XML 61 R45.htm IDEA: XBRL DOCUMENT v3.19.1
Equity Accounted Investees (Tables)
12 Months Ended
Dec. 31, 2018
Text block [abstract]  
Summary of Equity Accounted Investees

As of December 31, 2018 and 2017, Company’s equity accounted investees are as follows:

 

                   Ownership Percentage     Carrying Value  

Investee

   Principal
Activity
     Place of
Incorporation
     December 31,
2018
    December 31,
2017
    December 31,
2018
     December 31,
2017
 

Heineken (1)(2)

     Beverages        The Netherlands        14.8     14.8   Ps.  83,461      Ps.  83,720  

Coca-Cola FEMSA:

               

Joint ventures:

               

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

     Beverages        Mexico        50.0     50.0     1,550        2,036  

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

     Services        Mexico        50.0     50.0     162        153  

Fountain Agua Mineral, L.T.D.A

     Beverages        Brazil        50.0     50.0     826        784  

Associates:

               

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

    
Sugar
production
 
 
     Mexico        36.4     36.4     3,120        2,933  

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

    
Canned
bottling
 
 
     Mexico        26.5     26.5     179        177  

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

     Recycling        Mexico        35.0     35.0     129        121  

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

     Beverages        Mexico        26.3     26.3     1,571        1,560  

KSP Partiçipações, L.T.D.A.

     Beverages        Brazil        31.4     38.7     104        117  

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

     Beverages        Brazil        24.7     24.7     2,084        3,001  

UBI 3 Participações L.T.D.A. (“ADES”)

     Beverages        Brazil        26.0     26.0     7        391  

Other investments in Coca-Cola FEMSA’s companies

     Various        Various        Various       Various       786        228  

FEMSA Comercio:

               

Café del Pacífico, S.A.P.I. de C.V. (“CAFFENIO”) (4)

     Coffee        Mexico        —         40.0     —          539  

Other investments (1) (3)

     Various        Various        Various       Various       336        337  
            

 

 

    

 

 

 
             Ps.  94,315      Ps.  96,097  
            

 

 

    

 

 

 

 

(1)

Associate.

(2)

As of December 31, 2018 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. 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)

Associate until May 22, 2018, date in which the Company acquired an additional 10% of participation in Caffenio reaching an amount of 50% of ownership and, through an agreement with other shareholders the Company assumed control of the subsidiary.

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, 2018      December 31, 2017  

Amounts in millions

   Peso      Euro      Peso      Euro  

Total current assets

   Ps.  204,422      €.  9,070      Ps.  194,429      €.  8,248  

Total non-current assets

     741,195        32,886        772,861        32,786  

Total current liabilities

     235,525        10,450        246,525        10,458  

Total non-current liabilities

     359,846        15,966        378,463        16,055  

Total equity

     350,245        15,540        342,302        14,521  

Equity attributable to equity holders

     323,605        14,358        314,017        13,321  

Total revenue and other income

   Ps.  517,115      €.  22,546      Ps.  493,488      €.  21,750  

Total cost and expenses

     445,165        19,409        417,434        18,398  

Net income

   Ps.  48,051      €.  2,095      Ps.  48,850      €.  2,153  

Net income attributable to equity holders

     43,647        1,903        43,903        1,935  

Other comprehensive income

     (1,170      (51      (26,524      (1,169

Total comprehensive income

   Ps.  46,881      €.  2,044      Ps.  22,326      €.  984  

Total comprehensive income attributable to equity holders

     42,386        1,848        19,989        881  
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, 2018     December 31, 2017  

Amounts in millions

   Peso     Euro     Peso     Euro  

Equity attributable to equity holders of Heineken

   Ps.  323,608     €.  14,358     Ps.  314,018     €.  13,321  

Economic ownership percentage

     14.76     14.76     14.76     14.76
  

 

 

   

 

 

   

 

 

   

 

 

 

Investment in Heineken investment exclusive of goodwill and other adjustments

   Ps.  47,765     €.  2,119     Ps.  46,349     €.  1,966  

Effects of fair value determined by purchase price allocation

     15,846       703       16,610       705  

Goodwill

     19,850       881       20,761       881  
  

 

 

   

 

 

   

 

 

   

 

 

 

Heineken investment

   Ps.  83,461     €.  3,703     Ps.  83,720     €.  3,552  
  

 

 

   

 

 

   

 

 

   

 

 

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

For the year ended December 31, 2018, 2017 and 2016, the Company’s share of other comprehensive income from equity investees, net of taxes are as follows:

 

     2018      2017      2016  

Items that may be reclassified to consolidated net income:

        

Valuation of the effective portion of derivative financial instruments

   Ps.  (355    Ps.  252      Ps.  614  

Exchange differences on translating foreign operations

     (6      (2,265      (2,842
  

 

 

    

 

 

    

 

 

 

Total

   Ps.  (361    Ps.  (2,013    Ps.  (2,228
  

 

 

    

 

 

    

 

 

 

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

        
  

 

 

    

 

 

    

 

 

 

Remeasurements of the net defined benefit liability

   Ps.  597      Ps.  69      Ps.  (1,004