XML 32 R17.htm IDEA: XBRL DOCUMENT v3.8.0.1
Property, Plant and Equipment, Net
12 Months Ended
Dec. 31, 2017
Text block1 [abstract]  
Property, Plant and Equipment, Net

Note 11. Property, Plant and Equipment, Net

 

Cost

  Land     Buildings     Machinery
and
Equipment
    Refrigeration
Equipment
    Returnable
Bottles
    Investments
in Fixed
Assets in
Progress
    Leasehold
Improvements
    Other     Total  

Cost as of January 1, 2015

  Ps.  7,211     Ps.  15,791     Ps.  50,519     Ps.  12,466     Ps.  9,402     Ps.  7,872     Ps.  12,250     Ps.  1,075     Ps.  116,586  

Additions

    675       1,688       5,122       851       1,655       6,942       41       511       17,485  

Additions from business acquisitions

    30       251       870       —         —         —         862       —         2,013  

Transfer of completed projects in progress

    59       1,289       3,251       1,168       662       (8,143     1,714       —         —    

Transfer (to)/from assets classified as held for sale

    —         —         (10     —         —         —         —         —         (10

Disposals

    (56     (219     (2,694     (972     (103     —         (356     (40     (4,440

Effects of changes in foreign exchange rates

    (595     (1,352     (4,330     (1,216     (266     (1,004     (23     (848     (9,634

Changes in value on the recognition of inflation effects

    245       503       957       295       301       91       —         229       2,621  

Capitalization of borrowing costs

    —         —         —         —         —         57       —         —         57  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost as of December 31, 2015

  Ps.  7,569     Ps.  17,951     Ps.  53,685     Ps.  12,592     Ps.  11,651     Ps.  5,815     Ps.  14,488     Ps.  927     Ps.  124,678  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Cost

  Land     Buildings     Machinery
and
Equipment
    Refrigeration
Equipment
    Returnable
Bottles
    Investments
in Fixed
Assets in
Progress
    Leasehold
Improvements
    Other     Total  

Cost as of January 1, 2016

    Ps. 7,569       Ps. 17,951       Ps. 53,685       Ps. 12,592       Ps. 11,651       Ps. 5,815       Ps. 14,488       Ps. 927       Ps. 124,678  

Additions

    328       877       6,499       73       2,236       8,667       36       367       19,083  

Additions from business acquisitions

    163       763       1,521       105       23       45       668       —         3,288  

Changes in fair value of past acquisitions

    50       —         85       —         —         —         115       —         250  

Transfer of completed projects in progress

    46       1,039       2,445       1,978       779       (8,493     2,206       —         —    

Transfer (to)/from assets classified as held for sale

    —         —         (36     —         —         —         —         —         (36

Disposals

    (88     (202     (2,461     (574     (139     (2     (474     (19     (3,959

Effects of changes in foreign exchange rates

    260       2,643       5,858       1,953       1,271       569       329       (132     12,751  

Changes in value on the recognition of inflation effects

    854       1,470       2,710       851       122       415       —         942       7,364  

Capitalization of borrowing costs

    —         —         61       —         —         (38     —         1       24  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost as of December 31, 2016

    Ps. 9,182       Ps. 24,541       Ps. 70,367       Ps. 16,978       Ps. 15,943       Ps. 6,978       Ps. 17,368       Ps. 2,086       Ps. 163,443  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost

  Land     Buildings     Machinery
and
Equipment
    Refrigeration
Equipment
    Returnable
Bottles
    Investments
in Fixed
Assets in
Progress
    Leasehold
Improvements
    Other     Total  

Cost as of January 1, 2017

    Ps. 9,182       Ps. 24,541       Ps. 70,367       Ps. 16,978       Ps. 15,943       Ps. 6,978       Ps. 17,368       Ps. 2,086       Ps. 163,443  

Additions

    465       1,474       6,150       389       3,201       8,878       57       224       20,838  

Additions from business acquisitions

    5,115       1,634       5,988       482       3,324       821       145       —         17,509  

Changes in fair value of past acquisitions

    —         —         —         —         —         —         —         —         —    

Transfer of completed projects in progress

    6       676       3,073       1,967       558       (8,572     2,295       (3     —    

Transfer (to)/from assets classified as held for sale

    —         —         (42     —         —         —         —         (58     (100

Disposals

    (144     (588     (3,147     (800     (193     —         (352     (12     (5,236

Effects of changes in foreign exchange rates

    (1,018     (1,964     (2,817     (1,523     (1,216     (720     153       (1,201     (10,306

Changes in value on the recognition of inflation effects

    527       1,016       2,030       689       (2     226       —         638       5,124  

Venezuela deconsolidation effect(see Note 3.3)

    (544     (817     (1,300     (717     (83     (221     —         (646     (4,328
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost as of December 31, 2017

    Ps. 13,589       Ps. 25,972       Ps. 80,302       Ps. 17,465       Ps. 21,532       Ps. 7,390       Ps. 19,666       Ps. 1,028       Ps. 186,944  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Accumulated Depreciation

  Land     Buildings     Machinery
and
Equipment
    Refrigeration
Equipment
    Returnable
Bottles
    Investments
in Fixed
Assets in
Progress
    Leasehold
Improvements
    Other     Total  

Accumulated Depreciation as of January 1, 2015

  Ps.  —       Ps.  (3,726   Ps.  (21,382   Ps.  (6,644   Ps.  (5,205   Ps.  —       Ps.  (3,614   Ps.  (386   Ps.  (40,957

Depreciation for the year

    —         (515     (4,864     (1,184     (1,984     —         (1,071     (143     (9,761

Disposals

    —         172       2,001       946       80       —         270       2       3,471  

Effects of changes in foreign exchange rates

    —         498       2,222       1,044       167       —         22       212       4,165  

Changes in value on the recognition of inflation effects

    —         (187     (426     (166     (436     —         1       (86     (1,300
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated Depreciation as of December 31, 2015

  Ps.  —       Ps.  (3,758   Ps.  (22,449   Ps.  (6,004   Ps.  (7,378   Ps.  —       Ps.  (4,392   Ps.  (401   Ps.  (44,382
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Accumulated Depreciation

  Land     Buildings     Machinery
and
Equipment
    Refrigeration
Equipment
    Returnable
Bottles
    Investments
in Fixed
Assets in
Progress
    Leasehold
Improvements
    Other     Total  

Accumulated Depreciation as of January 1, 2016

  Ps.  —       Ps.  (3,758   Ps.  (22,449   Ps.  (6,004   Ps.  (7,378   Ps.  —       Ps.  (4,392   Ps.  (401   Ps.  (44,382

Depreciation for the year

    —         (734     (5,737     (1,723     (2,235     —         (1,447     (200     (12,076

Transfer to/(from) assets classified as held for sale

    —         —         16       —         —         —         —         —         16  

Disposals

    —         132       2,101       672       227       —         364       9       3,505  

Effects of changes in foreign exchange rates

    —         (600     (3,093     (1,147     (847     —         (81     39       (5,729

Changes in value on the recognition of inflation effects

    —         (593     (1,101     (521     (33     —         —         (306     (2,554
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated Depreciation as of December 31, 2016

  Ps.  —       Ps.  (5,553   Ps.  (30,263   Ps.  (8,723   Ps.  (10,266   Ps.  —       Ps.  (5,556   Ps.  (859   Ps.  (61,220
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Accumulated Depreciation

  Land     Buildings     Machinery
and
Equipment
    Refrigeration
Equipment
    Returnable
Bottles
    Investments
in Fixed
Assets in
Progress
    Leasehold
Improvements
    Other     Total  

Accumulated Depreciation as of January 1, 2017

  Ps.  —       Ps.  (5,553   Ps.  (30,263   Ps.  (8,723   Ps.  (10,266   Ps.  —       Ps.  (5,556   Ps.  (859   Ps.  (61,220

Depreciation for the year

    —         (887     (6,928     (2,186     (3,365     —         (1,562     (685     (15,613

Transfer to/(from) assets classified as held for sale

    —         44       7       —         —         —         —           51  

Disposals

    —         40       3,125       683       103       —         300       5       4,256  

Effects of changes in foreign exchange rates

    —         518       437       1,157       93       —         (138     940       3,007  

Venezuela deconsoldiation effect

    —         481       1,186       626       56       —         —         335       2,684  

Venezuela impairment

    —         (257     (841     —         —         —         —         —         (1,098

Changes in value on the recognition of inflation effects

    —         (437     (1,031     (553     (44     —         —         (234     (2,299
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated Depreciation as of December 31, 2017

  Ps.  —       Ps.  (6,051   Ps.  (34,308   Ps.  (8,996   Ps.  (13,423   Ps.  —       Ps.  (6,956   Ps.  (498   Ps.  (70,232
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Carrying Amount

  Land     Buildings     Machinery
and
Equipment
    Refrigeration
Equipment
    Returnable
Bottles
    Investments
in Fixed
Assets in
Progress
    Leasehold
Improvements
    Other     Total  

As of December 31, 2015

  Ps.  7,569     Ps.  14,193     Ps.  31,236     Ps.  6,588     Ps.  4,273     Ps.  5,815     Ps.  10,096     Ps.  526     Ps.  80,296  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of December 31, 2016

  Ps.  9,182     Ps.  18,988     Ps.  40,104     Ps.  8,255     Ps.  5,677     Ps.  6,978     Ps.  11,812     Ps.  1,227     Ps.  102,223  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of December 31, 2017

  Ps.  13,589     Ps.  19,921     Ps.  45,994     Ps.  8,469     Ps.  8,109     Ps.  7,390     Ps.  12,710     Ps.  530     Ps.  116,712  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

During the years ended December 31, 2016 and 2015 the Company capitalized Ps. 61 and Ps. 57, respectively of borrowing costs in relation to Ps. 99 and Ps. 993 in qualifying assets. The effective interest rates used to determine the amount of borrowing costs eligible for capitalization were 4.5% and 4.1%, respectively. For the year ended December 31, 2017, the Company did not recognize any capitalization of borrowing costs.

For the years ended December 31, 2017, 2016 and 2015 interest expense, interest income and net foreign exchange losses and gains are analyzed as follows:

 

     2017      2016      2015  

Interest expense, interest income and net foreign exchange

   Ps.  4,602      Ps.  7,285      Ps.  8,031  

Amount capitalized (1)

     —          69        85  
  

 

 

    

 

 

    

 

 

 

Net amount in consolidated income statements

   Ps.  4,602      Ps.  7,216      Ps.  7,946  
  

 

 

    

 

 

    

 

 

 

(1) Amount of interest capitalized in property, plant and equipment and intangible assets.

Commitments related to acquisitions of property, plant and equipment are disclosed in Note 25.8