XML 53 R38.htm IDEA: XBRL DOCUMENT
v3.8.0.1

Mergers, Acquisitions and Disposals (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2017
Summary of Unaudited Pro Forma Financial Information | Unaudited pro forma financial data for the acquisition included, is as follow.
|  | Unaudited pro forma financial information for the –year ended December 31, 2017 |
Total revenues |  | Ps. | 462,112 |
Income before income taxes and share of the profit of associates and joint ventures accounting for using the equity method |  |  | 39,917 |
Net income |  |  | 37,311 |
Basic net controlling interest income per share Series “B” |  | Ps. | 2.12 |
Basic net controlling interest income per share Series “D” |  |  | 2.65 |
The following unaudited consolidated pro forma financial data represent the Company’s historical financial statements, adjusted to give effect to (i) the acquisition of Vonpar, Farmacias Acuña, Specialty´s, Big John, Farmacias Generix, Grupo Torrey and Open Market as if these acquisitions have occurred on January 1, 2016; and (ii) certain accounting adjustments mainly related to the pro forma depreciation of fixed assets of the acquired companies. Unaudited pro forma financial data for all acquisitions and merger included, are as follow.
|  | Unaudited pro forma financial information for the –year ended December 31, 2016 |
Total revenues |  | Ps. | 410,831 |
Income before income taxes and share of the profit of associates and joint ventures accounting for using the equity method |  |  | 29,950 |
Net income |  |  | 28,110 |
Basic net controlling interest income per share Series “B” |  | Ps. | 1.08 |
Basic net controlling interest income per share Series “D” |  |  | 1.35 |
Below are unaudited consolidated pro forma data of the acquisitions made on 2015 as if Grupo Socofar, Farmacias Farmacon, Zimag, Atlas Transportes e Logística and merger of PEMEX franchises were acquired on January 1, 2015:
|  | Unaudited pro forma financial information for the –year ended December 31, 2015 |
Total revenues |  | Ps. | 340,600 |
Income before income taxes and share of the profit of associates and joint ventures accounting for using the equity method |  |  | 27,485 |
Net income |  |  | 25,004 |
Basic net controlling interest income per share Series “B” |  | Ps. | 0.97 |
Basic net controlling interest income per share Series “D” |  |  | 1.21 |
Grupo Socofar [member] |
Summary of Preliminary Estimate of Fair Value of Net Assets Acquired and Reconciliation of Cash Flows | The fair value of Grupo Socofar’s net assets acquired is as follows:
|  | 2016 Final Purchase Price Allocation |
Total current assets (including cash acquired of Ps. 795) |  | Ps. | 10,499 |
Total non-current assets |  |  | 4,240 |
Trademark rights |  |  | 3,033 |
Total assets |  |  | 17,772 |
Total liabilities |  |  | (12,564 | )
Net assets acquired |  |  | 5,208 |
Goodwill |  |  | 4,559 | (1)
Non-controlling interest (2) |  |  | (2,082 | )
Total consideration transferred |  | Ps. | 7,685 |
(1) | As a result of the purchase price allocation which was finalized in 2016, additional fair value adjustments from those recognized in 2015 have been recognized as follow: property, plant and equipment amounted of Ps. 197, trademark rights amounted of Ps. 3,033, other intangible assets with finite live amounted of Ps. 163 and deferred tax liabilities amounted of Ps. 1,009.
(2) | Measured at the proportionate share of the acquiree’s identifiable net assets.
Summary of Selected Income Statement Information Related to Business Acquisition | Selected income statement information of Socofar for the period from the acquisition date through December 31, 2015 is as follows:
Income Statement |  | 2015 |
Total revenues |  | Ps. | 7,583 |
Income before income taxes |  |  | 394 |
Net income |  | Ps. | 354
CCFPI [member] |
Summary of Preliminary Estimate of Fair Value of Net Assets Acquired and Reconciliation of Cash Flows | Coca-Cola FEMSA’s fair value of CCFPI net assets acquired to the date of acquisition (February 2017) is as follows:
|  | 2017 Final Purchase Price Allocation |
Total current assets |  | Ps. | 9,645 |
Total non-current assets |  |  | 18,909 |
Distribution rights |  |  | 4,144 |
Total assets |  |  | 32,698 |
Total liabilities |  |  | (10,101 | )
Net assets acquired |  |  | 22,597 |
Net assets acquired attributable to the parent company (51%) |  |  | 11,524 |
Non-controlling interest |  |  | (11,072 | )
Fair value of the equity interest at the acquisition date |  |  | 22,109 |
Carrying value of CCFPI investment derecognized |  |  | 11,690 |
Loss as a result of remeasuring to fair value the equity interest |  |  | 166 |
Gain on derecognition of other comprehensive income |  |  | 2,996 |
Total profit from remeasurement of previously equity interest |  | Ps. | 2,830 |
Summary of Selected Income Statement for Period from Acquisition Date | Coca-Cola FEMSA’s selected income statement information of Philippines for the period from the acquisition date through December 31, 2017 is as follows:
Income Statement |  | 2017 |
Total revenues |  | Ps. | 20,524 |
Income before income taxes |  |  | 1,265 |
Net income |  | Ps. | 896 |
Vonpar [member] |
Summary of Preliminary Estimate of Fair Value of Net Assets Acquired and Reconciliation of Cash Flows | Coca-Cola FEMSA’s allocation of the purchase price to fair values of Vonpar’s net assets acquired and the reconciliation of cash flows is as follows:
|  | 2017 Final Purchase Price Allocation |
Total current assets (including cash acquired of Ps. 1,287) |  | Ps. | 2,492 |
Total non-current assets |  |  | 1,910 |
Distribution rights |  |  | 14,793 |
Net assets acquired |  |  | 19,325 |
Goodwill |  |  | 2,152 | (1)
Total consideration transferred |  |  | 21,478 |
Amount to be paid through Promissory Notes |  |  | (6,992 | )
Cash acquired of Vonpar |  |  | (1,287 | )
Amount recognized as embedded financial instrument |  |  | 485 |
Net cash paid |  | Ps. | 13,198 |
(1) | As a result of the purchase price allocation which was finalized in 2017, additional fair value adjustments from those recognized in 2016 have been recognized as follows: total current assets amounted to Ps. (1,898), total non-current assets amounted to Ps. (8,945), distribution rights of Ps. 5,191 and goodwill of Ps. (5,559).
Summary of Selected Income Statement Information Related to Business Acquisition | Selected income statement information of Vonpar for the period from the acquisition date through to December 31, 2016 is as follows:
Income Statement |  | 2016 |
Total revenues |  | Ps. | 1,628 |
Income before income taxes
Other acquisitions [member] |
Summary of Preliminary Estimate of Fair Value of Net Assets Acquired and Reconciliation of Cash Flows | The fair value of other acquisitions’ net assets acquired in the aggregate is as follows:
|  | Final Purchase Price Allocation |
Total current assets (including cash acquired of Ps. 211) |  | Ps. | 1,125 |
Total non-current assets |  |  | 3,316 |
Total assets |  |  | 4,441 |
Total liabilities |  |  | (2,062 | )
Net assets acquired |  |  | 2,379 |
Goodwill |  |  | 3,204 | (2)
Non-controling interest (1) |  |  | 35 |
Equity interest held previously |  |  | 369 |
Total consideration transferred |  | Ps. | 5,618 |
(1) | In the case of the acquisition of Specialty’s the non-controlling interest was measured at fair value at the acquisition date, and for Open Market the non-controlling interest was recognized at the proportionate share of the net assets acquired.
(2) | As a result of the purchase price allocation which was finalized in 2017, additional fair value adjustments from those recognized in 2016 have been recognized as follow: property, plant and equipment of Ps. 32, trademark rights of Ps. 836, other intangible assets of Ps. 983, and other liabilities of Ps. 593.
The fair value of other acquisitions’ net assets acquired in the aggregate is as follows:
|  | Final Purchase Price Allocation |
Total current assets (including cash acquired of Ps. 71) |  | Ps. | 1,683 |
Total non-current assets |  |  | 2,319 |
Total assets |  |  | 4,002 |
Total liabilities |  |  | (2,955 | )
Net assets acquired |  |  | 1,047 |
Goodwill |  |  | 5,027 | (1)
Total consideration transferred |  | Ps. | 6,074 |
(1) | As a result of the purchase price allocation which was finalized in 2016, additional fair value adjustments from those recognized in 2015 have been recognized as follow: property, plant and equipment amounted of Ps. 130, trademark rights amounted of Ps. 453 and other liabilities amounted of Ps. 1,202.
Summary of Selected Income Statement Information Related to Business Acquisition | Selected income statement information of other acquisitions in the aggregate amount for the period from the acquisition date through December 31, 2016 is as follows:
Income Statement |  | 2016 |
Total revenues |  | Ps. | 2,400 |
Income before income taxes |  |  | (66 | )
Net income |  | Ps. | (80 | )
Selected income statement information of these acquisitions for the period from the acquisition date through December 31, 2015 is as follows:
Income Statement |  | 2015 |
Total revenues |  | Ps. | 20,262 |
Income before income taxes |  |  | 176 |
Net income |  | Ps. | 120

X
- Definition Disclosure of income statement of significant associate explanatory. + References No definition available. + Details
Name: | fmx_DisclosureOfIncomeStatementOfSignificantAssociateExplanatory
Namespace Prefix: | fmx_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Disclosure of selected income statement information related to business combination. + References No definition available. + Details
Name: | fmx_DisclosureOfSelectedIncomeStatementInformationRelatedToBusinessCombinationExplanatory
Namespace Prefix: | fmx_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Disclosure of unaudited pro forma financial data. + References No definition available. + Details
Name: | fmx_DisclosureOfUnauditedProFormaFinancialDataExplanatory
Namespace Prefix: | fmx_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of detailed information about business combinations. [Refer: Business combinations [member]] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 3 -IssueDate 2017-01-01 -Section Disclosures application of paragraphs 59 and 61 -URI http://eifrs.ifrs.org/eifrs/XBRL?type=IFRS&num=3&date=2017-03-01&anchor=F4301424&doctype=Appendix&seq=2 -URIDate 2017-03-09 + Details
Name: | ifrs-full_DisclosureOfDetailedInformationAboutBusinessCombinationsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | ifrs-full_BusinessCombinationsAxis=fmx_GrupoSocofarMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | ifrs-full_BusinessCombinationsAxis=fmx_CocaColaFEMSAPhilippinesIncMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | ifrs-full_BusinessCombinationsAxis=fmx_VonparMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | ifrs-full_BusinessCombinationsAxis=ifrs-full_AggregatedIndividuallyImmaterialBusinessCombinationsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |