XML 126 R79.htm IDEA: XBRL DOCUMENT v3.25.1
Business Combinations and Disposals - Purchase Allocation (Details) - MXN ($)
$ in Millions
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2024
Sep. 30, 2024
Mar. 31, 2023
Feb. 28, 2023
Dec. 31, 2022
Oct. 31, 2022
May 31, 2022
Feb. 28, 2022
Jan. 31, 2022
Disclosure of detailed information about business combination [line items]                    
Goodwill arising on acquisition   $ 0                
Valora                    
Disclosure of detailed information about business combination [line items]                    
Current assets             $ 2,988      
Clients             2,581      
Inventory             2,967      
Other non-current assets $ 325           7,581      
Total assets             46,562      
Deferred tax liability (1,887)           (1,325)      
Other liabilities             (35,055)      
Net assets acquired             10,182      
Goodwill arising on acquisition             12,966      
Business acquisition, consideration transferred         $ 673   23,148      
Cash acquired             1,971      
Net cash paid             21,177      
Increase (decrease) in amounts allocated to assets in acquisition (10,482)                  
Valora | Goodwill                    
Disclosure of detailed information about business combination [line items]                    
Increase (decrease) in amounts allocated to assets in acquisition 7,395                  
Valora | Franchise contracts                    
Disclosure of detailed information about business combination [line items]                    
Increase (decrease) in amounts allocated to assets in acquisition 447                  
Valora | Right of use assets                    
Disclosure of detailed information about business combination [line items]                    
Increase (decrease) in amounts allocated to assets in acquisition 2,743                  
Valora | Right of use assets                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date             21,299      
Valora | Trademark rights                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date             8,699      
Increase (decrease) in amounts allocated to assets in acquisition (7,617)                  
Valora | Franchise contracts                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date             447      
Delek                    
Disclosure of detailed information about business combination [line items]                    
Current assets     $ 191              
Inventory     762              
Other non-current assets     1,216              
Total assets     5,857              
Other liabilities     (910)              
Net assets acquired     4,948              
Goodwill arising on acquisition     2,735              
Business acquisition, consideration transferred     7,683              
Cash acquired     166              
Net cash paid     7,517              
Delek | Property, plant and equipment, net                    
Disclosure of detailed information about business combination [line items]                    
Total assets     $ 3,133              
Valora Acquisitions One and Two                    
Disclosure of detailed information about business combination [line items]                    
Business acquisition, consideration transferred             $ 22,475      
Sigma Supply                    
Disclosure of detailed information about business combination [line items]                    
Current assets               $ 132    
Accounts receivable               1,252    
Inventory               1,206    
Other non-current assets               860    
Total assets               7,351    
Other liabilities               (2,104)    
Net assets acquired               5,247    
Goodwill arising on acquisition               2,138    
Business acquisition, consideration transferred               7,385    
Cash acquired               5    
Net cash paid               7,380    
Increase (decrease) in amounts allocated to assets in acquisition (4,635)                  
Sigma Supply | Goodwill                    
Disclosure of detailed information about business combination [line items]                    
Increase (decrease) in amounts allocated to assets in acquisition 3,824                  
Sigma Supply | Trademark rights                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date               8    
Increase (decrease) in amounts allocated to assets in acquisition (8)                  
Sigma Supply | Customer relationships                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date               $ 3,893    
Increase (decrease) in amounts allocated to assets in acquisition (3,893)                  
CVI Refrigerants Ltda.                    
Disclosure of detailed information about business combination [line items]                    
Current assets                   $ 615
Other non-current assets                   972
Total assets                   2,481
Other liabilities                   (731)
Net assets acquired                   1,750
Goodwill arising on acquisition                   197
Business acquisition, consideration transferred                   1,947
Consideration not paid on acquisition date                   (186)
Consideration paid in acquisition date, net                   1,761
Cash acquired                   104
Net cash paid                   1,657
CVI Refrigerants Ltda. | Goodwill                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date           $ 1,923        
CVI Refrigerants Ltda. | Distribution rights                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date                   894
CVI Refrigerants Ltda Acquisition One and Two                    
Disclosure of detailed information about business combination [line items]                    
Business acquisition, consideration transferred                   $ 1,947
Net Pay S.A.P.I de C.V.                    
Disclosure of detailed information about business combination [line items]                    
Current assets       $ 271            
Other non-current assets       97            
Total assets       727            
Other liabilities       (223)            
Net assets acquired       504            
Goodwill arising on acquisition       3,918            
Business acquisition, consideration transferred       4,422            
Consideration not paid on acquisition date       (596)            
Cash acquired       39            
Net cash paid       3,787            
Net Pay S.A.P.I de C.V. | Trademark rights                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date       26            
Net Pay S.A.P.I de C.V. | Customer relationships                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date       188            
Net Pay S.A.P.I de C.V. | Technology cost                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date       $ 145            
OK Market                    
Disclosure of detailed information about business combination [line items]                    
Current assets                 $ 463  
Other non-current assets                 1,238  
Total assets                 1,701  
Other liabilities                 (1,055)  
Net assets acquired                 646  
Goodwill arising on acquisition                 623  
Business acquisition, consideration transferred                 1,269  
Cash acquired                 6  
Net cash paid                 $ 1,263  
Atra, Hughes, Sunbelt, H.T. Berry, and Other Smaller Acquistions                    
Disclosure of detailed information about business combination [line items]                    
Current assets           2,103        
Other non-current assets           909        
Total assets           4,295        
Other liabilities           (1,535)        
Net assets acquired           2,760        
Goodwill arising on acquisition           5,443        
Business acquisition, consideration transferred           8,203        
Cash acquired           85        
Net cash paid           8,118        
Increase (decrease) in amounts allocated to assets in acquisition (1,783)                  
Atra, Hughes, Sunbelt, H.T. Berry, and Other Smaller Acquistions | Goodwill                    
Disclosure of detailed information about business combination [line items]                    
Increase (decrease) in amounts allocated to assets in acquisition 1,054                  
Atra, Hughes, Sunbelt, H.T. Berry, and Other Smaller Acquistions | Trademark rights                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date           14        
Increase (decrease) in amounts allocated to assets in acquisition (14)                  
Atra, Hughes, Sunbelt, H.T. Berry, and Other Smaller Acquistions | Customer relationships                    
Disclosure of detailed information about business combination [line items]                    
Identifiable intangible assets recognised as of acquisition date           $ 1,269        
Increase (decrease) in amounts allocated to assets in acquisition $ (1,269)