XML 77 R61.htm IDEA: XBRL DOCUMENT v3.19.1
Information by Segment (Tables)
12 Months Ended
Dec. 31, 2018
Text block [abstract]  
Summary of Inter Segment Policies for Segment

a) By Business Unit:

 

2018

   Coca-Cola
FEMSA
    FEMSA Comercio —
Proximity Division
    FEMSA Comercio —
Health Division
     FEMSA Comercio —
Fuel Division
     Heineken
Investment
     Other (1)      Consolidation
Adjustments
    Consolidated  

Total revenues

     Ps. 182,342       Ps.167,458       Ps. 51,739        Ps.46,936        Ps.—          Ps.42,293        (21,024     Ps.469,744  

Intercompany revenue

     5,160       290       —          —          —          15,574        (21,024     —    

Gross profit

     83,938       65,529       15,865        4,231        —          10,233        (4,626     175,170  

Administrative expenses

     —         —         —          —          —          —          —         17,313  

Selling expenses

     —         —         —          —          —          —          —         114,573  

Other income

     —         —         —          —          —          —          —         673  

Other expenses

     —         —         —          —          —          —          —         2,947  

Interest expense

     7,568       1,806       678        211        1        2,057        (2,496     9,825  

Interest income

     1,004       372       14        159        22        3,757        (2,496     2,832  

Other net finance 
income (3)

     —         —         —          —          —          —          —         (387

Income before income taxes and share of the profit of equity accounted investees

     17,190       13,335       1,438        407        11        1,219        30       33,630  

Income taxes

     5,260       1,124       652        123        4        3,006        —         10,169  

Share of the profit of equity accounted investees, net of tax

     (226     (17     —          —          6,478        17        —         6,252  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net income from continuing operations

                       29,713  
                    

 

 

 

Net income from discontinued operations

                       3,366  
                    

 

 

 

Consolidated net income

                       33,079  
                    

 

 

 

Depreciation and amortization (2)

     10,028       4,971       983        152        —          1,103        —         17,237  

Non-cash items other than depreciation and amortization

     755       367       22        11        —          490        —         1,645  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Investments in equity accounted investees

     10,518       84       —          —          83,461        252        —         94,315  

Total assets

     263,787       75,146       35,881        7,015        86,340        150,674        (42,462     576,381  

Total liabilities

     132,037       56,468       23,357        6,142        4,054        61,340        (42,559     240,839  

Investments in 
fixed assets (4)

     11,069       9,441       1,162        520        —          2,391        (317     24,266  

 

(1)

Includes other companies and corporate (see Note 1).

(2)

Includes bottle breakage.

(3)

Includes foreign exchange loss, net; gain on monetary position for subsidiaries in hyperinflationary economies; and market value loss on financial instruments.

(4)

Includes acquisitions and disposals of property, plant and equipment, intangible assets and other long-lived assets.

 

2017 (Revised) (5)

  Coca-Cola
FEMSA
    FEMSA Comercio–
Proximity Division
    FEMSA Comercio–
Health Division
    FEMSA Comercio–
Fuel Division
    Heineken
Investment
    Other (1)     Consolidation
Adjustments
    Consolidated  

Total revenues

  Ps.  183,256     Ps.  149,833     Ps.  47,421     Ps.  38,388       —       Ps.  39,732     Ps.  (18,698   Ps.  439,932  

Intercompany revenue

    4,679       202       —         —         —         13,817       (18,698     —    

Gross profit

    83,508       56,127       14,213       2,767       —         9,307       (3,832     162,090  

Administrative expenses

    —         —         —         —         —         —         —         15,222  

Selling expenses

    —         —         —         —         —         —         —         105,880  

Other income

    —         —         —         —         —         —         —         31,951  

Other expenses

    —         —         —         —         —         —         —         33,866  

Interest expense

    8,778       1,313       685       156       —         2,372       (2,212     11,092  

Interest income

    791       306       23       47       23       2,492       (2,212     1,470  

Other net finance 
expenses (3)

    —         —         —         —         —         —         —         6,320  

Income before income taxes and share of the profit of equity accounted investees

    (11,255     11,723       956       146       30,000       4,265       (64     35,771  

Income taxes

    4,184       762       434       23       (5,132     9,942       —         10,213  

Share of the profit 
of equity accounted investees, net of tax

    60       5       —         —         7,847       11       —         7,923  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income from continuing operations

                      —                           33,480  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income from discontinued operations

                      —                           3,726  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated net income

    —         —         —         —         —         —         —         37,206  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization (2)

    9,632       4,144       942       118       —         804       —         15,640  

Non-cash items other than depreciation and amortization

    1,663       285       31       18       —         267       —         2,264  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Investments in equity accounted investees

    11,501       642       —         —         83,720       234       —         96,097  

Total assets

    285,677       64,717       38,496       4,678       76,555       154,930       (36,512     588,541  

Total liabilities

    144,967       49,101       25,885       4,091       1,343       62,754       (36,512     251,629  

Investments in fixed assets (4)

    12,917       8,396       774       291       —         1,479       (371     23,486  

 

(1)

Includes other companies and corporate (see Note 1).

(2)

Includes bottle breakage.

(3)

Includes foreign exchange gain, net; gain on monetary position for subsidiaries in hyperinflationary economies; and market value loss on financial instruments.

(4)

Includes acquisitions and disposals of property, plant and equipment, intangible assets and other long-lived assets.

(5)

Disclosure has been revised for the restructuring of FEMSA Comercio – Proximity Division and for 2017 the discontinued Philippines operations of Coca-Cola FEMSA Philippines. The assets (Ps. 28,272) and liabilities (Ps. 9,945) for the discontinued operation for 2017 of Philippines segment are included in Mexico and Central America

 

2016 (Revised) (5)

  Coca-Cola
FEMSA
    FEMSA Comercio –
Proximity Division
    FEMSA Comercio –
Health Division
    FEMSA Comercio –
Fuel Division
    Heineken
Investment
    Other (1)     Consolidation
Adjustments
    Consolidated  

Total revenues

  Ps.  177,718     Ps.  133,228     Ps.  43,411     Ps.  28,616       —       Ps.  33,406     Ps.  (16,872   Ps.  399,507  

Intercompany revenue

    4,269       4       —         —         —         12,599       (16,872     —    

Gross profit

    79,662       49,046       12,738       2,248       —         8,062       (3,552     148,204  

Administrative expenses

    —         —         —         —         —         —         —         14,730  

Selling expenses

    —         33       —         —         —         —         —         95,547  

Other income

    —         (13     —         —         —         —         —         1,157  

Other expenses

    —         —         —         —         —         —         —         5,909  

Interest expense

    7,473       789       654       109       —         1,613       (992     9,646  

Interest income

    715       259       31       37       20       1,229       (992     1,299  

Other net finance expenses (3)

    —         —         —         —         —         —         —         3,728  

Income before income taxes and share of the profit of equity accounted investees

    14,308       11,203       914       182       9       2,061       (121     28,556  

Income taxes

    3,928       729       371       16       3       2,841       —         7,888  

Share of the profit of equity accounted investees, net of tax

    147       22       —         —         6,342       (4     —         6,507  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated net income

    —         —         —         —         —         —         —         27,175  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization (2)

    8,666       3,510       855       92       —         586       —         13,709  

Non-cash items other than depreciation and amortization

    2,908       270       8       17       —         648       —         3,851  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Investments in equity accounted investees

    22,357       611       —         —         105,229       404       —         128,601  

Total assets

    279,256       55,453       35,862       3,649       108,976       94,716       (32,289     545,623  

Total liabilities

    150,023       40,857       24,368       3,132       7,132       66,230       (32,289     259,453  

Investments in fixed assets (4)

    12,391       7,598       474       299       —         1,705       (312     22,155  

 

(1)

Includes other companies and corporate (see Note 1).

(2)

Includes bottle breakage.

(3)

Includes foreign exchange gain, net; gain on monetary position for subsidiaries in hyperinflationary economies; and market value gain on financial instruments.

(4)

Includes acquisitions and disposals of property, plant and equipment, intangible assets and other long-lived assets.

(5)

Disclosure has been revised for the restructuring of FEMSA Comercio – Proximity Division.

Summary of Geographic Disclosure

Geographic disclosure for the Company non-current assets is as follow:

 

     2018      2017  

Mexico and Central America (1)

     Ps. 195,310      Ps.  176,174  

Asia

     —          17,233  

South America (2)

     120,003        130,226  

Europe

     83,461        83,720  
  

 

 

    

 

 

 

Consolidated

     Ps. 398,774      Ps.  407,353  
  

 

 

    

 

 

 

 

(1)

Domestic (Mexico only) non-current assets were Ps. 185,857 and Ps. 170,547, as of December 31, 2018, and December 31, 2017, respectively.

(2)

South America non-current assets includes Brazil, Argentina, Colombia, Chile and Uruguay. Brazilian non-current assets were Ps. 76,869 and Ps. 89,137, as of December 31, 2018 and December 31, 2017, respectively. Colombia non-current assets were Ps. 16,664 and Ps. 18,396, as of December 31, 2018 and December 31, 2017, respectively. Argentina non-current assets were Ps. 4,538 and Ps. 3,052, as of December 31, 2018 and December 31, 2017, respectively. Chile non-current assets were Ps. 16,787 and Ps. 19,590, as of December 31, 2018 and December 31, 2017, respectively. Uruguay non-current assets were Ps. 5,145, as of December 31, 2018.