XML 65 R50.htm IDEA: XBRL DOCUMENT v3.21.1
Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2020
Disclosure of detailed information about intangible assets [abstract]  
Summary of Reconciliation of Changes in Intangible Assets and Goodwill
Rights to Produce and Distribute Coca-Cola trademark ProductsGoodwillOther indefinite
lived intangible assets
Technology costs and management
systems
Development
systems
Other
amortizable
Total
Balance as of January 1, 2018Ps. 92,647Ps. 26,228Ps. 1,356Ps. 5,090Ps. 1,291Ps. 969Ps. 127,581
Purchases5022637128675
Acquisition from business combinations4,60226572914,976
Systems Development4141
Transfer of completed development systems904(904)
Disposals(5)(93)(98)
Philippines disposal (Note 5)(3,882)(596)(4,478)
Effect of movements in exchange rates(5,005)(2,499)(352)(218)(38)(31)(8,143)
Changes in value on the recognition of inflation effects5757
Cost as of December 31, 2018Ps. 88,362Ps. 23,729Ps. 1,054Ps. 6,023Ps. 777Ps. 666Ps. 120,611
Balance as of January 1, 2019Ps. 88,362Ps. 23,729Ps. 1,054Ps. 6,023Ps. 777Ps. 666Ps. 120,611
Purchases100334263697
Acquisition from business combinations(2,887)2,903153(6)(185)(22)
Transfer of completed development systems398(399)1
Disposals(17)(17)
Effect of movements in exchange rates(3,475)(799)(42)(68)(22)13(4,393)
Changes in value on the recognition of inflation effects(6)(6)
Cost as of December 31, 2019Ps. 82,000Ps. 25,833Ps. 1,165Ps. 6,430Ps. 690Ps. 752Ps. 116,870
Balance as of January 1, 2020Ps. 82,000Ps. 25,833Ps. 1,165Ps. 6,430Ps. 690Ps. 752Ps. 116,870
Purchases 4319848289
Transfer of completed development systems 374(665)291
Disposals (25)(41)(6)(371)(443)
Effect of movements in exchange rates (4,604)(2,402)8(97)(41)(21)(7,157)
Changes in value on the recognition of inflation effects 3838
Cost as of December 31, 2020Ps. 77,396Ps. 23,431Ps. 1,148Ps. 6,709Ps. 176Ps. 737Ps. 109,597
    
 Rights to Produce and Distribute Coca-Cola trademark ProductsGoodwillOther indefinite
lived intangible assets
Technology costs and management
systems
Development
systems
Other
amortizable
Total
Accumulated amortization
Balance as of January 1, 2018(745)(2,323)(270)(3,338)
Amortization expense(797)(201)(998)
Disposals59398
Philippines disposal (Note 5)375375
Effect of movements in exchange rate 141(33)108
Changes in value on the recognition of inflation effects (51)(1)(52)
Balance as of December 31, 2018Ps. (745)Ps. —Ps. —Ps. (3,025)Ps. —Ps. (37)Ps. (3,807)
Amortization expense(819)(243)(1,062)
Disposals1717
Effect of movements in exchange rate52961
Changes in value on the recognition of inflation effects(30)1(29)
Balance as of December 31, 2019Ps. (745)Ps. —Ps. —Ps. (3,805)Ps. —Ps. (270)Ps. (4,820)
Amortization expense (703)(317)(1,020)
Disposals204868
Effect of movements in exchange rate 16411175
Changes in value on the recognition of inflation effects - amortization(29)(29)
Balance as of December 31, 2020Ps. (745)Ps. —Ps. —Ps. (4,353)Ps. —Ps. (528)Ps. (5,626)
Balance as of December 31, 2018Ps. 87,617Ps. 23,729Ps. 1,054Ps. 2,998Ps. 777Ps. 629Ps. 116,804
Balance as of December 31, 2019Ps. 81,255Ps. 25,833Ps. 1,165Ps. 2,625Ps. 690Ps. 482Ps. 112,050
Balance as of December 31, 2020Ps. 76,651Ps. 23,431Ps. 1,148Ps. 2,356Ps. 176Ps. 209Ps. 103,971
Disclosure of Aggregate Carrying Amounts of Goodwill and Distribution Rights Allocated to Each CGUl
The aggregate carrying amounts of goodwill and distribution rights allocated to each CGU are as follows:
In millions of Ps.20202019
MexicoPs. 56,352Ps. 56,352
Guatemala1,7551,679
Nicaragua433420
Costa Rica1,4251,442
Panama1,2001,131
Colombia4,4144,367
Brazil31,74138,765
Argentina312306
Uruguay2,4502,626
TotalPs. 100,082Ps. 107,088
Details of Key Assumptions by CGU for Impairment Test
The key assumptions by CGU for impairment test as of December 31, 2020 were as follows:
CGUPre-tax WACCPost –tax WACCExpected Annual Long-Term Inflation 2021-2030Expected
Volume
Growth
Rates 2021-2030
Mexico7.4 %5.3 %3.9 %2.0 %
Brazil9.1 %6.0 %3.0 %2.4 %
Colombia11.0 %7.3 %2.8 %4.1 %
Argentina26.3 %20.4 %30.1 %3.9 %
Guatemala10.6 %8.3 %3.1 %6.8 %
Costa Rica15.3 %10.8 %2.7 %4.3 %
Nicaragua20.6 %13.9 %3.7 %7.1 %
Panama8.8 %6.8 %1.5 %7.9 %
Uruguay9.9 %7.1 %7.8 %2.0 %
    
The key assumptions by CGU for impairment test as of December 31, 2019 were as follows:
CGUPre-tax WACCPost –tax WACCExpected Annual Long-Term
Inflation 2020-2029
Expected
Volume
Growth
Rates 2020-2029
Mexico7.3 %5.2 %3.5 %0.7 %
Brazil9.3 %5.6 %3.6 %2.0 %
Colombia8.9 %6.2 %3.1 %4.0 %
Argentina21.6 %14.8 %39.2 %3.7 %
Guatemala9.1 %7.1 %4.0 %8.5 %
Costa Rica13.8 %9.7 %2.2 %2.1 %
Nicaragua21.1 %12.4 %4.4 %3.0 %
Panama8.5 %6.6 %2.0 %5.4 %
Uruguay9.4 %6.8 %7.4 %2.0 %
Summary of Detailed Information About Sensitivity to Changes in Assumptions
CGUChange in WACCChange in Volume
Growth CAGR(1)
Effect on Valuation
Mexico0.4%-1.0%Passes by 4.8x
Brazil0.6%-1.0%Passes by 1.8x
Colombia0.4%-1.0%Passes by 1x
Argentina3.0%-1.0%Passes by 6.7x
Guatemala0.6%-1.0%Passes by 29.7x
Costa Rica1.1%-1.0%Passes by 2.1x
Nicaragua1.7%-1.0%Passes by 1.1x
Panama0.3%-1.0%Passes by 6.9x
Uruguay0.4%-1.0%Passes by 2x
(1)     Compound Annual Growth Rate (CAGR)