| | | |
Price to
Public(1) |
| |
Underwriting
Discount |
| |
Price to
Underwriters |
| |
Proceeds to
Coca-Cola FEMSA(2) |
| ||||||||||||
|
5.100% Senior Notes due 2035
|
| | | | 99.528% | | | | | | 0.200% | | | | | | 99.328% | | | | | U.S.$ | 496,640,000 | | |
| |
BNP PARIBAS
|
| |
BofA Securities
|
| |
Morgan Stanley
|
|
| | | | | | iii | | | |
| | | | | | iv | | | |
| | | | | | v | | | |
| | | | | | S-1 | | | |
| | | | | | S-5 | | | |
| | | | | | S-9 | | | |
| | | | | | S-10 | | | |
| | | | | | S-11 | | | |
| | | | | | S-12 | | | |
| | | | | | S-21 | | | |
| | | | | | S-22 | | | |
| | | | | | S-25 | | | |
| | | | | | S-32 | | | |
| | | | | | S-33 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 29 | | | |
| | | | | | 33 | | | |
| | | | | | 34 | | | |
| | | | | | 35 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 38 | | |
| | | |
For the Three Months Ended March 31,
|
| |||||||||||||||
| | | |
2025(1)
|
| |
2025
|
| |
2024
|
| |||||||||
| | | |
Unaudited
|
| |
Unaudited
|
| |
Unaudited
|
| |||||||||
| | | |
(millions
of U.S.$) |
| |
(millions of Ps.)
|
| ||||||||||||
|
Total revenues
|
| | | U | .S.$ 3,429 | | | | | | Ps. 70,157 | | | | | | Ps. 63,803 | | |
|
Gross profit
|
| | | | 1,556 | | | | | | 31,832 | | | | | | 28,428 | | |
|
Administrative and selling expenses
|
| | | | 1,099 | | | | | | 22,479 | | | | | | 19,668 | | |
|
Other income (expense), net
|
| | | | (10) | | | | | | (210) | | | | | | (97) | | |
|
Interest income (expense), net
|
| | | | (63) | | | | | | (1,288) | | | | | | (1,174) | | |
|
Share in the profit of equity accounted investees, net of income
taxes |
| | | | 8 | | | | | | 154 | | | | | | 31 | | |
|
Consolidated net income
|
| | | | 268 | | | | | | 5,492 | | | | | | 5,247 | | |
|
Attributable to equity holders of the parent
|
| | | | 251 | | | | | | 5,139 | | | | | | 5,006 | | |
| | | |
Sales Volume
|
| |||||||||
| | | |
For the Three Months Ended March 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(Millions of unit cases(1))
|
| |||||||||
|
Mexico
|
| | | | 463.8 | | | | | | 490.4 | | |
|
Guatemala
|
| | | | 46.8 | | | | | | 45.9 | | |
|
Central America South(2)
|
| | | | 42.7 | | | | | | 43.6 | | |
|
Mexico & Central America
|
| | | | 553.3 | | | | | | 579.8 | | |
|
Growth
|
| | | | (4.6)% | | | | | | 7.9% | | |
|
Colombia
|
| | | | 81.2 | | | | | | 88.3 | | |
| Brazil(3) | | | | | 295.4 | | | | | | 288.2 | | |
|
Argentina
|
| | | | 43.3 | | | | | | 39.6 | | |
|
Uruguay
|
| | | | 13.4 | | | | | | 12.6 | | |
|
South America
|
| | | | 433.2 | | | | | | 428.8 | | |
|
Growth
|
| | | | 1.0% | | | | | | 6.6% | | |
| Total | | | | | 986.5 | | | | | | 1,008.6 | | |
|
Growth
|
| | | | (2.2)% | | | | | | 7.3% | | |
| | | |
As of December 31, 2024
|
| | | | |||||||||||||||||||||
| | | |
Actual
|
| |
As Adjusted
|
| | | | ||||||||||||||||||
| | | |
(millions of
Mexican pesos) |
| |
(millions of
U.S. dollars) |
| |
(millions of
Mexican pesos) (unaudited) |
| |
(millions of
U.S. dollars) (unaudited) |
| | ||||||||||||||
|
Short-term bank loans and notes payable
|
| | | | Ps. 1,443 | | | | | U | .S.$ 69 | | | | | | Ps. 1,443 | | | | | U | .S.$ 69 | | | | ||
|
Current portion of non-current debt
|
| | | | 1,871 | | | | | | 90 | | | | | | 1,871 | | | | | | 90 | | | | ||
|
Total short-term debt and current portion of long-term debt
|
| | | | 3,314 | | | | | | 159 | | | | | | 3,314 | | | | | | 159 | | | | ||
|
Long-term bank loans
|
| | | | 3 | | | | | | 0 | | | | | | 3 | | | | | | 0 | | | | ||
| Long-term notes | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
1.850% U.S. Dollar-Denominated Notes due 2032
|
| | | | 12,678 | | | | | | 608 | | | | | | 12,678 | | | | | | 608 | | | | ||
|
2.750% U.S. Dollar-Denominated Notes due 2030
|
| | | | 20,905 | | | | | | 1,002 | | | | | | 20,905 | | | | | | 1,002 | | | | ||
|
5.250% U.S. Dollar-Denominated Notes due 2043
|
| | | | 9,921 | | | | | | 476 | | | | | | 9,921 | | | | | | 476 | | | | ||
|
7.36% Mexican Peso-Denominated Notes due 2028
|
| | | | 6,963 | | | | | | 334 | | | | | | 6,963 | | | | | | 334 | | | | ||
|
7.87% Mexican Peso-Denominated Notes due 2027
|
| | | | 8,495 | | | | | | 407 | | | | | | 8,495 | | | | | | 407 | | | | ||
|
7.35% Mexican Peso-Denominated Notes due 2028
|
| | | | 2,998 | | | | | | 144 | | | | | | 2,998 | | | | | | 144 | | | | ||
|
28-day TIIE+5bps Mexican Peso-Denominated
Notes due September 2026 |
| | | | 2,429 | | | | | | 116 | | | | | | 2,429 | | | | | | 116 | | | | ||
|
28-day TIIE+5bps Mexican Peso-Denominated
Notes due October 2026 |
| | | | 499 | | | | | | 24 | | | | | | 499 | | | | | | 24 | | | | ||
|
9.95% Mexican Peso-Denominated Notes due 2029
|
| | | | 5,492 | | | | | | 263 | | | | | | 5,492 | | | | | | 263 | | | | ||
|
5.100% Senior Notes due 2035 offered
hereby(1) |
| | | | — | | | | | | — | | | | | | 10,327 | | | | | | 495 | | | | ||
|
Total long-term notes
|
| | | | 70,380 | | | | | | 3,375 | | | | | | 80,707 | | | | | | 3,870 | | | | ||
|
Total long-term bank loans and notes payable
|
| | | | Ps. 70,383 | | | | | U | .S.$ 3,375 | | | | | | Ps. 80,710 | | | | | U | .S.$ 3,870 | | | | ||
|
Total debt
|
| | | | 73,697 | | | | | | 3,534 | | | | | | 84,024 | | | | | | 4,029 | | | | ||
| Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Non-controlling interest
|
| | | | Ps. 7,113 | | | | | U | .S.$ 341 | | | | | | Ps. 7,113 | | | | | U | .S.$ 341 | | | | ||
|
Controlling interest:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Capital stock and additional paid-in capital
|
| | | | 47,620 | | | | | | 2,283 | | | | | | 47,620 | | | | | | 2,283 | | | | ||
|
Retained earnings
|
| | | | 106,959 | | | | | | 5,129 | | | | | | 106,959 | | | | | | 5,129 | | | | ||
|
Cumulative other comprehensive loss
|
| | | | (11,151) | | | | | | (535) | | | | | | (11,151) | | | | | | (535) | | | | ||
|
Equity attributable to equity holders of the Company
|
| | | | 143,428 | | | | | | 6,877 | | | | | | 143,428 | | | | | | 6,877 | | | | ||
|
Total equity
|
| | | | 150,541 | | | | | | 7,218 | | | | | | 150,451 | | | | | | 7,218 | | | | ||
|
Total capitalization(2)
|
| | | | 224,238 | | | | | | 10,752 | | | | | | 234,565 | | | | | | 11,247 | | | | ||
|
Underwriter
|
| |
Principal
Amount of Notes |
|
|
BNP Paribas Securities Corp.
|
| |
U.S.$166,666,000
|
|
|
BofA Securities, Inc.
|
| |
166,667,000
|
|
|
Morgan Stanley & Co. LLC
|
| |
166,667,000
|
|
| Total | | |
U.S.$500,000,000
|
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 29 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |