XML 34 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial Assets and Liabilities
12 Months Ended
Dec. 31, 2017
Financial Instruments [Abstract]  
Financial Assets and Liabilities
Financial assets and liabilities
1.
Financial assets
a) Non-current financial assets
The movement in items composing “Non-current financial assets” in 2017 and 2016, is as follows:
Millions of euros
Investments

Long-term credits

Deposits and guarantees

Derivative financial assets

Impairment provision

Non-current prepayments

Non-current financial assets

Balance at 12/31/15
1,289

2,512

1,425

5,315

(507
)
371

10,405

Acquisitions
73

952

169

73

(13
)
43

1,297

Disposals
(446
)
(955
)
(102
)
(270
)
402

(20
)
(1,391
)
Translation differences
8

(37
)
337

(15
)
30

6

329

Fair value adjustments and financial updates
(103
)
(21
)
102

151



129

Transfers and other
4

(681
)
7

(206
)
(66
)
(62
)
(1,004
)
Balance at 12/31/16
825

1,770

1,938

5,048

(154
)
338

9,765

Acquisitions
16

960

955


(12
)
170

2,089

Disposals
(155
)
(232
)
(156
)
(120
)
41

(24
)
(646
)
Translation differences
(7
)
(81
)
(258
)
(57
)
16

(19
)
(406
)
Fair value adjustments and financial updates
5

(1
)
84

(1,251
)


(1,163
)
Transfers and other
(34
)
(594
)
62

(808
)
(29
)
(69
)
(1,472
)
Balance at 12/31/17
650

1,822

2,625

2,812

(138
)
396

8,167


Investments
“Investments” includes the fair value of investments in companies where Telefónica does not exercise significant control and for which there is no specific disposal plan for the short term (see Note 3.i).
In June 2017, Telefonica sold its entire shareholding in Mediaset Premium representing 11.1%, which had a negative impact in Net financial expense amounting to 76 million euros.
In 2017 shares of China Unicom (Hong Kong) Limited were sold representing 0.24% of its share capital for 72 million euros, that had a negative impact in Net financial expense to 4 million euros. On July 10, 2016, Telefónica sold 1.51% of the share capital of China Unicom (Hong Kong) Limited for 322 million euros (see Note 20), that had a negative impact of 155 million euros on consolidated financial results.
At December 31, 2017, Telefónica maintained a 0.59% stake in the share capital of China Unicom (Hong Kong) Limited, valued at 205 million euros (1% at December 31, 2016, valued at 263 million euros).
Additionally, the Telefónica Group’s shareholding in Banco Bilbao Vizcaya Argentaria, S.A. (BBVA) amounts to 314 million euros (283 million euros at December 31, 2016), representing 0.66% of its share capital at December 31, 2017 (0.67% at December 31, 2016).
"Transfer and other" in 2017 principally includes the prior stake of the Colombian companies Telebucaramanga, Metrotel y Optecom (see Note 5).
At year-end the Group assessed the securities in its portfolio of listed available-for-sale assets individually for impairment. The analysis did not uncover the need to recognize any significant impairment losses.
Long-term credits and impairment losses
The composition of long-term credits is as follows:
Millions of euros
12/31/2017

12/31/2016

Long-term trade receivables
638

593

Long-term receivables for indirect taxes
189

144

Other long-term credits
995

1,033

Total
1,822

1,770


“Other long-term credits” includes long-term financial assets of the subsidiary Seguros de Vida y Pensiones Antares, S.A., fundamentally fixed-income securities, amounting to 692 million euros and 749 million euros at December 31, 2017 and 2016, respectively. These assets are mainly intended to cover the obligations from the defined benefit plans of Telefónica de España (ITP and Survival), though they do not qualify as “plan assets” under IAS 19 (see Note 15). Additionally, this line item includes long-term financial assets of Telefónica Germany amounting to 58 and 8 million euros at December 31, 2017 and 2016, respectively, that are mainly intended to cover the obligations from the defined benefit plan of Telefónica Germany, though they do not represent "plan assets" in accordance with IAS 19 (see Note 15).
The movement in impairment corrections in 2016 was mainly due to the write-off of long-term receivables after the agreement reached by Telefónica Móviles México with other operators on disputes over interconnection tariffs in prior years.
Deposits and guarantees
Telefónica Brasil has non-current judicial deposits constituted amounting to 1,598 million euros (see Note 15) at December 31, 2017 (1,761 million euros at December 31, 2016).
At December 31, 2017 there were deposits related to the collateral guarantees on derivatives signed by Telefonica, S.A. and its counterparties for the credit risk management of derivatives amounting to 902 million euros that includes 286 million euros with BBVA (240 million euros at December 31, 2016, see Note 10).
Derivative financial assets
In 2017 “Fair value adjustments and financial updates” mainly relates to the change of value of the long-term derivative financial assets (see section 2.a of this note).

b) Current financial assets
This heading of financial investments includes the following items:
Derivative financial assets with a short-term maturity or not used to hedge non-current items in the consolidated statement of financial position, in the amount of 845 million euros at December 31, 2017 (1,872 million euros at December 31, 2016, see section 2.a of this Note).
Short-term investments in financial instruments recognized at fair value to cover commitments undertaken by the Group’s insurance companies, amounting to 130 million euros at December 31, 2017 (304 million euros at December 31, 2016), recorded at fair value.
Short-term deposits and guarantees amounting to 125 million euros at December 31, 2017 (450 million euros at December 31, 2016) which include current judicial deposits amounting 82 million euros (see Note 15) constituted by Telefónica Brasil (88 million euros at December 31, 2016).
Short-term credits, net of impairment provisions, amounting to 877 million euros at December 31, 2017 (205 million euros at December 31, 2016). At December 31, 2017 include bank deposits with a maturity beyond three and twelve months formalized by Telefónica, S.A. amounting to 700 million euros.
Current financial assets that are highly liquid and have maturity periods of three months or less from the date contracted, and present an insignificant risk of value changes, are recorded under “Cash and cash equivalents” on the accompanying consolidated statement of financial position.

c) Breakdown of financial assets
The breakdown of financial assets of the Telefónica Group at December 31, 2017 and 2016, without considering non-current prepayments, is as follows:
December 31, 2017
 
Fair value through profit or loss
 

 

Measurement hierarchy
 

 

 

 

Millions of euros
Held for trading

Fair value option

Available-
for-sale

Hedges

Level 1 (Quoted prices)

Level 2 (Other directly observable market inputs)

Level 3 (Inputs not based on observable market data)

Held-to-maturity invest-ments

Rest of financial assets at amortized cost

Total carrying amount

Total fair value

Non-current financial assets
1,074

250

1,117

1,738

822

3,339

18


3,592

7,771

7,771

Investments


650


567

83




650

650

Long-term credits

250

467


86

613

18


1,105

1,822

1,684

Deposits and guarantees








2,625

2,625

2,625

Derivative instruments
1,074



1,738

169

2,643




2,812

2,812

Impairment losses








(138
)
(138
)

Current financial assets
163

60

66

731

105

915


169

6,157

7,346

7,346

Financial investments
163

60

66

731

105

915


169

965

2,154

2,154

Cash and cash equivalents








5,192

5,192

5,192

Total
1,237

310

1,183

2,469

927

4,254

18

169

9,749

15,117

15,117

December 31, 2016
 
Fair value through profit or loss
 

 

Measurement hierarchy
 

 

 

 

Millions of euros
Held for trading

Fair value option

Available-
for-sale

Hedges

Level 1 (Quoted prices)

Level 2 (Other directly observable market inputs)

Level 3 (Inputs not based on observable market data)

Held-to-maturity invest-ments

Rest of financial assets at amortized cost

Total carrying amount

Total fair value

Non-current financial assets
1,716

270

1,333

3,332

864

5,766

21


2,776

9,427

9,427

Investments


825


620

205




825

825

Long-term credits

270

508


76

681

21


992

1,770

1,616

Deposits and guarantees








1,938

1,938

1,938

Derivative instruments
1,716



3,332

168

4,880




5,048

5,048

Impairment losses








(154
)
(154
)

Current financial assets
883

118

115

1,173

483

1,806


39

4,362

6,690

6,690

Financial investments
883

118

115

1,173

483

1,806


39

626

2,954

2,954

Cash and cash equivalents








3,736

3,736

3,736

Total
2,599

388

1,448

4,505

1,347

7,572

21

39

7,138

16,117

16,117


The calculation of the fair values of the Telefónica Group’s debt instruments required an estimate, for each currency and counterparty, of a credit spread curve using the prices of the Group’s bonds and credit derivatives.
The derivatives portfolio was measured through the techniques and models normally used in the market, based on money market curves and volatility prices available in the markets. Additionally, the credit valuation adjustment or net CVA per counterparty (CVA+DVA) is calculated on that measurement as the method used to measure the credit risks of the counterparties and also Telefónica for the purpose of adjusting the fair value valuation of the derivatives. This adjustment reflects the possibility of bankruptcy or credit rating impairment of the counterparty and Telefónica.




2. Financial liabilities
The breakdown of financial liabilities at December 31, 2017 and the corresponding maturities schedule is as follows:
Millions of euros
 
Current
Non-current
 
 
Maturity
2018
2019
2020
2021
2022
Subsequent years
Non-current total
Total
Debentures and bonds
5,313

3,599

5,108

4,760

4,903

17,605

35,975

41,288

Promissory notes & commercial paper
2,107


112



187

299

2,406

Total Issues
7,420

3,599

5,220

4,760

4,903

17,792

36,274

43,694

Loans and other payables
1,714

2,250

819

918

531

2,668

7,186

8,900

Derivative instruments      (Note 16)
280

214

824

453

185

1,196

2,872

3,152

Total
9,414

6,063

6,863

6,131

5,619

21,656

46,332

55,746


The estimate of future payments for interest on these financial liabilities at December 31, 2017 is as follows: 1,715 million euros in 2018, 1,525 million euros in 2019, 1,323 million euros in 2020, 1,068 million euros in 2021, 914 million euros in 2022 and 7,037 million euros in years after 2022. For floating rate financing, the Group mainly estimates future interest using the forward curve of the various currencies at December 31, 2017.
Derivative instruments take into account the fair value of derivatives classified as financial liabilities (i.e., those with a negative mark-to-market) and excludes the fair value of derivatives classified as current financial assets (845 million euros), and those classified as non-current (2,812 million euros) (i.e., those with a positive mark-to-market).
In 2016 and 2017 the Group entered into agreements to extend payment terms with various suppliers, and with factoring companies when such payments are discounted. When the new extended payment terms exceed customary payment terms in the industry, trade liabilities are reclassified to other financial liabilities and the deferred payments made are recognized in net cash flow used in financing activities (see Note 20). At December 31, 2017 the corresponding amount pending payment, recognized in “Loans and other payables”, was 153 million euros (210 million euros at December 31, 2016). The deferred payments made in relation to this item during the year amounted to 717 million euros (1,758 million euros in 2016).
The composition of these financial liabilities, by category, at December 31, 2017 and 2016 is as follows:
December 31, 2017
 
Fair value through profit or loss
 
Measurement hierarchy
 
 
 
Millions of euros
Held for trading

Fair value option

Hedges

Level 1 (Quoted prices)

Level 2 (Other directly observable market inputs)

Level 3 (Inputs not based on observable market data)

Liabilities at amortized cost

Total carrying amount

Total fair value

Issues






43,694

43,694

47,166

Loans and other payables






8,900

8,900

9,010

Derivative instruments
1,180


1,972

80

3,072



3,152

3,152

Total financial liabilities
1,180


1,972

80

3,072


52,594

55,746

59,328

December 31, 2016
 
Fair value through profit or loss
 
Measurement hierarchy
 
 
 
Millions of euros
Held for trading

Fair value option

Hedges

Level 1 (Quoted prices)

Level 2 (Other directly observable market inputs)

Level 3 (Inputs not based on observable market data)

Liabilities at amortized cost

Total carrying amount

Total fair value

Issues






45,444

45,444

48,686

Loans and other payables






11,398

11,398

11,398

Derivative instruments
2,299


1,220

64

3,455



3,519

3,519

Total financial liabilities
2,299


1,220

64

3,455


56,842

60,361

63,603


The calculation of the fair values of the Telefónica Group’s debt instruments required an estimate, for each currency and subsidiary, of the credit spread curve using the prices of the Group’s bonds and credit derivatives.
At December 31, 2017, some of the financing arranged by Telefónica Group companies in Latin America (Brazil, Panama, Ecuador and Guatemala) which amount to approximately 3% of the Telefónica Group’s gross debt was subject to compliance with certain financial covenants. To date, these covenants are being met. Due to the absence of cross-defaults, breach of the covenants would not affect the debt at a Telefónica, S.A. level.
Part of the amount owed by the Telefónica Group includes restatements to amortized cost at December 31, 2017 and 2016 as a result of fair value interest rate and exchange rate hedges.












a) Financial liabilities associated to financing activities
The following movement presents the detail of changes in the financial liabilities in 2017 that arise from the financial activities:
 
Cash used in financing activities

 
Millions of euros
Balance at 12/31/16

Acquisitions

Disposals

Translation differences


Fair value adjustment and financial updates


Others movements


Balance at 12/31/17


Issues
42,084

8,390

(6,687
)
(2,178
)
(296
)
(25
)
41,288

Promissory notes and commercial paper
3,360

60

(1,008
)
(6
)


2,406

Loans and other payables
11,397

4,209

(6,241
)
(699
)
(16
)
250

8,900

Net derivative instruments
(3,401
)

396

87

3,075

(662
)
(505
)
Total
53,440

12,659

(13,540
)
(2,796
)
2,763

(437
)
52,089



The positive fair value of the Telefónica Group derivatives at December 31, 2017 amounted to 505 million euros (accounts receivable). The variation versus the previous year end represents a reduction of 2,896 million euros mainly due to the dollar devaluation against the euro. This variation is offset mainly by the variation of the different Telefónica Group issues and loans performed in dollars (see Note 16).

b) Issues
The movement in issues of debentures, bonds and other marketable debt securities in 2017 and 2016 is as follows:
Millions of euros
Debenture and bond issues

Promissory
notes and commercial
paper

Total

Balance at 12/31/15
43,557

1,815

45,372

New issues
5,693

1,566

7,259

Redemptions, conversions and exchanges
(6,873
)
(25
)
(6,898
)
Revaluation and other movements
(293
)
4

(289
)
Balance at 12/31/16
42,084

3,360

45,444

New issues
8,390

60

8,450

Redemptions, conversions and exchanges
(6,687
)
(1,008
)
(7,695
)
Revaluation and other movements
(2,499
)
(6
)
(2,505
)
Balance at 12/31/17
41,288

2,406

43,694


Debentures and bonds
At December 31, 2017, the nominal amount of outstanding debentures and bonds issues is 39,581 million euros (40,055 million euros at December 31, 2016). Appendix III presents the characteristics of all outstanding debentures and bond issues at year-end 2017, as well as the significant issues made in the year.
On July, 24, 2017 there was the maturity date of the mandatory exchangeable bonds into ordinary shares of Telecom Italia, S.p.A., issued by Telefónica, S.A. on July 24, 2014, for 750 million euros. At the maturity date, the Company fulfilled its commitments to deliver the shares with the vesting of the equity swap instrument arranged for that purpose.
Telefónica, S.A. has a full and unconditional guarantee on issues made by Telefónica Emisiones, S.A.U., Telefónica Finanzas México, S.A. de C.V., Telefónica Europe, B.V. and Telefónica Participaciones, S.A.U., all of which are, directly or indirectly, fully-owned subsidiaries of Telefónica, S.A.
Promissory notes and commercial paper
The main programs for issuance of promissory notes and commercial paper are the following:
At December 31, 2017, Telefónica Europe, B.V. had a program for issuance of commercial paper, guaranteed by Telefónica, S.A., for up to 5,000 million euros. The outstanding balance of commercial paper issued under this program at December 31, 2017 was 1,850 million euros, issued at an average interest rate of -0.17% for 2017 (2,630 million euros issued in 2016 at an average rate of -0.01%).
At December 31, 2017, Telefónica, S.A. had a corporate promissory note program for 500 million euros, which can be increased to 2,000 million euros, with an outstanding balance at December 31, 2017 amounting to 204 million euros (370 million euros in 2016).

c) Interest-bearing debt
The average interest rate on outstanding loans and other payables at December 31, 2017 was 2.01% (3.84% in 2016). This percentage does not include the impact of hedges arranged by the Group.
The main financing transactions included under “Interest-bearing debt” outstanding at December 31, 2017 and 2016 and their nominal amounts are provided in Appendix V.
Interest-bearing debt arranged or repaid in 2017 mainly includes the following:
Description
Limit 12/31/2017 (million euros)
Currency
Outstanding balance 12/31/2017 (million euros)
Arrangement date
Maturity date
Drawndown 2017 (million euros)
Repayment 2017 (million euros)
Telefónica, S.A.
 

 
 

 
 
 

 

Syndicated facility
2,500

EUR

02/19/2015
02/19/2022

(550
)
Syndicated facility (1)

EUR

11/17/2015
03/30/2017


Structured financing (*)

679

USD
566

12/11/2015
03/11/2026
329

(48
)
Structured financing (*)
469

EUR
423

12/11/2015
03/11/2026
217

(34
)
Structured financing (2)(*)

EUR

06/13/2014
12/15/2017


(185
)
Bilateral loan (3)

EUR

02/23/2016
02/23/2017

(100
)
Bilateral loan (4)

EUR

11/13/2015
05/16/2017

(100
)
Bilateral loan (5)
1,500

EUR
1,500

06/26/2014
06/26/2019


Bilateral loan (6)

EUR


06/30/2015
12/29/2017

(200
)
Bilateral loan (7)
150

EUR
150

10/24/2016
03/19/2019

(150
)
Credit facility
380

EUR
292

12/27/2002
12/27/2020
292


Credit facility
200

EUR
167

03/27/2013
03/14/2020
167


Telefónica Germany GmbH & Co. OHG











Syndicated facility (8) 
750

EUR

03/22/2016
03/22/2022
650

(700
)
EIB Financing

EUR
450

06/13/2016
06/13/2025
200


Telefónica Europe, B.V.











Structured financing (*)
750

EUR
750

11/28/2016
11/28/2024
750


(1)
On March 30, 2017 an early cancellation was made for the 1,500 million euros syndicated facility originally scheduled to mature in 2019.
(2)
On December 15, 2017 an early repayment was made for the long-term financing originally scheduled to mature in 2019.
(3)
On February 23, 2017 an early cancellation was made for the bilateral loan originally scheduled to mature in 2019.
(4)
On May 16, 2017 an early cancellation was made for the bilateral loan originally scheduled to mature in 2020.
(5)
On January 17, 2017 an amendment was made to the bilateral loan, with an outstanding amount of 1,500 million euros, split into two tranches with a new amortization schedule: tranche A for 500 million euros maturing on June 26, 2017 and tranche B for 1,000 million euros maturing on June 26, 2019. Later, on February 17, 2017 a new amendment was signed extending the maturity of the tranche A for 500 million euros up to June 26, 2019.
(6)
On December 29, 2017 an early repayment was made for the 200 million euros bilateral loan originally scheduled to mature in 2020.
(7)
On December 19, 2017 an early repayment was made for 150 million euros of the 300 million euros bilateral loan originally scheduled to mature in 2019.
(8)
On February 17, 2017 a twelve-month extension was signed for the 750 million euros syndicated facility originally scheduled to mature in 2021.
(*)    Facility with amortization schedule showing in the column "Limit 12/31/2017" the undrawn amount.
At December 31, 2017, the Telefónica Group presented availabilities of financing from different sources amounting approximately to 13,531 million euros (14,627 million euros at December 31, 2016), of which 12,541 million euros maturing in more than twelve months.
Loans by currency
The breakdown of “Loans and other payables” by currency at December 31, 2017 and 2016, along with the equivalent value of foreign-currency loans in euros, is as follows:
 
Outstanding balance (in millions)
 
Currency
Euros
Currency
12/31/17

12/31/16

12/31/17

12/31/16

Euro
4,682

5,174

4,682

5,174

US dollar
2,936

2,812

2,448

2,668

Brazilian Real
3,939

4,744

993

1,381

Colombian Peso
1,398,550

5,473,409

391

1,731

Pounds Sterling
106

109

120

127

Peruvian nuevo sol

462

527

119

149

Other currencies


147

168

Total Group


8,900

11,398


The decrease in debt denominated in Colombian peso is mainly due to the pre-paid of all the debt with the PARAPAT (see Note 22).
Appendix IV: Financial instruments
The detail of the type of financial instruments arranged by the Group (notional amount) by currency and interest rates at December 31, 2017 is as follows:
 
 
 
 
 
 
 
 
Fair value
Millions of Euros
2018

2019

2020

2021

2022

Subsequent years

Notional

Underlying debt

Associated derivatives

TOTAL

Euro
(227
)
6,238

6,055

7,062

3,382

16,845

39,355

25,568

14,590

40,158

Floating rate
2,861

1,542

157

3,519

508

3,443

12,030

2,474

9,666

12,140

Spread
(0.20
%)
0.15
%
(1.92
%)
(0.10
%)
0.17
%
0.18
%
(0.02
%)



Fixed rate
(3,088
)
4,696

5,898

3,543

2,874

13,402

27,325

23,094

4,924

28,018

Interest rate
(2.09
%)
2.18
%
3.28
%
2.02
%
1.62
%
1.95
%
2.71
%



Rate cap










Other european currencies
 
 
 
 
 
 
 
 
 
 
Instruments in CZK
(67
)





(67
)

(67
)
(67
)
Floating rate










Spread










Fixed rate
(67
)





(67
)

(67
)
(67
)
Interest rate










Rate cap










Instruments in GBP
2,324

(567
)
(394
)

733

1,014

3,110

3,372

(236
)
3,136

Floating rate
456

(479
)
(439
)
79

442

451

510

6

506

512

Spread










Fixed rate
1,868

(88
)
45

(79
)
178

563

2,487

3,253

(742
)
2,511

Interest rate
2.28
%
4.03
%
65.20
%
0.03
%
5.12
%
5.38
%
4.33
%



Rate cap




113


113

113


113

Instruments in CHF







583

(584
)
(1
)
Floating rate








(2
)
(2
)
Spread










Fixed rate







583

(582
)
1

Interest rate










Rate cap










America
 
 
 
 
 
 
 
 
 
 
Instruments in USD
(1,915
)
286

229

(1,659
)
614

2,525

80

17,812

(17,515
)
297

Floating rate
(559
)
242

228

(1,659
)
630

1,834

716

659

55

714

Spread
(0.27
%)
0.29
%
0.99
%
(0.07
%)
0.01
%

0.78
%



Fixed rate
(1,356
)
44

1


(16
)
691

(636
)
17,153

(17,570
)
(417
)
Interest rate
(1.27
%)
43.21
%
1,747.03
%

(186.47
%)
11.24
%
(25.26
%)



Rate cap










Instruments in UYU
16






16

(5
)
19

14

Floating rate










Spread










Fixed rate
16






16

(5
)
19

14

Interest rate
(0.67
%)





(0.67
%)



Rate cap










Instruments in ARS
(159
)
24




(14
)
(149
)
(141
)

(141
)
Floating rate










Spread










Fixed rate
(159
)
24




(14
)
(149
)
(141
)

(141
)
 
 
 
 
 
 
 
 
Fair value
Millions of Euros
2018

2019

2020

2021

2022

Subsequent years

Notional

Underlying debt

Associated derivatives

TOTAL

Interest rate
5.09
%
16.22
%



16.27
%
4.35
%



Rate cap










Instruments in BRL
317

346

373

333

253

73

1,695

818

881

1,699

Floating rate
(690
)
126

357

319

245

(120
)
237

239

4

243

Spread
(1.06
%)
2.82
%
1.07
%
0.36
%
0.47
%
(0.08
%)
7.20
%



Fixed rate
1,007

220

16

14

8

193

1,458

579

877

1,456

Interest rate
5.36
%
7.35
%
5.42
%
5.53
%
5.04
%
1.89
%
5.20
%



Rate cap










Instruments in CLP
(25
)
105

149

288

326

108

951

(341
)
1,297

956

Floating rate
(94
)
64

(21
)
3

329

97

378


381

381

Spread

1.12
%
(0.40
%)
26.86
%
(0.80
%)
1.54
%
0.14
%



Fixed rate
69

41

170

285

(3
)
11

573

(341
)
916

575

Interest rate
(1.64
%)
3.08
%
4.80
%
4.13
%
4.90
%
7.02
%
3.61
%



Rate cap










Instruments in UFC







254

(267
)
(13
)
Floating rate










Spread










Fixed rate







254

(267
)
(13
)
Interest rate










Rate cap










Instruments in PEN
175

31

70


62

133

471

241

226

467

Floating rate










Spread










Fixed rate
175

31

70


62

133

471

241

226

467

Interest rate
4.26
%
5.28
%
5.10
%

5.43
%
6.24
%
5.16
%



Rate cap










Instruments in VAC
17

25


8


61

111

112


112

Floating rate
17

25


8


61

111

112


112

Spread
3.38
%
3.66
%

3.50
%

3.24
%
3.37
%



Fixed rate










Interest rate










Rate cap










Instruments in COP
799

117

16

62

70

129

1,193

246

952

1,198

Floating rate
80

15

5

41

36

97

274

269

9

278

Spread
0.41
%
2.89
%
9.33
%
4.27
%
5.25
%
3.82
%
3.12
%



Fixed rate
719

102

11

21

34

32

919

(23
)
943

920

Interest rate
6.46
%
10.63
%
5.35
%
5.32
%
5.31
%
5.25
%
6.80
%



Rate cap










Instruments in VEB
(2
)
1





(1
)
(3
)

(3
)
Floating rate










Spread










Fixed rate
(2
)
1





(1
)
(3
)

(3
)
Interest rate
0.03
%
16.63
%




(10.69
%)



Rate cap










Instruments in MXN
68

40

117

37

43

287

592

427

177

604

 
 
 
 
 
 
 
 
Fair value
Millions of Euros
2018

2019

2020

2021

2022

Subsequent years

Notional

Underlying debt

Associated derivatives

TOTAL

Floating rate
(8
)
7

8

10

12

89

118

119


119

Spread
(12.36
)%
6.01
%
6.08
%
5.78
%
6.14
%
5.26
%
6.61
%



Fixed rate
76

33

109

27

31

198

474

308

177

485

Interest rate
21.09
 %
7.11
%
7.72
%
6.67
%
6.68
%
7.23
%
9.49
%



Rate cap










Instruments in GTQ
1


18




19

19


19

Floating rate
(8
)





(8
)
(8
)

(8
)
Spread
0.01
 %





0.01
%



Fixed rate
9


18




27

27


27

Interest rate
4.04
 %

4.00
%



4.01
%



Rate cap










Instruments in NIO
(7
)




6

(1
)
(1
)

(1
)
Floating rate
(7
)





(7
)
(7
)

(7
)
Spread
0.01
 %





0.01
%



Fixed rate





6

6

6


6

Interest rate





7.46
%
7.46
%



Rate cap










Asia
 
 
 
 
 
 
 
 
 
 
Instruments in JPY







70

(77
)
(7
)
Floating rate










Spread










Fixed rate







70

(77
)
(7
)
Interest rate










Rate cap







 
 
 
TOTAL
 
 
 
 
 
 
47,375

49,031

(505
)
48,526

Floating rate
 
 
 
 
 
 
14,359

3,863

10,619

14,482

Fixed rate
 
 
 
 
 
 
32,903

45,055

(11,223
)
33,832

Rate cap
 
 
 
 
 
 
113

113


113

Currency Options and Others (*)
 
 
 
 
 
 


99

99

(*) Amounts include in fixed rate

The table below is an extract of the previous table that shows the sensitivity to interest rates originated by our position on interest rate swaps categorized into instruments entered into for trading purposes and instruments entered into for purposes other than trading at December 31, 2017:
Interest rate swaps
Millions of euros
Maturity
 
Non trading purposes
2018

2019

2020

2021

2022

Subsequent years

Total

Fair value

EUR
 
 
 
 
 
 
 
(134
)
Fixed to fix







5

Receiving leg
(190
)
(5
)

(100
)
(75
)

(370
)
(282
)
Average Interest Rate








Paying leg
190

5


100

75


370

287

Average Interest Rate
0.52
%
0.85
%

1.18
%
0.55
%



Fixed to floating







(1,010
)
Receiving leg
(8,097
)
(5,861
)
(9,145
)
(7,282
)
(4,018
)
(6,262
)
(40,665
)
(22,668
)
Average Interest Rate
1.04
%
0.99
%
1.39
%
1.69
%
1.04
%
1.27
%
1.26
%

Paying leg
8,097

5,861

9,145

7,282

4,018

6,262

40,665

21,658

Average Spread
0.39
%
0.66
%
0.36
%
0.51
%
1.01
%

0.44
%

Floating to fixed







871

Receiving leg
(5,868
)
(3,359
)
(4,985
)
(3,280
)
(359
)
(4,544
)
(22,395
)
(17,773
)
Average Spread
1.70
%
0.20
%

0.02
%


0.48
%

Paying leg
5,868

3,359

4,985

3,280

359

4,544

22,395

18,644

Average Interest Rate
0.22
%
0.91
%
2.45
%
2.06
%
1.30
%
0.95
%
1.25
%

USD
 
 
 
 
 
 
 
(3
)
Fixed to floating







(6
)
Receiving leg
(639
)
(283
)
(283
)
(283
)
(534
)
(142
)
(2,164
)
(755
)
Average Interest Rate
1.45
%
1.40
%
1.52
%
1.61
%
1.73
%
3.47
%
1.68
%

Paying leg
639

283

283

283

534

142

2,164

749

Average Spread
0.62
%
1.52
%
1.61
%
1.68
%
0.92
%

1.04
%

Floating to fixed







3

Receiving leg
(415
)



(250
)
(142
)
(807
)
(808
)
Average Spread








Paying leg
415




250

142

807

811

Average Interest Rate
2.87
%



1.93
%
2.52
%


GBP
 
 
 
 
 
 
 
(50
)
Fixed to floating







(76
)
Receiving leg
(676
)
(28
)
(23
)
(248
)
(524
)

(1,499
)
(1,575
)
Average Interest Rate
1.63
%
2.25
%
2.36
%
1.76
%
3.27
%



Paying leg
676

28

23

248

524


1,499

1,499

Average Spread








Floating to fixed







26

Receiving leg
(789
)

(68
)
(169
)
(192
)

(1,218
)
(1,219
)
Average Spread








Paying leg
789


68

169

192


1,218

1,245

Average Interest Rate
1.38
%

0.73
%
2.56
%
1.84
%







Interest rate swaps
Millions of euros
Maturity
 
Trading purposes
2018

2019

2020

2021

2022

Subsequent years

Total

Fair value

EUR
 
 
 
 
 
 
 
424

Fixed to fixed







1

Receiving leg

(20
)




(20
)
(37
)
Average Interest Rate








Paying leg

20





20

38

Average Spread

0.85
%






Fixed to floating







(88
)
Receiving leg
(200
)


(500
)

(1,100
)
(1,800
)
(1,881
)
Average Interest Rate
0.93
%


1.25
%

1.24
%


Paying leg
200



500


1,100

1,800

1,793

Average Spread








Floating to fixed







511

Receiving leg
(2,166
)
(1,371
)
(4,097
)
(1,102
)
(192
)
(5,270
)
(14,198
)
(10,610
)
Average Spread
0.43
%
1.25
%
0.05
%
0.03
%


0.20
%

Paying leg
2,166

1,371

4,097

1,102

192

5,270

14,198

11,121

Average Interest Rate
1.70
%
1.07
%
2.57
%
1.92
%
0.12
%
1.22
%
1.70
%

USD
 
 
 
 
 
 
 
(918
)
Fixed to floating







(918
)
Receiving leg
(1,371
)
(1,132
)
(1,779
)
(1,509
)
(1,235
)
(6,359
)
(13,385
)
(13,993
)
Average Interest Rate
1.19
%
3.45
%
3.02
%
3.44
%
1.83
%
3.21
%
2.90
%

Paying leg
1,371

1,132

1,779

1,509

1,235

6,359

13,385

13,075

Average Spread


0.22
%



0.03
%

Floating to fixed








Receiving leg








Average Spread








Paying leg








Average Interest Rate








MXN
 
 
 
 
 
 
 
(4
)
Fixed to floating







1

Receiving leg


(127
)



(127
)
(129
)
Average Interest Rate


7.90
%





Paying leg


127




127

130

Average Spread


0.41
%





Floating to fixed







(5
)
Receiving leg


(127
)



(127
)
(129
)
Average Spread


0.41
%





Paying leg


127




127

124

Average Interest Rate


6.67
%





GBP
 
 
 
 
 
 
 
(216
)
Fixed to floating







(216
)
Receiving leg
(563
)

(789
)

(563
)
(451
)
(2,366
)
(2,578
)
Average Interest Rate
1.43
%

1.87
%

3.51
%
3.42
%


Paying leg
563


789


563

451

2,366

2,362

Average Spread








Floating to fixed








Receiving leg








Average Spread








Paying leg








Average Interest Rate








Millions of euros
Maturity
 
Trading purposes
2018

2019

2020

2021

2022

Subsequent years

Total

Fair value

JPY
 
 
 
 
 
 
 

Fixed to floating








Receiving leg
(74
)





(74
)
(74
)
Average Interest Rate
0.32
%







Paying leg
74






74

74

Average Spread








CLP
 
 
 
 
 
 
 

Fixed to floating







(3
)
Receiving leg

(64
)
(7
)
(3
)
(3
)
(3
)
(80
)
(86
)
Average Interest Rate

5.75
%
4.90
%
4.90
%
4.90
%
4.90
%
0.40
%

Paying leg

64

7

3

3

3

80

83

Average Spread

1.12
%
1.27
%
1.27
%
1.27
%
1.27
%
0.10
%

Floating to fixed







3

Receiving leg
(87
)

(27
)
(134
)


(248
)
(247
)
Average Spread








Paying leg
87


27

134



248

250

Average Interest Rate
5.05
%

3.31
%
3.26
%




CHF
 
 
 
 
 
 
 
(17
)
Fixed to floating







(17
)
Receiving leg
(214
)

(192
)

(128
)

(534
)
(549
)
Average Interest Rate
0.28
%

0.95
%

0.75
%



Paying leg
214


192


128


534

532

Average Spread








BRL
 
 
 
 
 
 
 
(7
)
Fixed to floating








Receiving leg








Average Interest Rate








Paying leg








Average Spread








Floating to fixed
(2
)
(1
)




(3
)
(7
)
Receiving leg
(72
)
(38
)




(110
)
(110
)
Average Spread
2.00
%
1.55
%




1.85
%

Paying leg
70

37





107

103

Average Interest Rate








COP
 
 
 
 
 
 
 
(1
)
Fixed to floating






2

1

Receiving leg
(4
)
(8
)
(8
)
(8
)
(4
)

(32
)
(36
)
Average Interest Rate
7.25
%
7.25
%
7.25
%
7.25
%
7.25
%



Paying leg
4

8

8

8

4


34

37

Average Spread
2.80
%
2.80
%
2.80
%
2.80
%
2.80
%



Floating to fixed




3

(3
)
1

(2
)
Receiving leg
(70
)

(10
)
(21
)
(31
)
(35
)
(167
)
(29
)
Average Spread

5.25
%







Paying leg
70


10

21

34

32

168

27

Average Interest Rate



5.25
%
5.27
%
5.29
%
5.25
%



Foreign exchange and interest rate options, by maturity, are as follows:
Currency options
Maturities
Millions of euros
2018

2019

2020

2021

2022

Subsequent years

Currency Puts (EURUSD, USDEUR)
 

 

 

 

 

 

Notional amount of options bought
120






Strike
1.57






Notional amount of options sold
120






Strike
1.57






Interest rate options
Maturities
Millions of euros
2018

2019

2020

2021

2022

Subsequent years

Collars
 

 

 

 

 

 

Notional amount of options bought
800




845


Strike Cap
4.35




4.92


Strike Floor
3.05




4.15


Caps
 
 
 
 
 
 
Notional amount of options bought






Strike






Notional amount of options sold




845


Strike




5.53


Floors
 
 
 
 
 
 
Notional amount of options bought




845


Strike




1.17


Notional amount of options sold






Strike






Cash flows receivable or payable on derivative financial instruments to be settled via the swap of nominals, categorized by currency of collection/payment, along with contractual maturities are as follows:
Millions of euros
 
2018

2019

2020

2021

2022

Subsequent years

Total

Currency swaps
 
 

 

 

 

 

 

 

Receive
ARS







Pay
ARS







Receive
BRL
66






66

Pay
BRL
(140
)
(79
)




(219
)
Receive
CLP




326

94

420

Pay
CLP


(136
)
(134
)
(652
)
(188
)
(1,110
)
Receive
COP







Pay
COP
(42
)
(2
)




(44
)
Receive
CZK







Pay
CZK







Receive
EUR
80

74




64

218

Pay
EUR
(2,119
)
(1,583
)
(3,019
)
(3,104
)
(313
)
(4,952
)
(15,090
)
Receive
GBP

563

1,239




1,802

Pay
GBP







Receive
JPY
74






74

Pay
JPY







Receive
MAD







Pay
MAD







Receive
MXN







Pay
MXN







Receive
PEN







Pay
PEN
(6
)
(1
)




(7
)
Receive
UFC


145



218

363

Pay
UFC





(109
)
(109
)
Receive
USD
1,963

1,027

1,612

3,302

1,026

4,525

13,455

Pay
USD
(47
)



(417
)

(464
)
Receive
UDI







Pay
UDI







Receive
CHF
214


192




406

Pay
CHF




128


128

TOTAL
 
43

(1
)
33

64

98

(348
)
(111
)
Millions of euros
2018

2019

2020

2021

2022

Subsequent years

Total

Forwards
 

 

 

 

 

 

 

Receive
ARS







Pay
ARS







Receive
BRL
8






8

Pay
BRL
(748
)





(748
)
Receive
CLP
1






1

Pay
CLP
(569
)





(569
)
Receive
COP
3






3

Pay
COP
(818
)





(818
)
Receive
CZK
67






67

Pay
CZK







Receive
EUR
5,533






5,533

Pay
EUR
(2,131
)





(2,131
)
Receive
GBP
1,022






1,022

Pay
GBP
(3,084
)





(3,084
)
Receive
MXN







Pay
MXN
(352
)





(352
)
Receive
PEN
25






25

Pay
PEN
(245
)





(245
)
Receive
UFC







Pay
UFC







Receive
USD
2,610






2,610

Pay
USD
(1,338
)





(1,338
)
Receive
UYU







Pay
UYU
(19
)





(19
)
TOTAL
 
(35
)





(35
)