XML 96 R72.htm IDEA: XBRL DOCUMENT v3.23.1
Business Combinations and Disposals - Purchase Allocation (Details) - MXN ($)
$ in Millions
12 Months Ended
Dec. 31, 2022
Dec. 31, 2020
Nov. 30, 2022
Oct. 31, 2022
May 31, 2022
Feb. 28, 2022
Jan. 31, 2022
Dec. 31, 2021
May 15, 2020
Disclosure of detailed information about business combination [line items]                  
Goodwill arising on acquisition $ 0                
CVI Refrigerants Ltda.                  
Disclosure of detailed information about business combination [line items]                  
Total current assets             $ 615    
Total non-current assets             972    
Assets recognised as of acquisition date             2,481    
Liabilities recognised as of acquisition date             (731)    
Identifiable assets acquired (liabilities assumed)             1,750    
Goodwill arising on acquisition             197    
Business acquisition, consideration transferred             1,947    
Amount to be paid             (186)    
Net payment on acquisition date             1,761    
Cash aquired             (104)    
Net cash paid             $ 1,657    
Business acquisition, percentage of voting equity interests acquired             100.00%    
CVI Refrigerants Ltda. | Distribution rights                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date             $ 894    
Valora                  
Disclosure of detailed information about business combination [line items]                  
Total current assets       $ 8,536          
Right of use assets       18,820          
Total non-current assets       8,515          
Assets recognised as of acquisition date       36,908          
Liabilities recognised as of acquisition date       (34,733)          
Identifiable assets acquired (liabilities assumed)       2,175          
Goodwill arising on acquisition       20,361          
Non-controlling interest in acquiree recognised at acquisition date       (61)          
Business acquisition, consideration transferred       22,475          
Cash aquired       (1,971)          
Net cash paid       $ 20,504          
Business acquisition, percentage of voting equity interests acquired       96.87%          
Valora | Trademark                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date       $ 1,037          
Sigma Supply                  
Disclosure of detailed information about business combination [line items]                  
Total current assets         $ 46        
Accounts receivable         1,255        
Inventory         1,391        
Total non-current assets         24        
Assets recognised as of acquisition date         2,716        
Liabilities recognised as of acquisition date         (560)        
Identifiable assets acquired (liabilities assumed)         2,156        
Goodwill arising on acquisition         5,962        
Business acquisition, consideration transferred         8,118        
Cash aquired         (15)        
Net cash paid         $ 8,103        
Business acquisition, percentage of voting equity interests acquired         100.00%        
Acquisition Of WAXIE Sanitary Supply And North American Corporation                  
Disclosure of detailed information about business combination [line items]                  
Total current assets                 $ 2,162
Identifiable intangible assets recognised as of acquisition date                 10,698
Total non-current assets                 1,954
Assets recognised as of acquisition date                 14,814
Liabilities recognised as of acquisition date                 (3,523)
Identifiable assets acquired (liabilities assumed)                 11,291
Goodwill arising on acquisition                 10,241
Non-controlling interest in acquiree recognised at acquisition date                 (1,299)
Business acquisition, consideration transferred   $ 20,233             20,233
Cash aquired                 (138)
Net cash paid                 $ 20,095
Business acquisition, percentage of voting equity interests acquired   89.50%              
Agua Cristal                  
Disclosure of detailed information about business combination [line items]                  
Business acquisition, consideration transferred     $ 699            
Business acquisition, percentage of voting equity interests acquired     100.00%            
Agua Cristal | Goodwill                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date 8                
Agua Cristal | Property, plant and equipment, net                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date 448                
Agua Cristal | Distribution rights                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date 228                
OK Market                  
Disclosure of detailed information about business combination [line items]                  
Total current assets           $ 463      
Total non-current assets           1,238      
Assets recognised as of acquisition date           1,701      
Liabilities recognised as of acquisition date           (1,055)      
Identifiable assets acquired (liabilities assumed)           646      
Goodwill arising on acquisition           623      
Business acquisition, consideration transferred           1,269      
Cash aquired           (6)      
Net cash paid           $ 1,263      
Business acquisition, percentage of voting equity interests acquired           100.00%      
Atra, Hughes, Sunbelt, H.T. Berry, and Other Smaller Acquistions                  
Disclosure of detailed information about business combination [line items]                  
Total current assets 2,023                
Total non-current assets 489                
Assets recognised as of acquisition date 2,512                
Liabilities recognised as of acquisition date (838)                
Identifiable assets acquired (liabilities assumed) 1,674                
Goodwill arising on acquisition 6,497                
Business acquisition, consideration transferred 8,171                
Cash aquired (198)                
Net cash paid $ 7,973                
Business acquisition, percentage of voting equity interests acquired 100.00%                
Daycon, PJP, Next-Gen, Johnston Paper, And Other Smaller Acquisitons                  
Disclosure of detailed information about business combination [line items]                  
Total current assets               $ 2,795  
Total non-current assets               1,594  
Assets recognised as of acquisition date               7,311  
Liabilities recognised as of acquisition date               (2,907)  
Identifiable assets acquired (liabilities assumed)               4,404  
Goodwill arising on acquisition               5,545  
Business acquisition, consideration transferred               9,949  
Cash aquired               (337)  
Net cash paid               $ 9,612  
Increase (decrease) in amounts allocated to assets in acquisition $ 3,068                
Business acquisition, percentage of voting equity interests acquired               100.00%  
Daycon, PJP, Next-Gen, Johnston Paper, And Other Smaller Acquisitons | Goodwill                  
Disclosure of detailed information about business combination [line items]                  
Increase (decrease) in amounts allocated to assets in acquisition (2,395)                
Daycon, PJP, Next-Gen, Johnston Paper, And Other Smaller Acquisitons | Trademark                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date               $ 58  
Increase (decrease) in amounts allocated to assets in acquisition 58                
Daycon, PJP, Next-Gen, Johnston Paper, And Other Smaller Acquisitons | Customer relationships                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date               $ 2,864  
Increase (decrease) in amounts allocated to assets in acquisition $ 2,864                
Southeastern Paper Group, Inc                  
Disclosure of detailed information about business combination [line items]                  
Business acquisition, consideration transferred   $ 2,984              
Business acquisition, percentage of voting equity interests acquired   100.00%              
Southeastern Paper Group, Inc | Goodwill                  
Disclosure of detailed information about business combination [line items]                  
Increase (decrease) in amounts allocated to assets in acquisition   $ (944)              
Southeastern Paper Group, Inc | Trademark                  
Disclosure of detailed information about business combination [line items]                  
Increase (decrease) in amounts allocated to assets in acquisition   60              
Southeastern Paper Group, Inc | Customer relationships                  
Disclosure of detailed information about business combination [line items]                  
Increase (decrease) in amounts allocated to assets in acquisition   $ 798