XML 189 R175.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Information - Consolidated Statement of Cash Flows (Detail)
$ in Millions, $ in Millions
 12 Months Ended
Dec. 31, 2017
MXN ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
MXN ($)
Dec. 31, 2015
MXN ($)
Cash flows from operating activities        
Income before income taxes $ (7,100) $ (362) $ 14,455 $ 14,880
Non-cash items 47,368   17,311 16,499
Changes in working capital (7,032)   680 (8,177)
Net cash flows from operating activities 33,236 1,692 32,446 23,202
Investing activities:        
Acquisition and mergers, net of cash acquired 4,038      
Payment related to acquisition of Vonpar 4,038 206 (13,198)  
Deconsolidation of Venezuela (170)      
Interest received 887 45 715 414
Acquisition of long-lived assets, net (10,747)   (9,979) (10,312)
Acquisition of intangible assets and other investing activities (4,011)   (2,385) (1,028)
Investments in shares (920) (47) (2,068) (32)
Dividends received 33     13
Net cash flows from investing activities (10,890) (555) (26,915) (10,945)
Financing activities:        
Proceeds from borrowings 12,488 636 8,040 1,907
Repayment of borrowings (13,109) (668) (4,948) (9,076)
Interest paid (4,589) (234) (4,122) (3,568)
Dividends paid (6,992) (356) (7,013) (6,416)
Proceeds from issuing shares 4,082 208    
Increase in non-controllinginterest     826  
Other financing activities (2,655) (135) (2,517) 8,586
Net cash flows (used in)/from financing activities (10,775) (549) (9,734) (8,567)
Net (decrease) increase in cash and cash equivalents 11,571 588 (4,203) 3,690
Initial balance of cash and cash equivalents 10,476 534 15,989 12,958
Effects of exchange rate changes and inflation effects on the balance sheet of cash held in foreign currencies (3,280) (166) (1,310) (659)
Ending balance of cash and cash equivalents 18,767 $ 956 10,476 15,989
Coca-Cola FEMSA [member]        
Cash flows from operating activities        
Income before income taxes (12,565)   8,848 9,251
Non-cash items 10,474   (11,495) (11,920)
Changes in working capital 118   (100) 17
Net cash flows from operating activities (1,973)   (2,747) (2,652)
Investing activities:        
Interest received 4,753   1,711 2,055
Acquisition of intangible assets and other investing activities 4,902   (12,079) 65
Investments in shares (118)   (707) (10,929)
Dividends received 3,204   5,868  
Net cash flows from investing activities 12,741   (5,207) (8,809)
Financing activities:        
Proceeds from borrowings 10,200   4,236  
Repayment of borrowings (9,926)   (2,625) (7,681)
Interest paid (5,169)   (1,360) (609)
Dividends paid (6,991)   (6,944) (6,405)
Proceeds from issuing shares 4,082      
Other financing activities 2,730   3,024 28,770
Net cash flows (used in)/from financing activities (5,074)   (3,669) 14,075
Net (decrease) increase in cash and cash equivalents 5,694   (11,623) 2,614
Initial balance of cash and cash equivalents 1,106   10,991 7,282
Effects of exchange rate changes and inflation effects on the balance sheet of cash held in foreign currencies 217   1,738 1,095
Ending balance of cash and cash equivalents 7,017   1,106 10,991
Wholly-Owned guarantors subsidiaries [member]        
Cash flows from operating activities        
Income before income taxes 18,144   18,461 10,637
Non-cash items (4,564)   (3,557) 2,308
Changes in working capital 1,803   (2,279) 1,362
Net cash flows from operating activities 15,383   12,625 14,307
Investing activities:        
Interest received 1,693   671 238
Acquisition of long-lived assets, net (2,646)   (3,810) (2,911)
Acquisition of intangible assets and other investing activities (996)   (6,577) (62)
Investments in shares (420)   (1,021) (9,352)
Dividends received 16   1 17
Net cash flows from investing activities (2,353)   (10,736) (12,070)
Financing activities:        
Interest paid (4,740)   (3,727) (3,491)
Dividends paid (3,187)   (5,868)  
Other financing activities (5,293)   8,005 1,300
Net cash flows (used in)/from financing activities (13,220)   (1,590) (2,191)
Net (decrease) increase in cash and cash equivalents (190)   299 46
Initial balance of cash and cash equivalents 1,119   810 755
Effects of exchange rate changes and inflation effects on the balance sheet of cash held in foreign currencies (3)   9 9
Ending balance of cash and cash equivalents 926   1,119 810
Combined non-guarantor subsidiaries [member]        
Cash flows from operating activities        
Income before income taxes (12,708)   11,080 11,988
Non-cash items 41,487   8,429 9,115
Changes in working capital (8,953)   3,059 (9,556)
Net cash flows from operating activities 19,826   22,568 11,547
Investing activities:        
Acquisition and mergers, net of cash acquired 4,038      
Payment related to acquisition of Vonpar     (13,198)  
Deconsolidation of Venezuela (170)      
Interest received 1,567   3,504 2,347
Acquisition of long-lived assets, net (8,101)   (6,169) (7,401)
Acquisition of intangible assets and other investing activities (7,917)   16,271 (1,031)
Investments in shares 861   6,829 (5,681)
Dividends received       13
Net cash flows from investing activities (9,723)   7,237 (11,753)
Financing activities:        
Proceeds from borrowings 2,288   4,026 1,907
Repayment of borrowings (3,183)   (2,545) (1,250)
Interest paid (1,806)   (4,206) (3,694)
Dividends paid (1)   (70) (28)
Increase in non-controllinginterest     826  
Other financing activities (1,334)   (20,715) 4,301
Net cash flows (used in)/from financing activities (4,036)   (22,684) 1,236
Net (decrease) increase in cash and cash equivalents 6,067   7,121 1,030
Initial balance of cash and cash equivalents 8,251   4,188 4,921
Effects of exchange rate changes and inflation effects on the balance sheet of cash held in foreign currencies (3,494)   (3,057) (1,763)
Ending balance of cash and cash equivalents 10,824   8,251 4,188
Eliminations [member]        
Cash flows from operating activities        
Income before income taxes 29   (23,934) (16,996)
Non-cash items (29)   23,934 16,996
Investing activities:        
Interest received (7,126)   (5,171) (4,226)
Investments in shares (1,242)   (7,169) 25,930
Dividends received (3,187)   (5,869) (17)
Net cash flows from investing activities (11,555)   (18,209) 21,687
Financing activities:        
Proceeds from borrowings     (222)  
Repayment of borrowings     222 (145)
Interest paid 7,126   5,171 4,226
Dividends paid 3,187   5,869 17
Other financing activities 1,242   7,169 (25,785)
Net cash flows (used in)/from financing activities $ 11,555   $ 18,209 $ (21,687)