ost |
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. | 7,211 | Ps. | 15,791 | Ps. | 50,519 | Ps. | 12,466 | Ps. | 9,402 | Ps. | 7,872 | Ps. | 12,250 | Ps. | 1,075 | Ps. | 116,586 | ||||||||||||||||||
Additions |
675 | 1,688 | 5,122 | 851 | 1,655 | 6,942 | 41 | 511 | 17,485 | |||||||||||||||||||||||||||
Additions from business acquisitions |
30 | 251 | 870 | — | — | — | 862 | — | 2,013 | |||||||||||||||||||||||||||
Transfer of completed projects in progress |
59 | 1,289 | 3,251 | 1,168 | 662 | (8,143 | ) | 1,714 | — | — | ||||||||||||||||||||||||||
Transfer (to)/from assets classified as held for sale |
— | — | (10 | ) | — | — | — | — | — | (10 | ) | |||||||||||||||||||||||||
Disposals |
(56 | ) | (219 | ) | (2,694 | ) | (972 | ) | (103 | ) | — | (356 | ) | (40 | ) | (4,440 | ) | |||||||||||||||||||
Effects of changes in foreign exchange rates |
(595 | ) | (1,352 | ) | (4,330 | ) | (1,216 | ) | (266 | ) | (1,004 | ) | (23 | ) | (848 | ) | (9,634 | ) | ||||||||||||||||||
Changes in value on the recognition of inflation effects |
245 | 503 | 957 | 295 | 301 | 91 | — | 229 | 2,621 | |||||||||||||||||||||||||||
Capitalization of borrowing costs |
— | — | — | — | — | 57 | — | — | 57 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Cost as of December 31, 2015 |
Ps. | 7,569 | Ps. | 17,951 | Ps. | 53,685 | Ps. | 12,592 | Ps. | 11,651 | Ps. | 5,815 | Ps. | 14,488 | Ps. | 927 | Ps. | 124,678 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. 7,569 | Ps. 17,951 | Ps. 53,685 | Ps. 12,592 | Ps. 11,651 | Ps. 5,815 | Ps. 14,488 | Ps. 927 | Ps. 124,678 | |||||||||||||||||||||||||||
Additions |
328 | 877 | 6,499 | 73 | 2,236 | 8,667 | 36 | 367 | 19,083 | |||||||||||||||||||||||||||
Additions from business acquisitions |
163 | 763 | 1,521 | 105 | 23 | 45 | 668 | — | 3,288 | |||||||||||||||||||||||||||
Changes in fair value of past acquisitions |
50 | — | 85 | — | — | — | 115 | — | 250 | |||||||||||||||||||||||||||
Transfer of completed projects in progress |
46 | 1,039 | 2,445 | 1,978 | 779 | (8,493 | ) | 2,206 | — | — | ||||||||||||||||||||||||||
Transfer (to)/from assets classified as held for sale |
— | — | (36 | ) | — | — | — | — | — | (36 | ) | |||||||||||||||||||||||||
Disposals |
(88 | ) | (202 | ) | (2,461 | ) | (574 | ) | (139 | ) | (2 | ) | (474 | ) | (19 | ) | (3,959 | ) | ||||||||||||||||||
Effects of changes in foreign exchange rates |
260 | 2,643 | 5,858 | 1,953 | 1,271 | 569 | 329 | (132 | ) | 12,751 | ||||||||||||||||||||||||||
Changes in value on the recognition of inflation effects |
854 | 1,470 | 2,710 | 851 | 122 | 415 | — | 942 | 7,364 | |||||||||||||||||||||||||||
Capitalization of borrowing costs |
— | — | 61 | — | — | (38 | ) | — | 1 | 24 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Cost as of December 31, 2016 |
Ps. 9,182 | Ps. 24,541 | Ps. 70,367 | Ps. 16,978 | Ps. 15,943 | Ps. 6,978 | Ps. 17,368 | Ps. 2,086 | Ps. 163,443 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
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. 9,182 | Ps. 24,541 | Ps. 70,367 | Ps. 16,978 | Ps. 15,943 | Ps. 6,978 | Ps. 17,368 | Ps. 2,086 | Ps. 163,443 | |||||||||||||||||||||||||||
Additions |
465 | 1,474 | 6,150 | 389 | 3,201 | 8,878 | 57 | 224 | 20,838 | |||||||||||||||||||||||||||
Additions from business acquisitions |
5,115 | 1,634 | 5,988 | 482 | 3,324 | 821 | 145 | — | 17,509 | |||||||||||||||||||||||||||
Changes in fair value of past acquisitions |
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Transfer of completed projects in progress |
6 | 676 | 3,073 | 1,967 | 558 | (8,572 | ) | 2,295 | (3 | ) | — | |||||||||||||||||||||||||
Transfer (to)/from assets classified as held for sale |
— | — | (42 | ) | — | — | — | — | (58 | ) | (100 | ) | ||||||||||||||||||||||||
Disposals |
(144 | ) | (588 | ) | (3,147 | ) | (800 | ) | (193 | ) | — | (352 | ) | (12 | ) | (5,236 | ) | |||||||||||||||||||
Effects of changes in foreign exchange rates |
(1,018 | ) | (1,964 | ) | (2,817 | ) | (1,523 | ) | (1,216 | ) | (720 | ) | 153 | (1,201 | ) | (10,306 | ) | |||||||||||||||||||
Changes in value on the recognition of inflation effects |
527 | 1,016 | 2,030 | 689 | (2 | ) | 226 | — | 638 | 5,124 | ||||||||||||||||||||||||||
Venezuela deconsolidation effect(see Note 3.3) |
(544 | ) | (817 | ) | (1,300 | ) | (717 | ) | (83 | ) | (221 | ) | — | (646 | ) | (4,328 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Cost as of December 31, 2017 |
Ps. 13,589 | Ps. 25,972 | Ps. 80,302 | Ps. 17,465 | Ps. 21,532 | Ps. 7,390 | Ps. 19,666 | Ps. 1,028 | Ps. 186,944 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. | (3,726 | ) | Ps. | (21,382 | ) | Ps. | (6,644 | ) | Ps. | (5,205 | ) | Ps. | — | Ps. | (3,614 | ) | Ps. | (386 | ) | Ps. | (40,957 | ) | |||||||||||
Depreciation for the year |
— | (515 | ) | (4,864 | ) | (1,184 | ) | (1,984 | ) | — | (1,071 | ) | (143 | ) | (9,761 | ) | ||||||||||||||||||||
Disposals |
— | 172 | 2,001 | 946 | 80 | — | 270 | 2 | 3,471 | |||||||||||||||||||||||||||
Effects of changes in foreign exchange rates |
— | 498 | 2,222 | 1,044 | 167 | — | 22 | 212 | 4,165 | |||||||||||||||||||||||||||
Changes in value on the recognition of inflation effects |
— | (187 | ) | (426 | ) | (166 | ) | (436 | ) | — | 1 | (86 | ) | (1,300 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Accumulated Depreciation as of December 31, 2015 |
Ps. | — | Ps. | (3,758 | ) | Ps. | (22,449 | ) | Ps. | (6,004 | ) | Ps. | (7,378 | ) | Ps. | — | Ps. | (4,392 | ) | Ps. | (401 | ) | Ps. | (44,382 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. | (3,758 | ) | Ps. | (22,449 | ) | Ps. | (6,004 | ) | Ps. | (7,378 | ) | Ps. | — | Ps. | (4,392 | ) | Ps. | (401 | ) | Ps. | (44,382 | ) | |||||||||||
Depreciation for the year |
— | (734 | ) | (5,737 | ) | (1,723 | ) | (2,235 | ) | — | (1,447 | ) | (200 | ) | (12,076 | ) | ||||||||||||||||||||
Transfer to/(from) assets classified as held for sale |
— | — | 16 | — | — | — | — | — | 16 | |||||||||||||||||||||||||||
Disposals |
— | 132 | 2,101 | 672 | 227 | — | 364 | 9 | 3,505 | |||||||||||||||||||||||||||
Effects of changes in foreign exchange rates |
— | (600 | ) | (3,093 | ) | (1,147 | ) | (847 | ) | — | (81 | ) | 39 | (5,729 | ) | |||||||||||||||||||||
Changes in value on the recognition of inflation effects |
— | (593 | ) | (1,101 | ) | (521 | ) | (33 | ) | — | — | (306 | ) | (2,554 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Accumulated Depreciation as of December 31, 2016 |
Ps. | — | Ps. | (5,553 | ) | Ps. | (30,263 | ) | Ps. | (8,723 | ) | Ps. | (10,266 | ) | Ps. | — | Ps. | (5,556 | ) | Ps. | (859 | ) | Ps. | (61,220 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. | (5,553 | ) | Ps. | (30,263 | ) | Ps. | (8,723 | ) | Ps. | (10,266 | ) | Ps. | — | Ps. | (5,556 | ) | Ps. | (859 | ) | Ps. | (61,220 | ) | |||||||||||
Depreciation for the year |
— | (887 | ) | (6,928 | ) | (2,186 | ) | (3,365 | ) | — | (1,562 | ) | (685 | ) | (15,613 | ) | ||||||||||||||||||||
Transfer to/(from) assets classified as held for sale |
— | 44 | 7 | — | — | — | — | 51 | ||||||||||||||||||||||||||||
Disposals |
— | 40 | 3,125 | 683 | 103 | — | 300 | 5 | 4,256 | |||||||||||||||||||||||||||
Effects of changes in foreign exchange rates |
— | 518 | 437 | 1,157 | 93 | — | (138 | ) | 940 | 3,007 | ||||||||||||||||||||||||||
Venezuela deconsoldiation effect |
— | 481 | 1,186 | 626 | 56 | — | — | 335 | 2,684 | |||||||||||||||||||||||||||
Venezuela impairment |
— | (257 | ) | (841 | ) | — | — | — | — | — | (1,098 | ) | ||||||||||||||||||||||||
Changes in value on the recognition of inflation effects |
— | (437 | ) | (1,031 | ) | (553 | ) | (44 | ) | — | — | (234 | ) | (2,299 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Accumulated Depreciation as of December 31, 2017 |
Ps. | — | Ps. | (6,051 | ) | Ps. | (34,308 | ) | Ps. | (8,996 | ) | Ps. | (13,423 | ) | Ps. | — | Ps. | (6,956 | ) | Ps. | (498 | ) | Ps. | (70,232 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Carrying Amount |
Land | Buildings | Machinery and Equipment |
Refrigeration Equipment |
Returnable Bottles |
Investments in Fixed Assets in Progress |
Leasehold Improvements |
Other | Total | |||||||||||||||||||||||||||
As of December 31, 2015 |
Ps. | 7,569 | Ps. | 14,193 | Ps. | 31,236 | Ps. | 6,588 | Ps. | 4,273 | Ps. | 5,815 | Ps. | 10,096 | Ps. | 526 | Ps. | 80,296 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
As of December 31, 2016 |
Ps. | 9,182 | Ps. | 18,988 | Ps. | 40,104 | Ps. | 8,255 | Ps. | 5,677 | Ps. | 6,978 | Ps. | 11,812 | Ps. | 1,227 | Ps. | 102,223 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
As of December 31, 2017 |
Ps. | 13,589 | Ps. | 19,921 | Ps. | 45,994 | Ps. | 8,469 | Ps. | 8,109 | Ps. | 7,390 | Ps. | 12,710 | Ps. | 530 | Ps. | 116,712 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|