XML 119 R73.htm IDEA: XBRL DOCUMENT v3.19.1
Business Combinations, Discontinued Operations, Sale of Other Disposal Groups and Selected Financial Information by Reportable Segment and Line of Business - Summary of Consolidating Statements of Operations by Geographic Operating Segments (Detail) - MXN ($)
$ in Millions
 12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) $ 296,640 $ 274,380 $ 263,051
Less: Intragroup transactions (19,785) (16,943) (13,574)
Revenues 276,855 257,437 249,477
Operating EBITDA 49,266 48,600 51,605
Less: Depreciation and amortization 16,070 15,988 15,987
Operating earnings before other expenses, net 33,196 32,612 35,618
Other expenses, net (5,837) (3,815) (1,670)
Financial expense (12,597) (19,301) (21,487)
Other financing items, net 96 3,616 4,467
Revenues (including intragroup transactions), discontinued operations 503 2,235 9,652
Less: Intragroup transactions, discontinued operations 0 0 (207)
Operating EBITDA, discontinued operations 11 39 1,159
Less: Depreciation and amortization, discontinued operations 3 61 697
Operating earnings before other expenses, net, discontinued operations 8 (22) 462
Other expenses, net, discontinued operations (1) 14 (3)
Financial expense, discontinued operations 0 0 (10)
Other financing items, net, discontinued operations (5) 0 (22)
Revenues (including intragroup transactions), continuing and discontinued operations 297,143 276,615 272,703
Less: Intragroup transactions, continuing and discontinued operations (19,785) (16,943) (13,781)
Revenues, continuing and discontinued operations 277,358 259,672 258,922
Operating EBITDA, continuing and discontinued operations 49,277 48,639 52,764
Less: Depreciation and amortization, continuing and discontinued operations 16,073 16,049 16,684
Operating earnings before other expenses, net, continuing and discontinued operations 33,204 32,590 36,080
Other expenses, net, continuing and discontinued operations (5,838) (3,801) (1,673)
Financial expense, continuing and discontinued operations (12,597) (19,301) (21,497)
Other financing items, net, continuing and discontinued operations 91 3,616 4,445
Discontinued Operations [member]      
Disclosure of operating segments [line items]      
Revenues 503 2,235 9,445
Mexico [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 63,543 58,442 53,579
Less: Intragroup transactions (1,759) (1,075) (848)
Revenues 61,784 57,367 52,731
Operating EBITDA 22,204 21,215 19,256
Less: Depreciation and amortization 2,198 2,246 2,390
Operating earnings before other expenses, net 20,006 18,969 16,866
Other expenses, net (626) (687) (608)
Financial expense (469) (409) (339)
Other financing items, net (29) (534) 2,695
United States [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 72,345 65,536 66,554
Less: Intragroup transactions 0 0 0
Revenues 72,345 65,536 66,554
Operating EBITDA 12,069 10,652 10,973
Less: Depreciation and amortization 5,917 6,200 6,400
Operating earnings before other expenses, net 6,152 4,452 4,573
Other expenses, net (362) 3,202 2,919
Financial expense (571) (631) (487)
Other financing items, net (217) (177) (212)
United Kingdom [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 20,431 20,179 21,153
Less: Intragroup transactions 0 0 0
Revenues 20,431 20,179 21,153
Operating EBITDA 2,071 2,763 3,606
Less: Depreciation and amortization 1,064 997 1,047
Operating earnings before other expenses, net 1,007 1,766 2,559
Other expenses, net 133 450 711
Financial expense (67) (77) (63)
Other financing items, net (406) (397) (393)
France [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 18,308 16,162 14,535
Less: Intragroup transactions 0 0 0
Revenues 18,308 16,162 14,535
Operating EBITDA 1,272 855 669
Less: Depreciation and amortization 577 549 484
Operating earnings before other expenses, net 695 306 185
Other expenses, net (959) (129) (110)
Financial expense (62) (61) (53)
Other financing items, net (3) 18 2
Germany [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 10,836 10,056 9,572
Less: Intragroup transactions (1,450) (1,339) (1,385)
Revenues 9,386 8,717 8,187
Operating EBITDA 748 743 553
Less: Depreciation and amortization 531 509 464
Operating earnings before other expenses, net 217 234 89
Other expenses, net (152) (11) (64)
Financial expense (14) (14) (15)
Other financing items, net (79) (63) (85)
Spain [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 7,627 6,870 6,563
Less: Intragroup transactions (898) (990) (841)
Revenues 6,729 5,880 5,722
Operating EBITDA 220 344 814
Less: Depreciation and amortization 662 638 663
Operating earnings before other expenses, net (442) (294) 151
Other expenses, net (303) (711) (112)
Financial expense (43) (34) (37)
Other financing items, net 58 12 (9)
Poland [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 6,989 5,552 4,799
Less: Intragroup transactions (80) (74) (88)
Revenues 6,909 5,478 4,711
Operating EBITDA 783 647 579
Less: Depreciation and amortization 390 361 330
Operating earnings before other expenses, net 393 286 249
Other expenses, net 8 (140) 6
Financial expense (4) (30) (11)
Other financing items, net 7 (8) 123
Czech Republic [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 3,796 3,450 3,027
Less: Intragroup transactions (31) (33) (30)
Revenues 3,765 3,417 2,997
Operating EBITDA 867 815 622
Less: Depreciation and amortization 300 333 328
Operating earnings before other expenses, net 567 482 294
Other expenses, net 16 37 (117)
Financial expense (2) 44 (4)
Other financing items, net (36) 53 2
Rest of Europe [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 6,365 5,989 4,908
Less: Intragroup transactions (869) (831) (511)
Revenues 5,496 5,158 4,397
Operating EBITDA 747 648 519
Less: Depreciation and amortization 375 355 332
Operating earnings before other expenses, net 372 293 187
Other expenses, net (447) (168) 14
Financial expense (10) (68) (29)
Other financing items, net (10) 18 75
Colombia [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 10,088 10,685 12,415
Less: Intragroup transactions 0 0 (1)
Revenues 10,088 10,685 12,414
Operating EBITDA 1,845 2,166 3,975
Less: Depreciation and amortization 533 507 489
Operating earnings before other expenses, net 1,312 1,659 3,486
Other expenses, net (251) (642) (575)
Financial expense (132) (129) 46
Other financing items, net (483) (36) 38
Panama [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 4,490 5,112 4,906
Less: Intragroup transactions (226) (98) (124)
Revenues 4,264 5,014 4,782
Operating EBITDA 1,234 2,007 2,170
Less: Depreciation and amortization 313 319 340
Operating earnings before other expenses, net 921 1,688 1,830
Other expenses, net (52) (20) (7)
Financial expense (4) (5) (27)
Other financing items, net 3 7 5
Costa Rica [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 2,674 2,805 2,818
Less: Intragroup transactions (274) (379) (351)
Revenues 2,400 2,426 2,467
Operating EBITDA 873 1,000 1,127
Less: Depreciation and amortization 91 99 116
Operating earnings before other expenses, net 782 901 1,011
Other expenses, net (5) 0 (23)
Financial expense (2) (5) (11)
Other financing items, net 148 29 27
Caribbean TCL [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 4,893 4,332  
Less: Intragroup transactions (99) (49)  
Revenues 4,794 4,283  
Operating EBITDA 1,080 1,059  
Less: Depreciation and amortization 375 610  
Operating earnings before other expenses, net 705 449  
Other expenses, net (316) (139)  
Financial expense (48) (215)  
Other financing items, net (28) (25)  
Dominican Republic [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 4,218 3,913 4,223
Less: Intragroup transactions (310) (339) (525)
Revenues 3,908 3,574 3,698
Operating EBITDA 1,153 1,073 1,210
Less: Depreciation and amortization 180 191 199
Operating earnings before other expenses, net 973 882 1,011
Other expenses, net (17) (23) (67)
Financial expense (7) (10) (6)
Other financing items, net (64) (5) 34
Rest of South, Central America and the Caribbean [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 7,781 7,803 7,155
Less: Intragroup transactions (393) (533) (253)
Revenues 7,388 7,270 6,902
Operating EBITDA 1,427 1,529 1,665
Less: Depreciation and amortization 170 258 238
Operating earnings before other expenses, net 1,257 1,271 1,427
Other expenses, net (128) (1,046) (1,159)
Financial expense (15) (13) (22)
Other financing items, net 70 (7) (216)
Philippines [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 8,612 8,296 9,655
Less: Intragroup transactions 0 0 0
Revenues 8,612 8,296 9,655
Operating EBITDA 1,183 1,394 2,687
Less: Depreciation and amortization 523 528 530
Operating earnings before other expenses, net 660 866 2,157
Other expenses, net 54 89 21
Financial expense (20) (3) (1)
Other financing items, net (50) (24) (24)
Egypt [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 4,586 3,862 6,950
Less: Intragroup transactions 0 0 (5)
Revenues 4,586 3,862 6,945
Operating EBITDA 529 594 2,454
Less: Depreciation and amortization 303 299 539
Operating earnings before other expenses, net 226 295 1,915
Other expenses, net (176) (210) (213)
Financial expense (29) (60) (78)
Other financing items, net (70) 574 (253)
Israel [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 12,128 11,377 9,650
Less: Intragroup transactions 0 0 0
Revenues 12,128 11,377 9,650
Operating EBITDA 1,548 1,469 1,346
Less: Depreciation and amortization 292 287 232
Operating earnings before other expenses, net 1,256 1,182 1,114
Other expenses, net 8 (15) 5
Financial expense (36) 3 (24)
Other financing items, net (8) 21 6
Rest of Asia, Middle East and Africa [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 2,263 2,139 2,208
Less: Intragroup transactions 0 0 (12)
Revenues 2,263 2,139 2,196
Operating EBITDA 352 386 271
Less: Depreciation and amortization 88 76 67
Operating earnings before other expenses, net 264 310 204
Other expenses, net (4) (159) (117)
Financial expense (3) (31) (3)
Other financing items, net (5) (9) 21
Other Locations [member]      
Disclosure of operating segments [line items]      
Revenues (including intragroup transactions) 24,667 21,820 18,381
Less: Intragroup transactions (13,396) (11,203) (8,600)
Revenues 11,271 10,617 9,781
Operating EBITDA (2,939) (2,759) (2,891)
Less: Depreciation and amortization 1,188 626 799
Operating earnings before other expenses, net (4,127) (3,385) (3,690)
Other expenses, net (2,258) (3,493) (2,174)
Financial expense (11,059) (17,553) (20,323)
Other financing items, net $ 1,298 $ 4,169 $ 2,631