XML 33 R17.htm IDEA: XBRL DOCUMENT v3.19.1
Property, Plant and Equipment, Net
12 Months Ended
Dec. 31, 2018
Text block [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, 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  

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  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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, 2018

  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  

Additions

    334       877       6,926       644       2,888       6,482       3,322       111       21,584  

Additions from business acquisitions

    25       451       4,128       537       393       290       2       41       5,867  

Transfer of completed projects in progress

    526       567       2,193       1,711       3       (4,927     (93     20       —    

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

    —         —         (127     —         —         —         —         —         (127

Disposals

    (93     (152     (4,623     (614     (312     (633     (748     (21     (7,196

Philippines disposal

    (4,654     (2,371     (11,621     (2,415     (10,116     (489     (236     —         (31,902

Effects of changes in foreign exchange rates

    (401     (1,079     (3,526     (759     (251     (330     (354     (293     (6,993

Effects on the recognition of inflation effects

    242       816       2,552       465       612       66       —         9       4,762  

Capitalization of borrowing costs

    —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost as of December 31, 2018

  Ps  9,568     Ps.   25,081     Ps.  76,204     Ps.  17,034     Ps.  14,749     Ps.  7,849     Ps.  21,559     Ps.  895     Ps.  172,939  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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 deconsolidation 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
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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, 2018

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

Depreciation for the year

    —         (786     (7,437     (1,752     (2,827     —         (1,763     (133     (14,698

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

    —         —         78       —         —         —         —         —         78  

Disposals

    —         69       4,970       579       204       —         571       —         6,393  

Philippines disposal

    —         700       6,125       2,083       7,225       —         77       —         16,210  

Effects of changes in foreign exchange rates

    —         112       404       250       631       —         141       143       1,681  

Changes in value on the recognition of inflation effects

    —         (223     (2,692     (338     (516     —         —         —         (3,769
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated Depreciation as of December 31, 2018

  Ps.  —       Ps.  (6,179   Ps.  (32,860   Ps.  (8,174   Ps.  (8,706   Ps.  —       Ps.  (7,930   Ps.  (488   Ps.  (64,337
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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,

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  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of December 31,

2018

  Ps.  9,568     Ps.  18,902     Ps.  43,344     Ps.  8,860     Ps.  6,043     Ps.  7,849     Ps.  13,629     Ps.  407     Ps.  108,602  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

During the year ended December 31, 2016 the Company capitalized Ps. 61 of borrowing costs in relation to Ps. 99 in qualifying assets. The effective interest rates used to determine the amount of borrowing costs eligible for capitalization was 4.5%. For the years ended December 31, 2018 and 2017, the Company did not recognize any capitalization of borrowing costs.

For the years ended December 31, 2018, 2017 and 2016 interest expense, interest income and net foreign exchange losses and gains are analyzed as follows:

 

     2018      2017      2016  

Interest expense, interest income and net foreign exchange

   Ps.  7,241      Ps.  4,688      Ps.  7,285  

Amount capitalized (1)

     —          —          69  
  

 

 

    

 

 

    

 

 

 

Net amount in consolidated income statements

   Ps.  7,241      Ps.  4,688      Ps.  7,216  
  

 

 

    

 

 

    

 

 

 

 

(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