United States
Securities and Exchange Commission
Washington, D.C. 20549
FORM 6-K/A
REPORT OF A FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of September 2019
Commission File Number: 1-35934
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.
(Exact name of the Registrant as specified in the charter)
Mexican Economic Development, Inc.
(Translation of Registrants name into English)
General Anaya No. 601 Pte.
Colonia Bella Vista
Monterrey, Nuevo León 64410
México
(Address of Principal Executive Offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ☒ Form 40-F ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
This Report on Form 6-K shall be incorporated by reference into the Registrants
Registration Statement on Form F-3ASR (File No. 333-233960).
Explanatory Note
This amendment to the Report on Form 6-K of Fomento Económico Mexicano, S.A.B. de C.V. previously filed on September 26, 2019 is being filed to correct a typographical error and arithmetic calculation and add Exhibit 99.1. This amendment should supersede the original Report on Form 6-K in its entirety.
Except as set forth herein, there are no other changes to the original Report on Form 6-K.
Page | ||||
1 | ||||
2 | ||||
3 | ||||
9 |
We have prepared this report to provide our investors with disclosure and financial information regarding recent developments in our business and results of operations for the six months ended June 30, 2019.
The information in this report supplements information contained in our annual report on Form 20-F for the year ended December 31, 2018 (File No. 001-35934), filed with the U.S. Securities and Exchange Commission on April 24, 2019.
-i-
Some of the information contained or incorporated by reference in this report contains words such as believe, expect, anticipate and similar expressions that identify forward-looking statements. Use of these words reflects our views about future events and financial performance. Actual results could differ materially from those projected in these forward-looking statements as a result of various factors that may be beyond our control, including, but not limited to:
| effects on our company from changes in our relationship with or among our affiliated companies; |
| effects on our companys points of sale performances from changes in economic conditions and consumer preferences; |
| changes or interruptions in our information technology systems; |
| effects on our company from changes to our various suppliers business and demands; |
| competition; |
| significant developments in Mexico and the other countries where we operate; |
| our ability to implement our business expansion strategy, including our ability to successfully integrate mergers and acquisitions we have completed in recent years; and |
| economic or political conditions or changes in our regulatory or legal environment, including the impact of existing laws and regulations, changes thereto or the imposition of new tax, environmental, health, energy, foreign investment and/or antitrust laws or regulations impacting our business, activities and investments. |
Forward-looking statements involve inherent risks and uncertainties. We caution you not to place undue reliance on these forward-looking statements. A number of important factors could cause actual results to differ materially from the plans, objectives, expectations, estimates and intentions expressed in such forward-looking statements. Some of these factors are discussed under Risk Factors in our most recent annual report on Form 20-F and include economic and political conditions and government policies in the countries in which we operate, inflation rates, exchange rates, regulatory developments, customer demand and competition. We caution you that the foregoing list of factors is not exclusive and that other risks and uncertainties may cause actual results to differ materially from those in forward-looking statements. You should evaluate any statements made by us in light of these important factors.
Forward-looking statements speak only as of the date they are made. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information or future events or for any other reason.
1
Certain Defined Terms
The terms FEMSA, our company, we, us and our, are used in this report to refer to Fomento Económico Mexicano, S.A.B. de C.V. and, except where the context otherwise requires, its subsidiaries on a consolidated basis. FEMSA units consist of FEMSA BD units and FEMSA B units. Each FEMSA BD unit is comprised of one Series B Share, two Series D-B Shares and two Series D-L Shares. Each FEMSA B unit is comprised of five Series B Shares. The number of FEMSA units outstanding as of June 30, 2019 was 3,578,226,270, equivalent to the total number of FEMSA Shares outstanding as of the same date, divided by 5.
Currency
References herein to U.S.$ are to U.S. dollars. References herein to Ps. are to Mexican pesos. U.S. dollar amounts in the tables are presented solely for convenience. This report contains translations of various Mexican peso amounts into U.S. dollars at specified rates solely for your convenience. You should not construe these translations, or any other currency translations included herein, as representations that the Mexican peso amounts actually represent the U.S. dollar or other foreign currency amounts or could be converted into U.S. dollars or such other foreign currency at the rate indicated. Unless otherwise indicated, we have translated U.S. dollar amounts from Mexican pesos at the exchange rate of Ps. 19.2089 to U.S. $1.00, which was the noon buying rate for Mexican pesos per U.S. dollar as published by the U.S. Federal Reserve Board in its H.10 Weekly Release of Foreign Exchange Rates for June 28, 2019.
Rounding
Certain figures included in this report have been rounded for ease of presentation. Percentage figures included in this report have not, in all cases, been calculated on the basis of such rounded figures but on the basis of such amounts prior to rounding. For this reason, percentage amounts in this report may vary from those obtained by performing the same calculations using the figures in our consolidated financial statements. Certain numerical figures shown as totals in some tables may not be an arithmetic aggregation of the figures that preceded them due to rounding.
2
OPERATING AND FINANCIAL REVIEW SECOND QUARTER 2019
The following is a summary and discussion of our unaudited interim condensed consolidated financial information as of and for the six months ended June 30, 2019 and 2018. The following tables and discussion should be read in conjunction with our audited consolidated financial statements included in our annual report on Form 20-F for the year ended December 31, 2018.
In the opinion of our management, the unaudited interim condensed consolidated interim financial information discussed below is prepared in compliance with International Accounting Standards 34, Interim Financial Statements (IAS 34) and includes all adjustments, consisting only of normal and recurring adjustments, necessary for the fair presentation of this financial information in a manner consistent with the presentation under International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board made in our audited annual consolidated financial statements included in our annual report on Form 20-F for the year ended December 31, 2018, except for those adjustments related to IFRS 16 Leases (IFRS 16), which we adopted beginning on January 1, 2019.
Interim Condensed Consolidated Financial Data
For the six months ended June 30, | ||||||||||||
2019(1,2) | 2018(3,4,5,6) | |||||||||||
(in millions) | ||||||||||||
(unaudited) | ||||||||||||
Interim Condensed Consolidated Income Statement |
||||||||||||
Total revenues |
U.S.$ | 12,722 | Ps. | 244,371 | Ps. | 226,939 | ||||||
|
|
|
|
|
|
|||||||
Cost of goods sold |
7,995 | 153,579 | 143,652 | |||||||||
|
|
|
|
|
|
|||||||
Gross profit |
4,727 | 90,792 | 83,287 | |||||||||
|
|
|
|
|
|
|||||||
Administrative expenses |
496 | 9,519 | 8,513 | |||||||||
Selling expenses |
3,071 | 58,992 | 55,299 | |||||||||
Other income |
41 | 784 | 605 | |||||||||
Other expenses |
120 | 2,303 | 1,868 | |||||||||
Interest expense |
363 | 6,970 | 4,878 | |||||||||
Interest income |
80 | 1,528 | 1,254 | |||||||||
Foreign exchange loss (gain), net |
98 | 1,879 | (701 | ) | ||||||||
Monetary position gain, net |
| 2 | | |||||||||
Market value loss on financial instruments |
1 | 20 | 326 | |||||||||
|
|
|
|
|
|
|||||||
Income before income taxes from continuing operations and share of the profit of equity accounted investees |
699 | 13,423 | 14,963 | |||||||||
Income taxes |
214 | 4,109 | 4,821 | |||||||||
Share of the profit of equity accounted investees, net of tax(7) |
159 | 3,052 | 2,999 | |||||||||
Net income from continuing operations |
644 | 12,366 | 13,141 | |||||||||
Net income from discontinued operations |
| | 166 | |||||||||
|
|
|
|
|
|
|||||||
Consolidated net income |
U.S.$ | 644 | Ps. | 12,366 | Ps. | 13,307 | ||||||
|
|
|
|
|
|
|||||||
Controlling interest from continuing operations |
450 | 8,639 | 9,718 | |||||||||
Non-controlling interest from continuing operations |
194 | 3,727 | 3,423 | |||||||||
|
|
|
|
|
|
|||||||
Controlling interest from discontinued operations |
| | 132 | |||||||||
|
|
|
|
|
|
|||||||
Non-controlling interest from discontinued operations |
| | 34 | |||||||||
|
|
|
|
|
|
(1) | Translation to U.S. dollar amounts at an exchange rate of Ps. 19.2089 to U.S.$ 1.00 solely for the convenience of the reader. |
(2) | We have initially applied IFRS 16 at January 1, 2019 using the modified retrospective approach under which the comparative information is not restated. |
(3) | Includes results of Corporación FYBECA GPF (Corporación GPF), which FEMSA Comercio indirectly acquired in April 2019. |
(4) | Revised to reflect the discontinued operations of Coca-Cola FEMSA Philippines, Inc. |
(5) | Includes one-month results of Café del Pacífico, S.A.P.I. de C.V. (Caffenio) in which FEMSA acquired an additional 10% equity interest, reaching a controlling interest of 50%, through an agreement with other shareholders assuming control of the subsidiary. |
(6) | The information herein was not restated with the adjustment, which was not material, to reflect the financial information of FEMSAs subsidiary in Argentina that operates in a hyperinflationary economic environment. |
(7) | Includes results of Guatemalan Company Alimentos y Bebidas Atlántida, S.A. and results of Comercializadora y Productora de Bebidas Los Volcanes S.A., acquisitions that were included in our consolidated results beginning in May 2018. |
3
As of June 30, 2019 | As of December 31, 2018(1) | |||||||||||
(in millions) | ||||||||||||
(unaudited) | ||||||||||||
Interim Condensed Consolidated Statements of Financial Position |
||||||||||||
Assets: |
||||||||||||
Cash and cash equivalents |
U.S.$ | 3,669 | Ps. | 70,472 | Ps. | 62,047 | ||||||
Investments |
1,111 | 21,340 | 30,924 | |||||||||
Trade accounts receivables, net |
1,364 | 26,222 | 28,164 | |||||||||
Inventories |
1,949 | 37,438 | 35,686 | |||||||||
Other current assets |
1,140 | 21,884 | 20,786 | |||||||||
Total current assets |
9,233 | 177,356 | 177,607 | |||||||||
Equity accounted investees |
4,938 | 94,855 | 94,315 | |||||||||
Property, plant and equipment, net |
5,766 | 110,750 | 108,602 | |||||||||
Right of use assets, net |
2,619 | 50,307 | | |||||||||
Intangible assets, net(2) |
7,711 | 148,116 | 145,610 | |||||||||
Other non-current assets |
2,635 | 50,629 | 50,247 | |||||||||
|
|
|
|
|
|
|||||||
Total assets |
U.S.$ | 32,902 | Ps. | 632,013 | Ps. | 576,381 | ||||||
|
|
|
|
|
|
|||||||
Liabilities & Equity: |
||||||||||||
Bank loans and notes payable |
201 | 3,866 | 2,436 | |||||||||
Current portion of debt |
859 | 16,494 | 11,238 | |||||||||
Current portion of lease liabilities |
308 | 5,919 | | |||||||||
Interest payable |
39 | 747 | 964 | |||||||||
Other current liabilities |
5,196 | 99,808 | 86,826 | |||||||||
Total current liabilities |
6,603 | 126,834 | 101,464 | |||||||||
Bank loans and notes payable(3) |
5,357 | 102,900 | 114,990 | |||||||||
Long-term lease liabilities |
2,365 | 45,426 | | |||||||||
Post-employment benefits |
247 | 4,744 | 4,699 | |||||||||
Provisions and other non-current liabilities |
1,061 | 20,387 | 19,686 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities |
15,633 | 300,291 | 240,839 | |||||||||
Total equity |
17,269 | 331,722 | 335,542 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and equity |
U.S.$ | 32,902 | Ps. | 632,013 | Ps. | 576,381 | ||||||
|
|
|
|
|
|
(1) | Year-end data for 2018 is provided for comparative purposes as allowed by IAS 34. |
(2) | Includes mainly the intangible assets generated by acquisitions. |
(3) | Includes the effect of derivative financial instruments on long-term debt. |
4
Consolidated Results of Operations for the Six Months Ended June 30, 2019 and 2018
As of January 1, 2019, we adopted IFRS 16 across all our business units. The impact of adopting IFRS 16 on our consolidated statement of financial position includes the recognition of a right-of-use asset measured at an amount equal to the lease liability at the adoption date. We have not restated prior periods to give effect to IFRS 16 because we elected the modified retrospective approach in our adoption of this new standard, so the comparison of our results of operations for the six months ended June 30, 2019 with the corresponding period of the previous year is affected by the adoption of IFRS 16.
Total Revenues
Total revenues for the first six months of 2019 increased by 7.7% to Ps. 244,371 million, compared to the first six months of 2018. This increase principally reflects growth across all business units. Coca-Cola FEMSAs revenues for the first six months of 2019 increased by 6.5% to Ps. 94,444 million, compared to the first six months of 2018. This increase was driven mainly by price increases above inflation and revenue management initiatives across Coca-Cola FEMSAs territories, volume growth in Brazil, the consolidation of recently acquired territories in Guatemala and Uruguay and a favorable product mix effect. These factors were partially offset by the negative translation effect resulting from the depreciation of all of Coca-Cola FEMSAs operating currencies as compared to the Mexican Peso, combined with volume declines in Argentina, Colombia and Mexico. FEMSA Comercios Proximity Divisions revenues for the first six months of 2019 increased by 10.4% to Ps. 88,440 million, compared to the first six months of 2018. This increase was driven mainly by the opening of 1,312 net new stores during the period combined with an average increase of 4.8% in same-store sales. FEMSA Comercios Health Divisions revenues for the first six months of 2019 increased by 8.4% to Ps. 28,004 million, compared to the first six months of 2018. This increase was driven mainly by the opening of 810 net new stores, partially offset by a decline of 0.7% in same-store sales. These figures reflect the consolidation of Corporación GPF in Ecuador in April 2019. FEMSA Comercios Fuel Divisions revenues for the first six months of 2019 increased by 5.3% to Ps. 23,268 million, compared to the first six months of 2018. This increase was driven mainly by the addition of 42 total net new stations in the last twelve months, partially offset by a 3.6% decrease in same-station sales.
Gross Profit
Gross profit for the first six months of 2019 increased by 9.0% to Ps. 90,792 million, compared to the first six months of 2018. Gross margin increased 50 basis points to 37.2% of total revenues compared to the first six months of 2018. The increase principally reflects strong margin expansion at FEMSA Comercios Proximity Division resulting from (i) sustained growth of the services category including income from financial services, (ii) healthy trends in our commercial income activity, (iii) increased and more efficient promotional programs with our key supplier partners and (iv) the consolidation of Caffenio. This increase was partially offset by a gross margin contraction at (a) Coca-Cola FEMSA resulting from (i) higher concentrate costs in Mexico, (ii) higher concentrate costs in Brazil resulting from the reduction of tax credits on concentrate purchased from the Manaus Free Trade Zone, (iii) higher PET prices during the first quarter of 2019 across most of Coca-Cola FEMSAs operations and (iv) the depreciation in the average exchange rate of most of Coca-Cola FEMSAs operating currencies as applied to Coca-Cola FEMSAs U.S.dollar-denominated raw material costs and (b) the Health Division resulting from (i) a high comparison base in our operations in South America, where gross margin increased above trend in the first half of 2018, (ii) new pricing regulations in Colombia and (iii) increased promotional activity in Chile.
Administrative Expenses
Administrative expenses for the first six months of 2019 increased by 11.8% to Ps. 9,519 million, compared to the first six months of 2018. As a percentage of total revenues, administrative expenses increased 10 basis points, from 3.8% during the first six months of 2018 to 3.9% during the first six months of 2019. This increase principally reflects growth in FEMSA Comercios Proximity and Health Divisions, as well as at Coca-Cola FEMSA.
Selling Expenses
Selling expenses for the first six months of 2019 increased by 6.7% to Ps. 58,992 million, compared to the first six months of 2018. As a percentage of total revenues, selling expenses decreased 30 basis points, from 24.4% during the first six months of 2018 to 24.1% during the first six months of 2019. This increase in total selling expenses principally reflects (i) our continuing and gradual shift from commission-based store teams to employee-based store teams at FEMSA Comercios Proximity Division, (ii) higher wages and improved compensation structures for our in-station personnel aimed at reducing turnover in a tight labor market at FEMSA Comercios Fuel Division and (iii) the consolidation of Corporación GPF at FEMSA Comercios Health Division.
5
Other Income
Other income for the first six months of 2019 increased by 29.6% to Ps. 784 million, compared to the first six months of 2018. This increase principally reflects foreign exchange gains from working capital accounts.
Other Expenses
Other expenses for the first six months of 2019 increased by 23.4% to Ps. 2,303 million, compared to the first six months of 2018. This increase principally reflects severance expenses resulting from restructuring programs at Coca-Cola FEMSA.
Comprehensive financing result
Comprehensive financing result, which includes interest income and expense, foreign exchange loss (gain), net, monetary position gain (loss) and market value gain (loss) on financial instruments, increased to Ps. 7,339 million during the first six months of 2019 from Ps. 3,250 million during the first six months of 2018. This increase principally reflects a foreign exchange loss related to FEMSAs U.S. dollar-denominated cash position as impacted by the appreciation of the Mexican peso, and by other financial expenses related to higher interest expenses. This increase was enough to offset an interest income increase of 21.9% to Ps. 1,528 million in the first six months of 2019, compared to Ps. 1,254 million during the first six months of 2018.
Share of the profit of equity accounted investees, net of tax
Share of the profit of equity accounted investees, net of tax for the first six months of 2019 increased 1.8% to Ps. 3,052 million, compared to the first six months of 2018. This increase principally reflects an increase in Heinekens results.
Income Taxes
Our accounting provision for income taxes for the first six months of 2019 was Ps. 4,109 million as compared to Ps. 4,821 million over the first six months of 2018, resulting in an effective tax rate of 30.6% for the first six months of 2019.
Consolidated Net Income
Consolidated net income for the first six months of 2019 increased by 0.9% to Ps. 12,366 million, as compared to the first six months of 2018. This decrease principally reflects (i) a foreign exchange loss related to FEMSAs U.S. dollar-denominated cash position due to the impact of an appreciation of the Mexican peso and (ii) higher financing expenses. This decrease was partially offset by growth in our income from operations and lower income taxes.
Controlling interest from continuing operations amounted to Ps. 8,639 million in the first six months of 2019, compared to Ps. 9,718 million in the first six months of 2018. Controlling interest from continuing operations during the first six months of 2019 per FEMSA unit was Ps. 2.41 (U.S.$1.26 per ADS).
Total Revenue Summary by Segment Business Units for the Six Months Ended June 30, 2019 and 2018
For the six months ended June 30, |
||||||||
2019 | 2018 | |||||||
(in millions) (unaudited) |
||||||||
FEMSA ComercioProximity Division |
Ps. | 88,440 | Ps. | 80,134 | ||||
FEMSA ComercioHealth Division |
28,004 | 25,834 | ||||||
FEMSA ComercioFuel Division |
23,268 | 22,104 | ||||||
Coca-Cola FEMSA |
94,444 | 88,692 | ||||||
Other segments business units |
20,149 | 20,443 | ||||||
Total Consolidated Revenues |
Ps. | 244,371 | Ps. | 226,939 | ||||
|
|
|
|
(1) | The sum of the financial data for each of our segments differs from our consolidated total revenues due to intercompany transactions, which are eliminated in consolidation, and certain assets and activities of FEMSA. |
The following discussion addresses the financial performance of each of our reportable segments by comparing results for the first six-month period ended 2019 and 2018, respectively.
6
FEMSA Comercio Proximity Division
The Proximity Divisions total revenues for the first six months of 2019 increased by 10.4%, compared to the first six months of 2018. This increase in segment operating revenues principally reflects a 5.0% growth in average customer ticket, which was partially offset by a 0.1% decrease in store traffic.
Gross margin reached 39.2% of total revenues for the first six months of 2019, compared to 36.9% for the first six months of 2018. This increase principally reflects (i) sustained growth of the services category including income from financial services; (ii) healthy trends in our commercial income activity; (iii) increased and more efficient promotional programs with our key supplier partners; and (iv) the consolidation of Caffenio.
FEMSA Comercio Health Division
The Health Divisions total revenues for the first six months of 2019 increased by 8.4%, compared to the first six months of 2018. This increase in segment operating revenues principally reflects positive trends in local currencies across our operations, partially offset by a negative currency translation effect related to the appreciation of the Mexican peso compared to the Chilean and Colombian pesos in our operations in South America.
Gross margin was 29.3% for the first months of 2019, compared to 30.2% for the first months of 2018. This decrease principally reflects: (i) a strong comparison base in our operations in South America, where gross margin expanded above trend in the second quarter of 2018; (ii) new pricing regulations in Colombia; and (iii) increased promotional activity in Chile. These were partially offset by improved efficiency and more effective collaboration and execution with our key supplier partners in Mexico.
FEMSA Comercio Fuel Division
The Fuel Divisions total revenues for the first six months of 2019 increased by 5.3%, compared to the first six months of 2018. This increase in segment operating revenues principally reflects growth in the average price per liter, partially offset by a decrease in average volume.
Gross margin reached 10.0% of total revenues for the first six months of 2019, compared to 8.2% for the first six months of 2018.
Coca-Cola FEMSA
Coca-Cola FEMSAs total revenues for the first six months of 2019 increased by 6.5%, compared to the first six months of 2018. This increase in segment operating revenues principally reflects price increases above inflation and revenue management initiatives across territories, volume growth in Brazil, the consolidation of recently acquired territories in Guatemala and Uruguay and a favorable product mix effect. These factors were partially offset by the negative translation effect resulting from the depreciation of all the companys operating currencies as compared to the Mexican peso, combined with volume declines in Argentina, Colombia and Mexico.
Coca-Cola FEMSAs gross margin was 45.6% for the first six months of 2019, compared to 46.3% for the first six months of 2018. This decrease was mainly driven by (i) higher concentrate costs in Mexico, (ii) higher concentrate costs in Brazil, related to the reduction of tax credits on concentrate purchased from the Manaus Free Trade Zone; (iii) higher PET prices during the first quarter of 2019 across most of Coca-Cola FEMSAs operations; and (iv) the depreciation in the average exchange rate of most of operating currencies as applied to Coca-Cola FEMSAs U.S. dollar-denominated raw material costs. These effects were partially offset by lower sweetener prices.
Liquidity and Capital Resources
Consolidated Total Indebtedness
Our consolidated total indebtedness, which does not include IFRS 16 lease liabilities, as of June 30, 2019 was Ps. 123,260 million, compared to Ps. 128,664 million as of December 31, 2018. Short-term debt (including maturities of long-term debt) and long-term debt were Ps. 20,360 million and Ps. 102,900 million as of June 30, 2019, respectively, compared to Ps. 13,674 million and Ps. 114,990 million, respectively, as of December 31, 2018. Cash and cash equivalents were Ps. 70,472 million as of June 30, 2019, compared to Ps. 62,047 million as of December 31, 2018.
7
The table below sets forth our contractual obligations of our long-term debt as of June 30, 2019.
Years |
Amount | |||
(in millions) | ||||
(unaudited) | ||||
2021 |
Ps. | 10,101 | ||
2022 |
6,317 | |||
2023 |
36,035 | |||
2025 and thereafter |
50,447 | |||
|
|
|||
Total |
Ps. | 102,900 | ||
|
|
Principal Sources and Uses of Cash
The following is a summary of the principal sources and uses of cash for the six months ended June 30, 2019 and 2018 from our consolidated statement of cash flows:
For the six months June 30, | ||||||||
2019 | 2018 | |||||||
(in millions) | ||||||||
(unaudited) | ||||||||
Net cash flows generated by operating activities from continuing operations |
Ps. | 33,414 | Ps. | 22,391 | ||||
Net cash flows (used in) investing activities from continuing operations |
(1,492 | ) | (62,758 | ) | ||||
Net cash flows (used in) financing activities from continuing operations |
(20,260 | ) | (1,171 | ) | ||||
Dividends paid |
(6,810 | ) | (6,469 | ) |
Our net cash generated by operating activities from continuing operations increased by Ps. 11,023 million to Ps. 33,414 million for the six months ended June 30, 2019, compared to Ps. 22,391 million for the six months ended June 30, 2018. This increase in our cash flow was primarily the result of (i) an increase of Ps.7,765 million in our cash flow from operating activities before changes in operating working capital accounts mainly driven by the adoption of IFRS 16, resulting in the removal of rental costs from our operating cash flows in 2019 and (ii) an increase in our cash flow of Ps. 4,614 million derived from decreased payments of trade payables and other current financial liabilities compared to 2018.
Our net cash used in investing activities from continuing operations decreased by Ps. 61,266 million to Ps. 1,492 million for the six months of 2019, compared to Ps. 62,758 million for the six months ended June 30, 2018. This decrease was primarily the result of investment acquisitions of Ps. 59,381 million in 2018, which include variable interest rate government and corporate debt securities.
Our net cash used in financing activities from continuing operations increased by Ps. 19,089 million resulting in an increase in our used cash flow to Ps. 20,260 million for the six months ended June 30, 2019, compared to Ps. 1,171 million for the six months ended June 30, 2018. This increase was primarily the result of (i) a decrease of Ps. 10,765 million from proceeds of borrowings as compared to 2018, (ii) an increase of Ps. 4,249 million related to interest paid on leases and lease payments as compared to 2018 and (iii) an increase of Ps. 3,733 million in payments on bank loans as compared to 2018.
Capital Expenditures
During the first six months of 2019, we used Ps. 10,220 million to fund capital expenditures, which was primarily funded with cash from operations. The amount invested in during the first six months of 2019 was driven by additional investments at FEMSA Comercio, mainly related to the opening of new stores, drugstores and retail service stations.
Hedging Activities
We regularly assess our interest rate and currency exchange exposures in order to determine how to manage the risk associated with these exposures. The following table provides a summary of the fair value of derivative financial instruments as of June 30, 2019. If such instruments are not traded in a formal market, fair value is determined by applying techniques based upon technical models we believe are supported by sufficient, reliable and verifiable market data, recognized in the financial sector.
Fair Value at June 30, 2019 | ||||||||||||||||||||
Maturity less than 1 year |
Maturity 1-3 years |
Maturity 3-5 years |
Maturity in excess of 5 years |
Fair Value Asset |
||||||||||||||||
(in millions) | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Derivative financial instruments net position |
Ps. | 3,032 | Ps. | 414 | Ps. | 7,107 | Ps. | 52 | Ps. | 10,605 |
8
The information presented below concerns recent developments since the original filing of our annual report on Form 20-F for the year ended December 31, 2018 on April 24, 2019.
MOU with Jetro Restaurant Depot
On September 26, 2019, FEMSA announced that it had entered into a non-binding Memorandum of Understanding (MOU) to acquire a minority stake in privately-held Jetro Restaurant Depot (JRD) for U.S. $750 million. JRD is a leader in the wholesale business-to-business cash and carry retail foodservice segment in the United States. JRD currently operates over 130 points of sale in the United States under the Jetro Cash and Carry and Restaurant Depot brands. The transaction is subject to the execution of definitive agreements, which is expected to occur in October 2019, and to customary regulatory approvals, which are expected to be obtained in the fourth quarter of 2019.
Joint Venture with Raízen
On August 6, 2019, FEMSA Comercio announced a joint venture agreement with Raízen Conveniências, a Brazilian convenience store operator owned by the Brazilian energy company Raízen. Under this agreement, FEMSA Comercio is expected to acquire a 50% interest in Raízen Conveniências, which currently operates approximately one thousand convenience stores under the Select brand, for R$561 million. The total enterprise value of Raízen Conveniências for the purpose of this transaction was R$1,122 million, free of any debt or cash. The transaction will mark FEMSAs entry into Brazils convenience sector and is expected to close during the second half of 2019, subject to customary regulatory approvals.
Acquisition of Corporación GPF
On April 30, 2019, FEMSA announced that FEMSA Comercio, through its majority-owned subsidiary Socofar, successfully completed the acquisition of Corporación FYBECA GPF (GPF), a leading drugstore operator based in Quito, Ecuador, with almost 90 years of solid trajectory, operating more than 620 points of sale nationwide mainly through the Fybeca and SanaSana brands. Such acquisition was not material to our financial condition or results of operations.
9
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: September 26, 2019
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. | ||
By: | /s/ Gerardo Estrada Attolini | |
Name: | Gerardo Estrada Attolini | |
Title: | Director of Corporate Finance |
10
Exhibit Index
Exhibit No. | Description | |
99.1 | Unaudited Interim Condensed Consolidated Financial Statements as of June 30, 2019 and December 31, 2018 and for the six months periods ended June 30, 2019 and 2018. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: September 26, 2019
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. | ||
By: | /s/ Gerardo Estrada Attolini | |
Name: | Gerardo Estrada Attolini | |
Title: | Director of Corporate Finance |
Exhibit 99.1
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
Unaudited Interim Condensed Consolidated Statement of Financial Position
As of June 30, 2019 and December 31, 2018
In millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Note | 2019 (1,2) | 2019(2) | 2018 | |||||||||||||
ASSETS |
||||||||||||||||
CURRENT ASSETS |
||||||||||||||||
Cash and cash equivalents |
5 | $ | 3,669 | Ps.70,472 | Ps.62,047 | |||||||||||
Investments |
6 | 1,111 | 21,340 | 30,924 | ||||||||||||
Trade accounts receivables, net |
7 | 1,364 | 26,222 | 28,164 | ||||||||||||
Inventories |
8 | 1,949 | 37,438 | 35,686 | ||||||||||||
Recoverable taxes |
887 | 17,037 | 16,488 | |||||||||||||
Other current financial assets |
51 | 972 | 878 | |||||||||||||
Other current assets |
202 | 3,875 | 3,420 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Total current assets |
9,233 | 177,356 | 177,607 | |||||||||||||
|
|
|
|
|
|
|||||||||||
NON CURRENT ASSETS |
||||||||||||||||
Equity accounted investees |
10 | 4,938 | 94,855 | 94,315 | ||||||||||||
Property, plant and equipment, net |
11 | 5,766 | 110,750 | 108,602 | ||||||||||||
Right-of-use assets, net |
12 | 2,619 | 50,307 | | ||||||||||||
Intangible assets, net |
13 | 7,711 | 148,116 | 145,610 | ||||||||||||
Deferred tax assets |
926 | 17,787 | 16,543 | |||||||||||||
Other non-current financial assets |
1,167 | 22,423 | 23,387 | |||||||||||||
Other non-current assets |
542 | 10,419 | 10,317 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Total non-current assets |
23,669 | 454,657 | 398,774 | |||||||||||||
|
|
|
|
|
|
|||||||||||
TOTAL ASSETS |
$ | 32,902 | Ps.632,013 | Ps.576,381 | ||||||||||||
|
|
|
|
|
|
|||||||||||
LIABILITIES AND EQUITY CURRENT LIABILITIES |
||||||||||||||||
Bank loans and notes payable |
15 | $ | 201 | Ps.3,866 | Ps.2,436 | |||||||||||
Current portion of debt |
15 | 859 | 16,494 | 11,238 | ||||||||||||
Current portion of lease liabilities |
12 | 308 | 5,919 | | ||||||||||||
Interest payable |
39 | 747 | 964 | |||||||||||||
Trade payable |
2,781 | 53,420 | 52,101 | |||||||||||||
Accounts payable |
932 | 17,902 | 13,568 | |||||||||||||
Taxes payable |
555 | 10,668 | 12,264 | |||||||||||||
Other current financial liabilities |
21 | 928 | 17,818 | 8,893 | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total current liabilities |
6,603 | 126,834 | 101,464 | |||||||||||||
|
|
|
|
|
|
|||||||||||
NON-CURRENT LIABILITIES |
||||||||||||||||
Bank loans and notes payable |
15 | 5,357 | 102,900 | 114,990 | ||||||||||||
Long-term lease liabilities |
12 | 2,365 | 45,426 | | ||||||||||||
Post-employment benefits |
247 | 4,744 | 4,699 | |||||||||||||
Deferred tax liabilities |
288 | 5,529 | 5,886 | |||||||||||||
Other non-current financial liabilities |
21 | 146 | 2,796 | 2,232 | ||||||||||||
Provisions and other non-current liabilities |
21 | 627 | 12,062 | 11,568 | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total non-current liabilities |
9,030 | 173,457 | 139,375 | |||||||||||||
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES |
15,633 | 300,291 | 240,839 | |||||||||||||
|
|
|
|
|
|
|||||||||||
EQUITY |
||||||||||||||||
Controlling interest: |
||||||||||||||||
Capital stock |
174 | 3,348 | 3,348 | |||||||||||||
Additional paid-in capital |
1,377 | 26,445 | 26,850 | |||||||||||||
Retained earnings |
11,342 | 217,869 | 217,802 | |||||||||||||
Other comprehensive income |
354 | 6,802 | 9,053 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Total controlling interest |
13,247 | 254,464 | 257,053 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Non-controlling interest |
17 | 4,022 | 77,258 | 78,489 | ||||||||||||
|
|
|
|
|
|
|||||||||||
TOTAL EQUITY |
17,269 | 331,722 | 335,542 | |||||||||||||
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES AND EQUITY |
$ | 32,902 | Ps.632,013 | Ps.576,381 | ||||||||||||
|
|
|
|
|
|
(1) | Convenience translation to U.S. dollars ($) See Note 2.2.3 |
(2) | The Company initially adopted IFRS 16 at January 1st, 2019 using the modified retrospective method under which the comparative information is not restated. See Note 2.4.1 |
The accompanying notes are an integral part of these unaudited interim condensed consolidated statement of financial position.
1
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
Unaudited Interim Condensed Consolidated Income Statements
For the six-month period ended June 30, 2019 and 2018.
In millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.), except for earnings per share amounts.
Note | 2019 (1,2) | 2019 (2) | 2018 (3,4) | |||||||||||||
Net sales |
24 | $ | 12,688 | Ps.243,715 | Ps.226,593 | |||||||||||
Other operating revenues |
34 | 656 | 346 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Total revenues |
12,722 | 244,371 | 226,939 | |||||||||||||
Cost of goods sold |
7,995 | 153,579 | 143,652 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
4,727 | 90,792 | 83,287 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Administrative expenses |
496 | 9,519 | 8,513 | |||||||||||||
Selling expenses |
3,071 | 58,992 | 55,299 | |||||||||||||
Other income |
41 | 784 | 605 | |||||||||||||
Other expenses |
120 | 2,303 | 1,867 | |||||||||||||
Interest expense |
363 | 6,970 | 4,878 | |||||||||||||
Interest income |
80 | 1,528 | 1,254 | |||||||||||||
Foreign exchange loss (gain), net |
98 | 1,879 | (701 | ) | ||||||||||||
Monetary position gain, net |
| 2 | | |||||||||||||
Market value loss on financial instruments |
1 | 20 | 326 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Income before income taxes from continuing operations and share of profit in equity accounted investees |
699 | 13,423 | 14,963 | |||||||||||||
Income taxes |
20 | 214 | 4,109 | 4,821 | ||||||||||||
Share in the profit of equity accounted investees, net of tax |
159 | 3,052 | 2,999 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Net income from continuing operations |
644 | 12,366 | 13,141 | |||||||||||||
Net income from discontinued operations |
| | 166 | |||||||||||||
|
|
|
|
|
|
|||||||||||
CONSOLIDATED NET INCOME |
644 | 12,366 | 13,307 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Controlling interest from continuing operations |
450 | 8,639 | 9,718 | |||||||||||||
Controlling interest from discontinued operations |
| | 132 | |||||||||||||
Non-controlling interest from continuing operations |
194 | 3,727 | 3,423 | |||||||||||||
Non-controlling interest from discontinued operations |
| | 34 | |||||||||||||
|
|
|
|
|
|
|||||||||||
CONSOLIDATED NET INCOME |
$ | 644 | Ps.12,366 | Ps.13,307 | ||||||||||||
|
|
|
|
|
|
|||||||||||
Basic earnings per share from continuing operations |
||||||||||||||||
Per series B share |
19 | $ | 0.02 | Ps. 0.43 | Ps. 0.48 | |||||||||||
Per series D share |
19 | 0.03 | 0.54 | 0.61 | ||||||||||||
Basic earnings per share from discontinued operations |
||||||||||||||||
Per series B share |
19 | | | 0.01 | ||||||||||||
Per series D share |
19 | | | 0.01 | ||||||||||||
Diluted earnings per share from continuing operations |
||||||||||||||||
Per series B share |
19 | 0.02 | 0.43 | 0.48 | ||||||||||||
Per series D share |
19 | 0.03 | 0.54 | 0.61 | ||||||||||||
Diluted earnings per share from discontinued operations |
||||||||||||||||
Per series B share |
19 | | | 0.01 | ||||||||||||
Per series D share |
19 | | | 0.01 |
(1) | Convenience translation to U.S. dollars ($) See Note 2.2.3 |
(2) | The Company initially adopted IFRS 16 at January 1st, 2019 using the modified retrospectively effect method under which the comparative information is not restated. See Note 2.4.1 |
(3) | Revised to reflect the discontinued Philippines operations of Coca-Cola FEMSA See Note 4.2.1 |
(4) | The information herein was not restated with the adjustment, which was not material, to reflect the financial information of its subsidiary in Argentina that operates in a hyperinflationary economic environment. |
The accompanying notes are an integral part of these unaudited interim condensed consolidated income statements.
2
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
Unaudited Interim Condensed Consolidated Statements of Comprehensive Income
For the six-month period ended June 30, 2019 and 2018.
In millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Note | 2019 (1) | 2019 | 2018 (2,3) | |||||||||||||
CONSOLIDATED NET INCOME |
$ | 644 | Ps.12,366 | Ps.13,307 | ||||||||||||
|
|
|
|
|
|
|||||||||||
Items that will be reclassified to consolidated net income in subsequent periods, net of tax: |
||||||||||||||||
Valuation of the effective portion of derivative financial instruments |
(26 | ) | (502 | ) | (1,310 | ) | ||||||||||
Income (loss) on hedge of a net investment in foreign operations |
25 | 472 | 654 | |||||||||||||
Exchange differences on the translation of foreign operations and equity accounted investees |
27 | 520 | (1,142 | ) | ||||||||||||
Share of other comprehensive loss of equity accounted investees |
10 | (180 | ) | (3,450 | ) | (9,023 | ) | |||||||||
|
|
|
|
|
|
|||||||||||
Total items that will be reclassified |
(154 | ) | (2,960 | ) | (10,821 | ) | ||||||||||
|
|
|
|
|
|
|||||||||||
Items that will not to be reclassified to consolidated net income in subsequent periods, net of tax: |
||||||||||||||||
Remeasurements of the net defined benefit share of other comprehensive in equity accounted investees |
(14 | ) | (271 | ) | 130 | |||||||||||
Remeasurements of the net defined benefit liability |
(3 | ) | (53 | ) | 342 | |||||||||||
|
|
|
|
|
|
|||||||||||
Total items that will not be reclassified |
(17 | ) | (324 | ) | 472 | |||||||||||
|
|
|
|
|
|
|||||||||||
Other items of comprehensive loss, net of tax |
(171 | ) | (3,284 | ) | (10,349 | ) | ||||||||||
|
|
|
|
|
|
|||||||||||
Consolidated comprehensive income, net of tax |
$ | 473 | Ps. 9,082 | Ps. 2,958 | ||||||||||||
|
|
|
|
|
|
|||||||||||
Controlling interest comprehensive income |
334 | 6,388 | 3,771 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Non-controlling interest comprehensive income (loss) |
139 | 2,694 | (813 | ) | ||||||||||||
|
|
|
|
|
|
|||||||||||
Consolidated comprehensive income, net of tax |
$ | 473 | Ps. 9,082 | Ps. 2,958 | ||||||||||||
|
|
|
|
|
|
|||||||||||
Out of which: |
||||||||||||||||
Controlling comprehensive income from continuing operations, net of tax |
$ | 333 | Ps. 6,388 | Ps. 3,693 | ||||||||||||
Controlling comprehensive income from discontinued operations, net of tax |
| | 78 | |||||||||||||
Non-controlling comprehensive income (loss) from continuing operations, net of tax |
140 | 2,694 | (901 | ) | ||||||||||||
Non-controlling comprehensive income from discontinued operations, net of tax |
| | 88 |
(1) | Convenience translation to U.S. dollars ($) See Note 2.2.3 |
(2) | Revised to reflect the discontinued operations of Coca-Cola FEMSA Philippines See Note 4.2.1 |
(3) | The information herein was not restated with the adjustment, which was not material, to reflect the financial information of its subsidiary in Argentina that operates in a hyperinflationary economic environment. |
The accompanying notes are an integral part of these unaudited interim condensed consolidated statements of comprehensive income.
3
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
Unaudited Interim Condensed Consolidated Statements of Changes in Equity
For the six-month period ended June 30, 2019 and 2018.
In millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Notes | Capital Stock |
Additional paid-in capital |
Retained earnings |
Fair value in equity financial instrument |
Valuation of the effective portion of derivative financial instrument |
Exchange differences and equity accounted investees |
Remeasurements of the net defined benefit liability |
Total controlling interest |
Non- ontrolling interest |
Total equity |
||||||||||||||||||||||||||||||||||
Balances as of January 1st, 2018 |
3,348 | 26,808 | 201,868 | | 2,618 | 18,207 | (2,558 | ) | 250,291 | 86,621 | 336,912 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Accounting standard adoption effects (IFRS 9), net of tax |
| | (229 | ) | | | | | (229 | ) | (150 | ) | (379 | ) | ||||||||||||||||||||||||||||||
Adoption of IAS 29 for Argentina |
| | 1,269 | | | | | 1,269 | 1,418 | 2,687 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Adjusted balance at January 1st, 2018 |
3,348 | 26,808 | 202,908 | | 2,618 | 18,207 | (2,558 | ) | 251,331 | 87,889 | 339,220 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Consolidated net income |
| | 9,850 | | | | | 9,850 | 3,457 | 13,307 | ||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) gain, net |
| | | | (909 | ) | (5,609 | ) | 439 | (6,079 | ) | (4,270 | ) | (10,349 | ) | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total other comprehensive income (loss) |
| | 9,850 | | (909 | ) | (5,609 | ) | 439 | 3,771 | (813 | ) | 2,958 | |||||||||||||||||||||||||||||||
Dividends declared and paid |
18 | | | (9,220 | ) | | | | | (9,220 | ) | (3,713 | ) | (12,933 | ) | |||||||||||||||||||||||||||||
Share-based compensation plans |
| (110 | ) | | | | | | (110 | ) | 16 | (94 | ) | |||||||||||||||||||||||||||||||
Contribution from non-controlling interest |
| | | | | | | | 461 | 461 | ||||||||||||||||||||||||||||||||||
Other movements in equity accounted investees, net |
10 | | | (86 | ) | | | | | (86 | ) | | (86 | ) | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Balances as of June 30, 2018 |
Ps. | 3,348 | Ps. | 26,698 | Ps. | 203,452 | Ps. | | Ps. | 1,709 | Ps. | 12,598 | Ps. | (2,119 | ) | Ps. | 245,686 | Ps. | 83,840 | Ps. | 329,526 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes | Capital Stock |
Additional paid-in capital |
Retained earnings |
Fair value in equity financial instrument |
Valuation of the effective portion of derivative financial |
Exchange differences and equity accounted investees |
Remeasurements of the net defined benefit liability |
Total controlling interest |
Non- controlling interest |
Total equity |
||||||||||||||||||||||||||||||||||
Balances as of January 1st, 2019 |
Ps.3,348 | Ps.26,850 | Ps.217,802 | Ps. | (490 | ) | Ps.1,891 | Ps.9,218 | Ps. | (1,566 | ) | Ps.257,053 | Ps.78,489 | Ps.335,542 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Consolidated net income |
| | 8,639 | | | | 8,639 | 3,727 | 12,366 | |||||||||||||||||||||||||||||||||||
Other comprehensive loss, net |
| | | | (89 | ) | (1,843 | ) | (319 | ) | (2,251 | ) | (1,033 | ) | (3,284 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total other comprehensive income (loss) |
| | 8,639 | | (89 | ) | (1,843 | ) | (319 | ) | 6,388 | 2,694 | 9,082 | |||||||||||||||||||||||||||||||
Dividends declared and paid |
18 | |
|
|
| (9,695 | ) | | | | | (9,695 | ) | (3,925 | ) | (13,620 | ) | |||||||||||||||||||||||||||
Share-based compensation plans |
| (405 | ) | | | | | | (405 | ) | | (405 | ) | |||||||||||||||||||||||||||||||
Other movements in equity accounted investees, net |
10 | |
|
|
| 1,123 | | | | | 1,123 | | 1,123 | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Balances as of June 30, 2019 |
Ps.3,348 | Ps.26,445 | Ps.217,869 | Ps. | (490 | ) | Ps.1,802 | Ps.7,375 | Ps. | (1,885 | ) | Ps.254,464 | Ps.77,258 | Ps.331,722 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited interim condensed consolidated statements of changes in equity.
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
Unaudited Interim Condensed Consolidated Statements of Cash Flows
For the six-month period ended June 30, 2019 and 2018.
In millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
2019 (1,2) | 2019 (2) | 2018 (3,4) | ||||||||||
OPERATING ACTIVITIES |
||||||||||||
Income before income taxes from discontinued operations |
$ | | Ps. | | Ps. 527 | |||||||
Income before income taxes from continuing operations |
$ | 858 | Ps.16,475 | Ps.18,414 | ||||||||
|
|
|
|
|
|
|||||||
Non-cash items adjustments: |
||||||||||||
Operating expenses |
59 | 1,129 | 581 | |||||||||
Depreciation |
593 | 11,394 | 6,995 | |||||||||
Amortization |
63 | 1,207 | 1,093 | |||||||||
Loss (gain) on sale of long-lived assets |
1 | 24 | (83 | ) | ||||||||
Disposal of long-lived assets |
14 | 276 | 232 | |||||||||
Share of the profit of equity accounted investees, net of taxes |
(159 | ) | (3,052 | ) | (3,450 | ) | ||||||
Interest income |
(80 | ) | (1,528 | ) | (1,254 | ) | ||||||
Interest expense |
363 | 6,970 | 4,878 | |||||||||
Foreign exchange loss (gain), net |
98 | 1,879 | (705 | ) | ||||||||
Monetary position gain, net |
| (2 | ) | | ||||||||
Market value loss on financial instruments |
1 | 20 | 326 | |||||||||
|
|
|
|
|
|
|||||||
Net cash flow from operating activities before changes in operating accounts |
1,811 | 34,792 | 27,027 | |||||||||
Trade accounts receivable and other current assets |
99 | 1,906 | 3,666 | |||||||||
Other current financial assets |
(5 | ) | (94 | ) | (68 | ) | ||||||
Inventories |
(10 | ) | (200 | ) | 335 | |||||||
Derivative financial instruments |
1 | 24 | (4 | ) | ||||||||
Trade accounts payable and other accounts |
107 | 2,046 | (249 | ) | ||||||||
Other non-current liabilities |
7 | 133 | 342 | |||||||||
Other current financial liabilities |
92 | 1,764 | (556 | ) | ||||||||
Employee benefits paid |
(21 | ) | (409 | ) | (322 | ) | ||||||
|
|
|
|
|
|
|||||||
Net cash generated from operations |
2,081 | 39,962 | 30,171 | |||||||||
Income taxes paid |
(341 | ) | (6,548 | ) | (7,780 | ) | ||||||
|
|
|
|
|
|
|||||||
Net cash generated by operating activities from discontinued operations |
| | 613 | |||||||||
|
|
|
|
|
|
|||||||
Net cash generated by operating activities from continuing operations |
1,740 | 33,414 | 22,391 | |||||||||
|
|
|
|
|
|
|||||||
INVESTING ACTIVITIES |
||||||||||||
Acquisitions by Coca-Cola FEMSA, net of cash acquired |
| | (5,990 | ) | ||||||||
Other acquisitions, net of cash acquired |
| | (307 | ) | ||||||||
Other investments in equity accounted investees |
(11) | (213) | (106) | |||||||||
Other acquisitions in FEMCO Health Division, net of cash acquired |
(186) | (3,576) | | |||||||||
Sale (purchase) of investments |
500 | 9,597 | (49,784 | ) | ||||||||
Interest received |
78 | 1,507 | 1,255 | |||||||||
Derivative financial instruments |
(2 | ) | (32 | ) | (77 | ) | ||||||
Dividends received from equity accounted investees |
95 | 1,834 | 1,836 | |||||||||
Property, plant and equipment acquisitions |
(477 | ) | (9,157 | ) | (8,615 | ) | ||||||
Proceeds from disposal of property, plant and equipment |
17 | 334 | 168 | |||||||||
Acquisition of intangible assets |
(37 | ) | (705 | ) | (593 | ) | ||||||
Investment in other assets |
(37 | ) | (716 | ) | (744 | ) | ||||||
Collections of other assets |
2 | 41 | 275 | |||||||||
Investment in other financial assets |
(21 | ) | (407 | ) | (75 | ) | ||||||
|
|
|
|
|
|
|||||||
Net cash used in investing activities from discontinued operations |
| | (498 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net cash used in investing activities from continuing operations |
(79 | ) | (1,492 | ) | (62,758 | ) | ||||||
|
|
|
|
|
|
|||||||
FINANCING ACTIVITIES |
||||||||||||
Proceeds from borrowings |
152 | 2,921 | 13,686 | |||||||||
Payments of bank loans |
(394 | ) | (7,561 | ) | (3,828 | ) | ||||||
Interest paid |
(178 | ) | (3,419 | ) | (3,420 | ) | ||||||
Derivative financial instruments |
(55 | ) | (1,048 | ) | (1,570 | ) | ||||||
Dividends paid |
(355 | ) | (6,810 | ) | (6,469 | ) | ||||||
Contributions from non-controlling interest |
| | 483 |
Interest paid on leases |
(115 | ) | (2,218 | ) | | |||||||
Payments of leases |
(106 | ) | (2,031 | ) | | |||||||
Other financing activities |
(5 | ) | (94 | ) | (53 | ) | ||||||
|
|
|
|
|
|
|||||||
Net cash used in financing activites from discontinued operations |
| | (6 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net cash used in financing activities from continuing operations |
(1,056 | ) | (20,260 | ) | (1,171 | ) | ||||||
|
|
|
|
|
|
|||||||
Increase (decrease) in cash and cash equivalents from continuing operations |
605 | 11,661 | (41,537 | ) | ||||||||
|
|
|
|
|
|
|||||||
Increase in cash and cash equivalents from discontinued operations |
| | 109 | |||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents at the beginning of the period |
3,230 | 62,047 | 96,944 | |||||||||
|
|
|
|
|
|
|||||||
Effects of exchange rate changes and inflation effects on cash and cash equivalents held in foreign currencies |
(168 | ) | (3,237 | ) | (1,639 | ) | ||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents at the end of the period |
$ | 3,667 | Ps.70,471 | Ps.53,876 | ||||||||
|
|
|
|
|
|
(1) | Convenience translation to U.S. dollars ($) See Note 2.2.3 |
(2) | The Company initially adopted IFRS 16 at January 1st, 2019 using the modified retrospectively effect method under which the comparative information is not restated. See Note 2.4.1 |
(3) | Revised to reflect the discontinued Philippines operations of Coca-Cola FEMSA See Note 4.2.1. |
(4) | The information herein was not restated with the adjustments, which was not material, to reflect the financial information of its subsidiaries in Argentina that operate in a hyperinflationary economic environment. |
The accompanying notes are an integral part of these interim condensed consolidated statements of cash flows.
6
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Note 1. Company business
Fomento Económico Mexicano, S.A.B. de C.V. and subsidiaries (FEMSA or the Company), incorporated in 1936, is a public company established as a sociedad anónima bursátil de capital variable under the Mexican laws leading subsidiaries that are direct and indirect sub-holding companies in businesses in which the Company operates as beverage industry through Coca-Cola FEMSA; retail industry through FEMSA Comercio (FEMCO) Proximity, Fuel and Health Divisions; beer industry through the Heineken investment and other businesses.
The following is a description of the Companys businesses, along with its interest ownership in each reportable segment for the six-month period ended June 30, 2019 and for the year ended December 31, 2018:
% Ownership | ||||||
Business |
2019 |
2018 |
Activities | |||
Coca-Cola FEMSA, S.A.B. de C.V. and subsidiaries (Coca-Cola FEMSA) |
47.2% (1) (56.0% of the |
47.2% (1) (63.0% of the |
Production, distribution and marketing of certain Coca-Cola trademark beverages in Mexico, Guatemala, Nicaragua, Costa Rica, Panama, Colombia, Venezuela, Brazil, Argentina and Uruguay (see Note 4). As of December 31, 2018, The Coca-Cola Company (TCCC) indirectly owns 27.8% of Coca-Cola FEMSAs capital stock. In addition, shares representing 25% of Coca-Cola FEMSAs capital stock are traded on the Bolsa Mexicana de Valores (Mexican Stock Exchange BMV) and on the New York Stock Exchange, Inc. (NYSE) in the form of American Depositary Shares (ADS). | |||
FEMCO Proximity Division (3) | 100% | 100% | Small-box retail chain format operations in Mexico, Colombia, Peru, United States, Chile, and Ecuador, mainly under the trade name OXXO. | |||
FEMCO Fuel Division | 100% | 100% | Retail service stations for fuels, motor oils, lubricants and car care products under the trade name OXXO GAS with operations in Mexico. | |||
FEMCO Health Division | Various (2) | Various (2) | Drugstores operations in Chile and Colombia, mainly under the trademark Cruz Verde, in Ecuador under the trademark Fybecca y SanaSana, and Mexico under various brands such as YZA, La Moderna and Farmacon. | |||
Heineken investment | 14.8% | 14.8% | Heineken N.V. and Heineken Holding N.V. shares, which represents an aggregate of 14.8% economic interest in both entities (Heineken Group). | |||
Other businesses | 100% | 100% | Companies engaged in the production and distribution of coolers, commercial refrigeration equipment, plastic cases, food processing, preservation and weighing equipment; logistic transportation and maintenance services to FEMSAs subsidiaries and to third parties. |
(1) | The Company controls Coca-Cola FEMSAs relevant activities. |
(2) | The former shareholders of Farmacias YZA hold a 18.6% stake in Cadena Comercial de Farmacias, S.A.P.I. de C.V., a subsidiary of FEMSA that holds all pharmacy business in Mexico (which we refer to as CCF). In addition, FEMCO Health Division through one of its subsidiaries, Cadena Comercial de Farmacias Sudamérica, S.P.A., holds a 60% stake in Grupo Socofar. |
(3) | In 2018, the Company made a change in its reporting segment previously named FEMCO Retail Division in which the activities not directly related with FEMCO Retail Division where eliminated from the Proximity stores, including restaurant and discount retail units, before including in this operating segment. The reclassified operations from this segments is now included in Others. |
7
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Note 2. Basis of Preparation
2.1 Statement of compliance
These condensed consolidated interim financial statements were prepared in accordance with International Accounting Standards IAS 34 Interim Financial Reporting (IAS 34). They do not include all the information required for a complete set of IFRS financial statements. Selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in financial position and performance of FEMSA since our last audited annual consolidated financial statements as of and for the year ended December 31, 2018.
The accompanying condensed consolidated balance sheets as of June 30, 2019, as well as the condensed consolidated statements of operations, comprehensive loss, cash flows and changes in equity for the six-month periods ended June 30, 2019 and 2018, and their related disclosures included in these notes, are unaudited.
This is the first set of the Companys financial statements in which IFRS 16 has been applied. Changes to significant accounting policies are describe in Note 4.
These interim condensed consolidated financial statements and notes were approved by the Companys Board of Directors on July 24, 2019; and were issued for incorporation on Form 6-K on September 26, 2019 and subsequent events have been considered through that date (see Note 25).
2.2 Basis of measurement and presentation
The consolidated financial statements have been prepared on historical cost basis, except for the following:
| Derivative financial instruments. |
| Long-term notes payable on which fair value hedge accounting is applied. |
| Trust assets of post-employment and other long-term employee benefit plans. |
The carrying values of assets and liabilities designated as hedged items in fair value hedges that would otherwise be carried at amortized cost are adjusted to record changes in the fair values attributable to the risks that are being hedged in effective hedge relationship.
The financial statements of subsidiaries whose functional currency is the currency of a hyperinflationary economy are restated in terms of the measuring unit at the end of the reporting period.
2.2.1 Presentation of consolidated income statement
The Companys consolidated income statement classifies its related costs and expenses by function accordingly within the industry practices in which the Company operates.
2.2.2 Presentation of consolidated statements of cash flows
The Companys consolidated statement of cash flows is presented using the indirect method.
2.2.3 Convenience translation to U.S. dollars ($)
The consolidated financial statements are stated in millions of Mexican pesos (Ps.) and rounded to the nearest million unless stated otherwise. However, solely for the convenience of the readers, the consolidated statement of financial position, as of June 30, 2019 the consolidated income statement, the consolidated statement of comprehensive income and consolidated statement of cash flows for the six-month period year ended June 30, 2019 were converted into U.S. dollars at closing exchange rate of 19.2089 Mexican pesos per U.S. dollar as published by the Federal Reserve Bank of New York as of June 30, 2019. This arithmetic conversion should not be construed as representation that amounts expressed in Mexican pesos may be converted into U.S. dollars at that or any other exchange rate.
As explained in Note 2.1 above, as of September 26, 2019 (the issuance date of these consolidated financial statements) the exchange rate was Ps. 19.4587 per U.S. dollar, a devaluation of 1% since June 30, 2019.
8
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
2.3 Critical accounting judgments and estimates
For the application of the Companys accounting policies, as described in Note 3, management is required to make judgments, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if it affects only such period or in the current or subsequent periods of the revision if this affects both. In the process of applying the Companys accounting policies, management has made the following judgements most significant effects are included on consolidated financial statements.
Critical accounting judgments and estimates applied to these condensed consolidated interim financial statement as of June 30, 2019 are the same as those mentioned in our last audited annual consolidated financial statements as of and for the year ended December 31, 2018, except for leases.
Leases
In preparing these consolidated financial statements, management has made judgements, estimates and assumptions that affect the application of the Company´s accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates. Estimates and underlying assumptions are reviewed on an ongoing basis.
Information on assumptions and estimates that have a significant risk of resulting in an adjustment to the carrying value of right-of-use assets and lease liabilities, and related statement of income accounts, include the following:
| If the Company is reasonably certain to exercise an option to extend a lease agreement or not to exercise an option to terminate a lease agreement before its termination date, considering all the facts and circumstances that create an economic incentive for the Company to exercise, or not, such options, taking into account whether the lease option is enforceable, when the Company has the unilateral right to apply the option in question. |
| Determination of the non-cancellable period for evergreen contracts and lifelong leases, considering whether the Company is reasonably certain to terminate the lease and/or estimating a reasonable period for the use of the asset, based on significant leasehold improvements made on the leased properties that provide reasonable certainty to the Company about the remaining period to obtain the benefits of such improvements on leased properties. |
2.4 Application of recently issued accounting standards
The Company has applied the following amendments to IFRS during 2019:
2.4.1 IFRS 16 Leases
IFRS 16 supersedes International Accounting Standard (IAS) 17, Leases, International Financial Reporting Interpretation Committee (IFRIC) 4, Determining whether an Arrangement contains a Lease, Standard Interpretation Committee (SIC) 15, Operating Leases-Incentives and SIC 27, Evaluating the Substance of Transactions Involving the Legal Form of a Lease. The standard sets out the principles for the recognition, measurement, presentation and disclosure of leases and requires lessees to account for most leases under a single on-balance sheet model, recognizing a right-of-use asset reflecting its right to use the underlying asset and a related lease liability for its obligation to make lease payments during the lease term. The Company has modified its accounting policy for lease contracts as a result of the standard adoption, acting only as a lessee, as detailed in Note 3.
Lessor accounting under IFRS 16 is substantially unchanged from IAS 17. Lessors will continue to classify leases as either operating or finance leases using similar principles as in IAS 17. Therefore, IFRS 16 did not have an impact for leases where the Group is the lessor.
The Company applied the modified retrospective approach, under which, the cumulative effect of initial application is recognized in retained earnings as from January 1st, 2019. The main changes on leases accounting policy is disclosed below.
| Definition of a lease |
Previously, the Company had determined at each contract inception whether an arrangement is or contains a lease under IAS 17 Leases and IFRIC 4 Determining whether an arrangement contains a lease. Under IFRS 16, the Company assesses whether a contract is or contains a lease based on the definition of a lease, as explained in Note 3.
9
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
The Company elected to apply the transition practical expedient known as Grandfather which allows at the date of initial application to consider as a lease only those contracts previously identified as such in accordance with IAS 17 and IFRIC 4. Therefore, the definition of a lease under IFRS 16 applies only to those contracts entered into or modified on or after January 1st, 2019. The Company excludes all lease contracts with: (1) a remaining maturity of twelve months or less and, (ii) those leases with an underlying low value assets in absolute terms, considering at maximum amount that equals to $5,000 or its equivalent in other currencies.
| Accounting as a lessee |
As a lessee, the Company previously classified twelve month leases as either operating or finance leases based on its assessment of whether substantially all the rights and risk incidental to ownership of an asset are transferred from the lessor to the lessee. Under IFRS 16, the Company recognizes a right-of-use asset and a lease liability for all lease arrangements, excluding those that are considered as exceptions by the standard.
At transition date, the Company recognized a lease liability measured at the present value of the remaining lease payments during the non-cancellable period, discounted at the incremental borrowing rate of the Company as of January 1st, 2019. Right-of-use asset is measured at an amount equal to the lease liability, adjusted by the amount of any prepaid or accrued lease payments.
The following practical expedients permitted by IFRS 16 were applied to lease contracts previously accounted for as operating leases under IAS 17 at the transition date only:
| A single discount rate to a portfolio of leases with similar characteristics. |
| Not to recognize right-of-use assets and liabilities for leases with less than twelve months of lease term and leases of low-value items. |
| Exclude initial direct costs from measuring the right-of-use asset. |
| Use hindsight information when determining the lease term if the contract contains options to extend or terminate the lease. |
The main effects in the relevant line items of FEMSAs statement of financial position are disclose in the Note 12 to these Interim Condensed Consolidated Financial Statements.
Measuring lease liabilities for leases that were classified as operating leases, the following is a reconciliation of the discounted amounts of the operating lease commitments as of December 31, 2018 to the lease liability recognized upon adoption of IFRS 16:
As of January 1, 2019 |
||||
Operating lease commitments as of December 31, 2018 |
Ps. | 50,546 | ||
Less: Commitments relating to short-term leases and low-value assets |
699 | |||
Add: Commitments relating to leases previously classified as finance leases |
373 | |||
|
|
|||
Lease liabilities at the beginning of the period |
Ps. | 50,220 | ||
|
|
2.4.2 IFRIC 23 Uncertainty over income tax treatments
The Interpretation addresses the accounting for income taxes when tax treatments involve uncertainty that affects the application of IAS 12 and does not apply to taxes or levies outside the scope of IAS 12, nor does it specifically include requirements relating to interest and penalties associated with uncertain tax treatments. The Interpretation specifically addresses the following:
a) | Whether an entity considers uncertain tax treatments separately, |
b) | The assumptions an entity makes about the examination of tax treatments by taxation authorities, |
c) | How an entity determines taxable profit (tax loss), tax bases, unused tax losses, unused tax credits and tax rates, and: |
d) | How an entity considers changes in facts and circumstances. |
An entity must determine whether to consider each uncertain tax treatment separately or together with one or more other uncertain tax treatments. The approach that better predicts the resolution of the uncertainty should be followed. The interpretation is effective for annual reporting periods beginning on or after January 1st, 2019 and has been adopted in the preparing these Interim Condensed Consolidated Financial Statements.
The Company has performed a qualitative and quantitative evaluation of the potential impacts that will occur in the consolidated financial statements derived from IFRIC 23 adoption. Such evaluation includes the following the activities described below:
i) | Review of the Companys policies through which tax treatments are revised and accounted, this includes evidence from business units delivered to external auditors. |
ii) | Analysis of the tax memorandums prepared by the external tax advisor which support Companys tax treatment over an uncertain tax position about a) how tax earnings (losses) are calculated, b) tax basis or losses are applied, c) tax credits not applied, and d) how tax rates in different jurisdictions are considered. |
iii) | Documentation of the tax correspondence received in the Companys business units by email and postal service in order to analyze any recent resolution adopted from the tax authority regarding tax positions, |
iv) | Analysis of the tax position report of the Company on a monthly basis. |
10
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
The Company concluded that there were no significant impacts on the consolidated financial statements derived from the adoption of the IFRIC 23 Uncertainty over Income Tax Treatment. However, IFRIC 23 provides requirements that add to the requirements in IAS 12 Income taxes by specifying how to reflect the effects of uncertainty in accounting for income taxes, this will help the Company to strength the corporate policy in this matter.
Note 3. Significant Accounting Policies
The accounting policies that were applied to these consolidated condensed interim financial statements as of June 30, 2019, except for those newly issued financial reporting standards effective January 1st, 2019, are the same as those applied by FEMSA in its audited annual consolidated financial statements as at and for the year ended December 31, 2018.
The translation of assets and liabilities denominated in foreign currencies into Mexican pesos is for consolidation purposes and does not indicate that the Company could realize or settle the reported value of those assets and liabilities in Mexican pesos. Additionally, this does not indicate that the Company could return or distribute the reported Mexican peso value in equity to its shareholders.
Exchange Rates of Local Currencies Translated to Mexican Pesos (1) | ||||||||||||||||||
Functional / | Average Exchange Rate as of June 30, | Exchange Rate as of December | ||||||||||||||||
Country or Zone |
Recording Currency | 2019 | 2018 | 2019 | 2018 | |||||||||||||
Guatemala |
Quetzal | 2.49 | 2.56 | 2.49 | 2.54 | |||||||||||||
Costa Rica |
Colon | 0.03 | 0.03 | 0.03 | 0.03 | |||||||||||||
Panama |
U.S. dollar | 19.17 | 19.24 | 19.17 | 19.68 | |||||||||||||
Colombia |
Colombian peso | 0.01 | 0.01 | 0.01 | 0.01 | |||||||||||||
Nicaragua |
Cordoba | 0.59 | 0.62 | 0.58 | 0.61 | |||||||||||||
Argentina |
Argentine peso | 0.46 | 0.73 | 0.45 | 0.52 | |||||||||||||
Brazil |
Reais | 4.99 | 5.29 | 5.00 | 5.08 | |||||||||||||
Chile |
Chilean peso | 0.03 | 0.03 | 0.03 | 0.03 | |||||||||||||
Euro Zone |
Euro () | 21.66 | 22.71 | 21.86 | 22.54 | |||||||||||||
Peru |
Nuevo Sol | 5.77 | 5.85 | 5.83 | 5.83 | |||||||||||||
Ecuador |
U.S. dollar | 19.17 | 19.24 | 19.17 | 19.68 | |||||||||||||
Philippines |
Philippine peso | | 0.37 | | 0.37 | |||||||||||||
Uruguay |
Uruguayan peso | 0.57 | 0.63 | 0.54 | 0.61 |
(1) | Exchange rates published by the Central Bank of each country where the Company operates. |
3.1 Recognition of the effects of inflation in countries with hyperinflationary economic environments
The Company recognizes the effects of inflation on the financial information of its subsidiaries that operates in hyperinflationary economic environments (when cumulative inflation of the three preceding years is approaching, or exceeds, 100% or more in addition to other qualitative factors).
As of June 30, 2019 and December 31, 2018, the operations of the Company are classified as follows:
Country |
Cumulative Inflation 2017-2019 |
Type of Economy | Cumulative Inflation 2016-2018 |
Type of Economy | ||||||||||||
Mexico |
15.9 | % | Non-hyperinflationary | 15.7 | % | Non-hyperinflationary | ||||||||||
Guatemala |
12.9 | % | Non-hyperinflationary | 12.2 | % | Non-hyperinflationary | ||||||||||
Costa Rica |
6.1 | % | Non-hyperinflationary | 5.7 | % | Non-hyperinflationary | ||||||||||
Panama |
1.4 | % | Non-hyperinflationary | 2.1 | % | Non-hyperinflationary | ||||||||||
Colombia |
11.0 | % | Non-hyperinflationary | 13.4 | % | Non-hyperinflationary | ||||||||||
Nicaragua |
15.0 | % | Non-hyperinflationary | 13.1 | % | Non-hyperinflationary | ||||||||||
Argentina |
145.0 | % | Hyperinflationary | 158.4 | % | Non-hyperinflationary | ||||||||||
Brazil |
10.8 | % | Non-hyperinflationary | 25.0 | % | Non-hyperinflationary | ||||||||||
Philippines |
| Non-hyperinflationary | 11.9 | % | Non-hyperinflationary | |||||||||||
Euro Zone |
4.5 | % | Non-hyperinflationary | 2.7 | % | Non-hyperinflationary | ||||||||||
Chile |
7.9 | % | Non-hyperinflationary | 9.7 | % | Non-hyperinflationary |
11
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Country |
Cumulative Inflation 2017-2019 |
Type of Economy | Cumulative Inflation 2016-2018 |
Type of Economy | ||||||||||||
Peru |
6.8 | % | Non-hyperinflationary | 9.3 | % | Non-hyperinflationary | ||||||||||
Ecuador |
0.6 | % | Non-hyperinflationary | 30.3 | % | Non-hyperinflationary | ||||||||||
Uruguay |
21.9 | % | Non-hyperinflationary | 25.3 | % | Non-hyperinflationary |
Note 4. Mergers, Acquisitions and Disposals
4.1 Other mergers and acquisitions
The Company has consummated certain mergers and acquisitions during the six-month periods ended June 30, 2019 and 2018; which were recorded using the acquisition method of accounting. The results of operations from these business combinations have been included in the condensed consolidated financial statements since the date on which the Company obtained control of the business, as disclosed below. Therefore, the condensed consolidated income statements and the condensed consolidated statements of financial position in the period of such acquisitions are not comparable with previous periods. The condensed consolidated statements of cash flows for the six-month period ended June 30, 2019, show the cash outflow and inflow for the merged and acquired operations net of the cash acquired related to those mergers and acquisitions.
For the six-month period ended June 30, 2019, the Company completed acquisitions which in the aggregate amounted to Ps. 3,576. These acquisitions were primarily related to 100% of the GPF, completed as of April 30, 2019, a leading drugstore operator based in Quito, Ecuador, with almost 90 years of solid trajectory, operating more than 620 points of sale nationwide mainly under the Fybeca and SanaSana banners.
The Company finalized the allocation of the purchase price to the fair values of the identifiable assets acquired and and liabilities assumed for acquisitions with no significant difference to figures included in its audited annual consolidated financial statements as at and for the year ended December 31, 2018, primarily related to the following: (1) Acquisition of 100% of the Guatemalan Company Alimentos y Bebidas del Atlántico, S.A. (ABASA), included in the Company results since May, 2018; (2) Acquisition of 100% of Comercializadora y Distribuidora Los Volcanes S.A. (Los Volcanes) included in the Company consolidated results beginning on May, 2018; and (3) Acquisition of 100% of Montevideo Refrescos S.R.L. (MONRESA) which is included in the consolidated financial results beginning on July 2018; and (4) On May 22, 2018, the Company acquired an additional 10% its participation in Café del Pacífico, S.A.P.I. de C.V. (Caffenio), reaching a controlling interest of 50% of ownership, through an agreement with other shareholders assuming control of the subsidiary.
4.2. Disposals
4.2.1 Discontinued operations (Coca-Cola FEMSA Philippines)
On August 16, 2018, Coca-Cola FEMSA announced its decision to exercise the put option to sell its 51% stake in CCFPI to The Coca-Cola Company. Such decision was approved by the Companys board on August 6, 2018. Consequently beginning August 31, 2018 CCFPI had been classified as an asset held for sale and its operations as a discontinued operation in the financial statements for December 31, 2017 and 2018. Previously CCFPI represented the Asia division and was considered an independent segment until December 31, 2017. Coca-Cola FEMSA Philippines operations was sold on December 13, 2018. The accompanying unaudited interim condensed consolidated statements of income, comprehensive income and cash flows for the six month period ended June 30, 2018 have been revised to reflect the discontinued operations of CCFPI.
Note 5. Cash and Cash Equivalents
Includes cash on hand and in bank deposits and cash equivalents, which are short-term, highly liquid investments that are readily convertible to known amounts of cash and are subject to an insignificant risk of changes in value, with a maturity date of three months or less at their acquisition date. Cash and cash equivalents at the end of the reporting period as shown in the consolidated statements of financial position and cash flows is comprised of the following:
June 30, 2019 | December 31, 2018 | |||||||
Cash and bank balances |
Ps. | 38,148 | Ps. | 31,768 | ||||
Cash equivalents |
32,324 | 30,279 | ||||||
|
|
|
|
|||||
Ps. | 70,472 | Ps. | 62,047 | |||||
|
|
|
|
12
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Note 6. Investments
As of June 30, 2019 and December 31, 2018, current investments with maturity greater than three-month period but less than twelve-month period are classified at amortized cost, and their carrying value is similar to their fair value. The following is a detail of such investments:
Fixed rate |
June 30, 2019 | December 31, 2018 | ||||||
Corporate debt securities |
||||||||
Acquisition cost |
Ps | 518 | 906 | |||||
Accrued interest |
1 | 4 | ||||||
|
|
|
|
|||||
Total fixed rate |
519 | 910 | ||||||
|
|
|
|
|||||
Variable rate |
||||||||
Government debt securities |
||||||||
Acquisition cost |
3,834 | 8,660 | ||||||
Accrued interest |
15 | 28 | ||||||
Corporate debt securities |
||||||||
Acquisition cost |
16,868 | 21,259 | ||||||
|
|
|
|
|||||
Accrued interest |
104 | 67 | ||||||
|
|
|
|
|||||
Total variable rate |
20,821 | 30,014 | ||||||
|
|
|
|
|||||
Total investments |
Ps. | 21,340 | Ps. | 30,924 | ||||
|
|
|
|
Note 7. Trade Accounts Receivable, Net
As of June 30, 2019 and December 31, 2018, Companys trade accounts receivables, net are as follows:
June 30, 2019 | December 31, 2018 | |||||||
Trade accounts receivables |
Ps. | 28,890 | Ps. | 30,278 | ||||
Allowance for expected credit losses |
(2,668 | ) | (2,114 | ) | ||||
|
|
|
|
|||||
Ps. | 26,222 | Ps. | 28,164 | |||||
|
|
|
|
Note 8. Inventories
As of June 30, 2019 and December 31, 2018, Companys inventories are Ps. 37,438 and Ps. 35,686, respectively. For the the six-month period ended June 30, 2019 and 2018, the Company recognized write-downs of its inventories for Ps. 1,198 and Ps. 2,172, respectively, to net realizable value.
Note 9. Other Current Assets and Other Current Financial Assets
As of June 30, 2019 and December 31, 2018, Companys other current assets and other current financial assets are Ps. 4,847 and Ps. 4,298, respectively.
Note 10. Equity accounted investees
As of June 30, 2019 and December 31, 2018, Companys equity accounted investees are as follows:
Principal | Place of | Ownership Percentage | Carrying Value | |||||||||||||||||
Investee |
Activity | Incorporation | 2019 | 2018 | 2019 | 2018 | ||||||||||||||
Heineken (1)(2) |
Beverages | The Netherlands | 14.8 | % | 14.8 | % | Ps.83,724 | Ps.83,461 | ||||||||||||
Coca-Cola FEMSA: |
||||||||||||||||||||
Joint ventures: |
||||||||||||||||||||
Compañía Panameña de Bebidas, S.A.P.I. de C.V. |
Beverages | Mexico | 50.0 | % | 50.0 | % | 1,568 | 1,550 | ||||||||||||
Dispensadoras de Café, S.A.P.I. de C.V. |
Services | Mexico | 50.0 | % | 50.0 | % | 166 | 162 | ||||||||||||
Fountain Agua Mineral, L.T.D.A |
Beverages | Brazil | 50.0 | % | 50.0 | % | 843 | 826 |
13
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Associates: |
||||||||||||||||||||||||
Promotora Industrial Azucarera, S.A. de C.V. (PIASA) |
Sugar | Mexico | 36.4 | % | 36.4 | % | 3,242 | 3,120 | ||||||||||||||||
Industria Envasadora de Querétaro, S.A. de C.V. (IEQSA) |
Canned | Mexico | 26.5 | % | 26.5 | % | 188 | 179 | ||||||||||||||||
Industria Mexicana de Reciclaje, S.A. de C.V. (IMER) |
Recycling | Mexico | 35.0 | % | 35.0 | % | 121 | 129 | ||||||||||||||||
Jugos del Valle, S.A.P.I. de C.V. |
Beverages | Mexico | 28.8 | % | 26.3 | % | 1,580 | 1,571 | ||||||||||||||||
KSP Partiçipações, L.T.D.A. |
Beverages | Brazil | 38.7 | % | 31.4 | % | 104 | 104 | ||||||||||||||||
Leao Alimentos e Bebidas, L.T.D.A. |
Beverages | Brazil | 24.7 | % | 24.7 | % | 2,056 | 2,084 | ||||||||||||||||
TROP Frutas do Brasil S.A. (TROP) |
Beverages | Brazil | 23.6 | % | 23.6 | % | 485 | 497 | ||||||||||||||||
UBI 3 Participações L.T.D.A. (ADES) |
Beverages | Brazil | 26.0 | % | 26.0 | % | 7 | 7 | ||||||||||||||||
Other investments in Coca-Cola FEMSAs companies |
Various | Various | Various | Various | 257 | 289 | ||||||||||||||||||
Other investments (1) (3) |
Various | Various | Various | Various | 514 | 336 | ||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Ps. | 94,855 | Ps. | 94,315 | |||||||||||||||||||||
|
|
|
|
(1) | Associate. |
(2) | As of June 30, 2019 and December 31, 2018 comprised of 8.63% of Heineken, N.V. and 12.26% of Heineken Holding, N.V., which represents an economic interest of 14.76% in Heineken Group. The Company has significant influence, mainly, due to the fact that it participates in the Board of Directors of Heineken Holding, N.V. and the Supervisory Board of Heineken N.V.; and for the material transactions between the Company and Heineken Group. |
(3) | Joint ventures. |
On April 30, 2010, the Company acquired an economic interest of 20% of Heineken Group. Heinekens main activities are the production, distribution and marketing of beer worldwide. The Company recognized an equity income of Ps. 3,140 and Ps. 3,109, net of taxes based on its economic interest in Heineken Group for the six-month periods ended June 30, 2019 and 2018, respectively. Summarized financial information in respect of the associate Heineken Group accounted for under the equity method is set out below.
June 30, 2019 | December 31, 2018 | |||||||||||||||
Amounts in millions |
Peso | Euro | Peso | Euro | ||||||||||||
Total assets |
Ps. | 1,010,721 | . | 46,227 | Ps. | 950,012 | . | 42,151 | ||||||||
Total liabilities |
654,705 | 29,944 | 595,980 | 26,443 | ||||||||||||
Total equity |
356,016 | 16,283 | 354,032 | 15,708 | ||||||||||||
Net income(1) |
Ps. | 22,598 | . | 1,038 | Ps. | 48,287 | . | 2,105 |
(1) | Net income includes the economic interest for six-month period ended June 30, 2019 and for the year ended December 31, 2018 were 14.8%, respectively. For the six-month period ended June 30, 2018, six-month period ended June 30, 2018 was Ps. 24,457 (.1,932). |
As of June 30, 2019 and December 31, 2018, the fair value of Companys investment in Heineken N.V. Holding and Heineken N.V. represented by shares equivalent to 14.8% of its outstanding shares amounted to Ps. 177,913 (. 8,137) and Ps. 145,177 (. 6,441 million) based on quoted market prices of those dates. As of September 26, 2019, issuance date of these consolidated financial statements, fair value amounted to Ps. 183,518 (8,526 million).
For the six-month periods ended June 30, 2019 and 2018, the Company received dividends distributions from Heineken Group, amounting to Ps. 1,832 and Ps. 1,797, respectively.
Note 11. Property, Plant and Equipment, Net
As of June 30, 2019 and December 31, 2018, Companys property, plant and equipment, net are as follows:
June 30, 2019 | December 31, 2018 | |||||||||||
Land |
Ps. | 9,400 | 9,568 | |||||||||
Buildings (1) |
21,011 | 18,902 | ||||||||||
Machinery and equipment |
42,771 | 43,344 | ||||||||||
Refrigeration equipment |
9,590 | 8,860 | ||||||||||
Returnable bottles |
5,893 | 6,043 | ||||||||||
Investements in fixed assets in progress |
7,345 | 7,849 | ||||||||||
Leasehold improvements |
14,379 | 13,629 | ||||||||||
Others |
361 | 407 | ||||||||||
|
|
|
|
|||||||||
Ps. | 110,750 | 108,602 | ||||||||||
|
|
|
|
(1) | The item increased in related due to Company acquisitions as described above in the Note 4. |
14
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Note 12. Leases
As of June 30, 2019, Companys right-of-use asset, is as follows:
Real state | Other | Total | ||||||||||
Cost as of January 1st, 2019 |
Ps. 49,112 | 1,108 | 50,220 | |||||||||
Additions |
2,955 | 83 | 3,038 | |||||||||
Disposals |
(250 | ) | (5 | ) | (255 | ) | ||||||
Remeasurements |
1,053 | | 1,053 | |||||||||
Depreciation |
(3,531 | ) | (186 | ) | (3,717 | ) | ||||||
Effects of changes in foreign exchange rates |
(5 | ) | (27 | ) | (32 | ) | ||||||
|
|
|
|
|
|
|||||||
Ps. 49,334 | 973 | 50,307 | ||||||||||
|
|
|
|
|
|
As of June 30, 2019, Companys lease liabilities, are as follows:
June 30, 2019 | ||||
Maturity analysis contractual undiscounted cash flows |
||||
Less than one year |
Ps. | 10,112 | ||
One to five years |
39,119 | |||
Five to ten years |
22,274 | |||
More than ten years |
11,447 | |||
|
|
|||
Total undiscounted lease liabilities at June 30, |
82,952 | |||
|
|
|||
Lease liabilities included in the statement of financial position at June 30, |
51,345 | |||
|
|
|||
Current |
5,919 | |||
Non-Current |
Ps. | 45,426 | ||
|
|
The interest expense for leases reported in the income statements for the six-month period ended June 30, 2019 was Ps. 1,177.
The expense relating to short-term leases and low-value assets for the six-month period ended June 30, 2019 was Ps. 1,228.
Note 13. Intangible Assets
As of June 30, 2019, and December 31, 2018, Companys intangible assets are as follows:
June 30, 2019 | December 31, 2018 | |||||||
Rights to produce and distribute Coca-Cola trademark products |
Ps. | 87,036 | 87,617 | |||||
Goodwill |
42,994 | 40,530 | ||||||
Trademark rights |
6,679 | 6,699 | ||||||
Other indefinite lived intangible assets |
2,298 | 1,977 | ||||||
Technology cost and management systems |
3,740 | 4,270 | ||||||
Systems in development |
807 | 777 | ||||||
Alcohol licenses |
1,314 | 1,224 | ||||||
Others |
3,248 | 2,516 | ||||||
|
|
|
|
|||||
Ps.148,116 | 145,610 | |||||||
|
|
|
|
For the six-month period ended June 30, 2019 and 2018, allocation for amortization expense is as follows:
June 30, 2019 | June 30, 2018 | |||||||
Cost of goods sold |
Ps. | 82 | 83 | |||||
Administrative expenses |
476 | 387 | ||||||
Selling expenses |
349 | 329 | ||||||
|
|
|
|
|||||
Ps. | 907 | 799 | ||||||
|
|
|
|
15
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Note 14. Balances and transactions with related parties and affiliated companies
Related-Parties
For the six-month period ended June 30, 2019, significant operations with related parties by Coca-Cola FEMSA for an amount of approximately of Ps. 17,238 for the purchase of concentrate from The Coca-Cola Company; and by FEMCO Proximity and Coca-Cola FEMSA with Heineken for an amount of approximately of Ps. 15,682 for purchases of beer from Heineken Group, mainly. Also, Coca-Cola FEMSA and FEMCO Proximity perfomed significant operations with Jugos del Valle, S.A.P.I. de C.V. for an amount of Ps 2,110 related to juice purchases.
For the six-month period ended June 30, 2018, significant operations with related parties by Coca-Cola FEMSA for an amount of approximately of Ps. 17,978 for the purchase of concentrate from The Coca-Cola Company; and by FEMCO Proximity and Coca-Cola FEMSA with Heineken for an amount of approximately of Ps. 15,622 for purchases of beer from Heineken Group, mainly. Also, Coca-Cola FEMSA and FEMCO Proximity perfomed significant operations with Jugos del Valle, S.A.P.I. de C.V. for an amount of Ps 2,359 related to juice purchases.
Commitments with related parties
Related Party |
Commitment |
Conditions | ||
Heineken Group | Supply | Supply of all beer products in Mexicos OXXO stores. The contract may be renewed for five years or additional periods. At the end of the contract OXXO will not hold exclusive contract with another supplier of beer for the next 3 years. Commitment term, Jan 1st, 2010 to Jun 30, 2020. |
On February 26, 2019, the Company through its subsidiary Cadena Comercial OXXO, S.A. de C.V. (OXXO) has signed an agreement with HEINEKEN Group (Cervezas Cuauhtémoc Moctezuma, S.A. de C.V.) and both companies have agreed to an extension of their existing commercial relationship with certain important changes. Under the terms of the agreement, starting in April of 2019 and following a gradual process, OXXO will also start selling the beer brands of Grupo Modelo in certain regions of Mexico, covering the entire Mexican territory by the end of 2022.
Note 15. Bank Loans and Notes Payable
As of June 30, 2019, Companys bank loans and notes payable are as follows:
At June 30, (1) | ||||||||||||||||||||||||||||||||||||
(in millions of Mexican pesos) |
2020 | 2021 | 2022 | 2023 | 2024 | 2025 and Thereafter |
Carrying value at June 30, 2019 |
Fair value at June 30, 2019 |
Carrying value at December 31, 2018(1) |
|||||||||||||||||||||||||||
Short-term debt: |
||||||||||||||||||||||||||||||||||||
Fixed rate debt: |
||||||||||||||||||||||||||||||||||||
Colombian pesos |
||||||||||||||||||||||||||||||||||||
Bank loans |
Ps. 185 | Ps. | Ps. | Ps. | Ps. | Ps. | Ps. 185 | Ps. 185 | Ps. | |||||||||||||||||||||||||||
Interest rate |
6.2 | % | | | | | | 6.2 | % | | | |||||||||||||||||||||||||
Argentine pesos |
||||||||||||||||||||||||||||||||||||
Bank loans |
181 | | | | | | 181 | 181 | 157 | |||||||||||||||||||||||||||
Interest rate |
63.5 | % | | | | | | 63.5 | % | | 36.8 | % | ||||||||||||||||||||||||
Chilean pesos |
||||||||||||||||||||||||||||||||||||
Bank loans |
1,267 | | | | | | 1,241 | 1,267 | 594 | |||||||||||||||||||||||||||
Interest rate |
3.2 | % | | | | | | 3.1 | % | | 3.2 | % | ||||||||||||||||||||||||
U.S. dollars |
||||||||||||||||||||||||||||||||||||
Bank loans |
799 | | | | | | 799 | 799 | 10 | |||||||||||||||||||||||||||
Interest rate |
7.5 | % | | | | | | 7.5 | % | | 3.3 | % | ||||||||||||||||||||||||
Uruguayan pesos |
||||||||||||||||||||||||||||||||||||
Bank loans |
706 | | | | | | 706 | 706 | 771 |
16
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Interest rate |
9.9 | % | | | | | | 9.9 | % | | 10 | % | ||||||||||||||||||||||||
Variable rate debt: |
||||||||||||||||||||||||||||||||||||
Mexican pesos |
||||||||||||||||||||||||||||||||||||
Bank loans |
100 | | | | | | 100 | 100 | 450 | |||||||||||||||||||||||||||
Interest rate |
8.9 | % | | | | | | 8.9 | % | | 9.2 | % | ||||||||||||||||||||||||
Colombian pesos |
||||||||||||||||||||||||||||||||||||
Bank loans |
583 | | | | | | 583 | 583 | 454 | |||||||||||||||||||||||||||
Interest rate |
5.8 | % | | | | | | 5.8 | % | | 5.6 | % | ||||||||||||||||||||||||
Argentine pesos |
||||||||||||||||||||||||||||||||||||
Bank loans |
45 | | | | | | 45 | 45 | | |||||||||||||||||||||||||||
Interest rate |
73.7 | % | | | | | | 73.7 | % | | | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total short-term debt |
Ps. | 3,866 | Ps. | | Ps. | | Ps. | | Ps. | | Ps. | | Ps. | 3,866 | Ps. | 3,866 | Ps. | 2,436 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions of Mexican pesos) |
2020 | 2021 | 2022 | 2023 | 2024 | 2025 and Thereafter |
Carrying value at June 30, 2019 |
Fair value at June 30, 2019 |
Carrying value at December 31, 2018(1) |
|||||||||||||||||||||||||||
Long-term debt: |
||||||||||||||||||||||||||||||||||||
Fixed rate debt: |
||||||||||||||||||||||||||||||||||||
Euro |
||||||||||||||||||||||||||||||||||||
Senior unsecured notes |
Ps. | Ps. | Ps. | Ps. 21,776 | Ps. | Ps. | Ps. 21,776 | Ps. 23,115 | Ps. 22,439 | |||||||||||||||||||||||||||
Interest rate |
| | 1.7 | % | | | 1.7 | % | | 1.7 | % | |||||||||||||||||||||||||
U.S. dollars |
||||||||||||||||||||||||||||||||||||
Yankee bond |
9,577 | | | | 17,112 | 11,509 | 38,198 | 41,715 | 39,203 | |||||||||||||||||||||||||||
Interest rate |
4.6 | % | | | | 3.9 | % | 5.3 | % | 4.5 | % | | 4.5 | % | ||||||||||||||||||||||
U.S. dollars Promissory Note |
4,531 | | | | | | 4,531 | 4,531 | 4,652 | |||||||||||||||||||||||||||
Interest rate (1) |
0.4 | % | | | | | | 0.4 | % | | 0.4 | % | ||||||||||||||||||||||||
Bank of NY (FEMSA USD 2023) |
| | | 5,701 | | | 5,701 | 5,745 | 5,849 | |||||||||||||||||||||||||||
Interest rate (1) |
| | | 2.9 | % | | | 2.9 | % | | 2.9 | % | ||||||||||||||||||||||||
Bank of NY (FEMSA USD 2043) |
| | | | | 13,160 | 13,160 | 14,551 | 13,504 | |||||||||||||||||||||||||||
Interest rate (1) |
| | | | | 4.4 | % | 4.4 | % | | 4.4 | % | ||||||||||||||||||||||||
Bank loans |
4 | 398 | 212 | 210 | 130 | | 954 | 954 | 7 | |||||||||||||||||||||||||||
Interest rate (1) |
| 7.5 | % | 7.5 | % | 7.6 | % | 8.0 | % | | 7.6 | % | | 3.7 | % | |||||||||||||||||||||
Mexican pesos |
||||||||||||||||||||||||||||||||||||
Domestic senior notes |
| 2,499 | | 7,496 | | 8,488 | 18,483 | 17,832 | 18,481 | |||||||||||||||||||||||||||
Interest rate |
| 8.3 | % | | 5.5 | % | | 7.9 | % | 6.9 | % | | 6.9 | % | ||||||||||||||||||||||
Bank loans |
49 | 47 | 19 | 17 | 7 | | 139 | 139 | 79 | |||||||||||||||||||||||||||
Interest rate |
8.2 | % | 8.3 | % | 11.0 | % | 11.0 | % | 11.0 | % | | 9.1 | % | | 6.4 | % | ||||||||||||||||||||
Brazilian reais |
||||||||||||||||||||||||||||||||||||
Bank loans |
158 | 94 | 65 | 55 | 22 | 21 | 415 | 415 | 545 | |||||||||||||||||||||||||||
Interest rate |
5.8 | % | 6.0 | % | 6.0 | % | 6.1 | % | 6.5 | % | 6.6 | % | 6.0 | % | | 6.0 | % | |||||||||||||||||||
Chilean pesos |
||||||||||||||||||||||||||||||||||||
Bank loans |
| 34 | | | | | 34 | 34 | 74 | |||||||||||||||||||||||||||
Interest rate |
| 3.4 | % | | | | | 3.4 | % | | 3.5 | % | ||||||||||||||||||||||||
Uruguayan pesos |
||||||||||||||||||||||||||||||||||||
Bank loans |
| 514 | | | | | 514 | 514 | 573 | |||||||||||||||||||||||||||
Interest rate |
| 10.2 | % | | | | | 10.2 | % | | 10.2 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Subtotal |
Ps. | 14,319 | Ps. | 3,586 | Ps. 296 | Ps. 35,255 | Ps. | 17,271 | Ps. | 33,178 | Ps. | 103,905 | Ps. | 109,545 | Ps. | 105,406 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | All interest rates shown in this table are weighted average contractual annual rates. |
17
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
(in millions of Mexican pesos) |
2020 | 2021 | 2022 | 2023 | 2024 | 2025 and Thereafter |
Carrying value at June 30, 2019 |
Fair value at June 30, 2019 |
Carrying value at December 31, 2018(1) |
|||||||||||||||||||||||||||
Variable rate debt: |
||||||||||||||||||||||||||||||||||||
U.S. dollars |
||||||||||||||||||||||||||||||||||||
Bank loans |
Ps. | | Ps. | | Ps. | 3,921 | Ps. | | Ps. | | Ps. | | Ps. | 3,921 | Ps. | 3,921 | Ps. | 4,025 | ||||||||||||||||||
Interest rate (1) |
| | 3.3 | % | | | | 3.3 | % | | 3.3 | % | ||||||||||||||||||||||||
Mexican pesos |
||||||||||||||||||||||||||||||||||||
Domestic senior notes |
| | 1,497 | | | | 1,497 | 1,353 | 1,497 | |||||||||||||||||||||||||||
Interest rate (1) |
| | 8.7 | % | | | | 8.7 | % | | 8.6 | % | ||||||||||||||||||||||||
Bank Loans |
244 | 5,488 | 67 | 23 | | | 5,822 | 5,822 | 10,732 | |||||||||||||||||||||||||||
Interest rate (1) |
9.8 | % | 8.8 | % | 10.0 | % | 10.1 | % | 10.6 | % | | 8.9 | % | | 8.6 | % | ||||||||||||||||||||
Brazilian reais |
| |||||||||||||||||||||||||||||||||||
Bank loans |
240 | 127 | 29 | | | | 397 | 397 | 505 | |||||||||||||||||||||||||||
Interest rate |
8.6 | % | 9.0 | % | 9.7 | % | 9.4 | % | | | 8.8 | % | | 9.5 | % | |||||||||||||||||||||
Notes payable |
1 | | | | | | 1 | 1 | 5 | |||||||||||||||||||||||||||
Interest rate |
0.4 | % | | | | | | 0.4 | % | | 0.4 | % | ||||||||||||||||||||||||
Colombian pesos |
| | ||||||||||||||||||||||||||||||||||
Bank loans |
837 | 16 | 13 | 3 | | | 869 | 869 | 848 | |||||||||||||||||||||||||||
Interest rate |
5.5 | % | 6.8 | % | 6.8 | % | 7.4 | % | | | 5.6 | % | | 5.7 | % | |||||||||||||||||||||
Chilean pesos |
| | ||||||||||||||||||||||||||||||||||
Bank loans |
853 | 884 | 492 | 753 | | | 2,982 | 2,983 | 3,211 | |||||||||||||||||||||||||||
Interest rate |
5.3 | % | 5.7 | % | 4.3 | % | 4.2 | % | | | 5.0 | % | | 4.1 | % | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Subtotal |
Ps. | 2,175 | Ps. | 6,515 | Ps. | 6,019 | Ps. | 779 | Ps. | | Ps. | | Ps. | 15,489 | Ps. | 15,346 | Ps. | 20,822 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total long-term debt |
Ps. | 16,494 | Ps. | 10,101 | Ps. | 6,315 | Ps. | 36,034 | Ps. | 17,271 | Ps. | 33,178 | Ps. | 119,394 | Ps. | 124,891 | Ps. | 126,228 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current portion of long term debt |
(16,494 | ) | (11,238 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Ps. | 102,900 | Ps. | 114,990 | |||||||||||||||||||||||||||||||||
|
|
|
|
(1) | All interest rates shown in this table are weighted average contractual annual rates. |
(2) | Promissory note denominated and payable in Brazilian reais; however, it is linked to the performance of the exchange rate between the Brazilian real and the U.S. dollar. As a result, the principal amount under the promissory note may be increased or reduced based on the depreciation or appreciation of the Brazilian real relative to the U.S. dollar. |
For the six-month period ended June 30, 2019 and 2018, the interest expense is comprised as follows:
June 30, 2019 | June 30, 2018 | |||||||
Interest on debts and borrowings |
Ps. | 3,207 | Ps. | 3,231 | ||||
Capitalized interest |
(5 | ) | (3 | ) | ||||
Finance charges for employee benefits |
206 | 175 | ||||||
Derivative instruments |
1,216 | 1,384 | ||||||
Finance charges for leases |
2,338 | | ||||||
Finance operating charges |
8 | 91 | ||||||
|
|
|
|
|||||
Ps. | 6,970 | Ps. | 4,878 | |||||
|
|
|
|
18
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Note 16. Financial Instruments
Fair Value of Financial Instruments
The Companys financial assets and liabilities that are measured at fair value are based on level 2 applying the income approach method, which estimates the fair value based on expected cash flows discounted to net present value. The following table summarizes the Companys financial assets and liabilities measured at fair value, as of June 30, 2019 and December 31, 2018:
June 30, 2019 | December 31, 2018 | |||||||||||||||
Level 1 | Level 2 | Level 1 | Level 2 | |||||||||||||
Derivative financial instrument (current asset) |
27 | 770 | | 735 | ||||||||||||
Derivative financial instrument (non-current asset) |
| 9,807 | | 10,752 | ||||||||||||
Derivative financial instrument (current liability) |
201 | 352 | 236 | 147 | ||||||||||||
Derivative financial instrument (non-current liability) |
| 2,243 | | 1,262 |
16.1 Total debt
The fair value of bank loans is calculated based on the discounted value of contractual cash flows whereby the discount rate is estimated using rates currently offered for debt of similar amounts and maturities, which is considered to be level 2 in the fair value hierarchy. The fair value of the Companys publicly traded debt is based on quoted market prices as of of June 30, 2019 and December 31, 2018, which is considered to be level 1 in the fair value hierarchy.
June 30, 2019 | December 31, 2018 | |||||||
Carrying value |
Ps. | 123,260 | Ps. | 128,664 | ||||
Fair value |
128,757 | 128,741 |
16.2 Interest rate swaps
The Company uses interest rate swaps to offset the interest rate risk associated with its borrowings, pursuant to which it pays amounts based on a fixed rate and receives amounts based on a floating rate. These instruments have been designated as cash flow hedges and are recognized in the consolidated statement of financial position at their estimated fair value. The fair value is estimated using formal technical models. The valuation method involves discounting to present value the expected cash flows of interest, calculated from the rate curve of the cash flow currency, and expresses the net result in the reporting currency. Changes in fair value are recorded in cumulative other comprehensive income, net of taxes until such time as the hedged amount is recorded in the consolidated income statements.
As of June 30, 2019, the Company has the following outstanding interest rate swap agreements:
Maturity Date |
Notional Amount |
Fair Value Liability June 30, 2019 |
Fair Value Asset June 30, 2019 |
|||||||||
2019 |
Ps. 3,908 | Ps. | (31 | ) | Ps. | |||||||
2020 |
4,440 | (151 | ) | | ||||||||
2021 |
4,411 | (236 | ) | | ||||||||
2022 |
538 | (22 | ) | | ||||||||
2023 |
13,095 | (79 | ) | 546 |
As of December 31, 2018, the Company has the following outstanding interest rate swap agreements:
Maturity Date |
Notional Amount |
Fair Value Liability December 31, 2018 |
Fair Value Asset December 31, 2018 |
|||||||||
2019 |
Ps. | 4,032 | Ps. | (49 | ) | Ps. | | |||||
2020 |
4,559 | (112 | ) | | ||||||||
2021 |
4,548 | (151 | ) | | ||||||||
2022 |
617 | (18 | ) | | ||||||||
2023 |
13,101 | (49 | ) | 1,143 |
19
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
The net effect of expired contracts treated as hedges are recognized as interest expense within the consolidated income statements.
16.3 Forward agreements to purchase foreign currency
The Company has entered into forward agreements to reduce its exposure to the risk of exchange rate fluctuations between the Mexican peso and other currencies. Foreign exchange forward contracts measured at fair value are designated hedging instruments in cash flow hedges of forecast inflows in Euros and forecast purchases of raw materials in U.S. dollars. These forecast transactions are highly probable.
These instruments have been designated as cash flow hedges and are recognized in the condensed consolidated statement of financial position at their estimated fair value which is determined based on prevailing market exchange rates to terminate the contracts at the end of the period. The price agreed in the instrument is compared to the current price of the market forward currency and is discounted to present value of the rate curve of the relevant currency. Changes in the fair value of these forwards are recorded as part of cumulative other comprehensive income, net of taxes. Net gain/loss on expired contracts is recognized as part of cost of goods sold when the raw material is included in sale transaction, and as a part of foreign exchange when the inflow in Euros are received.
As of June 30, 2019, the Company had the following outstanding forward agreements to purchase foreign currency:
Maturity Date |
Notional Amount |
Fair Value Liability June 30, 2019 |
Fair Value Asset June 30, 2019 |
|||||||||
2019 |
Ps. | 6,479 | Ps. | (80 | ) | Ps. | 28 | |||||
2020 |
1,209 | | 1 |
As of December 31, 2018, the Company had the following outstanding forward agreements to purchase foreign currency:
Maturity Date |
Notional Amount |
Fair Value Liability December 31, 2018 |
Fair Value Asset December 31, 2018 |
|||||||||
2019 |
Ps. | 5,808 | Ps. | (65 | ) | Ps. | 133 |
16.4 Options to purchase foreign currency
The Company has executed call option and collar strategies to reduce its exposure to the risk of exchange rate fluctuations. A call option is an instrument that limits the loss in case of foreign currency depreciation. A collar is a strategy that combines call and put options, limiting the exposure to the risk of exchange rate fluctuations in a similar way as a forward agreement.
These instruments have been designated as cash flow hedges and are recognized in the condensed consolidated statement of financial position at their estimated fair value which is determined based on prevailing market exchange rates to terminate the contracts at the end of the period. Changes in the fair value of these options, corresponding to the intrinsic value, are initially recorded as part of cumulative other comprehensive income. Changes in the fair value, corresponding to the extrinsic value, are recorded in the condensed consolidated income statements under the caption market value gain/ (loss) on financial instruments, as part of the consolidated net income. Net gain/(loss) on expired contracts including the net premium paid, is recognized as part of cost of goods sold when the hedged item is recorded in the consolidated income statements.
As of June 30, 2019, the Company paid a net premium of Ps. 23 million for the following outstanding collar options to purchase foreign currency:
Maturity Date |
Notional Amount |
Fair Value Asset June 30, 2019 |
Fair Value Asset June 30, 2019 |
|||||||||
2019 |
Ps. | 813 | Ps. | (19 | ) | Ps. | 4 | |||||
2020 |
907 | (20 | ) | 8 |
20
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
At December 31, 2018, the Company paid a net premium of Ps. 43 million for the following outstanding collar options to purchase foreign currency:
Maturity Date |
Notional Amount |
Fair Value Liability December 31, 2018 |
Fair Value Asset December 31, 2018 |
|||||||||
2019 |
Ps. | 1,734 | Ps. | (33 | ) | Ps. | 57 |
16.5 Cross-currency swaps
The Company has contracted for a number of cross-currency swaps to reduce its exposure to risks of exchange rate and interest rate fluctuations associated with its borrowings denominated in U.S. dollars and other foreign currencies. Cross-Currency swaps contracts are designated as hedging instruments through which the Company changes the debt profile to its functional currency to reduce exchange exposure.
These instruments are recognized in the consolidated statement of financial position at their estimated fair value which is estimated using formal technical models. The valuation method involves discounting to present value the expected cash flows of interest, calculated from the rate curve of the cash foreign currency, and expresses the net result in the reporting currency. These contracts are designated as financial instruments at fair value through profit or loss. The fair values changes related to those cross-currency swaps are recorded under the caption market value gain (loss) on financial instruments, net of changes related to the long-term liability, within the condensed consolidated income statements.
The Company has cross-currency contracts designated as cash flow hedges and are recognized in the condensed consolidated statement of financial position at their estimated fair value. Changes in fair value are recorded in cumulative other comprehensive income, net of taxes until such time as the hedge amount is recorded in the consolidated income statement.
At June 30, 2019, the Company had the following outstanding cross currency swap agreements:
Maturity Date |
Notional Amount |
Fair Value Liability June 30, 2019 |
Fair Value Asset June 30, 2019 |
|||||||||
2019 |
Ps. | 4,615 | Ps. | | Ps. | 502 | ||||||
2020 |
17,569 | (289 | ) | 554 | ||||||||
2021 |
4,659 | | 578 | |||||||||
2022 |
391 | (7 | ) | 1 | ||||||||
2023 |
23,654 | (783 | ) | 7,461 | ||||||||
2024 |
695 | (39 | ) | | ||||||||
2026 |
803 | (167 | ) | | ||||||||
2027 |
6,709 | (401 | ) | | ||||||||
2029 |
1,527 | | 18 | |||||||||
2043 |
8,869 | | 601 |
As of December 31, 2018, the Company had the following outstanding cross currency swap agreements:
Maturity Date |
Notional Amount |
Fair Value Liability December 30, 2018 |
Fair Value Asset December 31, 2018 |
|||||||||
2019 |
Ps. | 4,738 | Ps. | | Ps. | 502 | ||||||
2020 |
18,126 | (378 | ) | 1,015 | ||||||||
2021 |
4,774 | | 615 | |||||||||
2023 |
396 | (7 | ) | | ||||||||
2026 |
23,948 | (396 | ) | 7,818 | ||||||||
2027 |
813 | (154 | ) | | ||||||||
2028 |
6,889 | (42 | ) | 202 |
16.6 Commodity price contracts
The Company has entered into various commodity price contracts to reduce its exposure to the risk of fluctuation in the costs of certain raw material. The fair value is estimated based on the market valuations to terminate the contracts at the end of the period. These instruments are designated as Cash Flow Hedges and the changes in the fair value are recorded as part of cumulative other comprehensive income.
The fair value of expired commodity price contract was recorded in cost of goods sold when the hedged item was recorded also in cost of goods sold.
21
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
As of June 30, 2019, Coca-Cola FEMSA had the following sugar price contracts:
Maturity Date |
Notional Amount |
Fair Value Asset June 30, 2019 |
||||||
2019 |
Ps. | 971 | Ps. | (33 | ) | |||
2020 |
209 | 13 |
As of December 31, 2018, Coca-Cola FEMSA had the following sugar price contracts:
Maturity Date |
Notional Amount |
Fair Value Asset December 31, 2018 |
||||||
2019 |
Ps. | 1,223 | Ps. | (88 | ) |
As of June 30, 2019, Coca-Cola FEMSA had the following aluminum price contracts:
Maturity Date |
Notional Amount |
Fair Value Asset June 30, 2019 |
||||||
2019 |
Ps. | 398 | Ps. | (24 | ) | |||
2020 |
39 | (1 | ) |
As of December 31, 2018, Coca-Cola FEMSA had the following aluminum price contracts:
Maturity Date |
Notional Amount |
Fair Value Asset December 31, 2018 |
||||||
2019 |
Ps. | 265 | Ps. | (17 | ) |
As of June 30, 2019, Coca-Cola FEMSA had the following PX+MEG contracts:
Maturity Date |
Notional Amount |
Fair Value Liability June 30, 2019 |
||||||
2019 |
Ps. | 651 | Ps. | (110 | ) | |||
2020 |
165 | (28 | ) |
As of December 31, 2018, Coca-Cola FEMSA had the following PX+MEG contracts:
Maturity Date |
Notional Amount |
Fair Value Asset December 31, 2018 |
||||||
2019 |
Ps. | 1,303 | Ps. | (131 | ) |
16.7 Option embedded in the Promissory Note to fund the Vonpars acquisition
As disclosed in Note 4.1.3, on December 6, 2016, as part of the purchase price paid for the Coca-Cola FEMSAs acquisition of Vonpar, Spal issued and delivered a three-year promissory note to the sellers, for a total amount of 1,166 million Brazilian reais. On November 14, 2018 Coca-Cola FEMSA prepaid an amount for 393 million of Brazilian real (Ps. 2,079) and the amount left as of December 31, 2018 is 916 million of Brazilian reais (approximately Ps. 4,652). The promissory note bears interest at an annual rate of 0.375% and is denominated and payable in Brazilian reais. The promissory note is linked to the performance of the exchange rate between the Brazilian real and the U.S. dollar. As a result, the principal amount under the promissory note may be increased or reduced based on the depreciation or appreciation of the Brazilian real relative to the U.S. dollar. The holders of the promissory note have an option, that may be exercised prior to the scheduled maturity of the promissory note, to capitalize the Mexican peso amount equivalent to the amount payable under the promissory note into a recently incorporated Mexican company which would then be merged into the Coca-Cola FEMSA in exchange for Series L shares at a strike price of Ps. 178.5 per share. Such capitalization and issuance of new Series L shares is subject to Coca-Cola FEMSA having a sufficient number of Series L shares available for issuance.
22
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Coca-Cola FEMSA uses Black & Scholes valuation technique to measure the call option at fair value. The call option had an estimated fair value of Ps. 343 million at inception of the option and Ps. 14 million as of June 30, 2019 and December 31, 2017, respectively. The estimated fair value as of December 31, 2018 was barely close to zero. The option is recorded as part of the Promissory Note disclosed in Note 18.
Coca-Cola FEMSA estimates that the call option is out of the money as of June 30, 2019 and December 31, 2018 by approximately 49.9%% and 49.8% or U.S. $81 million and U.S. $111 million with respect to the strike price.
Note 17. Non-Controlling Interest in Consolidated Subsidiaries
An analysis of FEMSAs non-controlling interest in its consolidated subsidiaries for the six-month period ended as of June 30, 2019 and the year ended December 31, 2018 is as follows:
June 30, 2019 | December 31, 2018 | |||||||
Coca-Cola FEMSA |
Ps. | 72,482 | Ps. | 73,776 | ||||
Other |
4,776 | 4,713 | ||||||
|
|
|
|
|||||
Ps. | 77,258 | Ps. | 78,489 | |||||
|
|
|
|
Note 18. Dividends
At an ordinary shareholders meeting of Coca-Cola FEMSA held on March 14, 2019, the shareholders approved a dividend of Ps. 7,437 that was paid 50% on May 3, 2019 and other 50% to be paid on November 1st, 2019. The corresponding payment to the non-controlling interest was Ps. 3,925.
For the six-month period ended June 30, 2019 and the year ended December 31, 2018, the dividends declared and paid by the Company and Coca-Cola FEMSA were as follows:
June 30, 2019 | December 31, 2018 | |||||||
FEMSA |
Ps. | 4,846 | Ps. | 9,220 | ||||
Coca-Cola FEMSA (100% of dividend) |
3,718 | 7,038 |
For the six-month period ended June 30, 2019 and the year ended December 31, 2018, the dividends declared and paid per share by the Company are as follows:
Series of shares |
June 30, 2019 | December 31, 2018 | ||||||
B |
Ps. | 0.48333 | Ps. | 0.45980 | ||||
D |
0.60417 | 0.57480 |
Note 19. Earnings per Share
Basic earnings per share amounts are calculated by dividing consolidated net income for the year attributable to controlling interest by the weighted average number of shares outstanding during the period adjusted for the weighted average of own shares purchased in the period.
Diluted earnings per share amounts are calculated by dividing consolidated net income for the year attributable to controlling interest by the weighted average number of shares outstanding during the period adjusted for the effects of dilutive potential shares (originated by the Companys share-based payment program).
June 30, 2019 | June 30, 2018 | |||||||||||||||
Per Series B Shares |
Per Series D Shares |
Per Series B Shares |
Per Series D Shares |
|||||||||||||
(in millions of shares) |
||||||||||||||||
Weighted average number of shares for basic earnings per share |
9,244 | 8,635 | 9,244 | 8,634 | ||||||||||||
Effect of dilution associated with non-vested shares for share based payment plans |
2 | 9 | 3 | 11 |
23
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
June 30, 2019 | June 30, 2018 | |||||||||||||||
Per Series B Shares |
Per Series D Shares |
Per Series B Shares |
Per Series D Shares |
|||||||||||||
Weighted average number of shares adjusted for the effect of dilution (Shares outstanding) |
9,246 | 8,645 | 9,246 | 8,645 | ||||||||||||
Dividend rights per series |
1.00 | 1.25 | 1.00 | 1.25 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average number of shares further adjusted to reflect dividend rights |
||||||||||||||||
Basic earnings per share from continuing operations |
0.43 | 0.54 | 0.48 | 0.61 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings per share from discontinued operations |
| | 0.01 | 0.01 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings per share from continuing operations |
0.43 | 0.54 | 0.48 | 0.61 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings per share from discontinued operations |
| | 0.01 | 0.01 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Allocation of earnings, weighted |
46.11 | 53.89 | 46.11 | 53.89 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net controlling interest income allocated from continuing operations |
Ps. | 3,984 | Ps. | 4,655 | Ps. | 4,481 | Ps. | 5,237 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net controlling interest income allocated from discontinued operations |
Ps. | | Ps. | | Ps. | 61 | Ps. | 71 | ||||||||
|
|
|
|
|
|
|
|
Note 20. Income Taxes
On January 1st, 2019, the Mexican government eliminated the right to offset any tax credit against any payable tax (general offset or compensación universal). As of such date, the right to offset any tax credit will be against taxes of the same nature and payable by the same person (not being able to offset tax credits against taxes payable by third parties).
On January 1st, 2019, a new tax reform became effective in Colombia. This reform reduced the income tax rate from 33.0% to 32.0% for 2020, to 31.0% for 2021 and to 30.0% for 2022. The minimum assumed income tax (renta presuntiva sobre el patrimonio) was also reduced from 3.5% to 1.5% for 2019 and 2020, and to null for 2021. In addition, the capitalization ratio was adjusted from 3:1 to 2:1 for operations with related parties only. For the companies located in the free trade zone, the value-added tax will be calculated based on the cost of production instead of the cost of the imported raw materials (therefore, we will be able to credit the value added-tax on goods and services against the value added-tax on the sales price of our products). The municipality sales tax will be 50.0% credited against payable income tax for 2019 and 100.0% credited for 2020. Finally, the value-added tax paid on acquired fixed assets will be credited against income tax or the minimum assumed income tax.
The Tax Reform increases the dividend tax on distributions to foreign nonresidents entities and individuals from 5% to 7.5%. In addition, the tax reform establishes a 7.5% dividend tax on distributions between Colombian companies. The tax will be charged only on the first distribution of dividends between Colombian entities and may be credited against the dividend tax due once the ultimate Colombian company makes a distribution to its shareholders nonresident shareholders (individuals or entities) or to Colombian individual residents.
On January 1st, 2019 a tax reform became effective in Costa Rica. This reform will allow that tax on sales not only be applied to the first sale, but also to be applied and transferred at each sale; therefore, the tax credits on tax on sales will be recorded not only on goods related to production and on administrative services, but on a greater number of goods and services. Value-added tax on services provided within Costa Rica will be charged at tax rate of 13.0% if provided by local suppliers or withheld at the same rate if provided by foreign suppliers. Although a territorial principle is still applicable in Costa Rica for operations abroad, a tax rate of 15.0% has been imposed on capital gains from the sale of assets located in Costa Rica. New income tax withholding rates were imposed on salaries and compensations of employees, at the rates of 15% to 25% (which will be applicable depending on the employees salary), respectively. Finally, the thin capitalization rules were adjusted to provide that the interest expenses (generated with non-members of the financial system) that exceed 20.0% of the companys EBITDA will not be deductible for tax purposes.
On January 1st, 2018, a tax reform became effective in Argentina. This reform reduced the income tax rate from 35.0% to 30.0% for 2018 and 2019, and then to 25.0% for the following years. In addition, such reform imposed a new tax on dividends paid to nonresident stockholders and resident individuals at a rate of 7.0% for 2018 and 2019, and then to 13.0% for the following years. For sales taxes in the province of Buenos Aires, the tax rate decreased from 1.75% to 1.5% in 2018; however, in the City of Buenos Aires, the tax rate increased from 1.0% to 2.0% in 2018, and will be reduced to 1.5% in 2019, 1.0% in 2020, 0.5% in 2021 and null in 2022.
24
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
In addition, the excise tax on concentrate in Brazil was reduced from 20.0% to 4.0% from September 1, 2018 to December 31, 2018. Temporarily the excise tax rate on concentrate increased from 4.0% to 12.0% from January 1st, 2019 to June 30, 2019, then it will be reduced to 8.0% from July 1, 2019 to January 1st, 2020. On January 1st, 2020 the excise tax rate will be reduced back to 4.0%.
For the six-month period ended June 30, 2019 and 2018, the major components of income tax expense are:
June 30, 2019 | June 30 ,2018 | |||||||
Current tax expense |
Ps. | 5,059 | Ps. | 5,159 | ||||
Deferred tax expense: |
(950 | ) | (338 | ) | ||||
|
|
|
|
|||||
Ps. | 4,109 | Ps. | 4,821 | |||||
|
|
|
|
Note 21. Other Liabilities, Provisions and Contingencies
As of June 30, 2019 and December 31, 2018, Companys provisions, other non-current liabilities and other current and non-current financial liabilities are Ps. 32,676 and Ps. 22,693, respectively.
In respect to contingencies, the Company has various loss contingencies and has recorded reserves as other liabilities for those legal proceedings for which it believes an unfavorable resolution is probable. Most of these contingencies are the result of the Companys business acquisitions. The following table presents the nature and amount of the contingencies recorded as of June 30, 2019 and December 31, 2018:
June 30, 2019 | December 31,2018 | |||||||
Indirect taxes |
Ps. | 5,403 | Ps. | 5,421 | ||||
Labor |
1,192 | 2,601 | ||||||
Legal |
3,161 | 1,906 | ||||||
|
|
|
|
|||||
Total |
Ps. | 9,756 | Ps. | 9,928 | ||||
|
|
|
|
While provision for all claims has already been made, the actual outcome of the disputes and the timing of the resolution cannot be estimated by the Company at this time.
The Company has entered into several proceedings with its labor unions, tax authorities and other parties that primarily involve Coca-Cola FEMSA and its subsidiaries. These proceedings have resulted in the ordinary course of business and are common to the industry in which the Company operates. The aggregate amount being claimed against the Company resulting from such proceedings as of June 30, 2019 is Ps. 54,590. Such contingencies were classified by legal counsel as less than probable but more than remote of being settled against the Company. However, the Company believes that the ultimate resolution of such several proceedings will not have a material effect on its consolidated financial position or result of operations.
Included in this amount Coca-Cola FEMSA has tax contingencies, most of which are related to its Brazilian operations, amounting to approximately Ps. 52,371, with loss expectations assessed by management and supported by the analysis of legal counsel consider as possible. Among these possible contingencies, are Ps. 10,399 in various tax disputes related primarily to credits for ICMS (VAT) and Ps. 34,977 related to tax credits of IPI over raw materials acquired from Free Trade Zone Manaus. Possible claims also include Ps. 3,671 related to compensation of federal taxes not approved by the IRS (Tax authorities) and Ps. 3,324 related to the requirement by the Tax Authorities of State of São Paulo for ICMS (VAT), interest and penalty due to the alleged underpayment of tax arrears for the period 1994-1996. Coca-Cola FEMSA is defending its position in these matters and final decision is pending in court. In addition, the Company has Ps. 9,531 in unsettled indirect tax contingencies regarding indemnification accorded with Heineken Group over FEMSA Cerveza. These matters are related to different Brazilian federal taxes which are pending final decision.
In recent years in its Mexican and Brazilian territories, Coca-Cola FEMSA has been requested to present certain information regarding possible monopolistic practices. These requests are commonly generated in the ordinary course of business in the soft drink industry where this subsidiary operates. The Company does not expect any material liability to arise from these contingencies.
As is customary in Brazil, Coca-Cola FEMSA has been required by the tax authorities there to collateralize tax contingencies currently in litigation amounting to Ps. 9,531 and Ps. 7,739, as of June 30, 2019 and December 31, 2018, respectively, by pledging fixed assets and entering into available lines of credit covering the contingencies.
25
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Note 22. Explanation of the seasonality or cyclical nature of intermediate operations
The Companys operation results are subject to seasonality. In general, business units net sales increases during summer and winter seassons during holidays. In Mexico, Central America and Colombia, the Company reaches highests net sales levels during summer from April to August, as well as in December due to holidays. In Brazil, Uruguay and Argentina, highests net sales levels occur during summer from October to March and in December. In Chile, highests net sales are in December, in contrast to January and February, in which net sales decrease due to holidays. Our operational results reflects seasonality, but includes also, among others, economic conditions and weather. Due to above mentioned, the Company quaterly operation results can be neither consider as an isolate indicator of the full year results nor historical operation results as an isolate indicator of the forecast results. For the six-month period ended June 30, 2019 and 2018, there are not significant impacts on the Companys operations results due to seasonality.
Note 23. Information by Segment
The information by segment is presented considering the Companys business units (as defined in Note 1) based on its products and services, which is consistent with the internal reporting presented to the Chief Operating Decision Maker. A segment is a component of the Company that engages in business activities from which it earns revenues, and incurs the related costs and expenses, including revenues, costs and expenses that relate to transactions with any of Companys other components. All segments operating results are reviewed regularly by the Chief Operating Decision Maker, which makes decisions about the resources that would be allocated to the segment and to assess its performance, and for which financial information is available.
In 2018, FEMSA made a change to the disclosure related to the businesses segments formerly named as FEMSA Comercios Retail Division by removing those operations that are not directly related to Proximity store business, including restaurant and discount retail units, from this segment. The business segment is now named the FEMCO Proximity Division and will only include Proximity and Proximity-related operations, most of which operate today under the OXXO brand across markets. The removed operations are included in Other.
Inter-segment transfers or transactions are entered into and presented under accounting policies of each segment, which are the same to those applied by the Company. Intercompany operations are eliminated and presented within the consolidation adjustment column included in the tables below. Selected information of the condensed consolidated statements of operations by geographic operating segment for the six-month period ended as of June 30, 2019 and 2018 is as follows:
a) By Business Unit:
2019 |
Coca-Cola FEMSA |
FEMCO Proximity Division |
FEMCO Health Division |
FEMCO Fuel Division |
Heineken Investment |
Other (1) | Consolidation Adjustments |
Consolidated | ||||||||||||||||||||||||
Total revenues |
Ps. | 94,444 | Ps. | 88,440 | Ps. | 28,004 | Ps. | 23,268 | Ps. | | Ps. | 20,149 | Ps. | (9,934 | ) | Ps. | 244,371 | |||||||||||||||
Intercompany revenue |
2,697 | 157 | | 7 | | 7,073 | (9,934 | ) | | |||||||||||||||||||||||
Gross profit |
43,095 | 34,636 | 8,202 | 2,324 | | 4,965 | (2,430 | ) | 90,792 | |||||||||||||||||||||||
Administrative expenses |
| | | | | | | 9,519 | ||||||||||||||||||||||||
Selling expenses |
| | | | | | | 58,992 | ||||||||||||||||||||||||
Other income |
| | | | | | | 935 | ||||||||||||||||||||||||
Other expenses |
| | | | | | | 2,454 | ||||||||||||||||||||||||
Interest expense |
3,475 | 2,706 | 578 | 593 | | 1,188 | (1,570 | ) | 6,970 | |||||||||||||||||||||||
Interest income |
551 | 171 | 8 | 64 | 4 | 2,253 | (1,523 | ) | 1,528 | |||||||||||||||||||||||
Other net finance income (3) |
| | | | | | | (1,897 | ) | |||||||||||||||||||||||
Income before income taxes and share of the profit of equity accounted investees |
8,939 | 4,824 | 420 | 94 | 1 | (1,035 | ) | 180 | 13,423 | |||||||||||||||||||||||
Income taxes |
2,519 | 40 | 65 | 33 | (493 | ) | 1,945 | | 4,109 | |||||||||||||||||||||||
Share of the profit of equity accounted investees, net of tax |
(64 | ) | (22 | ) | | | 3,138 | | | 3,052 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income from continuing operations |
| | | | | | | 12,366 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income from discontinued operations |
| | | | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Non-cash items other than depreciation and amortization (2) |
360 | 159 | 9 | 72 | | 494 | | 1,094 |
26
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
Investments in equity accounted investees |
10,618 | 252 | | | 83,724 | 261 | | 94,855 | ||||||||||||||||||||||||
Total assets |
259,728 | 109,392 | 53,694 | 16,092 | 85,674 | 158,582 | (51,149 | ) | 632,013 | |||||||||||||||||||||||
Total liabilities |
130,538 | 90,709 | 40,948 | 15,154 | 3,297 | 70,887 | (51,242 | ) | 300,291 | |||||||||||||||||||||||
Investments in fixed assets (4) |
3,961 | 4,505 | 595 | 244 | | 998 | (83 | ) | 10,220 |
(1) | Includes other companies and corporate (see Note 1). |
(2) | Includes bottle breakage. |
(3) | Includes foreign exchange loss, net; gain on monetary position for subsidiaries in hyperinflationary economies; and market value loss on financial instruments. |
(4) | Includes acquisitions and disposals of property, plant and equipment, intangible assets and other long-lived assets. |
2018 |
Coca-Cola FEMSA |
FEMCO Proximity Division |
FEMCO Health Division |
FEMCO Fuel Division |
Heineken Investment |
Other (1) | Consolidation Adjustments |
Consolidated | ||||||||||||||||||||||||
Total revenues |
Ps. | 88,692 | Ps. | 80,134 | Ps. | 25,834 | Ps. | 22,104 | Ps. | Ps. | 20,443 | Ps. | (10,268 | ) | Ps. | 226,939 | ||||||||||||||||
Intercompany revenue |
2,456 | 117 | | | | 7,695 | (10,268 | ) | ||||||||||||||||||||||||
Gross profit |
41,073 | 29,569 | 7,789 | 1,803 | | 5,158 | (2,105 | ) | 83,287 | |||||||||||||||||||||||
Administrative expenses |
| | | | | | | 8,513 | ||||||||||||||||||||||||
Selling expenses |
| | | | | | | 55,299 | ||||||||||||||||||||||||
Other income |
| | | | | | | 605 | ||||||||||||||||||||||||
Other expenses |
| | | | | | | 1,867 | ||||||||||||||||||||||||
Interest expense |
3,688 | 833 | 396 | 101 | | 1,051 | (1,191 | ) | 4,878 | |||||||||||||||||||||||
Interest income |
426 | 176 | 58 | 128 | 4 | 1,653 | (1,191 | ) | 1,254 | |||||||||||||||||||||||
Other net finance expenses (3) |
| | | | | | | 375 | ||||||||||||||||||||||||
Income before income taxes and share of the profit of equity accounted investees |
8,175 | 4,987 | 573 | 244 | | 960 | 24 | 14,963 | ||||||||||||||||||||||||
Income taxes |
2,499 | 139 | 363 | 73 | 1 | 1,746 | | 4,821 | ||||||||||||||||||||||||
Share of the profit of equity accounted investees, net of tax |
(110 | ) | (12 | ) | | | 3,120 | 1 | | 2,999 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income from continuing operations |
| | | | | | | 13,141 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income from discontinued operations |
| | | | | | | 166 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Consolidated net income |
| | | | | | | 13,307 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Depreciation and a amortization |
4,802 | 2,324 | 494 | 71 | | 396 | | 8,087 | ||||||||||||||||||||||||
Non-cash items other than depreciation and amortization |
372 | 177 | 9 | 6 | 72 | | 636 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Investments in equity accounted investees (5) |
10,518 | 84 | | | 83,461 | 252 | | 94,315 | ||||||||||||||||||||||||
Total assets (5) |
263,787 | 75,146 | 35,881 | 7,015 | 86,340 | 150,674 | (42,462 | ) | 576,381 | |||||||||||||||||||||||
Total liabilities (5) |
132,037 | 56,468 | 23,357 | 6,142 | 4,054 | 61,340 | (42,559 | ) | 240,839 | |||||||||||||||||||||||
Investments in fixed assets (4) |
11,069 | 9,441 | 1,162 | 520 | | 2,391 | (317 | ) | 24,266 |
27
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
(1) | Includes other companies and corporate (see Note 1). |
(2) | Includes bottle breakage. |
(3) | Includes foreign exchange gain, net; gain on monetary position for subsidiaries in hyperinflationary economies; and market value loss on financial instruments. |
(4) | Includes acquisitions and disposals of property, plant and equipment, intangible assets and other long-lived assets. |
(5) | As of December 31, 2018 |
b) | By Geographic Area: |
The Company aggregates geographic areas into the following for the purposes of its consolidated financial statements: (i) Mexico and Central America division (comprising the following countries: Mexico, Guatemala, Nicaragua, Costa Rica and Panama) and (ii) the South America division (comprising the following countries: Brazil, Argentina, Colombia, Chile, Ecuador, Peru and Uruguay). (iii) Europe (comprised of the Companys equity method investment in Heineken Group). For further information related with aggregates geographic areas see Note 24.2 Disaggregation of revenue.
Geographic disclosure for the Company non-current assets is as follow:
June 30, 2019 | December 31, 2018 | |||||||
Mexico and Central America (1) |
Ps. | 233,686 | Ps. | 195,310 | ||||
South America (2) |
137,247 | 120,003 | ||||||
Europe |
83,724 | 83,461 | ||||||
|
|
|
|
|||||
Consolidated |
Ps. | 454,657 | Ps. | 398,774 | ||||
|
|
|
|
(1) | Domestic (Mexico only) non-current assets were Ps. 228,201 and Ps. 185,857, as of June 30, 2019 and December 31, 2018, respectively. |
(2) | South America non-current assets includes Brazil, Argentina, Colombia, Chile and Uruguay. Brazilian non-current assets were Ps. 76.921 and Ps. 76,869, as of June 30, 2019 and December 31, 2018, respectively. Colombia non-current assets were Ps. 17,227 and Ps. 16,664, as of June 30, 2019 and December 31, 2018, respectively. Argentina non-current assets were Ps. 4,808 and Ps. 4,538, as of June 30, 2019 and December 31, 2018, respectively. Chile non-current assets were Ps. 33,248 and Ps. 16,787, as of June 30, 2019 and December 31, 2018, respectively. Uruguay non-current assets were Ps. 5,012 and Ps. 5,145, as of June 30, 2019 and December 31, 2018, respectively. |
Note 24. Revenues
24.1 | Nature of goods sold and services |
The information sets below described the core activities of the business units from which the Company generates its revenues. According to IFRS 15, Revenue from Contracts with Customers, the performance obligation for the Companys business units are satisfied in a point in time that the control of good and services are totally transferred to the customers. For detail information about business segments, see Note 23.
Segment |
Product or Service |
Nature, timing to fulfill the performance obligation and significant payment terms | ||
Coca-Cola FEMSA | Beverages sales | Includes the delivery of beverages to customers and wholesalers. The transaction prices are assigned to each product on sale based on its own sale price separately, net of promotions and discounts. The performance obligation is satisfied at the point in time the product on sale is delivered to the customer.
| ||
Services revenues | Includes the rendering of manufacturing services, logistic and administrative services. The transaction prices are assigned to each product on sale based on its own sale price if sold separately. The performance obligation is satisfied at the point in time the product on sale is delivered to the customer.
| |||
FEMCO Proximity Division |
Products sales | Operates the largest chain of small-format stores in Mexico and Latin America including as some of its principal products as beers, cigarettes, sodas, other beverages and snacks. The performance obligation is satisfied at the time of the sale or at the moment the control of the product is transferred and the payment is made by the customer.
| ||
Commercial revenues | Includes mainly the commercialization of spaces within stores, and revenues related to promotions and financial services. The performance obligation is satisfied at the point in time the service is render to the customer. |
28
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
FEMCO Health Division |
Product sales | The core products include patent and generic formulas of medicines, beauty products, medical supplements, housing and personnel care products. The performance obligation is satisfied at the point in time of the sale or at the moment the control of the product is transferred to the customer.
| ||
Services revenues | Rending of services adding value as financial institutions, medical consultation and some financial services. The performance obligation is satisfied at the point in time of the rendering or the control is transferred to the customer.
| |||
FEMCO Fuel Division |
Services revenues | The core products are sold in the retail service stations as fuels, diesel, motor oils and other car care products. The performance obligation is satisfied at the point in time on sale and/or the control is transferred to the customer.
| ||
Others | Integral logistic services | Rendering a wide range of logistic services and maintenance of vehicles to subsidiaries and customers. The operations are on a daily, monthly or based upon the customer request. The revenue is recognized progressively during the time the service is rendered in a period no greater than a month.
| ||
Production and sale of commercial refrigeration, plastic solutions and sale of equipment for food processing. | Involves the production, commercialization of refrigerators including its delivery and installation and offering of integral maintenance services at the point of sale. Design, manufacturing and recycling of plastic products. In addition, it includes the sale of equipment for food processing, storage and weighing. The revenue recognition is performed at the time in which the corresponding installation is concluded. The recognition of other business lines is performed at the point of sale or at the time the control of the product is transferred to the customer. |
29
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
24.2 Disaggregation of revenue
The information sets below described the disaggregation of revenue by geographic area, business unit and products and services categories in which the Company operates. The timing in which the revenues is recognized by the business units in the Company, is the point in the time in which control of goods and services is transferred in its entirely to the customer. For the six-month period ended June 30, 2019 and 2018, the disaggregation of revenue by geographic area, business unit and products and services categories is described below:
Coca-Cola FEMSA | FEMCO Proximity Division |
FEMCO Health Division |
FEMCO Fuel Division |
Other Segments |
Total | |||||||||||||||||||||||||||||||||||||||||||
2019 | 2018(1) | 2019 | 2018(1) | 2019 | 2018(1) | 2019 | 2018(1) | 2019 | 2018(1) | 2019 | 2018(1) | |||||||||||||||||||||||||||||||||||||
By geographic areas: |
||||||||||||||||||||||||||||||||||||||||||||||||
Mexico and Central America (2) |
Ps. 53,830 | 48,670 | 87,524 | 79,461 | 4,075 | 3,850 | 23,268 | 22,104 | 15,184 | 15,453 | 183,881 | 169,538 | ||||||||||||||||||||||||||||||||||||
South America (3) |
40,614 | 40,022 | 916 | 673 | 23,929 | 21,984 | | | 4,946 | 4,978 | 70,405 | 67,657 | ||||||||||||||||||||||||||||||||||||
Venezuela |
| | | | | | | | 19 | 12 | 19 | 12 | ||||||||||||||||||||||||||||||||||||
Total revenues |
94,444 | 88,692 | 88,440 | 80,134 | 28,004 | 25,835 | 23,268 | 22,104 | 20,149 | 20,443 | 254,305 | 237,207 | ||||||||||||||||||||||||||||||||||||
Consolidation adjustments |
2,697 | 2,456 | 157 | 117 | | | 7 | | 7,073 | 7,695 | 9,934 | 10,268 | ||||||||||||||||||||||||||||||||||||
Consolidated revenues |
91,747 | 86,236 | 88,283 | 80,017 | 28,004 | 25,835 | 23,261 | 22,104 | 13,076 | 12,747 | 244,371 | 226,939 | ||||||||||||||||||||||||||||||||||||
By products and/or services |
||||||||||||||||||||||||||||||||||||||||||||||||
Products sold in the point-of-sale |
Ps. 94,444 | 88,692 | 88,440 | 80,134 | 28,004 | 25,835 | 23,268 | 22,104 | 6,397 | 6,650 | 240,553 | 223,414 | ||||||||||||||||||||||||||||||||||||
Services revenues |
| | | | | | | | 13,752 | 13,793 | 13,752 | 13,793 | ||||||||||||||||||||||||||||||||||||
Consolidation adjustments |
2,697 | 2,456 | 157 | 117 | | | 7 | | 7,073 | 7,695 | 9,934 | 10,268 | ||||||||||||||||||||||||||||||||||||
Consolidated revenues |
91,747 | 86,236 | 88,283 | 80,017 | 28,004 | 25,834 | 23,261 | 22,104 | 13,076 | 12,748 | 244,371 | 226,939 |
(1) | For IFRS 15 adoption purposes, the Company applies the modified retrospective method in which no comparative information is restated for previous periods. The Company recognized no adjustment as a result of adopting IFRS 15. |
(2) | Central America includes Guatemala, Nicaragua, Costa Rica and Panama. Domestic (Mexico only) revenues were Ps. 167,754 and Ps. 153,386 for the six-month period ended June 30, 2019 and 2018, respectively. |
(3) | South America includes Brazil, Argentina, Colombia, Chile, Uruguay and Venezuela, although Venezuela is shown separately above. South America revenues include Brazilian revenues of Ps. 31,513and Ps. 30,018 for the six-month period ended June 30, 2019 and 2018, respectively. South America revenues include Colombia revenues of Ps. 7,883 and Ps. 8,355 for the six-month period ended June 30, 2019 and 2018, respectively. South America revenues include Argentina revenues of Ps. 3,851 and Ps. 5,780 for the six-month period ended June 30, 2019 and 2018, respectively. South America revenues include Chile revenues of Ps. 24,444 and Ps. 22,339 for the six-month period ended June 30, 2019 and 2018, respectively. South America revenues include Uruguay revenue of Ps. 1,653 for the six-month period ended June 30, 2019. |
30
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. AND SUBSIDIARIES
MONTERREY, N.L., MEXICO
As of June 30, 2019 and December 31, 2018 and for the six-month periods ended June 30, 2019 and 2018.
Amounts expressed in millions of U.S. dollars ($) and in millions of Mexican pesos (Ps.).
24.3 Contract Balances
As of June 30, 2019, no significant cost was identified incurred to obtain or accomplished a contract that might be capitalized as assets. No significant contacts have been entered into for which the Company has not performed all the obligations as well as additional costs associate to it.
24.4 Transaction price assigned to remaining performance obligations
No performance obligations were identified in customer contracts that are not included in the transaction price, as a result of identified variable considerations per each business unit are part of the transaction price through be consider highly probable that not occurs a significant reversion of the revenue amount.
Note 25. Subsequent Events
On August 6, 2019 was announced an agreement to enter into a 50-50 Joint Venture with Raĺzen. Through this agreement, FEMSA Comercio is expected to acquire a 50% interest in Raĺzen Conveniências. The full Enterprise Value of Raĺzen Conveniências for the purpose of this transaction is R$1,122 Million, free of any debt or cash, and FEMSA Comercios 50% interest is therefore valued at R$561 Million. The transaction is subject to customary regulatory approvals.
On September 26, 2019, the Company has signed a non-binding Memorandum of Understanding (MOU) to acquire a minority stake in privately-held Jetro Restaurant Depot (JRD) for an amount of US$750 million. JRD is a leader in the wholesale business-to-business cash and carry retail foodservice segment in the United States. JRD currently operates over 130 stores across the United States under the Jetro Cash and Carry and Restaurant Depot. The transaction is subject to the execution of definitive agreements, which is expected to occur in October of 2019, and to customary regulatory approvals, which are expected to be obtained in the fourth quarter of 2019.
31