Schedule of Property, Plant and Equipment, Net Acquisition Cost |
Acquisition cost: | |
As of
December 31,
2023 | | |
Additions | | |
Disposals | | |
Transfers | | |
Foreign currency translation | | |
As of
December 31,
2024 | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Land | |
Ps. | 1,302,493 | | |
| - | | |
| (808,247 | ) | |
| (206,581 | ) | |
| - | | |
| 287,665 | |
Molds and machinery | |
| 611,337 | | |
| 207 | | |
| (4,426 | ) | |
| 36,366 | | |
| - | | |
| 643,484 | |
Vehicles | |
| 32,193 | | |
| 2,284 | | |
| (2,996 | ) | |
| - | | |
| - | | |
| 31,481 | |
Computers and equipment | |
| 126,324 | | |
| 21,808 | | |
| (10,199 | ) | |
| 31,583 | | |
| 24,460 | | |
| 193,976 | |
Leasehold improvements | |
| 38,562 | | |
| - | | |
| (15,856 | ) | |
| 130,954 | | |
| - | | |
| 153,660 | |
Buildings | |
| 1,062,347 | | |
| 1,021 | | |
| (118,116 | ) | |
| - | | |
| - | | |
| 945,252 | |
Construction in progress | |
| 84,978 | | |
| 148,603 | | |
| (8,594 | ) | |
| (198,903 | ) | |
| 52 | | |
| 26,136 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | 3,258,234 | | |
| 173,923 | | |
| (968,434 | ) | |
| (206,581 | )* | |
| 24,512 | | |
| 2,281,654 | |
| (*) | Transfer to assets held for sale see note 1b. |
Acquisition cost: | |
As
of
December 31,
2022 | | |
Additions | | |
Disposals | | |
Transfers | | |
Foreign currency translation | | |
As of
December 31,
2023 | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Land | |
Ps. | 1,302,493 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,302,493 | |
Molds and machinery | |
| 558,027 | | |
| 1,002 | | |
| (9,058 | ) | |
| 61,366 | | |
| - | | |
| 611,337 | |
Vehicles | |
| 21,773 | | |
| 2,099 | | |
| (3,168 | ) | |
| 11,489 | | |
| - | | |
| 32,193 | |
Computers and equipment | |
| 122,502 | | |
| 16,583 | | |
| (11,879 | ) | |
| 17,593 | | |
| (18,475 | ) | |
| 126,324 | |
Leasehold improvements | |
| 43,238 | | |
| - | | |
| (4,820 | ) | |
| 144 | | |
| - | | |
| 38,562 | |
Buildings | |
| 1,032,032 | | |
| - | | |
| - | | |
| 30,315 | | |
| - | | |
| 1,062,347 | |
Construction in progress | |
| 110,232 | | |
| 105,871 | | |
| (9,900 | ) | |
| (120,907 | ) | |
| (318 | ) | |
| 84,978 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | 3,190,297 | | |
| 125,555 | | |
| (38,825 | ) | |
| - | | |
| (18,793 | ) | |
| 3,258,234 | |
Acquisition cost: | |
As of
January 1,
2022 | | |
Subsidiaries’
Acquisitions | | |
Additions | | |
Disposals | | |
Transfers | | |
Foreign currency translation | | |
As of
December 31,
2022 | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Land | |
Ps. | 49,256 | | |
| 1,253,237 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,302,493 | |
Molds and machinery | |
| 270,148 | | |
| 237,818 | | |
| 1,081 | | |
| (18,319 | ) | |
| 67,299 | | |
| - | | |
| 558,027 | |
Vehicles | |
| 17,714 | | |
| - | | |
| 6,183 | | |
| (2,124 | ) | |
| - | | |
| - | | |
| 21,773 | |
Computers and equipment | |
| 80,979 | | |
| 101,512 | | |
| 9,605 | | |
| (99,640 | ) | |
| 32,544 | | |
| (2,498 | ) | |
| 122,502 | |
Leasehold improvements | |
| 38,115 | | |
| 1,430 | | |
| 479 | | |
| - | | |
| 3,214 | | |
| - | | |
| 43,238 | |
Buildings | |
| 678,298 | | |
| 321,994 | | |
| - | | |
| - | | |
| 31,740 | | |
| - | | |
| 1,032,032 | |
Construction in progress | |
| 97,284 | | |
| 41,790 | | |
| 107,260 | | |
| (1,302 | ) | |
| (134,797 | ) | |
| (3 | ) | |
| 110,232 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | 1,231,794 | | |
| 1,957,781 | | |
| 124,608 | | |
| (121,385 | ) | |
| - | | |
| (2,501 | ) | |
| 3,190,297 | |
|
Schedule of Property, Plant and Equipment Accumulated Depreciation |
Accumulated depreciation: | |
As of
December 31,
2023 | | |
Depreciation expense | | |
Disposals | | |
Foreign currency translation | | |
As of December 31,
2024 | |
| |
| | |
| | |
| | |
| | |
| |
Molds and machinery | |
Ps. | (174,392 | ) | |
| (78,360 | ) | |
| 3,938 | | |
| - | | |
| (248,814 | ) |
Vehicles | |
| (14,060 | ) | |
| (7,000 | ) | |
| 1,976 | | |
| - | | |
| (19,084 | ) |
Computers and equipment | |
| (17,554 | ) | |
| (39,008 | ) | |
| 9,964 | | |
| (22,401 | ) | |
| (68,999 | ) |
Leasehold improvements | |
| (27,569 | ) | |
| (6,750 | ) | |
| 15,818 | | |
| - | | |
| (18,501 | ) |
Buildings | |
| (114,306 | ) | |
| (49,030 | ) | |
| 38,555 | | |
| - | | |
| (124,781 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | (347,881 | ) | |
| (180,148 | ) | |
| 70,251 | | |
| (22,401 | ) | |
| (480,179 | ) |
Accumulated depreciation: | |
As of
December 31,
2022 | | |
Depreciation expense | | |
Disposals | | |
Foreign currency translation | | |
As of December 31,
2023 | |
| |
| | |
| | |
| | |
| | |
| |
Molds and machinery | |
Ps. | (103,267 | ) | |
| (74,657 | ) | |
| 3,532 | | |
| - | | |
| (174,392 | ) |
Vehicles | |
| (9,095 | ) | |
| (5,968 | ) | |
| 1,003 | | |
| - | | |
| (14,060 | ) |
Computers and equipment | |
| (7,997 | ) | |
| (37,443 | ) | |
| 11,829 | | |
| 16,057 | | |
| (17,554 | ) |
Leasehold improvements | |
| (31,066 | ) | |
| (1,323 | ) | |
| 4,820 | | |
| - | | |
| (27,569 | ) |
Buildings | |
| (65,498 | ) | |
| (48,808 | ) | |
| - | | |
| - | | |
| (114,306 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | (216,923 | ) | |
| (168,199 | ) | |
| 21,184 | | |
| 16,057 | | |
| (347,881 | ) |
Accumulated depreciation: | |
As of
January 1,
2022 | | |
Depreciation expense | | |
Disposals | | |
Foreign currency translation | | |
As of
December 31,
2022 | |
| |
| | |
| | |
| | |
| | |
| |
Molds and machinery | |
Ps. | (48,761 | ) | |
| (60,965 | ) | |
| 6,459 | | |
| - | | |
| (103,267 | ) |
Vehicles | |
| (5,283 | ) | |
| (3,992 | ) | |
| 180 | | |
| - | | |
| (9,095 | ) |
Computers and equipment | |
| (54,188 | ) | |
| (40,738 | ) | |
| 84,523 | | |
| 2,406 | | |
| (7,997 | ) |
Leasehold improvements | |
| (29,936 | ) | |
| (1,134 | ) | |
| 4 | | |
| - | | |
| (31,066 | ) |
Buildings | |
| (24,134 | ) | |
| (41,364 | ) | |
| - | | |
| - | | |
| (65,498 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | (162,302 | ) | |
| (148,193 | ) | |
| 91,166 | | |
| 2,406 | | |
| (216,923 | ) |
|