| Non-Controlling Interest in Consolidated Subsidiaries |
Non-Controlling Interest in Consolidated Subsidiaries An analysis of FEMSA’s non-controlling interest in its consolidated subsidiaries as of December 31, 2025 and 2024 is as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2025 | | December 31, 2024 | | Coca-Cola FEMSA | | Ps. | 84,426 | | Ps. | 82,522 | | Proximity Americas Division | | | (62) | | | 1,031 | | Other | | | 6 | | | 76 | | | Ps. | 84,370 | | Ps. | 83,629 |
The changes in the FEMSA’s non-controlling interest were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2025 | | 2024 | | 2023 | | Balance at beginning of the period | | Ps. | 83,629 | | | Ps. | 74,509 | | | Ps. | 75,197 | | | Net income of non-controlling interest | | | 13,622 | | | | 13,501 | | | | 10,988 | | | Other comprehensive (loss) income: | | | (3,030) | | | | 2,608 | | | | (3,465) | | | Exchange differences on translation of foreign operation | | | (670) | | | | 2,235 | | | | (3,325) | | | Remeasurements of the net defined benefits liability | | | (226) | | | | (478) | | | | 87 | | | Valuation of the effective portion of derivative financial instruments | | | (2,134) | | | | 851 | | | | (227) | | | Dividends | | | (8,783) | | | | (6,801) | | | | (6,551) | | | Share based payment | | | 46 | | | | (5) | | | | 22 | | | Acquisition of Caffenio's non-controlling interest | | | (952) | | | | — | | | | — | | | Other acquisitions and remeasurements | | | (162) | | | | (186) | | | | — | | | Disposals of businesses (Envoy and others) | | | — | | | | 3 | | | | (1,682) | | | Balance at end of the period | | Ps. | 84,370 | | | Ps. | 83,629 | | | Ps. | 74,509 | |
Non-controlling interest’s accumulated other comprehensive loss is comprised as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2025 | | December 31, 2024 | | Exchange differences on translation foreign operation | | Ps. | (11,317) | | | Ps. | (10,647) | | | Remeasurements of the net defined benefits liability | | | (1,039) | | | | (813) | | | Valuation of the effective portion of derivative financial instruments | | | (1,590) | | | | 544 | | | Accumulated other comprehensive loss | | Ps. | (13,946) | | | Ps. | (10,916) | |
Coca-Cola FEMSA shareholders, especially the Coca-Cola Company which holds Series D shares, have some protective rights about investing in or disposing of significant businesses. However, these rights do not limit the continued normal operations of Coca-Cola FEMSA. Summarized financial information in respect of Coca-Cola FEMSA is set out below: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2025 | | December 31, 2024 | | Total current assets | | Ps. | 74,570 | | | Ps. | 75,132 | | | Total non-current assets | | | 239,969 | | | | 232,854 | | | Total current liabilities | | | 66,757 | | | | 67,171 | | | Total non-current liabilities | | | 93,753 | | | | 90,274 | | | Total revenue | | Ps. | 291,746 | | | Ps. | 279,793 | | | Consolidated net income | | | 25,016 | | | | 24,549 | | | Consolidated comprehensive income for the year, net of tax | | Ps. | 19,348 | | | Ps. | 29,706 | | | Net cash flows generated from operating activities | | | 30,773 | | | | 42,442 | | | Net cash flows used in investing activities | | | (21,107) | | | | (23,392) | | | Net cash flows used in financing activities | | | (12,148) | | | | (19,642) | |
|