XML 30 R16.htm IDEA: XBRL DOCUMENT v3.8.0.1
Property, Plant and Equipment, net
12 Months Ended
Dec. 31, 2017
Text block1 [abstract]  
Property, Plant and Equipment, net

Note 10. 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, 2015

    Ps.4,694       Ps.12,550       Ps.30,827       Ps.14,127     Ps. 9,402       Ps.6,485       Ps.607       Ps.1,062       Ps.79,754,  

Additions

    358       1,201       1,121       1,175       1,655       4,524       —         511       10,545  

Transfer of completed projects in progress

    59       1,289       3,111       1,168       662       (6,338     49       —         —    

Disposals

    (54     (46     (1,284     (972     (103     —         (47     (39     (2,545

Effects of changes in foreign exchange rates

    (595     (1,352     (4,051     (1,217     (266     (1,007     (13     (848     (9,349

Changes in value on the recognition of inflation effects

    245       503       964       295       301       91       —         229       2,628  

Capitalization of borrowing costs

    —         —         —         —         —         57       —         —         57  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

 

Cost as of December 31, 2015

    Ps.4,707       Ps.14,145           Ps.30,688       Ps.14,576       Ps.11,651       Ps.3,812       Ps.596       Ps.915       Ps.81,090  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

 

 

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. 4,707     Ps. 14,145     Ps. 30,688     Ps. 14,576     Ps. 11,651     Ps. 3,812     Ps. 596     Ps. 915     Ps. 81,090  

Additions

    7       204       1,415       337       2,236       5,737       4       367       10,307  

Additions from business combinations

    —         517       864       105       23       —         4       —         1,513  

Transfer of completed projects in progress

    46       1,031       2,403       1,978       779       (6,265     28       —         —    

Disposals

    (43     (17     (1,647     (574     (139     —         (43     (18     (2,481

Effects of changes in foreign exchange rates

    252       2,575       4,719       1,953       1,271       546       56       (132     11,240  

Changes in value on the recognition of inflation effects

    853       1,470       2,710       851       122       415       —         942       7,363  

Capitalization of borrowing costs

    —         —         61       —         —         (37     —         —         24  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost as of December 31, 2016

  Ps. 5,822     Ps. 19,925     Ps. 41,213     Ps. 19,226     Ps. 15,943     Ps. 4,208     Ps. 645     Ps. 2,074     Ps. 109,056  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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. 5,822     Ps. 19,925     Ps. 41,213     Ps. 19,226     Ps. 15,943     Ps. 4,208     Ps. 645     Ps. 2,074     Ps. 109,056  

Additions

    110       775       275       758       3,202       5,762       11       176       11,069  

Additions from business combinations

    5,115       1,691       5,905       482       3,323       820       146       —         17,482  

Transfer of completed projects in progress

    5       653       2,964       1,968       558       (6,174     28       (2     —    

Disposals

    (115     (527     (1,227     (800     (193     —         (3     (11     (2,876

Effects of changes in foreign exchange rates

    (1,046     (1,993     (2,740     (1,523     (1,216     (747     (52     (1,233     (10,550

Changes in value on the recognition of inflation effects

    518       1,022       2,056       689       (2     226       —         638       5,147  

Effects Venezuela (Note 3.3)

    (544     (817     (1,300     (717     (83     (221     —         (646     (4,328
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost as of December 31, 2017

  Ps. 9,865     Ps. 20,729     Ps. 47,146     Ps. 20,083     Ps. 21,532     Ps. 3,874     Ps. 775     Ps. 996     Ps. 125,000  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
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, 2015

  Ps. —       Ps. (2,744   Ps. (13,229   Ps. (7,541   Ps. (5,205   Ps. —       Ps. (122   Ps. (386   Ps. (29,227

Depreciation for the year

    —         (341     (2,369     (1,432     (1,984     —         (41     (143     (6,310

Disposals

    —         70       1,093       946       80       —         7       2       2,198  

Effects of changes in foreign exchange rates

    —         498       2,142       1,041       167       —         21       212       4,081  

Changes in value on the recognition of inflation effects

    —         (187     (425     (166     (436     —         —         (86     (1,300
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated depreciation as of December 31, 2015

  Ps. —       Ps. (2,704   Ps. (12,788   Ps. (7,152   Ps. (7,378   Ps. —       Ps. (135   Ps. (401   Ps. (30,558
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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.  (2,704   Ps. (12,788   Ps. (7,152   Ps. (7,378   Ps. —        Ps. (135   Ps. (401   Ps. (30,558

Depreciation for the year

     —          (455     (2,638     (2,008     (2,235     —          (43     (200     (7,579

Disposals

     —          11       1,210       672       227       —          8       9       2,137  

Effects of changes in foreign exchange rates

     —          (595     (2,615     (1,148     (845     —          (65     39       (5,229

Changes in value on the recognition of inflation effects

     —          (592     (1,087     (521     (33     —          —         (306     (2,539
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Accumulated depreciation as of December 31, 2016

   Ps. —        Ps. (4,335   Ps. (17,918   Ps. (10,157   Ps. (10,264   Ps. —        Ps. (235   Ps. (859   Ps. (43,768
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

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(4,335   Ps. (17,918   Ps. (10,157   Ps. (10,264   Ps. —        Ps. (235   Ps. (859   Ps. (43,768

Depreciation for the year

     —          (626     (3,007     (2,490     (3,365     —          (43     (685     (10,216

Disposals

     —          12       1,555       729       103       —          2       5       2,406  

Effects of changes in foreign exchange rates

     —          548       447       1,157       94       —          (54     940       3,132  

Changes in value on the recognition of inflation effects

     —          (439     (1,042     (553     (46     —          —         (233     (2,313

Effect Venezuela

     —          481       1,186       626       56       —          —         335       2,684  

Impairment Venezuela

     —          (257     (841     —         —         —          —         —         (1,098
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Accumulated depreciation as of December 31, 2017

   Ps. —        Ps. (4,616   Ps. (19,620   Ps. (10,688   Ps. (13,422   Ps. —        Ps. (330   Ps. (497   Ps. (49,173
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

Carrying Amount    Land      Buildings      Machinery
and
Equipment
     Refrigeration
Equipment
     Returnable
Bottles
     Investments
in Fixed
Assets in
Progress
     Leasehold
Improvements
     Other      Total  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

As of December31, 2015

   Ps. 4,707      Ps. 11,441      Ps. 17,900      Ps. 7,424      Ps. 4,273      Ps. 3,812      Ps. 461      Ps. 514      Ps. 50,532  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

As of December31, 2016

   Ps. 5,822      Ps. 15,590      Ps. 23,295      Ps. 9,069      Ps. 5,679      Ps. 4,208      Ps. 410      Ps. 1,215      Ps. 65,288  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

As of December31, 2017

   Ps. 9,865      Ps. 16,113      Ps. 27,526      Ps. 9,395      Ps. 8,110      Ps. 3,874      Ps. 445      Ps. 499      Ps. 75,827  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

During the years ended December 31, 2017, 2016 and 2015 the Company capitalized Ps. —, Ps. 61 and Ps. 57, respectively of borrowing costs in relation to Ps. —, Ps. 99 and Ps. 993 in qualifying assets. The effective interest rates used to determine the amount of borrowing costs eligible for capitalization were —%, 4.5% and 4.1% respectively.

For the years ended December 31, 2017, 2016 and 2015 interest expenses and net foreign exchange losses (gains) are analyzed as follows:

 

     2017      2016      2015  

Interest expense and foreign exchange, net

   Ps. —        Ps. 6,149      Ps. 7,358  

Amount capitalized (1)

     —          69        85  
  

 

 

    

 

 

    

 

 

 

Net amount in consolidated income statements

   Ps. —        Ps. 6,080      Ps.  7,273  
  

 

 

    

 

 

    

 

 

 

 

(1)  Amount of interest capitalized in property, plant and equipment and amortized intangible assets. Commitments related to acquisitions of property, plant and equipment are disclosed in Note 24.

 

During the year ended December 31, 2017 and due to the economic and operational conditions worsened in Venezuela, the Company has recognized an impairment in the property plan and equipment for an amount of Ps 1,098, such charge has been recorded in other expenses line in the consolidated income statement