Form 6-K/A
Table of Contents

 

 

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 Registrant’s 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 Registrant’s

Registration Statement on Form F-3ASR (File No. 333-233960).

 

 

 


Table of Contents

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.


Table of Contents

TABLE OF CONTENTS

 

    Page  

Forward-Looking Information

    1  

Presentation of Information

    2  

Operating and Financial Review – Second Quarter 2019

    3  

Recent Developments

    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-


Table of Contents

FORWARD-LOOKING INFORMATION

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 company’s 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


Table of Contents

PRESENTATION OF INFORMATION

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


Table of Contents

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 FEMSA’s 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


Table of Contents
     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


Table of Contents

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 FEMSA’s 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 FEMSA’s 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 FEMSA’s operating currencies as compared to the Mexican Peso, combined with volume declines in Argentina, Colombia and Mexico. FEMSA Comercio’s Proximity Division’s 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 Comercio’s Health Division’s 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 Comercio’s Fuel Division’s 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 Comercio’s 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 FEMSA’s operations and (iv) the depreciation in the average exchange rate of most of Coca-Cola FEMSA’s operating currencies as applied to Coca-Cola FEMSA’s 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 Comercio’s 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 Comercio’s 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 Comercio’s Fuel Division and (iii) the consolidation of Corporación GPF at FEMSA Comercio’s Health Division.

 

5


Table of Contents

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 FEMSA’s 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 Heineken’s 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 FEMSA’s 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 Comercio—Proximity Division

   Ps. 88,440      Ps. 80,134  

FEMSA Comercio—Health Division

     28,004        25,834  

FEMSA Comercio—Fuel 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


Table of Contents

FEMSA Comercio – Proximity Division

The Proximity Division’s 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 Division’s 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 Division’s 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 FEMSA’s 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 company’s operating currencies as compared to the Mexican peso, combined with volume declines in Argentina, Colombia and Mexico.

Coca-Cola FEMSA’s 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 FEMSA’s operations; and (iv) the depreciation in the average exchange rate of most of operating currencies as applied to Coca-Cola FEMSA’s 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


Table of Contents

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


Table of Contents

RECENT DEVELOPMENTS

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 FEMSA’s entry into Brazil’s 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


Table of Contents

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


Table of Contents

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.


Table of Contents

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
EX-99.1

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 Company’s 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
voting shares)

  

47.2% (1)

(63.0% of the
voting shares)

   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 FEMSA’s capital stock. In addition, shares representing 25% of Coca-Cola FEMSA’s 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 FEMSA’s subsidiaries and to third parties.

 

(1)

The Company controls Coca-Cola FEMSA’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 FEMSA’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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, Company’s 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, Company’s 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, Company’s 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, Company’s 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 FEMSA’s 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. Heineken’s 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 Company’s 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, Company’s 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, Company’s 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, Company’s 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, Company’s 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 Mexico’s 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, Company’s 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 Company’s 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 Company’s 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 Company’s 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 Vonpar’s acquisition

As disclosed in Note 4.1.3, on December 6, 2016, as part of the purchase price paid for the Coca-Cola FEMSA’s 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 FEMSA’s 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 Company’s 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 employee’s 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 company’s 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, Company’s 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 Company’s 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 Company’s 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 highest’s net sales levels during summer from April to August, as well as in December due to holidays. In Brazil, Uruguay and Argentina, highest’s net sales levels occur during summer from October to March and in December. In Chile, highest’s 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 Company’s operations results due to seasonality.

Note 23. Information by Segment

The information by segment is presented considering the Company’s 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 Company’s 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 Comercio’s “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 Company’s 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 Company’s 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 Comercio’s 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