XML 57 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Combination (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure Of Business Combinations [Abstract]  
Summary of Fair Value the Identifiable Assets Acquired and Liabilities Assumed

Following are the details of the fair value the identifiable assets acquired and liabilities assumed at April 1, 2015.

 

Identifiable Assets Acquired

 

 

 

 

 

Cash and cash equivalents

 

Ps.

 

383,799

 

Trade accounts receivable

 

 

 

98,211

 

Other current assets

 

 

 

78,597

 

Machinery and equipment

 

 

 

398,072

 

Improvements to concession assets

 

 

 

1,816,380

 

Airport concessions

 

 

 

2,684,026

 

Other assets

 

 

 

74,926

 

Total identifiable assets acquired

 

 

 

5,534,011

 

 

Liabilities Assumed

 

 

 

 

 

Accounts playable

 

 

 

(155,515

)

Loans

 

 

 

(658,981

)

Deferred income taxes

 

 

 

(749,579

)

Total current liabilities

 

 

 

(1,564,075

)

Net assets acquired

 

 

 

3,969,936

 

Cash consideration paid

 

 

 

2,927,367

 

Fair value of non-controlling interest

 

 

 

852,825

 

 

 

 

 

3,780,192

 

Bargain purchase gain

 

Ps.

189,744

 

 

Summary of Pro Forma Consolidated Statement of Profit or Loss and Other Comprehensive Income

Following is the pro forma consolidated statement of profit or loss and other comprehensive income to present the revenues and income of the combined entity as if the acquisition had occurred on January 1, 2015. In addition to provide analysts and investors a better understanding of the acquisition, the condensed consolidated statement of profit or loss and other comprehensive income of the Company for the year 2014, was presented for comparative purposes.

 

 

 

December 2014

 

 

December 2015

 

Revenues:

 

 

 

 

 

 

 

 

 

 

Aeronautical revenue

 

Ps.

3,925,736

 

 

Ps.

 

5,622,575

 

No aeronautical revenue

 

 

 

1,338,542

 

 

 

 

1,933,760

 

Improvements to concession assets

 

 

 

281,874

 

 

 

 

838,635

 

 

 

 

 

5,546,152

 

 

 

 

8,394,970

 

Operating costs:

 

 

 

 

 

 

 

 

 

 

Costs of services

 

 

 

1,161,588

 

 

 

 

1,637,919

 

Technical assistance fees

 

 

 

194,228

 

 

 

 

242,456

 

Concession taxes

 

 

 

261,577

 

 

 

 

525,745

 

Depreciation and amortization

 

 

 

925,220

 

 

 

 

1,224,123

 

Cost of improvements to concession assets

 

 

 

281,874

 

 

 

 

838,635

 

Other income

 

 

 

(43,424

)

 

 

 

(254,236

)

 

 

 

 

2,781,063

 

 

 

 

4,214,642

 

Operating income

 

 

 

2,765,089

 

 

 

 

4,180,328

 

Finance costs

 

 

 

(7,990

)

 

 

 

(406,839

)

Share of loss of associate

 

 

 

 

 

 

 

(15,733

)

Income before income taxes

 

 

 

2,757,099

 

 

 

 

3,757,756

 

Income taxes

 

 

 

514,579

 

 

 

 

884,517

 

Profit for the year

 

 

 

2,242,520

 

 

 

 

2,873,239

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

Exchange differences on translating foreign operations

 

 

 

 

 

 

 

427,238

 

Comprehensive income

 

Ps.

2,242,520

 

 

Ps.

3,300,477

 

Profit for the year attributable to:

 

 

 

 

 

 

 

 

 

 

Controlling interest

 

Ps.

 

2,242,520

 

 

Ps.

2,816,523

 

Non-controlling interest

 

 

 

 

 

 

 

56,716

 

 

 

Ps.

2,242,520

 

 

Ps.

2,873,239

 

Total comprehensive income for the year attributable to:

 

 

 

 

 

 

 

 

 

 

Controlling interest

 

Ps.

2,242,520

 

 

Ps.

3,176,861

 

Non-controlling interest

 

 

 

 

 

 

 

123,616

 

 

 

Ps.

2,242,520

 

 

Ps.

3,300,477