XML 59 R44.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Associates and Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2017
Text block1 [abstract]  
Summary of Associates and Joint Ventures

Details of the Company’s associates and joint ventures accounted for under the equity method at the end of the reporting period are as follows:

 

               Ownership Percentage     Carrying Amount  

Investee

   Principal
Activity
   Place of
Incorporation
   December 31,
2017
    December 31,
2016
    December 31,
2017
     December 31,
2016
 

Heineken (1) (2)

   Beverages    The
Netherlands
     14.8     20.0   Ps.  83,720      Ps.  105,268  

Coca-Cola FEMSA:

               

Joint ventures:

               

Compañía Panameña de Bebidas, S.A.P.I. de C.V.

   Beverages    Mexico      50.0     50.0     2,036        1,911  

Dispensadoras de Café, S.A.P.I. de C.V.

   Services    Mexico      50.0     50.0     153        145  

Estancia Hidromineral Itabirito, L.T.D.A

   Bottling
and
distribution
   Brazil      —         50.0     —          96  

Coca-Cola FEMSA Philippines, Inc.
(“CCFPI”) (4)

   Bottling    Philippines      —         51.0     —          11,460  

Fountain Agua Mineral, L.T.D.A

   Beverages    Brazil      50.0     50.0     784        765  

Associates:

               

Promotora Industrial Azucarera, S.A. de C.V. (“PIASA”)

   Sugar
production
   Mexico      36.4     36.4     2,933        2,657  

Industria Envasadora de Queretaro, S.A. de C.V. (“IEQSA”)

   Canned
bottling
   Mexico      26.5     26.5     177        177  

Industria Mexicana de Reciclaje, S.A. de C.V. (“IMER”)

   Recycling    Mexico      35.0     35.0     121        100  

Jugos del Valle, S.A.P.I. de C.V.

   Beverages    Mexico      26.3     26.3     1,560        1,574  

KSP Partiçipações, L.T.D.A.

   Beverages    Brazil      38.7     38.7     117        126  

Leao Alimentos e Bebidas, L.T.D.A.

   Beverages    Brazil      24.7     27.7     3,001        3,282  

UBI 3 Participações Ltda (Ades)

   Beverages    Brazil      26.0     —         391        —    

Other investments in Coca-Cola FEMSA’s companies

   Various    Various      Various       Various       228        64  

FEMSA Comercio:

               

Café del Pacifico, S.A.P.I. de C.V.
(Caffenio) (1)

   Coffee    Mexico      40.0     40.0     539        493  

Other investments (1) (3)

   Various    Various      Various       Various       337        482  
            

 

 

    

 

 

 
             Ps.  96,097      Ps.  128,601  
            

 

 

    

 

 

 

 

(1) Associate.
(2) As of December 31, 2017 comprised of 8.63% of Heineken, N.V. and 12.26% of Heineken Holding, N.V., which represents an economic interest of 14.76% in Heineken Group and as of December 31, 2016, comprised of 12.53% of Heineken, N.V. and 14.94% of Heineken Holding, N.V., which represented an economic interest of 20% in Heineken Group. The Company has significant influence, mainly, due to the fact that it participates in the Board of Directors of Heineken Holding, N.V. and the Supervisory Board of Heineken N.V.; and for the material transactions between the Company and Heineken Group..
(3) Joint ventures.
(4) See Note 4.1.2
Summarized Financial Information in Respect of Associate Accounted for Under Equity Method

Summarized financial information in respect of the associate Heineken Group accounted for under the equity method is set out below.

 

    December 31, 2017     December 31, 2016  
    Million of     Million of  
    Peso     Euro     Peso     Euro  

Total current assets

  Ps.  194,429     €.  8,248     Ps.  177,176     €.  8,137  

Total non-current assets

    772,861       32,786       679,004       31,184  

Total current liabilities

    246,525       10,458       226,385       10,397  

Total non-current liabilities

    378,463       16,055       312,480       14,351  

Total equity

    342,302       14,521       317,315       14,573  

Equity attributable to equity holders

    314,015       13,321       288,246       13,238  

Total revenue and other income

  Ps.  499,818     €.  22,029     Ps.  427,019     €.  20,838  

Total cost and expenses

    423,764       18,677       370,563       18,083  

Net income

  Ps.  48,850     €.  2,153     Ps.  35,636     €.  1,739  

Net income attributable to equity holders

    43,903       1,935       31,558       1,540  

Other comprehensive income

    (26,524     (1,169     (19,037     (929

Total comprehensive income

  Ps.  22,326     €.  984     Ps.  16,599     €.  810  

Total comprehensive income attributable to equity holders

    19,989       881       13,525       660
Reconciliation from Equity of Associate to Investment of Company

Reconciliation from the equity of the associate Heineken Group to the investment of the Company.

 

    December 31, 2017     December 31, 2016  
    Million of     Million of  
    Peso     Euro     Peso     Euro  

Equity attributable to equity holders of Heineken

  Ps.  314,018     €.  13,321     Ps.  288,090     €.  13,238  

Economic ownership percentage

    14.76     14.76     20     20
 

 

 

   

 

 

   

 

 

   

 

 

 
  Ps.  46,349     €.  1,966     Ps.  57,618     €.  2,648  

Effects of fair value determined by Purchase Price Allocation

    16,610       705       21,495       988  

Goodwill

    20,761       881       26,116       1,200  
 

 

 

   

 

 

   

 

 

   

 

 

 

Heineken investment

  Ps.  83,720     €.  3,552     Ps.  105,229     €.  4,836  
 

 

 

   

 

 

   

 

 

   

 

 

Schedule of Company's Share of Other Comprehensive Income from Equity Investees, Net of Taxes

The Company’s share of other comprehensive income from equity investees, net of taxes for the year ended December 31, 2017, 2016 and 2015 are as follows:

 


     2017      2016      2015  

Items that may be reclassified to consolidated net income:

        

Valuation of the effective portion of derivative financial instruments

   Ps.  252      Ps.  614      Ps.  213  

Exchange differences on translating foreign operations

     (2,265      (2,842      69  
  

 

 

    

 

 

    

 

 

 

Total

   Ps.  (2,013    Ps.  (2,228    Ps.  282  
  

 

 

    

 

 

    

 

 

 

Items that may not be reclassified to consolidated net income in subsequent periods:

        

Remeasurements of the net defined benefit liability

   Ps.  69      Ps.  (1,004    Ps.  169