Post-Employment and Other Non-current Employee Benefits (Tables)

12 Months Ended

Dec. 31, 2024

Disclosure of defined benefit plans [abstract]

In Mexico, actuarial calculations for pension and retirement plans and seniority premiums, as well as the associated cost for the period, were determined using the following long-term assumptions:


Mexico	2024		2023		2022
Financial:
Discount rate used to calculate the defined benefit obligation and the net interest on the net defined benefit liability (asset)	10.5	%	10.2	%	9.9	%
Salary increase: (Non-Union/Union)	4.8	%	4.8	%	4.8	%
Future pension increase	3.8	%	3.8	%	3.8	%
Biometric:
Mortality	EMSSA 2009 (1)		EMSSA 2009 (1)		EMSSA 2009 (1)
Disability	IMSS 97 (2)		IMSS 97 (2)		IMSS 97 (2)
Normal retirement age	60 years		60 years		60 years
Rest of employee turnover	BMAR2007 (3)		BMAR2007 (3)		BMAR2007 (3)

(1) EMSSA. Mexican Experience of Social Security (for its initials in Spanish)

(2) IMSS. Mexican Experience of Instituto Mexicano del Seguro Social (for its initials in Spanish)

(3) BMAR. Actuary experience

Summary of Defined Benefit Plan Expected Future Benefit Payments

Based on these assumptions, the amounts of benefits expected to be paid out in the following years are as follows:


	Pension and Retirement Plans	Seniority Premiums
2025	Ps. 455	Ps. 117
2026	237	82
2027	366	92
2028	294	101
2029	320	113
2030-2033	2,107	675

Balances of Liabilities for Post-employment and Other Non-current Employee Benefits

Balances of the liabilities for post-employment and other non-current employee benefits


	2024	2023
Pension and Retirement Plans:
Vested benefit obligation	Ps. 978	Ps. 653
Non-vested benefit obligation	2,506	2,091
Accumulated benefit obligation	3,484	2,744
Excess of projected defined benefit obligation over accumulated benefit obligation	1,600	1,284
Defined benefit obligation	5,084	4,028
Pension plan funds at fair value	(1,429)	(1,303)
Net defined benefit liability	Ps. 3,655	Ps. 2,725

Seniority Premiums:
Vested benefit obligation	Ps. 500	Ps. 320
Non-vested benefit obligation	445	344
Accumulated benefit obligation	945	664
Excess of projected defined benefit obligation over accumulated benefit obligation	393	294
Defined benefit obligation	1,338	958
Seniority premium plan funds at fair value	(126)	(123)
Net defined benefit liability	Ps. 1,212	Ps. 835
Total post-employment and other non-current employee benefits	Ps. 4,867	Ps. 3,560

Summary of Trust Assets

Trust assets consist of fixed and variable return financial instruments recorded at fair value, which are invested as follows:


Type of instrument	2024		2023
Fixed return:
Traded securities	19	%	27	%
Life annuities	17	%	18	%
Bank instruments	5	%	5	%
Federal government instruments	42	%	36	%
Variable return:
Publicly traded shares	17	%	14	%
	100	%	100	%

Summary of Amounts Recognized in Consolidated Income Statements and Consolidated Statement of Changes in Equity

Amounts recognized in the consolidated income statements and the consolidated statements of changes in equity

Consolidated income statement

Accumulated OCI

2024

Current Service Cost

Past Service Cost

(Gain) or Loss on Settlement or curtailment

Net Interest on the Net Defined Benefit Liability

Remeasurements of the Net Defined Benefit Liability net of taxes

Pension and retirement plans

Ps. 235

Ps. 93

Ps. (107)

Ps. 224

Ps. 1,299

Seniority premiums

(8)

355

Total

Ps. 331

Ps. 132

Ps. (115)

Ps. 305

Ps. 1,654

Consolidated Income statement

Accumulated OCI

2023

Current Service Cost

Past Service Cost

(Gain) or Loss on Settlement or curtailment

Net Interest on the Net Defined Benefit Liability

Remeasurements of the Net Defined Benefit Liability net of taxes

Pension and retirement plans

Ps. 233

Ps. 155

Ps. (126)

Ps. 222

Ps. 625

Seniority premiums

(7)

122

Total

Ps. 320

Ps. 163

Ps. (133)

Ps. 297

Ps. 747

Consolidated Income statement

Accumulated OCI

2022

Current Service Cost

Past Service Cost

(Gain) or Loss on Settlement or curtailment

Net Interest on the Net Defined Benefit Liability

Remeasurements of the Net Defined Benefit Liability net of taxes

Pension and retirement plans

Ps. 246

Ps. 47

Ps. (85)

Ps. 141

Ps. 804

Seniority premiums

(9)

145

108

Total

Ps. 340

Ps. 53

Ps. (94)

Ps. 286

Ps. 912

Summary of Remeasurements of Net Defined Benefit Liability Recognized in Other Comprehensive Income

Remeasurements of the net defined benefit liability recognized in other comprehensive income are as follows (amounts are net of tax):


	2024	2023	2022
Amount accumulated in other comprehensive income as of the beginning of the periods	Ps. 747	Ps. 912	Ps. 1,240
Recognized during the year (obligation liability and plan assets)	931	101	124
Actuarial (gains) losses arising from changes in financial assumptions	(185)	(148)	(375)
Actuarial gains arising from changes in demographic assumptions	—	(5)	1
Foreign exchange rate valuation (gain) loss	161	(101)	(78)

Effect on settlement	—	(12)	—
Amount accumulated in other comprehensive income as of the end of the period, net of tax	Ps. 1,654	Ps. 747	Ps. 912

Summary of Changes in the Balance of the Defined Benefit Obligation for Post-employment

Changes in the balance of the defined benefit obligation for post-employment and other non-current employee benefits


	2024	2023	2022
Pension and Retirement Plans:
Balance at beginning of year	Ps. 4,028	Ps. 4,199	Ps. 4,515
Current service cost	235	233	246
Effect of curtailment	(108)	(144)	(86)
Interest expense	361	346	317
Actuarial (gains) or losses	726	(214)	(355)
Foreign exchange (gain) loss	203	(151)	(134)
Benefits paid	(462)	(378)	(355)
Past service cost	101	137	47
Business acquisitions	—	—	4
Balance at end of year	Ps. 5,084	Ps. 4,028	Ps. 4,199

Seniority Premiums:
Balance at beginning of year	Ps. 958	Ps. 926	Ps. 978
Current service cost	96	87	94
Effect of curtailment	(8)	(14)	(9)
Interest expense	97	88	76
Actuarial (gains) or losses	339	29	(97)
Benefits paid	(183)	(166)	(128)
Past service cost	39	8	6
Business acquisitions	—	—	6
Balance at end of year	Ps. 1,338	Ps. 958	Ps. 926

Summary of Changes in the Balance of Plan Assets

Changes in the balance of trust assets


	2024	2023	2022
Pension and retirement plans:
Balance at beginning of year	Ps. 1,303	Ps. 1,288	Ps. 1,234
Actual return on trust assets	142	41	50
Foreign exchange gain	6	(4)	—

Life annuities	(22)	9	—
Benefits paid	—	—	4
Plan amendments	Ps. —	Ps. (31)	Ps. —
Balance at end of year	Ps. 1,429	Ps. 1,303	Ps. 1,288

Seniority premiums
Balance at beginning of year	Ps. 123	Ps. 128	Ps. 133
Actual return on trust assets	3	(5)	(5)
Balance at end of year	Ps. 126	Ps. 123	Ps. 128

Summary of Amount of Defined Benefit Plan Expense and OCI Impact in Absolute Terms of Variation on Net Defined Benefit Liability

The following table presents the impact in absolute terms of a variation of 1.0% in the assumptions on the net defined benefit liability associated with the Company’s defined benefit plans for post-employment and other non-current employee benefits. The sensitivity of this 1.0% on the significant actuarial assumptions is based on projected long-term discount rates for Mexico and yield curve projections of long-term Mexican government bonds - CETES:

+1.0%

Consolidated income statement

Accumulated OCI

Discount rate used to calculate the defined benefit obligation and the net
interest on the net defined benefit liability (asset)

Current
Service Cost

Past Service
Cost

Gain or
Loss on
Settlement or curtailment

Net Interest on
the Net Defined
Benefit Liability

Remeasurements
of the Net
Defined Benefit
Liability

Pension and retirement plans

Ps. 218

Ps. 97

Ps. (117)

Ps. 187

Ps. 1,501

Seniority premiums

Ps. 86

Ps. 36

Ps. (7)

Ps. 76

Ps. 440

Total

Ps. 304

Ps. 133

Ps. (124)

Ps. 263

Ps. 1,941

Expected salary increase

Current
Service Cost

Past Service
Cost

Gain or
Loss on
Settlement or curtailment

Net Interest on
the Net Defined
Benefit Liability

Remeasurements
of the Net
Defined Benefit
Liability

Pension and retirement plans

Ps. 252

Ps. 108

Ps. (128)

Ps. 250

Ps. 1,677

Seniority premiums

Ps. 113

Ps. 41

Ps. (8)

Ps. 86

Ps. 486

Total

Ps. 365

Ps. 149

Ps. (136)

Ps. 336

Ps. 2,163

- 1.0%

Consolidated income statement

Accumulated OCI

Discount rate used to calculate the defined benefit obligation and the net
interest on the net defined benefit liability (asset)

Current
Service Cost

Past Service
Cost

Gain or
Loss on
Settlement or curtailment

Net Interest on
the Net Defined
Benefit Liability

Remeasurements
of the Net
Defined Benefit
Liability

Pension and retirement plans

Ps. 211

Ps. 144

Ps. (118)

Ps. 173

Ps. 634

Seniority premiums

Ps. 80

Ps. 7

Ps. (6)

Ps. 67

Ps. 117

Total

Ps. 291

Ps. 151

Ps. (124)

Ps. 240

Ps. 751

Expected salary increase

Current
Service Cost

Past Service
Cost

Gain or
Loss on
Settlement or curtailment

Net Interest on
the Net Defined
Benefit Liability

Remeasurements
of the Net
Defined Benefit
Liability

Pension and retirement plans

Ps. 253

Ps. 171

Ps. (134)

Ps. 249

Ps. 681

Seniority premiums

Ps. 93

Ps. 9

Ps. (8)

Ps. 82

Ps. 143

Total

Ps. 346

Ps. 180

Ps. (142)

Ps. 331

Ps. 824

Summary of Employee Benefit Expenses Recognized in Consolidated Income Statements

For the years ended December 31, 2024, 2023 and 2022, employee benefits expenses recognized in the consolidated income statements are as follows:


	2024	2023	2022
Included in cost of goods sold:
Wages and salaries	Ps. 6,100	Ps. 5,204	Ps. 4,956
Social security costs	1,989	1,628	1,522
Employee profit sharing	242	139	145
Pension and seniority premium costs (See Note 15.4)	22	24	2
Share-based payment expense (See Note 16.2)	1	8	6
Included in selling and distribution expenses:
Wages and salaries	23,389	20,090	18,403
Social security costs	7,079	5,912	5,272
Employee profit sharing	1,315	756	862
Pension and seniority premium costs (See Note 15.4)	223	232	250
Share-based payment expense (See Note 16.2)	65		—
Included in administrative expenses:
Wages and salaries	4,213	3,090	3,250
Social security costs	913	750	710
Employee profit sharing	92	164	62
Pension and seniority premium costs (See Note 15.4)	65	95	47
Share-based payment expense (See Note 16.2)	302	311	320
Total employee benefits expense	Ps. 46,010	Ps. 38,403	Ps. 35,807