v3.25.1
Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of detailed information about intangible assets [abstract]  
Summary of Reconciliation of Changes in Intangible Assets and Goodwill
Rights to Produce and Distribute Coca-Cola trademark ProductsGoodwillOther indefinite
lived intangible assets
Technology costs and management
systems
Development
systems
Other
amortizable
Total
Balance as of January 1, 2022Ps. 76,139Ps. 22,909Ps. 1,192Ps. 6,960Ps. 375Ps. 1,102Ps. 108,677
Purchases (1)
461,13841,188
Additions from business combinations1,116205171,338
Transfer65(158)93
Disposals(775)(775)
Effect of movements in exchange rates(756)144(150)(51)(13)(70)(896)
Changes in value on the recognition of inflation effects8080
Cost as of December 31, 2022Ps. 76,499Ps. 23,258Ps. 1,042Ps. 6,262Ps. 1,342Ps. 1,209Ps. 109,612
Balance as of January 1, 2023Ps. 76,499Ps. 23,258Ps. 1,042Ps. 6,262Ps. 1,342Ps. 1,209Ps. 109,612
Purchases (1)
4385963251,377
Transfer(224)224307(708)401
Disposals(2)(1)(61)(64)
Effect of movements in exchange rates(1,568)(916)44(77)(30)(158)(2,705)
Changes in value on the recognition of inflation effects7070
Cost as of December 31, 2023Ps. 74,707Ps. 22,340Ps. 1,314Ps. 6,876Ps. 1,567Ps. 1,486Ps. 108,290
Balance as of January 1, 2024Ps. 74,707Ps. 22,340Ps. 1,314Ps. 6,876Ps. 1,567Ps. 1,486Ps. 108,290
Purchases (1)
302231,2246282,105
Transfer637(835)198
Disposals(50)(21)(71)
Effect of movements in exchange rates(85)(328)1539325(331)
Changes in value on the recognition of inflation effects (2)
256(5)(118)133
Cost as of December 31, 2024Ps. 74,622Ps. 22,012Ps. 1,309Ps. 8,010Ps. 1,954Ps. 2,219Ps. 110,126
    
 Rights to Produce and Distribute Coca-Cola trademark ProductsGoodwillOther indefinite
lived intangible assets
Technology costs and management
systems
Development
systems
Other
amortizable
Total
Accumulated amortization
Balance as of January 1, 2022Ps. (745)Ps. —Ps. —Ps. (4,946)Ps. —Ps. (812)Ps. (6,503)
Amortization expense(522)(246)(768)
Disposals775775
Effect of movements in exchange rate965101
Changes in value on the recognition of inflation effects(94)(1)(95)
Balance as of December 31, 2022Ps. (745)Ps. —Ps. —Ps. (4,691)Ps. —Ps. (1,054)Ps. (6,490)
Amortization expense(518)(318)(836)
Disposals5959
Effect of movements in exchange rate20512217
Changes in value on the recognition of inflation effects(78)(78)
Balance as of December 31, 2023Ps. (745)Ps. —Ps. —Ps. (5,082)Ps. —Ps. (1,301)Ps. (7,128)
Amortization expense(778)(207)(985)
Disposals2121
Effect of movements in exchange rate(68)39(29)
Changes in value on the recognition of inflation effects - amortization(129)(129)
Balance as of December 31, 2024Ps. (745)Ps. —Ps. —Ps. (6,036)Ps. —Ps. (1,469)Ps. (8,250)
Balance as of December 31, 2022Ps. 75,754Ps. 23,258Ps. 1,042Ps. 1,571Ps. 1,342Ps. 155Ps. 103,122
Balance as of December 31, 2023Ps. 73,962Ps. 22,340Ps. 1,314Ps. 1,794Ps. 1,567Ps. 185Ps. 101,162
Balance as of December 31, 2024Ps. 73,877Ps. 22,012Ps. 1,309Ps. 1,974Ps. 1,954Ps. 750Ps. 101,876
Disclosure of Aggregate Carrying Amounts of Goodwill and Distribution Rights Allocated to Each CGUl
The aggregate carrying amounts of goodwill, distribution rights, and other indefinite lived intangible assets allocated to each CGU are as follows:
20242023
MexicoPs. 57,689Ps. 56,662
Guatemala1,6951,684
Nicaragua404404
Costa Rica1,4391,418
Panama1,1701,169
Colombia3,6383,635
Brazil28,19930,018
Argentina512245
Uruguay2,4522,381
TotalPs. 97,198Ps. 97,616
Details of Key Assumptions by CGU for Impairment Test
The key assumptions by CGU for impairment test as of December 31, 2024 were as follows:
CGUPre-tax WACCPost –tax WACCExpected Annual Long-Term Inflation 2025-2029Expected
Volume
Growth
Rates 2025-2029
Mexico9.0 %6.3 %4.1 %5.4 %
Brazil10.9 %6.8 %3.6 %4.1 %
Colombia12.0 %7.9 %3.1 %6.6 %
Argentina16.0 %12.0 %35.1 %4.5 %
Guatemala9.5 %7.2 %4.0 %11.9 %
Costa Rica12.0 %8.5 %2.8 %6.6 %
Nicaragua23.0 %13.1 %3.5 %6.5 %
Panama11.7 %9.1 %1.8 %6.3 %
Uruguay9.5 %7.1 %5.1 %4.2 %
    
The key assumptions by CGU for impairment test as of December 31, 2023 were as follows:
CGUPre-tax WACCPost –tax WACCExpected Annual Long-Term Inflation 2024-2028Expected
Volume
Growth
Rates 2024-2028
Mexico9.0 %6.3 %4.3 %4.4 %
Brazil10.1 %6.8 %3.8 %3.8 %
Colombia12.2 %7.7 %4.2 %6.8 %
Argentina20.8 %16.1 %70.8 %4.8 %
Guatemala9.3 %7.3 %4.0 %14.9 %
Costa Rica11.4 %8.8 %2.9 %6.6 %
Nicaragua23.3 %16.4 %2.6 %6.5 %
Panama11.6 %8.6 %2.0 %7.8 %
Uruguay9.7 %7.4 %5.7 %3.7 %
Summary of Detailed Information About Sensitivity to Changes in Assumptions
CGUChange in WACCChange in Volume
Growth CAGR(1)
Effect on Valuation
Mexico+0.4p.p-1.0%Passes by 5.0x
Brazil+0.5p.p-1.0%Passes by 1.9x
Colombia+0.7p.p-1.0%Passes by 2.5x
Argentina+1.7p.p-1.0%Passes by 5.0x
Guatemala+0.5p.p-1.0%Passes by 7.3x
Costa Rica+0.5p.p-1.0%Passes by 3.9x
Nicaragua+1.7p.p-1.0%Passes by 1.1x
Panama+0.6p.p-1.0%Passes by 3.6x
Uruguay+0.1p.p-1.0%Passes by 3.0x
(1)     Compound Annual Growth Rate (“CAGR”)