UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of March 2012
Commission File Number 1-12260
COCA-COLA FEMSA, S.A.B. de C.V.
(Translation of registrant’s name into English)
United Mexican States
(Jurisdiction of incorporation or organization)
Guillermo González Camarena No. 600
Col. Centro de Ciudad Santa Fé
Delegación Alvaro Obregón
México, D.F. 01210
México
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F X Form 40-F
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1)
Yes No X
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7)
Yes No X
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes No X
If "Yes" is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b): 82-__.
Stock Listing Information |
|
Coca-Cola FEMSA presents 2011 Financial Information under International Financial Reporting Standards (IFRS) | |||||||
| |||||||||
Mexican Stock Exchange | |||||||||
Ticker: KOFL |
Background Information Beginning in 2012, Mexican companies with securities listed on the Mexican National Securities’ Registry (Registro Nacional de Valores) of the Mexican National Banking and Securities Commission (Comisión Nacional Bancaria y de Valores), are required to prepare their financial statements in accordance with International Financial Reporting Standards (“IFRS”) issued by the International Accounting Standards Board (“IASB”). The information contained in this document is based on audited financial results for the year ended December 31, 2011 prepared in accordance with the Mexican Financial Reporting Standards (Normas de Información Financiera Mexicana or “MFRS”) that have been translated to IFRS. For comparison purposes, the Company’s transition date is January 1, 2011, and the Company has applied the provisions of IFRS 1 for the presentation of its financial results. For more information, please refer to the notes to Coca-Cola FEMSA’s 2011 financial statements, contained in its annual report.
***
Coca-Cola FEMSA, S.A.B. de C.V. produces and distributes Coca-Cola, Fanta, Sprite, Del Valle, and other trademark beverages of The Coca-Cola Company in Mexico (a substantial part of central Mexico, including Mexico City, the southeast and northeast Mexico), Guatemala (Guatemala City and surrounding areas), Nicaragua (nationwide), Costa Rica (nationwide), Panama (nationwide), Colombia (most of the country), Venezuela (nationwide), Brazil (greater São Paulo, Campiñas, Santos, the state of Mato Grosso do Sul, part of the state of Goias, and part of the state of Minas Gerais), and Argentina (Buenos Aires and surrounding areas), along with bottled water, juices, teas, isotonics, beer, and other beverages in some of these territories. The Company has 35 bottling facilities in Latin America and serves more than 1,700,000 retailers in the region. | ||||||||
| |||||||||
| |||||||||
NYSE (ADR) | |||||||||
Ticker: KOF | |||||||||
| |||||||||
Ratio of KOF L to KOF = 10:1 | |||||||||
| |||||||||
For Further Information: | |||||||||
| |||||||||
Investor Relations | |||||||||
| |||||||||
José Castro |
|||||||||
jose.castro@kof.com.mx |
|||||||||
(5255) 5081-5120 / 5121 | |||||||||
| |||||||||
Roland Karig | |||||||||
roland.karig@kof.com.mx | |||||||||
(5255) 5081-5186 | |||||||||
| |||||||||
Carlos Uribe | |||||||||
carlos.uribe@kof.com.mx | |||||||||
(5255) 5081-5148 | |||||||||
| |||||||||
Website: | |||||||||
www.coca-colafemsa.com | |||||||||
| |||||||||
| |||||||||
|
March 29, 2012 |
Page 1 |
|
Significant Accounting Effects
Fixed Assets (Property, Plant and Equipment (PPE) – Valuation
The Company valued its fixed assets at their historical costs in all countries, except for Venezuela, where the historical cost was the cost as of the acquisition date, restated pursuant to the rate of inflation (because such country is considered a hyperinflationary economy).
Intangible Assets – Valuation
The Company valued its intangible assets at their historical costs.
With regards to IAS (International Accounting Standard) 38 “Intangible Assets”, the Company identified certain intangible assets that do not meet the requirements to be considered as such under IFRS, mainly launching costs for new products. As such, costs are recognized in our results at the moment they are incurred in.
Differed Income Tax – Calculation
The adjustments under IFRS recognized by the Company affected the calculation of the differed income tax, in terms of the provisions of IAS 12, “Income Tax”.
Presentation of Financial Statements – Changes in the Presentation of Financial Statements
In terms of IAS 1 “Presentation of Financial Statements”, the operating income line is not required under IFRS; nevertheless, we will continue to include this line for the benefit of the reader, as a non-GAAP item.
Other Expenses and Other Products - Recognition as Operating Expenses
Several accounting items that were not included in the results of operations will be reclassified as part of the results of operations under IFRS. These accounting items will include employee profit sharing (participación de los trabajadores en las utilidades or PTU), restructuring costs, fixed assets sales/retirement and the equity method in operative investments.
Employment Termination – Cancelation of the Liabilities for Indemnifications
Under IFRS, the costs related to employment termination will be recognized in the results as of the moment that an agreement has been reached to terminate the employment with the employee. In terms of the foregoing, as of the transition date, the Company has canceled its liabilities for indemnifications.
Inflation – Determination of Hyperinflationary Economies
In terms of NIF B-10 “Recognition of Inflation”, the inflationary effects of the financial information must be recognized when the economy is considered to be inflationary, i.e., when accumulated inflation for the three previous years is equal to or greater than 26%. Furthermore, pursuant to IAS 29, an economy is hyperinflationary when accumulated inflation for the three previous years is close to or exceeds 100% (among other economic indicators). The Company has eliminated the inflationary effects that were previously registered in Mexico for the years 1998 through 2007. For foreign subsidiaries, the accumulated inflation, as of the acquisition date was eliminated (except for Venezuela, which is considered to be a hyperinflationary economy), as of the date when the Company started consolidating them.
Presentation of information under Generally Accepted Accounting Principles in the United States of America (U.S. GAAP)
As a result of the process for adopting IFRS, annual financial information will not be presented under Generally Accepted Accounting Principles in the United States of America (U.S. GAAP).
(7 pages of tables to follow)
March 29, 2012 |
Page 2 |
|
Consolidated Balance Sheet | ||||||||||||
Expressed in millions of Mexican pesos. | MFRS | Adjust. | IFRS | MFRS | Adjust. | IFRS | ||||||
Assets | 31-Dec-11 | 31-Dec-11 | 01-Jan-11 | 01-Jan-11 | ||||||||
Current Assets | ||||||||||||
Cash, cash equivalents and marketable securities | Ps. | 12,661 | (488) | Ps. | 12,173 | Ps. | 12,534 | (392) | Ps. | 12,142 (A) | ||
Total accounts receivable | 8,634 | (2) | 8,632 | 6,363 | (2) | 6,361 | ||||||
Inventories | 7,573 | (24) | 7,549 | 5,007 | - | 5,007 | ||||||
Other current assets | 3,206 | 478 | 3,684 | 2,532 | 356 | 2,888 | (A) | |||||
Total current assets | 32,074 | (36) | 32,038 | 26,436 | (38) | 26,398 | ||||||
Property, plant and equipment | ||||||||||||
Property, plant and equipment | 73,309 | (8,664) | 64,645 | 57,104 | (8,134) | 48,970 | ||||||
Accumulated depreciation | (31,807) | 5,104 | (26,703) | (25,230) | 4,492 | (20,738) | ||||||
Total property, plant and equipment, net | 41,502 | (3,560) | 37,942 | 31,874 | (3,642) | 28,232 | (B)(C) | |||||
Other non-current assets | 78,032 | (7,498) | 70,534 | 55,751 | (6,881) | 48,870 | (C)(D) | |||||
Total Assets | Ps. | 151,608 | (11,094) | Ps. | 140,514 | Ps. | 114,061 | (10,561) | Ps. | 103,500 | ||
Liabilities and Shareholders' Equity | 31-Dec-11 | Adjust. | 31-Dec-11 | 01-Jan-11 | Adjust. | 01-Jan-11 | ||||||
Current Liabilities | ||||||||||||
Short-term bank loans and notes | Ps. | 5,540 | - | Ps. | 5,540 | Ps. | 1,840 | - | Ps. | 1,840 | ||
Suppliers | 11,852 | - | 11,852 | 8,988 | - | 8,988 | ||||||
Other current liabilities | 7,685 | 11 | 7,696 | 6,818 | 7 | 6,825 | ||||||
Total Current Liabilities | 25,077 | 11 | 25,088 | 17,646 | 7 | 17,653 | ||||||
Long-term bank loans | 17,034 | (56) | 16,978 | 15,511 | (56) | 15,455 | ||||||
Other long-term liabilities | 8,717 | (3,322) | 5,395 | 7,023 | (1,816) | 5,207 | (D) | |||||
Total Liabilities | 50,828 | (3,367) | 47,461 | 40,180 | (1,865) | 38,315 | ||||||
Shareholders' Equity | ||||||||||||
Non-controlling interest | 3,089 | (13) | 3,076 | 2,602 | (30) | 2,572 | ||||||
Total controlling interest | 97,691 | (7,714) | 89,977 | 71,279 | (8,666) | 62,613 | (C)(D) | |||||
Total shareholders' equity | 100,780 | (7,727) | 93,053 | 73,881 | (8,696) | 65,185 | ||||||
Liabilities and Shareholders' Equity | Ps. | 151,608 | (11,094) | Ps. | 140,514 | Ps. | 114,061 | (10,561) | Ps. | 103,500 | ||
(A) Reclassification of Restrictive Cash and marketable securities to Other current assets. | ||||||||||||
(B) Reclassification of leasehold improvements from other assets to Property, plant and equipment, net. | ||||||||||||
(C) Elimination of Inflation effects (valuing at historical cost)of Property, Plant and Equipment, Intangible Assets and Other Assets related to economies that, under IFRS, are considered as Non-hiperinflationary | ||||||||||||
(D) Recalculation of deferred income tax |
March 29, 2012 |
Page 3 |
|
Consolidated Income Statement | |||||||
Expressed in millions of Mexican pesos(1) | MFRS | Adjust. | IFRS | ||||
2011 | % Ing | 2011 | % Ing | ||||
Volume (million unit cases) (2) | 2,648.7 | - | 2,648.7 | ||||
Average price per unit case (2) | 45.38 | (0.54) | 44.84 | ||||
Net revenues | 124,066 | (1,428) | 122,638 | (A) | |||
Other operating revenues | 649 | (63) | 586 | (A) | |||
Total revenues | 124,715 | 100% | (1,491) | 123,224 | 100% | (A) | |
Cost of goods sold | 67,488 | 54.1% | (803) | 66,685 | 54.1% | (A)(B)(C)(D) | |
Gross profit | 57,227 | 45.9% | (688) | 56,539 | 45.9% | ||
Operating expenses | 37,075 | 29.7% | 58 | 37,133 | 30.1% | (A)(B)(C)(D) | |
Other operative expenses, net | - | 0.0% | 667 | 667 | 0.5% | (E)(F)(G) | |
Operating income (3) | 20,152 | 16.2% | (1,413) | 18,739 | 15.2% | ||
Other non operative expenses, net | 2,326 | (1,849) | 477 | (C)(E)(F) | |||
Interest expense |
1,736 | (63) | 1,673 | ||||
Interest income |
601 | (24) | 577 | ||||
Interest expense, net |
1,135 | (39) | 1,096 | ||||
Foreign exchange loss (gain) |
(62) | 174 | 112 | (G) | |||
Gain on monetary position in Inflationary subsidiries |
(155) | 94 | (61) | (A) | |||
Market value (gain) loss on ineffective portion of derivative instruments |
140 | (2) | 138 | (H) | |||
Comprehensive financing result | 1,058 | 227 | 1,285 | ||||
Income before taxes | 16,768 | 209 | 16,977 | ||||
Income taxes | 5,599 | 4 | 5,603 | (I) | |||
Consolidated net income | 11,169 | 205 | 11,374 | ||||
Net controlling interest income | 10,615 | 8.5% | 204 | 10,819 | 8.8% | ||
Net non-controlling interest income | 554 | 1 | 555 | ||||
Operating income (3) | 20,152 | 16.2% | (1,413) | 18,739 | 15.2% | ||
Depreciation | 3,269 | 486 | 3,755 | (B) | |||
Amortization and other operative non-cash charges | 1,577 | (671) | 906 | (D)(E)(F)(G) | |||
Operative cash flow (4) | 24,998 | 20.0% | (1,598) | 23,400 | 19.0% | ||
(1) Except volume and average price per unit case figures. | |||||||
(2) Sales volume and average price per unit case exclude beer sales results | |||||||
(3) The Operating income line is presented as a non-GAAP measure for the convenience of the reader | |||||||
(4) Operative cash flow = Operating Income + depreciation, amortization & other operative non-cash charges. | |||||||
Since October 2011, we integrated Grupo Tampico in the operations of Mexico. | |||||||
Since December 2011, we integrated Grupo CIMSA in the operations of Mexico. | |||||||
IFRS Adjustments: | |||||||
(A) Elimination of inflation effects recognized on non hiperinflationary economies under IFRS (Nicaragua, Costa Rica and Argentina). | |||||||
(B) Change on depreciation and amortization based on new balance of Assets. | |||||||
(C) Reclassification of Employee Profit Sharing from other non operative expenses to cost of sales and administrative and selling expenses. | |||||||
(D) Elimination of provisions of severance, labor cost of past services and actuarial gain or loss. | |||||||
(E) Reclassification of equity method related with operative investments. | |||||||
(F) The expenses related to severance payments resulting from restructuring programs , sales, write-off and imparment of long live assets and sales of materials were reclassified from other non operative expense to other operative expenses. | |||||||
(G) Reclassification of Operative Foreign exchange (loss) gain from Integral result of financing to other operative (expenses) income. | |||||||
(H) Elimination of Embedded Financial derivatives | |||||||
(I) Recalculation of deferred income tax |
March 29, 2012 |
Page 4 |
|
Consolidated Income Statement | ||||||||||||
Expressed in millions of Mexican pesos(1) | IFRS | IFRS | IFRS | IFRS | ||||||||
1Q 11 | % Ing | 2Q 11 | % Ing | 3Q 11 | % Ing | 4Q 11 | % Ing | |||||
Volume (million unit cases) (2) | 604.8 | 665.6 | 645.9 | 732.3 | ||||||||
Average price per unit case (2) | 40.98 | 41.19 | 44.89 | 47.38 | ||||||||
Net revenues | 25,725 | 28,267 | 29,936 | 35,897 | ||||||||
Other operating revenues | 128 | 121 | 141 | 193 | ||||||||
Total revenues | 25,853 | 100% | 28,388 | 100% | 30,077 | 100% | 36,090 | 100% | ||||
Cost of goods sold | 14,070 | 54.4% | 15,346 | 54.1% | 16,158 | 53.7% | 19,646 | 54.4% | ||||
Gross profit | 11,783 | 45.6% | 13,042 | 45.9% | 13,919 | 46.3% | 16,444 | 45.6% | ||||
Operating expenses | 7,964 | 30.8% | 8,610 | 30.3% | 9,377 | 31.2% | 10,123 | 28.0% | ||||
Other operative expenses, net | 4 | 0.0% | 27 | 0.1% | 28 | 0.1% | 608 | 1.7% | ||||
Operating income (3) | 3,815 | 14.8% | 4,405 | 15.5% | 4,514 | 15.0% | 5,713 | 15.8% | ||||
Other non operative expenses, net | 44 | 59 | 99 | 272 | ||||||||
Interest expense |
342 | 401 | 460 | 468 | ||||||||
Interest income |
94 | 146 | 201 | 129 | ||||||||
Interest expense, net |
248 | 255 | 259 | 339 | ||||||||
Foreign exchange loss (gain) |
13 | 68 | (57) | 88 | ||||||||
Gain on monetary position in Inflationary subsidiries |
(3) | (18) | 2 | (35) | ||||||||
Market value (gain) loss on ineffective portion of derivative instruments |
(61) | 13 | 281 | (96) | ||||||||
Comprehensive financing result | 197 | 318 | 485 | 296 | ||||||||
Income before taxes | 3,574 | 4,028 | 3,930 | 5,145 | ||||||||
Income taxes | 1,231 | 1,244 | 1,429 | 1,603 | ||||||||
Consolidated net income | 2,343 | 2,784 | 2,501 | 3,542 | ||||||||
Net controlling interest income | 2,235 | 8.6% | 2,676 | 9.4% | 2,302 | 7.7% | 3,404 | 9.4% | ||||
Net non-controlling interest income | 108 | 108 | 199 | 138 | ||||||||
Operating income (3) | 3,815 | 14.8% | 4,405 | 15.5% | 4,514 | 15.0% | 5,713 | 15.8% | ||||
Depreciation | 845 | 875 | 885 | 1,067 | ||||||||
Amortization and other operative non-cash charges | 74 | 116 | 156 | 551 | ||||||||
Operative cash flow (4) | 4,734 | 18.3% | 5,396 | 19.0% | 5,555 | 18.5% | 7,331 | 20.3% | ||||
(1) Except volume and average price per unit case figures. | ||||||||||||
(2) Sales volume and average price per unit case exclude beer sales results | ||||||||||||
(3) The Operating income line is presented as a non-GAAP measure for the convenience of the reader | ||||||||||||
(4) Operative cash flow = Operating Income + depreciation, amortization & other operative non-cash charges. | ||||||||||||
Since October 2011, we integrated Grupo Tampico in the operations of Mexico. | ||||||||||||
Since December 2011, we integrated Grupo CIMSA in the operations of Mexico. |
March 29, 2012 |
Page 5 |
|
Mexico & Central America Division | |||||||
Expressed in millions of Mexican pesos(1) | MFRS | Adjust. | IFRS | ||||
2011 | % Ing | 2011 | % Ing | ||||
Volume (million unit cases) | 1,510.8 | - | 1,510.8 | ||||
Average price per unit case | 34.39 | (0.34) | 34.06 | ||||
Net revenues | 51,960 | (507) | 51,453 | (A) | |||
Other operating revenues | 236 | (29) | 207 | (A) | |||
Total revenues | 52,196 | 100.0% | (536) | 51,660 | 100.0% | (A) | |
Cost of goods sold | 27,421 | 52.5% | (338) | 27,083 | 52.4% | (A)(B)(C)(D) | |
Gross profit | 24,775 | 47.5% | (198) | 24,577 | 47.6% | ||
Operating expenses | 15,869 | 30.4% | 5 | 15,874 | 30.7% | (A)(B)(C)(D) | |
Other operative expenses, net | - | 0.0% | 21 | 21 | 0.0% | (E)(F)(G) | |
Operating income (2) | 8,906 | 17.1% | (224) | 8,682 | 16.8% | ||
Depreciation, amortization & other operative non-cash charges | 2,278 | 4.4% | (279) | 1,999 | 3.9% | (B)(D)(E)(F)(G) | |
Operative cash flow (3) | 11,184 | 21.4% | (503) | 10,681 | 20.7% | ||
(1) Except volume and average price per unit case figures. | |||||||
(2) The Operating income line is presented as a non-GAAP measure for the convenience of the reader | |||||||
(3) Operative cash flow = Operating Income + Depreciation, amortization & other operative non-cash charges. | |||||||
Since October 2011, we integrated Grupo Tampico in the operations of Mexico. | |||||||
Since December 2011, we integrated Grupo CIMSA in the operations of Mexico. | |||||||
IFRS Adjustments: | |||||||
(A) Elimination of inflation effects recognized on non hiperinflationary economies under IFRS (Nicaragua and Costa Rica) . | |||||||
(B) Change on depreciation and amortization based on new balance of Assets. | |||||||
(C) Reclassification of Employee Profit Sharing from other non operative expenses to cost of sales and administrative and selling expenses. | |||||||
(D) Elimination of provisions of severance, labor cost of past services and actuarial gain or loss. | |||||||
(E) Reclassification of equity method related with operative investments. | |||||||
(F) The expenses related to severance payments resulting from restructuring programs , sales, write-off and imparment of long live assets and sales of materials were reclassified from other non operative expense to other operative expenses. | |||||||
(G) Reclassification of Operative Foreign exchange (loss) gain from Integral result of financing to other operative (expenses) income. |
March 29, 2012 |
Page 6 |
|
Mexico & Central America Division | ||||||||||||
Expressed in millions of Mexican pesos(1) | IFRS | IFRS | IFRS | IFRS | ||||||||
1Q 11 | % Ing | 2Q 11 | % Ing | 3Q 11 | % Ing | 4Q 11 | % Ing | |||||
Volume (million unit cases) | 331.7 | 402.2 | 366.7 | 410.3 | ||||||||
Average price per unit case | 33.45 | 33.55 | 34.05 | 35.04 | ||||||||
Net revenues | 11,096 | 13,494 | 12,486 | 14,377 | ||||||||
Other operating revenues | 22 | 38 | 46 | 101 | ||||||||
Total revenues | 11,118 | 100.0% | 13,532 | 100.0% | 12,532 | 100.0% | 14,478 | 100.0% | ||||
Cost of goods sold | 5,797 | 52.1% | 6,865 | 50.7% | 6,533 | 52.1% | 7,888 | 54.5% | ||||
Gross profit | 5,321 | 47.9% | 6,667 | 49.3% | 5,999 | 47.9% | 6,590 | 45.5% | ||||
Operating expenses | 3,656 | 32.9% | 4,103 | 30.3% | 4,002 | 31.9% | 4,113 | 28.4% | ||||
Other operative expenses, net | (8) | -0.1% | 23 | 0.2% | (6) | 0.0% | 12 | 0.1% | ||||
Operating income (2) | 1,673 | 15.0% | 2,541 | 18.8% | 2,003 | 16.0% | 2,465 | 17.0% | ||||
Depreciation, amortization & other operative non-cash charges | 441 | 4.0% | 506 | 3.7% | 517 | 4.1% | 535 | 3.7% | ||||
Operative cash flow (3) | 2,114 | 19.0% | 3,047 | 22.5% | 2,520 | 20.1% | 3,000 | 20.7% | ||||
(1) Except volume and average price per unit case figures. | ||||||||||||
(2) The Operating income line is presented as a non-GAAP measure for the convenience of the reader | ||||||||||||
(3) Operative cash flow = Operating Income + Depreciation, amortization & other operative non-cash charges. | ||||||||||||
Since October 2011, we integrated Grupo Tampico in the operations of Mexico. | ||||||||||||
Since December 2011, we integrated Grupo CIMSA in the operations of Mexico. |
March 29, 2012 |
Page 7 |
|
South America Division | |||||||
Expressed in millions of Mexican pesos(1) | MFRS | Adjust. | IFRS | ||||
2011 | % Ing | 2011 | % Ing | ||||
Volume (million unit cases) (2) | 1,137.9 | - | 1,137.9 | ||||
Average price per unit case (2) | 59.97 | (0.81) | 59.16 | ||||
Net revenues | 72,106 | (921) | 71,185 | (A) | |||
Other operating revenues | 413 | (34) | 379 | (A) | |||
Total revenues | 72,519 | 100.0% | (955) | 71,564 | 100.0% | (A) | |
Cost of goods sold | 40,067 | 55.3% | (465) | 39,602 | 55.3% | (A)(B)(C)(D) | |
Gross profit | 32,452 | 44.7% | (490) | 31,962 | 44.7% | ||
Operating expenses | 21,206 | 29.2% | 55 | 21,261 | 29.7% | (A)(B)(C)(D) | |
Other operative expenses, net | - | 0.0% | 646 | 646 | 0.9% | (E)(F)(G) | |
Operating income (3) | 11,246 | 15.5% | (1,191) | 10,055 | 14.1% | ||
Depreciation, amortization & other operative non-cash charges | 2,568 | 3.5% | 94 | 2,662 | 3.7% | (B)(D)(E)(F)(G) | |
Operative cash flow (4) | 13,814 | 19.0% | (1,097) | 12,717 | 17.8% | ||
(1) Except volume and average price per unit case figures. | |||||||
(2) Sales volume and average price per unit case exclude beer sales results | |||||||
(3) The Operating income line is presented as a non-GAAP measure for the convenience of the reader | |||||||
(4) Operative cash flow = Operating Income + depreciation, amortization & other operative non-cash charges. | |||||||
IFRS Adjustments: | |||||||
(A) Elimination of inflation effects recognized on non hiperinflationary economies under IFRS (Argentina). | |||||||
(B) Change on depreciation and amortization based on new balance of Assets. | |||||||
(C) Reclassification of Employee Profit Sharing from other non operative expenses to cost of sales and administrative and selling expenses. | |||||||
(D) Elimination of provisions of severance, labor cost of past services and actuarial gain or loss. | |||||||
(E) Reclassification of equity method related with operative investments. | |||||||
(F) The expenses related to severance payments resulting from restructuring programs , sales, write-off and imparment of long live assets and sales of materials were reclassified from other non operative expense to other operative expenses. | |||||||
(G) Reclassification of Operative Foreign exchange (loss) gain from Integral result of financing to other operative (expenses) income. |
March 29, 2012 |
Page 8 |
|
South America Division | ||||||||||||
Expressed in millions of Mexican pesos(1) | IFRS | IFRS | IFRS | IFRS | ||||||||
1Q 11 | % Ing | 2Q 11 | % Ing | 3Q 11 | % Ing | 4Q 11 | % Ing | |||||
Volume (million unit cases) (2) | 273.1 | 263.4 | 279.2 | 322.0 | ||||||||
Average price per unit case (2) | 50.12 | 52.86 | 59.13 | 63.11 | ||||||||
Net revenues | 14,629 | 14,773 | 17,450 | 21,520 | ||||||||
Other operating revenues | 106 | 83 | 95 | 92 | ||||||||
Total revenues | 14,735 | 100.0% | 14,856 | 100.0% | 17,545 | 100.0% | 21,612 | 100.0% | ||||
Cost of goods sold | 8,273 | 56.1% | 8,481 | 57.1% | 9,625 | 54.9% | 11,758 | 54.4% | ||||
Gross profit | 6,462 | 43.9% | 6,375 | 42.9% | 7,920 | 45.1% | 9,854 | 45.6% | ||||
Operating expenses | 4,308 | 29.2% | 4,507 | 30.3% | 5,375 | 30.6% | 6,010 | 27.8% | ||||
Other operative expenses, net | 12 | 0.1% | 4 | 0.0% | 34 | 0.2% | 596 | 2.8% | ||||
Operating income (3) | 2,142 | 14.5% | 1,864 | 12.5% | 2,511 | 14.3% | 3,248 | 15.0% | ||||
Depreciation, amortization & other operative non-cash charges | 478 | 3.2% | 485 | 3.3% | 524 | 3.0% | 1,083 | 5.0% | ||||
Operative cash flow (4) | 2,620 | 17.8% | 2,349 | 15.8% | 3,035 | 17.3% | 4,331 | 20.0% | ||||
(1) Except volume and average price per unit case figures. | ||||||||||||
(2) Sales volume and average price per unit case exclude beer sales results | ||||||||||||
(3) The Operating income line is presented as a non-GAAP measure for the convenience of the reader | ||||||||||||
(4) Operative cash flow = Operating Income + depreciation, amortization & other operative non-cash charges. |
March 29, 2012 |
Page 9 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
COCA-COLA FEMSA, S.A.B. DE C.V. |
|
By: /s/ Héctor Treviño Gutiérrez |
|
Héctor Treviño Gutiérrez Chief Financial Officer |
|
|
Date: March 29, 2012 |
|