XML 70 R58.htm IDEA: XBRL DOCUMENT v3.8.0.1
Bank Loans and issuance of Debt Securities (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure Of Detailed Information About Borrowings [Abstract]  
Summary of Unpaid Balance of Loan - Loans Contracted with Banking Institutions and Third Parties

With the acquisition of MBJA the company assumed loans previously hired by MBJA. All the loans contracted with banking institutions and third parties are described below with the unpaid balance at each date.

 

 

December 31

2015

 

 

December 31

2016

 

 

December 31

2017

 

On September 14, 2007, MBJA signed a simple unsecured loan,

   with the International Finance Corporation (IFC) for up to

   USD$20 million. The loan bears interest at a variable rate

   of 6 month LIBOR plus 392  basis points, for a period of

   12 years from this disposition and semi-annual instalments.

   As of December 31, 2017 the balance amounted to

   USD$7.5 million.

 

Ps.

203,457

 

 

Ps.

167,884

 

 

Ps.

148,014

 

MBJA signed a simple unsecured loan with its shareholder

   Vantage in June 2007 for USD$10,936,000, which is

   repayable at the same maturity date as the IFC´s

   loans but are subject to restrictions. Interest is

   accrued at an interest rate of 14% per annum.

   The loan does not have an expiration date and no amortization

   schedule.

 

 

 

188,185

 

 

 

225,999

 

 

 

 

215,843

 

In February 2009, MBJA signed a simple unsecured loan

   with guarantees with its shareholder Vantage for

   USD$510,000 to finance expenses related to a

   construction project of MBJA. The interest rate

   was set at 8%. The loan does not have an expiration

   date and no amortization schedule.

 

 

 

8,775

 

 

 

10,539

 

 

 

 

10,065

 

On December 12, 2012, MBJA signed a simple unsecured loan

   with IFC for USD$13 million. The loan bears interest at a

   variable rate of six month LIBOR plus 450 basis points,

   for a period of 5 years from each disposition. As of

   December 31, 2017 the balance amounted to USD$3,724,452.

 

 

 

219,383

 

 

 

 

216,972

 

 

 

 

73,504

 

In 2014 MBJA signed two finance lease arrangements, one

   with SITA Information Networking Computing BV for

   USD$1,792,096, for equipment and the other with

   SITA Information Networking BV. USA for software support

   for USD$1,231,858. Both leases are for seven years

   with a fixed interest rate of 8% per annum. Monthly

   lease payment total USD$47,132. As of December 31, 2017

   the balance amounted to USD$1,792,200.

 

 

 

44,223

 

 

 

46,058

 

 

 

 

35,370

 

On January 19, 2016, GAP refinanced with Bank of Nova

   Scotia the simple unsecured loan contracted previously

   in the short term for amount of USD $95.5 million,

   with a five-year maturity. The loan bears interest at LIBOR

   1M plus 99 basis points.

 

 

 

1,651,824

 

 

 

1,973,412

 

 

 

 

1,884,731

 

On February 15, 2016, GAP refinanced with BBVA Bancomer

   the simple unsecured loan contracted previously in the short

   term for amount of USD $95.5 million, with a five-year

   maturity. The loan bears interest at LIBOR 1M plus 105

   basis points.

 

 

1,634,618

 

 

 

 

1,973,412

 

 

 

 

1,884,731

 

Total unpaid balance of bank loans and long-term debt

 

 

 

3,950,465

 

 

 

 

4,614,276

 

 

 

 

4,252,258

 

Less - Current portion

 

 

 

(3,529,102

)

 

 

 

(84,758

)

 

 

 

(141,412

)

Long-term portion

 

Ps.

 

421,363

 

 

Ps.

4,529,518

 

 

Ps.

4,110,846

 

 

 

Summary of Issuance of Debt Securities

 

 

December 31

2015

 

 

December 31

2016

 

 

December 31

2017

 

Unsecured debt securities issued in the Mexican

   market on February 20, 2015, for Ps. 1,100,000

   under the "GAP 15" name, at a variable interest

   rate of 28-day TIIE plus 24 basis points for a

   period of five years, maturing on February 14,

   2020. On January 29, 2016, the first reopening

   was made the long-term debt securities GAP 15

   for the total Ps. 1,100,000. With the same maturity

   as the originally and accrue the same interest rate.

   At December 29, 2017, the TIIE rate is 7.6311%.

 

Ps.

 

1,100,000

 

 

Ps.

 

2,200,000

 

 

Ps.

 

2,200,000

 

Unsecured debt securities issued in the Mexican market

   on February 20, 2015, for Ps. 1,500,000 under the name

   "GAP 15-2" at a fixed annual interest rate of 7.08% over

   a period of 10 years, maturing on February 7, 2025.

 

 

1,500,000

 

 

 

 

1,500,000

 

 

 

 

1,500,000

 

Unsecured debt securities issued in the Mexican market

   on July 8, 2016, for Ps. 1,500,000 under the "GAP 16"

   name, at a variable interest rate of 28-day TIIE plus 49

   basis points for a period of five years. At December

   29, 2017, the TIIE rate is 7.6311%.

 

 

 

 

 

 

 

1,500,000

 

 

 

 

1,500,000

 

Unsecured debt securities issued in the Mexican market

   on April 6, 2017, for Ps. 1,500,000 under the "GAP 17"

   name, at a variable interest rate of 28-day TIIE plus 49

   basis points for a period of five years. At December

   29, 2017, the TIIE rate is 7.6311%.

 

 

 

 

 

 

 

 

 

 

 

1,500,000

 

Unsecured debt securities issued in the Mexican market

   on November 9, 2017, for Ps. 2,300,000 under the "GAP

   17-2" name, at a variable interest rate of 28-day TIIE plus

   44 basis points for a period of five years. At December 29,

   2017, the TIIE rate is 7.6311%.

 

 

 

 

 

 

 

 

 

 

 

2,300,000

 

Long-term portion

 

Ps.

 

2,600,000

 

 

Ps.

 

5,200,000

 

 

Ps.

9,000,000

 

 

Summary of Maturity of Long Term Debt Payable

The long-term debt previously described, matures as follows:

 

Year

 

Amount

 

2018

 

Ps.

 

141,412

 

2019

 

 

 

68,568

 

2020

 

 

 

2,239,743

 

2021

 

 

 

5,276,684

 

Thereafter

 

 

 

5,525,851

 

 

 

Ps.

 

13,252,258

 

 

Summary of Debt Payable

At December 31, 2015, 2016 and 2017, debts are payable by the following companies:

 

 

 

At December 31, 2015

 

Company

 

Current

 

 

Long-Term

 

 

Total

 

GAP

 

Ps.

 

3,286,442

 

 

Ps.

 

2,600,000

 

 

Ps.

 

5,886,442

 

MBJA

 

 

 

242,660

 

 

 

 

421,363

 

 

 

 

664,023

 

Total

 

Ps.

 

3,529,102

 

 

Ps.

 

3,021,363

 

 

Ps.

 

6,550,465

 

 

 

 

At December 31, 2016

 

Company

 

Current

 

 

Long-Term

 

 

Total

 

GAP

 

Ps.

 

 

 

Ps.

 

9,146,824

 

 

Ps.

 

9,146,824

 

MBJA

 

 

 

84,758

 

 

 

 

582,694

 

 

 

 

667,452

 

Total

 

Ps.

 

84,758

 

 

Ps.

 

9,729,518

 

 

Ps.

 

9,814,276

 

 

 

 

At December 31, 2017

 

Company

 

Current

 

 

Long-Term

 

 

Total

 

GAP

 

Ps.

 

 

 

Ps.

 

12,769,461

 

 

Ps.

 

12,769,461

 

MBJA

 

 

 

141,412

 

 

 

 

341,385

 

 

 

 

482,797

 

Total

 

Ps.

 

141,412

 

 

Ps.

 

13,110,846

 

 

Ps.

 

13,252,258

 

 

 

Summary of Reconciliation of Liabilities Arising From Financing Activities

c)  Reconciliation of liabilities arising from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash changes

 

 

 

 

 

 

 

 

Balance

as of

January 1,

2017

 

 

Repayments on

bank

loans

 

 

Proceeds

from

issuance

of Debt

securities

 

 

Reclassification of current

installments

of long

term debt

 

 

Exchange

effects

 

 

Fair value adjustments

 

 

Balance as

of

December 31,

2017

 

Banks loans and current portion of

   long-term borrowings

 

Ps.

 

84,758

 

 

Ps.

 

(84,758

)

 

Ps.

 

 

 

Ps.

 

141,412

 

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

141,412

 

Long-term borrowings

 

 

 

4,529,518

 

 

 

 

(66,966

)

 

 

 

 

 

 

 

(141,412

)

 

 

 

(210,294

)

 

 

 

 

 

 

 

4,110,846

 

Debt securities

 

 

 

5,200,000

 

 

 

 

 

 

 

 

3,800,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,000,000

 

Derivative financial instruments (Note 16)

 

 

 

(72,454

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(34,361

)

 

 

 

(106,815

)

Total

 

Ps.

 

9,741,822

 

 

Ps.

 

(151,724

)

 

Ps.

 

3,800,000

 

 

Ps.

 

 

 

Ps.

 

(210,294

)

 

Ps.

 

(34,361

)

 

Ps.

 

13,145,443