Subsidiary Guarantor Information (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Supplemental Information [abstract] |
|
| Summary of Principal Amount Outstanding of Registered Debt Securities |
Table 1: Registered Debt Securities originally issued by the Master Trust and Assumed by Petróleos Mexicanos | | | | | | | | | | Security | Primary obligor | Principal amount outstanding (U.S.$) | 6.625% Guaranteed Bonds due 2035 | Petróleos Mexicanos | U.S.$ | 1,750,000 | | 6.625% Guaranteed Bonds due 2038 | Petróleos Mexicanos | 491,175 | | 9.500% Guaranteed Bonds due 2027 | Petróleos Mexicanos | 168,625 | |
The following table sets forth, as of December 31, 2025, the principal amount outstanding of the registered debt securities issued by Petróleos Mexicanos. Table 2: Registered Debt Securities originally issued by Petróleos Mexicanos | | | | | | | | | | Security | Primary obligor | Principal amount outstanding (U.S.$) | 9.500% Global Guaranteed Bonds due 2027 | Petróleos Mexicanos | U.S.$ | 96,718 | | 6.625% Notes due 2035 | Petróleos Mexicanos | 999,000 | | 6.500% Bonds due 2041 | Petróleos Mexicanos | 1,560,521 | | 5.500% Bonds due 2044 | Petróleos Mexicanos | 640,357 | | 6.375% Bonds due 2045 | Petróleos Mexicanos | 1,199,747 | | 5.625% Bonds due 2046 | Petróleos Mexicanos | 626,143 | | 6.750% Bonds due 2047 | Petróleos Mexicanos | 5,548,156 | | 5.350% Notes due 2028 | Petróleos Mexicanos | 795,784 | | 6.350% Bonds due 2048 | Petróleos Mexicanos | 1,574,041 | | 6.500% Notes due 2027 | Petróleos Mexicanos | 1,198,109 | | 5.950% Notes due 2031 | Petróleos Mexicanos | 3,777,381 | | 6.490% Notes due 2027 | Petróleos Mexicanos | 281,222 | | 6.840% Notes due 2030 | Petróleos Mexicanos | 2,345,538 | | 6.950% Bonds due 2060 | Petróleos Mexicanos | 3,188 | | 7.690% Bonds due 2050 | Petróleos Mexicanos | 8,047,831 | | 6.500% Notes due 2029 | Petróleos Mexicanos | 1,204,708 | | 8.750% Notes due 2029 | Petróleos Mexicanos | 1,908,685 | | 6.700% Notes due 2032 | Petróleos Mexicanos | 6,787,240 | | 10.000% Notes due 2033 | Petróleos Mexicanos | 1,972,663 | |
|
| Supplemental Statement of Financial Position |
CONDENSED CONSOLIDATING FINANCIAL INFORMATION STATEMENT OF FINANCIAL POSITION As of December 31, 2024 | | | | | | | | | | | | | | | | | | | Petróleos Mexicanos | Subsidiary guarantors | Non-guarantor subsidiaries | Eliminations | PEMEX consolidated | | Assets | | | | | | | Current assets | | | | | | | Cash and cash equivalents | Ps. | 41,665,854 | | Ps. | 5,143,459 | | Ps. | 42,032,513 | | Ps. | — | | Ps. | 88,841,826 | | | Trade and other accounts receivable, derivative financial instruments and other current assets | 30,683,735 | | 132,539,268 | | 98,919,902 | | — | | 262,142,905 | | | Accounts receivable—intercompany | 1,965,995,495 | | 1,434,224,881 | | 256,358,639 | | (3,656,579,015) | | — | | | Inventories | 1,241,752 | | 54,405,081 | | 32,923,156 | | — | | 88,569,989 | | | Total current assets | 2,039,586,836 | | 1,626,312,689 | | 430,234,210 | | (3,656,579,015) | | 439,554,720 | | | Long-term receivables—intercompany | 1,457,697,966 | | — | | 719,134 | | (1,458,417,100) | | — | | | Investments in associates | (1,659,731,734) | | 378,134,429 | | 276,405,440 | | 1,007,884,803 | | 2,692,938 | | | Wells, pipelines, properties, plant and equipment, net | 7,156,628 | | 1,221,547,573 | | 421,828,511 | | — | | 1,650,532,712 | | | Long-term notes receivable | — | | 691,787 | | 329,991 | | — | | 1,021,778 | | | Right of use | 480,916 | | 38,376,000 | | 3,107,617 | | — | | 41,964,533 | | | Deferred taxes | — | | — | | 7,033,529 | | — | | 7,033,529 | | | Intangible assets | 63,772 | | 15,767,890 | | 1,256,615 | | — | | 17,088,277 | | | Mexican Government Bonds | 21,135,321 | | — | | — | | — | | 21,135,321 | | | Other assets | 2,147,391 | | 2,686,655 | | 22,894,729 | | — | | 27,728,775 | | | Total assets | Ps. | 1,868,537,096 | | Ps. | 3,283,517,023 | | Ps. | 1,163,809,776 | | Ps. | (4,107,111,312) | | Ps. | 2,208,752,583 | | | Liabilities | | | | | | | Current liabilities | | | | | | | Current portion of long-term debt | Ps. | 356,212,915 | | Ps. | 2,417,693 | | Ps. | 66,587,909 | | Ps. | — | | Ps. | 425,218,517 | | | Accounts payable—intercompany | 1,572,341,074 | | 1,920,859,946 | | 163,292,029 | | (3,656,493,049) | | — | | | Other current liabilities | 122,034,531 | | 570,830,329 | | 89,440,004 | | — | | 782,304,864 | | | Total current liabilities | 2,050,588,520 | | 2,494,107,968 | | 319,319,942 | | (3,656,493,049) | | 1,207,523,381 | | | Long-term debt | 1,494,800,312 | | 18,785,937 | | 39,967,489 | | — | | 1,553,553,738 | | | Long-term payables—intercompany | — | | 1,457,697,966 | | 805,100 | | (1,458,503,066) | | — | | | Employee benefits, provisions for sundry creditors, other liabilities and deferred taxes | 306,649,614 | | 1,105,032,236 | | 19,769,350 | | — | | 1,431,451,200 | | | Total liabilities | 3,852,038,446 | | 5,075,624,107 | | 379,861,881 | | (5,114,996,115) | | 4,192,528,319 | | | Equity (deficit), net | (1,983,501,350) | | (1,792,107,084) | | 783,947,895 | | 1,007,884,803 | | (1,983,775,736) | | | Total liabilities and equity | Ps. | 1,868,537,096 | | Ps. | 3,283,517,023 | | Ps. | 1,163,809,776 | | Ps. | (4,107,111,312) | | Ps. | 2,208,752,583 | |
|
| Supplemental Statement of Comprehensive Income |
CONDENSED CONSOLIDATING FINANCIAL INFORMATION STATEMENT OF COMPREHENSIVE INCOME For the year ended December 31, 2024 | | | | | | | | | | | | | | | | | | | Petróleos Mexicanos | Subsidiary guarantors | Non-guarantor subsidiaries | Eliminations | PEMEX consolidated | | Total revenues | Ps. | — | | Ps. | 1,843,991,945 | | Ps. | 1,246,933,287 | | Ps. | (1,421,408,105) | | Ps. | 1,669,517,127 | | | Services income | 48,983,059 | | 96,205,153 | | 24,792,667 | | (166,825,100) | | 3,155,779 | | | Total revenues | 48,983,059 | | 1,940,197,098 | | 1,271,725,954 | | (1,588,233,205) | | 1,672,672,906 | | | (Impairment) of wells, pipelines, properties, plant and equipment | — | | (53,439,595) | | (37,985) | | — | | (53,477,580) | | | Cost of sales | 1,249,656 | | 1,729,785,149 | | 1,249,513,305 | | (1,545,084,823) | | 1,435,463,287 | | | Gross income | 47,733,403 | | 156,972,354 | | 22,174,664 | | (43,148,382) | | 183,732,039 | | | Total general expenses | 86,642,971 | | 129,848,759 | | 13,974,822 | | (43,180,542) | | 187,286,010 | | | Impairment losses on trade receivables from customers | — | | 708,397 | | (16,146,955) | | — | | (15,438,558) | | | Other revenues (expenses), net | 905,600 | | 294,218 | | 1,807,922 | | (5,083) | | 3,002,657 | | | Operating (loss) income | (38,003,968) | | 28,126,210 | | (6,139,191) | | 27,077 | | (15,989,872) | | | Financing cost, net | (11,365,789) | | (152,348,831) | | (7,084,600) | | (27,077) | | (170,826,297) | | | Foreign exchange (loss) income , net | 39,427,764 | | (338,726,253) | | (5,153,747) | | — | | (304,452,236) | | | Profit (loss) sharing in associates | (716,122,380) | | (4,327,032) | | (13,212,549) | | 734,623,610 | | 961,649 | | | (Loss) income before duties, taxes and other | (726,064,373) | | (467,275,906) | | (31,590,087) | | 734,623,610 | | (490,306,756) | | | Total taxes, duties and other | 54,351,481 | | 231,791,066 | | 4,138,651 | | — | | 290,281,198 | | | Net (loss) income for the year | (780,415,854) | | (699,066,972) | | (35,728,738) | | 734,623,610 | | (780,587,954) | | | Total other comprehensive result | 42,909,584 | | 160,029,505 | | 90,342,889 | | — | | 293,281,978 | | | Total comprehensive (loss) income | Ps. | (737,506,270) | | Ps. | (539,037,467) | | Ps. | 54,614,151 | | Ps. | 734,623,610 | | Ps. | (487,305,976) | |
CONDENSED CONSOLIDATING FINANCIAL INFORMATION STATEMENT OF COMPREHENSIVE INCOME For the year ended December 31, 2023 | | | | | | | | | | | | | | | | | | | Petróleos Mexicanos | Subsidiary guarantors | Non-guarantor subsidiaries | Eliminations | PEMEX consolidated | | Total revenues | Ps. | — | | Ps. | 1,929,682,164 | | Ps. | 1,177,322,779 | | Ps. | (1,390,763,266) | | Ps. | 1,716,241,677 | | | Services income | 96,620,468 | | 103,803,336 | | 23,393,179 | | (220,121,042) | | 3,695,941 | | | Total revenues | 96,620,468 | | 2,033,485,500 | | 1,200,715,958 | | (1,610,884,308) | | 1,719,937,618 | | | (Impairment) of wells, pipelines, properties, plant and equipment | — | | (28,534,696) | | (262,822) | | — | | (28,797,518) | | | Cost of sales | 1,269,012 | | 1,726,608,659 | | 1,162,589,565 | | (1,509,793,447) | | 1,380,673,789 | | | Gross income | 95,351,456 | | 278,342,145 | | 37,863,571 | | (101,090,861) | | 310,466,311 | | | Total general expenses | 83,593,406 | | 186,961,537 | | 13,279,701 | | (101,039,204) | | 182,795,440 | | | Impairment losses on trade receivables from customers | (6) | | (3,092,408) | | (20,910) | | — | | (3,113,324) | | | Other (expenses) revenues, net | 757,110 | | (3,324,062) | | 905,748 | | 55,023 | | (1,606,181) | | | Operating income | 12,515,154 | | 84,964,138 | | 25,468,708 | | 3,366 | | 122,951,366 | | | Financing cost, net | (64,364,068) | | (63,037,727) | | (5,883,616) | | (3,367) | | (133,288,778) | | | Foreign exchange income (loss), net | (11,196,911) | | 244,756,587 | | 4,519,366 | | — | | 238,079,042 | | | Profit (loss) sharing in associates | 68,641,910 | | 72,937 | | 35,224,291 | | (103,529,823) | | 409,315 | | | Income (loss) before duties, taxes and other | 5,596,085 | | 266,755,935 | | 59,328,749 | | (103,529,824) | | 228,150,945 | | | Total taxes, duties and other | (2,510,630) | | 220,521,837 | | 1,988,074 | | — | | 219,999,281 | | | Net income (loss) for the year | 8,106,715 | | 46,234,098 | | 57,340,675 | | (103,529,824) | | 8,151,664 | | | Total other comprehensive result | (1,088,673) | | (3,989,701) | | (53,844,998) | | — | | (58,923,372) | | | Total comprehensive (loss) income | Ps. | 7,018,042 | | Ps. | 42,244,397 | | Ps. | 3,495,677 | | Ps. | (103,529,824) | | Ps. | (50,771,708) | |
|
| Supplemental Statement of Cash Flows |
CONDENSED CONSOLIDATING FINANCIAL INFORMATION STATEMENT OF CASH FLOWS For the year ended December 31, 2024 | | | | | | | | | | | | | | | | | | | Petróleos Mexicanos | Subsidiary guarantors | Non-guarantor subsidiaries | Eliminations | PEMEX consolidated | | Operating activities: | | | | | | | Net (loss) income | Ps. | (780,415,854) | | Ps. | (699,066,972) | | Ps. | (35,728,738) | | Ps. | 734,623,610 | | Ps. | (780,587,954) | | | Income taxes and duties | 54,351,481 | | 231,791,066 | | 4,138,651 | | — | | 290,281,198 | | | Depreciation and amortization of wells, pipelines, properties, plant and equipment | 583,189 | | 140,629,882 | | 5,637,137 | | — | | 146,850,208 | | | Amortization of intangible assets | 368,048 | | 162,285 | | 96,467 | | — | | 626,800 | | | Impairment of wells, pipelines, properties, plant and equipment | — | | 53,439,595 | | 37,985 | | — | | 53,477,580 | | | Unsuccessful wells from intangible assets | — | | 25,944,025 | | — | | — | | 25,944,025 | | | Capitalized unsuccessful wells | — | | 13,046,124 | | — | | — | | 13,046,124 | | | Loss from derecognition of disposal of wells, pipelines, properties, plant and equipment | 93,070 | | 3,303,841 | | 1,166,293 | | — | | 4,563,204 | | | Depreciation of rights of use | 573,733 | | 3,913,069 | | 1,543,392 | | — | | 6,030,194 | | | Unrealized foreign exchange loss in discount rate of reserve for well abandonment | — | | 9,126,600 | | — | | — | | 9,126,600 | | | (Profit) loss sharing in associates, net | 716,122,380 | | 4,327,032 | | 13,212,549 | | (734,623,610) | | (961,649) | | | Unrealized foreign exchange (income) loss | 248,097,987 | | 20,788,597 | | 10,572,757 | | — | | 279,459,341 | | | Financing cost | 138,463,221 | | 12,251,289 | | 8,187,440 | | — | | 158,901,950 | | | Financing income | (8,847,897) | | (4,401,716) | | (2,420,270) | | — | | (15,669,883) | | | Taxes and duties | 8,010,859 | | (201,195,432) | | 2,266,715 | | — | | (190,917,858) | | | Accounts receivable, inventories, accounts payable, DFIs and provisions | 73,519,714 | | 198,930,230 | | (4,810,162) | | — | | 267,639,782 | | | Employee benefits | 6,447,500 | | 48,203,352 | | 448,048 | | — | | 55,098,900 | | | Inter-company charges and deductions | 63,918,703 | | (393,698,059) | | (2,951,374) | | 332,730,730 | | — | | | Net cash flows from operating activities | 521,286,134 | | (532,505,192) | | 1,396,890 | | 332,730,730 | | 322,908,562 | | | Investing activities: | | | | | | | Acquisition of wells, pipelines, properties, plant and equipment and intangible assets | (1,520,360) | | (199,197,320) | | (62,219,624) | | — | | (262,937,304) | | | Other assets and other receivables | 1,835,746 | | (53,656) | | (11,163,693) | | — | | (9,381,603) | | | (Increase) decrease due to Inter-company investing | (452,848,589) | | — | | 228,782 | | 452,619,807 | | — | | | Net cash flows (used in) investing activities | (452,533,203) | | (199,250,976) | | (73,154,535) | | 452,619,807 | | (272,318,907) | | | Financing activities: | | | | | | | Increase in equity due to Certificates of Contribution “A” | 156,509,050 | | — | | — | | — | | 156,509,050 | | | Collection and interest collected from the Mexican Government | 32,951,605 | | — | | — | | — | | 32,951,605 | | | Lease payments of principal and interest | (388,874) | | (6,255,637) | | (1,820,136) | | — | | (8,464,647) | | | Loans obtained from financial institutions | 408,712,952 | | 30,633,407 | | 617,177,528 | | — | | 1,056,523,887 | | | Debt payments, principal only | (468,379,316) | | (52,280,001) | | (628,212,855) | | — | | (1,148,872,172) | | | Interest paid | (138,298,684) | | (13,302,896) | | 3,220,622 | | — | | (148,380,958) | | | Inter-company (decrease) increase financing | (39,525,872) | | 769,982,956 | | 54,893,453 | | (785,350,537) | | — | | | Net cash flows from (used in) financing activities | (48,419,139) | | 728,777,829 | | 45,258,612 | | (785,350,537) | | (59,733,235) | | | Net increase (decrease) in cash and cash equivalents | 20,333,792 | | (2,978,339) | | (26,499,033) | | — | | (9,143,580) | | | Effects of foreign exchange on cash balances | — | | — | | 29,238,030 | | — | | 29,238,030 | | | Cash and cash equivalents at the beginning of the year | 21,332,062 | | 8,121,798 | | 39,293,516 | | — | | 68,747,376 | | | Cash and cash equivalents at the end of the year | Ps. | 41,665,854 | | Ps. | 5,143,459 | | Ps. | 42,032,513 | | Ps. | — | | Ps. | 88,841,826 | |
CONDENSED CONSOLIDATING FINANCIAL INFORMATION STATEMENT OF CASH FLOWS For the year ended December 31, 2023 | | | | | | | | | | | | | | | | | | | Petróleos Mexicanos | Subsidiary guarantors | Non-guarantor subsidiaries | Eliminations | PEMEX consolidated | | Operating activities: | | | | | | | Net income (loss) | Ps. | 8,106,715 | | Ps. | 46,234,098 | | Ps. | 57,340,675 | | Ps. | (103,529,824) | | Ps. | 8,151,664 | | | Income taxes and duties | (2,510,630) | | 220,521,837 | | 1,988,074 | | — | | 219,999,281 | | | Depreciation and amortization of wells, pipelines, properties, plant and equipment | 565,065 | | 132,294,655 | | 4,695,556 | | — | | 137,555,276 | | | Amortization of intangible assets | 491,831 | | 20,458 | | 87,338 | | — | | 599,627 | | | Impairment of wells, pipelines, properties, plant and equipment | — | | 28,534,696 | | 262,822 | | — | | 28,797,518 | | | Capitalized unsuccessful wells | — | | 29,529,330 | | — | | — | | 29,529,330 | | | Unsuccessful wells from intangible assets | — | | 4,436,985 | | — | | — | | 4,436,985 | | | Loss from derecognition of disposal of wells, pipelines, properties, plant and equipment | 48 | | 6,757,696 | | 752,828 | | — | | 7,510,572 | | | Depreciation of rights of use | 602,527 | | 3,845,999 | | 1,438,314 | | — | | 5,886,840 | | | Cancellation of leases | (98,421) | | (19,643) | | (10,634) | | — | | (128,698) | | | Unrealized foreign exchange loss (income) of reserve for well abandonment | — | | 4,638,600 | | — | | — | | 4,638,600 | | | (Profit) loss sharing in associates, net | (68,641,910) | | (72,937) | | (35,224,291) | | 103,529,823 | | (409,315) | | | Unrealized foreign exchange loss (income) | (198,352,926) | | (15,838,600) | | (7,580,344) | | — | | (221,771,870) | | | Financing cost | 132,960,329 | | 11,929,647 | | 7,281,405 | | — | | 152,171,381 | | | Financing income | (11,196,984) | | (5,147,757) | | (1,865,636) | | — | | (18,210,377) | | | Taxes and duties | 673,056 | | (132,902,147) | | (342,880) | | — | | (132,571,971) | | | Accounts receivable, inventories, accounts payable, DFIs and provisions | 17,573,923 | | 26,704,365 | | (18,574,069) | | — | | 25,704,219 | | | Employee benefits | 15,355,953 | | 44,440,075 | | 260,456 | | — | | 60,056,484 | | | Inter-company charges and deductions | (371,155,018) | | 32,322,800 | | 9,737,603 | | 329,094,615 | | — | | | Net cash flows from operating activities | (475,626,442) | | 438,230,157 | | 20,247,217 | | 329,094,614 | | 311,945,546 | | | Investing activities: | | | | | | | Acquisition of wells, pipelines, properties, plant and equipment and intangible assets | (875,254) | | (222,997,316) | | (68,078,428) | | — | | (291,950,998) | | | Other assets and other receivables | 2,493,369 | | 1,387,079 | | 21,098,893 | | — | | 24,979,341 | | | (Increase) decrease due to Inter-company investing | 315,439,003 | | — | | 413,722 | | (315,852,725) | | — | | | Net cash flows (used in) investing activities | 317,057,118 | | (221,610,237) | | (46,565,813) | | (315,852,725) | | (266,971,657) | | | Financing activities: | | | | | | | Increase in equity due to Certificates of Contribution “A” | 166,615,123 | | — | | — | | — | | 166,615,123 | | | Collection and interest collected from the Mexican Government | 53,902,357 | | — | | — | | — | | 53,902,357 | | | Lease payments of principal and interest | (477,081) | | (5,851,936) | | (1,446,963) | | — | | (7,775,980) | | | Loans obtained from financial institutions | 298,622,440 | | 35,205,868 | | 547,572,751 | | — | | 881,401,059 | | | Debt payments, principal only | (406,226,899) | | (43,573,854) | | (529,053,874) | | — | | (978,854,627) | | | Interest paid | (135,584,431) | | (9,352,797) | | 886,892 | | — | | (144,050,336) | | | Inter-company increase (decrease) financing | 188,240,825 | | (196,218,537) | | 21,219,601 | | (13,241,889) | | — | | | Net cash flows from (used in) financing activities | 165,092,334 | | (219,791,256) | | 39,178,407 | | (13,241,889) | | (28,762,404) | | | Net increase (decrease) in cash and cash equivalents | 6,523,010 | | (3,171,336) | | 12,859,811 | | — | | 16,211,485 | | | Effects of foreign exchange on cash balances | — | | — | | (11,878,620) | | — | | (11,878,620) | | | Cash and cash equivalents at the beginning of the year | 14,809,052 | | 11,293,134 | | 38,312,325 | | — | | 64,414,511 | | | Cash and cash equivalents at the end of the year | Ps. | 21,332,062 | | Ps. | 8,121,798 | | Ps. | 39,293,516 | | Ps. | — | | Ps. | 68,747,376 | |
|