XML 108 R77.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Business Combinations and Disposals - Purchase Allocation (Details) - MXN ($)
$ in Millions
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Mar. 31, 2023
Feb. 28, 2023
Oct. 31, 2022
May 31, 2022
Feb. 28, 2022
Jan. 31, 2022
Dec. 31, 2021
Disclosure of detailed information about business combination [line items]                  
Goodwill arising on acquisition $ 0                
Valora                  
Disclosure of detailed information about business combination [line items]                  
Current assets         $ 2,988        
Clients         2,581        
Inventory         2,967        
Other non-current assets 325       7,581        
Total assets         46,562        
Deferred tax liability 1,887       1,325        
Other liabilities         (35,055)        
Net assets acquired         10,182        
Goodwill arising on acquisition         12,966        
Business acquisition, consideration transferred       $ 673 23,148        
Cash acquired         1,971        
Net cash paid         21,177        
Increase (decrease) in amounts allocated to assets in acquisition 10,482                
Valora | Goodwill                  
Disclosure of detailed information about business combination [line items]                  
Increase (decrease) in amounts allocated to assets in acquisition (7,395)                
Valora | Franchise contracts                  
Disclosure of detailed information about business combination [line items]                  
Increase (decrease) in amounts allocated to assets in acquisition (447)                
Valora | Right of use assets                  
Disclosure of detailed information about business combination [line items]                  
Increase (decrease) in amounts allocated to assets in acquisition (2,743)                
Valora | Right of use assets                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date         21,299        
Valora | Trademark rights                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date         8,699        
Increase (decrease) in amounts allocated to assets in acquisition 7,617                
Valora | Franchise contracts                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date         447        
Valora Acquisitions One and Two                  
Disclosure of detailed information about business combination [line items]                  
Business acquisition, consideration transferred         $ 22,475        
Sigma Supply                  
Disclosure of detailed information about business combination [line items]                  
Current assets           $ 132      
Accounts receivable           1,252      
Inventory           1,206      
Other non-current assets           860      
Total assets           7,351      
Other liabilities           (2,104)      
Net assets acquired           5,247      
Goodwill arising on acquisition           2,138      
Business acquisition, consideration transferred           7,385      
Cash acquired           5      
Net cash paid           7,380      
Increase (decrease) in amounts allocated to assets in acquisition 4,635                
Sigma Supply | Goodwill                  
Disclosure of detailed information about business combination [line items]                  
Increase (decrease) in amounts allocated to assets in acquisition (3,824)                
Sigma Supply | Trademark rights                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date           8      
Increase (decrease) in amounts allocated to assets in acquisition 8                
Sigma Supply | Customer relationships                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date           $ 3,893      
Increase (decrease) in amounts allocated to assets in acquisition 3,893                
CVI Refrigerants Ltda.                  
Disclosure of detailed information about business combination [line items]                  
Current assets               $ 615  
Other non-current assets               972  
Total assets               2,481  
Other liabilities               (731)  
Net assets acquired               1,750  
Goodwill arising on acquisition               197  
Business acquisition, consideration transferred               1,947  
Consideration not paid on acquisition date               (186)  
Consideration paid in acquisition date, net               1,761  
Cash acquired               104  
Net cash paid               1,657  
CVI Refrigerants Ltda. | Goodwill                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date   $ 1,923              
CVI Refrigerants Ltda. | Distribution rights                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date               894  
CVI Refrigerants Ltda Acquisition One and Two                  
Disclosure of detailed information about business combination [line items]                  
Business acquisition, consideration transferred               $ 1,947  
Net Pay S.A.P.I de C.V.                  
Disclosure of detailed information about business combination [line items]                  
Current assets     $ 271            
Other non-current assets     97            
Total assets     727            
Other liabilities     (223)            
Net assets acquired     504            
Goodwill arising on acquisition     3,918            
Business acquisition, consideration transferred     4,422            
Consideration not paid on acquisition date     (596)            
Cash acquired     39            
Net cash paid     3,787            
Net Pay S.A.P.I de C.V. | Trademark rights                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date     26            
Net Pay S.A.P.I de C.V. | Customer relationships                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date     188            
Net Pay S.A.P.I de C.V. | Technology cost                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date     $ 145            
OK Market                  
Disclosure of detailed information about business combination [line items]                  
Current assets             $ 463    
Other non-current assets             1,238    
Total assets             1,701    
Other liabilities             (1,055)    
Net assets acquired             646    
Goodwill arising on acquisition             623    
Business acquisition, consideration transferred             1,269    
Cash acquired             6    
Net cash paid             $ 1,263    
Atra, Hughes, Sunbelt, H.T. Berry, and Other Smaller Acquistions                  
Disclosure of detailed information about business combination [line items]                  
Current assets   2,103              
Other non-current assets   909              
Total assets   4,295              
Other liabilities   (1,535)              
Net assets acquired   2,760              
Goodwill arising on acquisition   5,443              
Business acquisition, consideration transferred   8,203              
Cash acquired   85              
Net cash paid   8,118              
Increase (decrease) in amounts allocated to assets in acquisition 1,783                
Atra, Hughes, Sunbelt, H.T. Berry, and Other Smaller Acquistions | Goodwill                  
Disclosure of detailed information about business combination [line items]                  
Increase (decrease) in amounts allocated to assets in acquisition (1,054)                
Atra, Hughes, Sunbelt, H.T. Berry, and Other Smaller Acquistions | Trademark rights                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date   14              
Increase (decrease) in amounts allocated to assets in acquisition 14                
Atra, Hughes, Sunbelt, H.T. Berry, and Other Smaller Acquistions | Customer relationships                  
Disclosure of detailed information about business combination [line items]                  
Identifiable intangible assets recognised as of acquisition date   1,269              
Increase (decrease) in amounts allocated to assets in acquisition $ 1,269                
Daycon, PJP, Next-Gen, Johnston Paper, And Other Smaller Acquisitons                  
Disclosure of detailed information about business combination [line items]                  
Current assets                 $ 2,795
Other non-current assets                 1,594
Total assets                 7,311
Other liabilities                 (2,907)
Net assets acquired                 4,404
Goodwill arising on acquisition                 5,545
Business acquisition, consideration transferred                 9,949
Cash acquired                 337
Net cash paid                 9,612
Increase (decrease) in amounts allocated to assets in acquisition   3,068              
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 rights                  
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