|
|
December 31, |
|||||||
|
|
2017 |
|
2016 |
|
2015 |
|||
Net carrying value: |
|
|
|
|
|
|
|
|
|
Land (note 10) |
|
Ps. |
1,709,508 |
|
Ps. |
1,707,236 |
|
Ps. |
1,715,636 |
Leasehold improvements |
|
|
660,589 |
|
|
456,505 |
|
|
424,511 |
Machinery and equipment |
|
|
116,117 |
|
|
130,349 |
|
|
146,626 |
Furniture and office equipment |
|
|
47,113 |
|
|
50,835 |
|
|
61,200 |
Transportation equipment |
|
|
36,246 |
|
|
9,042 |
|
|
8,548 |
Computer equipment |
|
|
9,483 |
|
|
12,020 |
|
|
14,454 |
Construction in progress for leasehold improvements |
|
|
22,341 |
|
|
78,218 |
|
|
— |
|
|
Ps. |
2,601,397 |
|
Ps. |
2,444,205 |
|
Ps. |
2,370,975 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
Machinery |
|
Furniture |
|
|
|
|
|
|
|
in progress of |
|
|
|
|||
|
|
|
|
|
Leasehold |
|
and |
|
and office |
|
Transportation |
|
Computer |
|
leasehold |
|
|
|
||||||
Cost |
|
Land |
|
improvements |
|
equipment |
|
equipment |
|
equipment |
|
equipment |
|
improvements |
|
Total |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of January 1, 2015 |
|
Ps. |
1,715,636 |
|
Ps. |
338,393 |
|
Ps. |
179,697 |
|
Ps. |
133,757 |
|
Ps. |
28,043 |
|
Ps. |
50,481 |
|
Ps. |
78,671 |
|
Ps. |
2,524,678 |
Acquisitions |
|
|
— |
|
|
— |
|
|
14,941 |
|
|
11,407 |
|
|
2,102 |
|
|
10,878 |
|
|
109,329 |
|
|
148,657 |
Disposals |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,024) |
|
|
— |
|
|
— |
|
|
(1,024) |
Transfers |
|
|
— |
|
|
188,000 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(188,000) |
|
|
— |
Other |
|
|
— |
|
|
— |
|
|
— |
|
|
(181) |
|
|
— |
|
|
(1,172) |
|
|
— |
|
|
(1,353) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2015 |
|
|
1,715,636 |
|
|
526,393 |
|
|
194,638 |
|
|
144,983 |
|
|
29,121 |
|
|
60,187 |
|
|
— |
|
|
2,670,958 |
Acquisitions |
|
|
— |
|
|
12,963 |
|
|
2,223 |
|
|
2,787 |
|
|
6,227 |
|
|
4,040 |
|
|
124,878 |
|
|
153,118 |
Disposals |
|
|
(8,400) |
|
|
— |
|
|
— |
|
|
(625) |
|
|
(3,030) |
|
|
(31) |
|
|
— |
|
|
(12,086) |
Transfers |
|
|
— |
|
|
46,660 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(46,660) |
|
|
— |
Other |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2016 |
|
|
1,707,236 |
|
|
586,016 |
|
|
196,861 |
|
|
147,145 |
|
|
32,318 |
|
|
64,196 |
|
|
78,218 |
|
|
2,811,990 |
Acquisitions |
|
|
2,272 |
|
|
107,735 |
|
|
4,502 |
|
|
6,393 |
|
|
34,531 |
|
|
3,805 |
|
|
75,853 |
|
|
235,091 |
Disposals |
|
|
— |
|
|
— |
|
|
(249) |
|
|
— |
|
|
(4,532) |
|
|
(62) |
|
|
— |
|
|
(4,843) |
Transfers |
|
|
— |
|
|
131,730 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(131,730) |
|
|
— |
Other |
|
|
— |
|
|
— |
|
|
— |
|
|
(183) |
|
|
(1,274) |
|
|
(242) |
|
|
— |
|
|
(1,699) |
Balance as of December 31, 2017 |
|
Ps. |
1,709,508 |
|
Ps. |
825,481 |
|
Ps. |
201,114 |
|
Ps. |
153,355 |
|
Ps. |
61,043 |
|
Ps. |
67,697 |
|
Ps. |
22,341 |
|
Ps. |
3,040,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction in |
|
|
|
|
|
|
|
|
|
|
|
|
Furniture and |
|
|
|
|
|
|
|
progress of |
|
|
|
||
Accumulated |
|
Leasehold |
|
Machinery and |
|
office |
|
Transportation |
|
Computer |
|
leasehold |
|
|
|
||||||
depreciation |
|
improvements |
|
equipment |
|
equipment |
|
equipment |
|
equipment |
|
improvements |
|
Total |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of January 1, 2015 |
|
Ps. |
(83,154) |
|
Ps. |
(29,980) |
|
Ps. |
(71,194) |
|
Ps. |
(15,554) |
|
Ps. |
(40,482) |
|
Ps. |
— |
|
Ps. |
(240,364) |
Disposals |
|
|
— |
|
|
— |
|
|
— |
|
|
890 |
|
|
— |
|
|
— |
|
|
890 |
Depreciation |
|
|
(18,728) |
|
|
(18,032) |
|
|
(12,768) |
|
|
(5,909) |
|
|
(6,428) |
|
|
— |
|
|
(61,865) |
Other |
|
|
— |
|
|
— |
|
|
179 |
|
|
— |
|
|
1,177 |
|
|
— |
|
|
1,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2015 |
|
|
(101,882) |
|
|
(48,012) |
|
|
(83,783) |
|
|
(20,573) |
|
|
(45,733) |
|
|
— |
|
|
(299,983) |
Disposals |
|
|
— |
|
|
— |
|
|
— |
|
|
3,007 |
|
|
31 |
|
|
|
|
|
3,038 |
Depreciation |
|
|
(27,629) |
|
|
(18,500) |
|
|
(12,527) |
|
|
(5,710) |
|
|
(6,474) |
|
|
— |
|
|
(70,840) |
Other |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2016 |
|
|
(129,511) |
|
|
(66,512) |
|
|
(96,310) |
|
|
(23,276) |
|
|
(52,176) |
|
|
— |
|
|
(367,785) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Disposals |
|
|
— |
|
|
— |
|
|
— |
|
|
4,532 |
|
|
47 |
|
|
— |
|
|
4,579 |
Depreciation |
|
|
(35,342) |
|
|
(18,674) |
|
|
(10,112) |
|
|
(7,264) |
|
|
(6,323) |
|
|
— |
|
|
(77,715) |
Other |
|
|
(39) |
|
|
189 |
|
|
180 |
|
|
1,211 |
|
|
238 |
|
|
— |
|
|
1,779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2017 |
|
Ps. |
(164,892) |
|
Ps. |
(84,997) |
|
Ps. |
(106,242) |
|
Ps. |
(24,797) |
|
Ps. |
(58,214) |
|
Ps. |
— |
|
Ps. |
(439,142) |