 1,173 1,151 1,149 1,149 1,153 67 92 92 93 89 81 81 85 75 78 77 1,328 1,185 1,171
1,066 1,075 1,072 1,076 1,092 1,328 1,185 1,171 1,166 1,165 1,151 1,107 85 75 78 77 81 77 67 92 92 93 89 81
1,151 1,149 1,149 1,153 1,173 1,405 1,252 1,262 1,258 1,257 1,241 1,188
Mar'12 Jun'12 Sep'12 Dic'12 Mar'13 Jun'13 Sep'13 Dec'13 Mar'14 Jun'14 Sep'14 Dec'14 Total Debt excluding Accounts Receivable Financing Program Total Accounts Receivable Financing Program
Total Debt History(2)(3)
2
(1) Nominal pesos at the end of each period converted into dollars using the exchange rate at the end of each respective period (2) Total net debt includes Net Accounts Receivable Financing Program due to changes in Mexican FRS (3) Consummated the Concurso Plan; issued Notes due 2018 (“Notes 2018”) and Mandatory Convertible Debentures (“MCDs”) due 2015 (4) As a result of the initiation of “Concurso” proceedings in the Commercial Courts of Madrid, Vitro Cristalglass, all of its debt was deconsolidated (5) On April 2013, issued New Notes due 2015 to Fintech and on September 2013 announced the redemption of 100% MCDs.
(3) (5)
Million Dollars
1,009 1,009 957 956 943 1,121 1,039 1,071 1,032 1,024 990 1,009 85 75 78 77 81 77 67 92 92 93 89 81
1,125 1,083 1,083 1,033 1,024 1,198 1,106 1,163 1,124 1,117 1,080 1,091
Mar'12 Jun'12 Sep'12 Dic'12 Mar'13 Jun'13 Sep'13 Dec'13 Mar'14 Jun'14 Sep'14 Dec'14 Total Accounts Receivable Financing Program net of cash reserves in trusts Total Net Debt excluding Accounts Receivable Financing Program
Total Net Debt History(2)(3)
3
(3) (5)
Million Dollars
(1) Nominal pesos at the end of each period converted into dollars using the exchange rate at the end of each respective period (2) Total net debt includes Net Accounts Receivable Financing Program due to changes in Mexican FRS (3) Consummated the Concurso Plan; issued Notes due 2018 (“Notes 2018”) and Mandatory Convertible Debentures (“MCDs”) due 2015 (4) As a result of the initiation of “Concurso” proceedings in the Commercial Courts of Madrid, Vitro Cristalglass, all of its debt was deconsolidated (5) On April 2013, issued New Notes due 2015 to Fintech and on September 2013 announced the redemption of 100% MCDs.
Debt Profile
4
as of December 31, 2013 and 2014 Source Currency Exposure(2) Rate Exposure
(1) LIBOR and TIIE based rates (2) Since the disincorporation of Vitro Cristalglass operation, its outstanding balance is not included.
88% 90% 12% 10%
Dec.14 Dec.13
Fixed Rate Floating Rate + Fixed Spead
91% 91% 9% 9%
Dec.14 Dec.13
Dollars Pesos
25% 28% 75% 72%
Dec.14 Dec.13
Banks Market
Amortization Schedule(1)
5
(In million dollars as of December 31, 2014)
(1) On February 23, 2012, Vitro consummated the Concurso Plan and completed its debt restructuring issuing its Notes 2018 and MCDs and paid a cash restructuring fee.
Total Debt = US$ 1,188
14 63 327 30 747 1 6
77 327 30 747 1 6
2015 2016 2017 2018 2019 2020+ Short Term Current Maturities of LT Long Term
Short Term Debt Schedule(1)
6
(1) Due to Vitro’s accomplishment on the Concurso Plan, all short term debt is operating companies’ debt.
Short Term Debt Profile = US$ 77 (In million dollars as of December 31, 2014)
14 9 21
23 21 10 22
Jul14 - Sep14 Oct14 - Dic14 Ene15 - Mar15 Abr15 - Jun15 Short Term Market (Short Term) Current Maturities of LT
Amortization Schedule: Holding +Operating Companies(3)
7
Operating Companies Holding Company Consolidated
Short Term Current Maturities of LT Long-Term
(In million dollars as of December 31, 2014)
56 291 24 743 2015 2016 2017 2018 2019 2020+ 14 7
21 36 6 4 1 6
2015 2016 2017 2018 2019 2020+ 36 263 64
77 327 30 747 1 6
2015 2016 2017 2018 2019 2020+
Net Accounts Receivable Financing Program*
8
*Net of cash reserves included in a trust related to Accounts Receivable Financing Program