XML 83 R70.htm IDEA: XBRL DOCUMENT v3.19.1
Operating segment and geographic information (Tables)
12 Months Ended
Dec. 31, 2018
Disclosure Of Operating Segments [Abstract]  
Summary of Segment Results, Assets and Liabilities by Segments

Following are the segment results, assets and liabilities by segments for the years ended December 31, 2016, 2017 and 2018.

 

December 31, 2016

 

Guadalajara

 

 

Tijuana

 

 

Puerto

Vallarta

 

 

San José del

Cabo

 

 

Montego

Bay

 

 

Hermosillo

 

 

Guanajuato

 

 

Other

Airports

 

 

Total

reportable

segments

 

 

Other

Companies

 

 

Eliminations

 

 

Total

 

Aeronautical services

 

Ps.

 

2,039,875

 

 

Ps.

 

974,023

 

 

Ps.

 

828,073

 

 

Ps.

 

895,586

 

 

Ps.

 

1,169,114

 

 

Ps.

 

245,090

 

 

Ps.

 

318,114

 

 

Ps.

 

568,015

 

 

Ps.

 

7,037,920

 

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

7,037,920

 

Non-aeronautical services

 

 

 

565,381

 

 

 

 

265,700

 

 

 

 

313,309

 

 

 

 

520,347

 

 

 

 

438,575

 

 

 

 

68,399

 

 

 

 

91,680

 

 

 

 

129,681

 

 

 

 

2,393,072

 

 

 

 

532

 

 

 

 

 

 

 

 

2,393,604

 

Improvements to

   concessions assets

 

 

 

521,056

 

 

 

 

376,290

 

 

 

 

109,902

 

 

 

 

189,625

 

 

 

 

14,344

 

 

 

 

133,963

 

 

 

 

92,516

 

 

 

 

238,342

 

 

 

 

1,676,037

 

 

 

 

 

 

 

 

 

 

 

 

1,676,037

 

Total revenues

 

 

3,126,311

 

 

 

1,616,014

 

 

 

 

1,251,283

 

 

 

1,605,558

 

 

 

 

1,622,031

 

 

 

447,451

 

 

 

 

502,340

 

 

 

936,040

 

 

 

11,107,029

 

 

 

 

532

 

 

 

 

 

 

 

 

11,107,561

 

Total intersegment

   revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,722,428

 

 

 

 

(3,722,428

)

 

 

 

 

Income from operations

 

 

 

1,735,192

 

 

 

 

765,929

 

 

 

 

729,952

 

 

 

 

893,382

 

 

 

 

524,139

 

 

 

 

152,921

 

 

 

 

251,071

 

 

 

 

195,508

 

 

 

 

5,248,095

 

 

 

 

3,484,359

 

 

 

 

(3,497,562

)

 

 

 

5,234,892

 

Interest income

 

 

 

71,363

 

 

 

 

11,374

 

 

 

 

25,813

 

 

 

 

34,894

 

 

 

 

 

 

 

 

15,414

 

 

 

 

11,819

 

 

 

 

20,509

 

 

 

 

191,186

 

 

 

 

451,089

 

 

 

 

(362,705

)

 

 

 

279,570

 

Interest expense

 

 

 

(96,434

)

 

 

 

(36,905

)

 

 

 

(32,977

)

 

 

 

(56,233

)

 

 

 

(142,405

)

 

 

 

(19,624

)

 

 

 

(15,460

)

 

 

 

(36,374

)

 

 

 

(436,410

)

 

 

 

(308,004

)

 

 

 

362,705

 

 

 

 

(381,708

)

Gain on financial

   investment held for

   coverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68,261

 

 

 

 

 

 

 

 

68,261

 

Depreciation and

   amortization for

   the year

 

 

 

(268,391

)

 

 

 

(153,645

)

 

 

 

(139,500

)

 

 

 

(188,376

)

 

 

 

(333,924

)

 

 

 

(49,111

)

 

 

 

(47,960

)

 

 

 

(159,275

)

 

 

 

(1,340,182

)

 

 

 

(8,205

)

 

 

 

 

 

 

 

(1,348,387

)

Share of loss of associate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,728

)

 

 

 

 

 

 

 

(11,728

)

Income before income

   taxes

 

 

 

1,712,126

 

 

 

 

740,569

 

 

 

 

731,710

 

 

 

 

894,925

 

 

 

 

366,464

 

 

 

 

148,283

 

 

 

 

244,333

 

 

 

 

160,475

 

 

 

 

4,998,886

 

 

 

 

3,118,808

 

 

 

 

(3,497,562

)

 

 

 

4,620,132

 

Income taxes expense

 

 

 

(430,926

)

 

 

 

(175,261

)

 

 

 

(181,021

)

 

 

 

(278,486

)

 

 

 

(97,113

)

 

 

 

(31,073

)

 

 

 

(59,545

)

 

 

 

(22,028

)

 

 

 

(1,275,454

)

 

 

 

8,881

 

 

 

 

 

 

 

 

(1,266,573

)

Total assets

 

 

 

8,602,939

 

 

 

 

5,322,674

 

 

 

 

3,589,999

 

 

 

 

4,042,519

 

 

 

 

4,017,963

 

 

 

 

1,629,746

 

 

 

 

1,308,647

 

 

 

 

3,762,056

 

 

 

 

32,276,543

 

 

 

 

33,785,689

 

 

 

 

(30,010,770

)

 

 

 

36,051,462

 

Total liabilities

 

 

 

2,483,043

 

 

 

 

1,063,332

 

 

 

 

893,123

 

 

 

 

1,507,615

 

 

 

 

2,000,593

 

 

 

 

539,716

 

 

 

 

418,405

 

 

 

 

899,060

 

 

 

 

9,804,886

 

 

 

 

10,226,807

 

 

 

 

(6,384,800

)

 

 

 

13,646,893

 

Investments in associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,636

 

 

 

 

 

 

 

 

21,636

 

Net cash flows provided

   by operations activities

 

 

 

1,612,152

 

 

 

 

444,953

 

 

 

 

743,818

 

 

 

 

1,028,391

 

 

 

 

753,970

 

 

 

 

176,530

 

 

 

 

220,897

 

 

 

 

326,250

 

 

 

 

5,306,963

 

 

 

 

334,240

 

 

 

 

 

 

 

 

5,641,203

 

Net cash flow used in

   investing activities

 

 

 

(555,859

)

 

 

 

(427,335

)

 

 

 

(93,100

)

 

 

 

(208,502

)

 

 

 

(45,195

)

 

 

 

(132,778

)

 

 

 

(103,264

)

 

 

 

(278,412

)

 

 

 

(1,844,445

)

 

 

 

3,546,981

 

 

 

 

(3,519,092

)

 

 

 

(1,816,557

)

Net cash flow used in

   financing activities

 

 

 

(616,854

)

 

 

 

(15,492

)

 

 

 

(506,223

)

 

 

 

(380,419

)

 

 

 

(272,823

)

 

 

 

125,786

 

 

 

 

(88,231

)

 

 

 

75,641

 

 

 

 

(1,678,613

)

 

 

 

(3,611,664

)

 

 

 

3,519,092

 

 

 

 

(1,771,185

)

Additions to non-current

   as assets

 

 

 

5,757,015

 

 

 

 

3,411,502

 

 

 

 

2,456,977

 

 

 

 

2,638,572

 

 

 

 

6,117,021

 

 

 

 

1,002,690

 

 

 

 

859,982

 

 

 

 

2,465,893

 

 

 

 

24,709,652

 

 

 

 

178,302

 

 

 

 

 

 

 

 

24,887,954

 

 

December 31, 2017

 

Guadalajara

 

 

Tijuana

 

 

Puerto

Vallarta

 

 

San José del

Cabo

 

 

Montego

Bay

 

 

Hermosillo

 

 

Guanajuato

 

 

Other

Airports

 

 

Total

reportable

segments

 

 

Other

Companies

 

 

Eliminations

 

 

Total

 

Aeronautical services

 

Ps.

 

2,426,289

 

 

Ps.

 

1,158,896

 

 

Ps.

 

989,137

 

 

Ps.

 

1,111,293

 

 

Ps.

 

1,290,079

 

 

Ps.

 

272,941

 

 

Ps.

 

386,726

 

 

Ps.

 

645,162

 

 

Ps.

 

8,280,522

 

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

8,280,522

 

Non-aeronautical services

 

 

 

645,997

 

 

 

 

304,023

 

 

 

 

371,939

 

 

 

 

618,468

 

 

 

 

496,477

 

 

 

 

62,481

 

 

 

 

116,686

 

 

 

 

152,133

 

 

 

 

2,768,205

 

 

 

 

4,700

 

 

 

 

 

 

 

 

2,772,905

 

Improvements to

   concessions assets

 

 

 

326,198

 

 

 

 

203,664

 

 

 

 

101,235

 

 

 

 

222,106

 

 

 

 

66,131

 

 

 

 

174,769

 

 

 

 

122,133

 

 

 

 

96,256

 

 

 

 

1,312,491

 

 

 

 

 

 

 

 

 

 

 

 

1,312,491

 

Total revenues

 

 

 

3,398,484

 

 

 

 

1,666,582

 

 

 

 

1,462,309

 

 

 

 

1,951,865

 

 

 

 

1,852,687

 

 

 

 

510,191

 

 

 

 

625,545

 

 

 

 

893,551

 

 

 

 

12,361,218

 

 

 

 

4,700

 

 

 

 

 

 

 

 

12,365,918

 

Total intersegment

   revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,265,456

 

 

(4,265,456)

 

 

 

 

 

Income from operations

 

 

 

2,072,491

 

 

 

 

883,966

 

 

 

 

863,209

 

 

 

 

1,171,837

 

 

 

 

565,463

 

 

 

 

142,836

 

 

 

 

312,363

 

 

 

 

201,276

 

 

 

 

6,213,440

 

 

 

 

4,323,747

 

 

(4,255,456)

 

 

 

 

6,281,731

 

Interest income

 

 

 

105,328

 

 

 

 

45,775

 

 

 

 

53,166

 

 

 

 

65,601

 

 

 

 

 

 

 

 

26,798

 

 

 

 

15,648

 

 

 

 

32,674

 

 

 

 

344,991

 

 

 

 

750,350

 

 

 

 

(674,606

)

 

 

 

420,735

 

Interest expense

 

 

 

(168,112

)

 

 

 

(89,265

)

 

 

 

(52,327

)

 

 

 

(85,706

)

 

 

 

(136,497

)

 

 

 

(35,317

)

 

 

 

(27,125

)

 

 

 

(59,450

)

 

 

 

(653,800

)

 

 

 

(640,015

)

 

 

 

674,606

 

 

 

 

(619,207

)

Gain on financial

   investment held

   for coverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34,361

 

 

 

 

 

 

 

 

34,361

 

Depreciation and

   amortization for the year

 

 

 

(295,445

)

 

 

 

(161,892

)

 

 

 

(142,763

)

 

 

 

(201,241

)

 

 

 

(344,861

)

 

 

 

(59,241

)

 

 

 

(52,836

)

 

 

 

(175,472

)

 

 

 

(1,433,750

)

 

 

 

(9,813

)

 

 

 

 

 

 

 

(1,443,562

)

Share of loss of associate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,620

)

 

 

 

 

 

 

 

(10,620

)

Income before income

   taxes

 

 

 

2,008,984

 

 

 

 

840,689

 

 

 

 

856,050

 

 

 

 

1,135,132

 

 

 

 

445,269

 

 

 

 

134,220

 

 

 

 

303,605

 

 

 

 

188,364

 

 

 

 

5,912,312

 

 

 

 

4,514,866

 

 

 

 

(4,255,456

)

 

 

 

6,171,722

 

Income taxes expense

 

 

 

(442,764

)

 

 

 

(152,631

)

 

 

 

(184,506

)

 

 

 

(288,786

)

 

 

 

(107,062

)

 

 

 

(12,382

)

 

 

 

(69,271

)

 

 

 

(61,368

)

 

 

 

(1,318,770

)

 

 

 

(121,871

)

 

 

 

 

 

 

 

(1,440,641

)

Total assets

 

 

 

9,289,847

 

 

 

 

5,541,186

 

 

 

 

3,875,465

 

 

 

 

4,133,283

 

 

 

 

3,068,476

 

 

 

 

1,715,227

 

 

 

 

1,475,581

 

 

 

 

3,749,862

 

 

 

 

32,848,928

 

 

 

 

38,598,059

 

 

 

 

(31,929,455

)

 

 

 

39,517,532

 

Total liabilities

 

 

 

3,133,738

 

 

 

 

1,498,785

 

 

 

 

1,127,055

 

 

 

 

1,872,045

 

 

 

 

1,854,290

 

 

 

 

663,360

 

 

 

 

571,006

 

 

 

 

1,022,866

 

 

 

 

11,743,146

 

 

 

 

13,871,716

 

 

 

 

(8,174,099

)

 

 

 

17,440,763

 

Investment in associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,016

 

 

 

 

 

 

 

 

11,016

 

Net cash flows provided

   by operations activities

 

 

 

1,852,797

 

 

 

 

969,246

 

 

 

 

844,238

 

 

 

 

1,086,007

 

 

 

 

788,059

 

 

 

 

195,867

 

 

 

 

270,238

 

 

 

 

381,488

 

 

 

 

6,387,940

 

 

 

 

(105,808

)

 

 

 

(113,430

)

 

 

 

6,168,702

 

Net cash flow used in

   investing activities

 

 

 

(414,701

)

 

 

 

(410,216

)

 

 

 

(184,142

)

 

 

 

(323,649

)

 

 

 

(122,417

)

 

 

 

(202,470

)

 

 

 

(143,243

)

 

 

 

(147,718

)

 

 

 

(1,948,557

)

 

 

 

4,839,982

 

 

 

 

(4,830,000

)

 

 

 

(1,938,575

)

Net cash flow used in

   financing activities

 

 

 

(1,144,341

)

 

 

 

(560,617

)

 

 

 

(436,447

)

 

 

 

(825,018

)

 

 

 

(287,859

)

 

 

 

(77,101

)

 

 

 

(123,028

)

 

 

 

(232,161

)

 

 

 

(3,686,573

)

 

 

 

(2,830,743

)

 

 

 

4,830,000

 

 

 

 

(1,687,316

)

Additions to non-current

   as assets

 

 

 

5,796,853

 

 

 

 

3,615,601

 

 

 

 

2,432,387

 

 

 

 

2,762,873

 

 

 

 

5,604,397

 

 

 

 

1,134,216

 

 

 

 

967,981

 

 

 

 

2,431,955

 

 

 

 

24,746,263

 

 

 

 

318,997

 

 

 

 

 

 

 

 

25,065,260

 

 

December 31, 2018

 

Guadalajara

 

 

Tijuana

 

 

Puerto

Vallarta

 

 

San José del

Cabo

 

 

Montego

Bay

 

 

Hermosillo

 

 

Guanajuato

 

 

Other

Airports

 

 

Total

reportable

segments

 

 

Other

Companies

 

 

Eliminations

 

 

Total

 

Aeronautical services

 

Ps.

 

2,824,677

 

 

Ps.

 

1,344,122

 

 

Ps.

 

1,088,417

 

 

Ps.

 

1,244,106

 

 

Ps.

 

1,419,674

 

 

Ps.

 

306,118

 

 

Ps.

 

484,798

 

 

Ps.

 

787,242

 

 

Ps.

 

9,499,154

 

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

9,499,154

 

Non-aeronautical services

 

 

 

796,739

 

 

 

 

326,214

 

 

 

 

399,427

 

 

 

 

698,891

 

 

 

 

543,878

 

 

 

 

82,922

 

 

 

 

148,119

 

 

 

 

180,517

 

 

 

 

3,176,708

 

 

 

 

6,823

 

 

 

 

 

 

 

 

3,183,532

 

Improvements to

   concession assets

 

 

 

110,415

 

 

 

 

100,986

 

 

 

 

40,330

 

 

 

 

346,956

 

 

 

 

545,959

 

 

 

 

47,541

 

 

 

 

16,244

 

 

 

 

231,771

 

 

 

 

1,440,204

 

 

 

 

 

 

 

 

 

 

 

 

1,440,204

 

Total revenues

 

 

 

3,731,830

 

 

 

 

1,771,323

 

 

 

 

1,528,174

 

 

 

 

2,289,954

 

 

 

 

2,509,511

 

 

 

 

436,581

 

 

 

 

649,162

 

 

 

 

1,199,530

 

 

 

 

14,116,066

 

 

 

 

6,823

 

 

 

 

 

 

 

 

14,122,890

 

Total intersegment

   revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,805,223

 

 

 

 

(4,805,223

)

 

 

 

 

Income from operations

 

 

 

2,454,759

 

 

 

 

1,042,368

 

 

 

 

942,551

 

 

 

 

1,272,180

 

 

 

 

646,677

 

 

 

 

153,576

 

 

 

 

408,037

 

 

 

 

306,197

 

 

 

 

7,226,345

 

 

 

 

4,783,428

 

 

 

 

(4,765,120

)

 

 

 

7,244,652

 

Interest income

 

 

 

112,569

 

 

 

 

44,954

 

 

 

 

43,471

 

 

 

 

54,836

 

 

 

 

6,431

 

 

 

 

13,722

 

 

 

 

19,502

 

 

 

 

51,327

 

 

 

 

346,813

 

 

 

 

1,065,159

 

 

 

 

(835,278

)

 

 

 

576,694

 

Interest expense

 

 

 

(230,458

)

 

 

 

(136,453

)

 

 

 

(65,407

)

 

 

 

(136,914

)

 

 

 

(135,740

)

 

 

 

(50,927

)

 

 

 

(47,099

)

 

 

 

(93,929

)

 

 

 

(896,927

)

 

 

 

(950,762

)

 

 

 

835,278

 

 

 

 

(1,012,411

)

Gain on financial

   investment held

   for coverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,643

 

 

 

 

 

 

 

 

29,643

 

Depreciation and

   amortization for the year

 

 

 

(310,882

)

 

 

 

(180,904

)

 

 

 

(153,230

)

 

 

 

(217,858

)

 

 

 

(354,963

)

 

 

 

(72,635

)

 

 

 

(61,073

)

 

 

 

(186,997

)

 

 

 

(1,538,542

)

 

 

 

(31,095

)

 

 

 

 

 

 

 

(1,569,637

)

Share of loss of associate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(947

)

 

 

 

 

 

 

 

(947

)

Income before income

   taxes

 

 

 

2,394,213

 

 

 

 

979,156

 

 

 

 

952,241

 

 

 

 

1,218,028

 

 

 

 

525,351

 

 

 

 

124,243

 

 

 

 

386,323

 

 

 

 

263,776

 

 

 

 

6,843,329

 

 

 

 

4,929,463

 

 

 

 

(4,765,120

)

 

 

 

7,007,672

 

Income taxes expense

 

 

 

(584,439

)

 

 

 

(210,874

)

 

 

 

(225,833

)

 

 

 

(336,560

)

 

 

 

(128,246

)

 

 

 

(19,098

)

 

 

 

(99,963

)

 

 

 

(114,118

)

 

 

 

(1,719,131

)

 

 

 

(149,910

)

 

 

 

 

 

 

 

(1,869,041

)

Total assets

 

 

 

9,773,884

 

 

 

 

5,729,156

 

 

 

 

3,918,644

 

 

 

 

4,166,561

 

 

 

 

3,039,158

 

 

 

 

1,747,518

 

 

 

 

1,632,722

 

 

 

 

3,033,967

 

 

 

 

33,041,609

 

 

 

 

38,884,387

 

 

 

 

(32,375,494

)

 

 

 

39,550,502

 

Total liabilities

 

 

 

3,519,318

 

 

 

 

1,858,474

 

 

 

 

1,158,586

 

 

 

 

2,228,807

 

 

 

 

2,123,946

 

 

 

 

735,487

 

 

 

 

701,735

 

 

 

 

1,405,884

 

 

 

 

13,732,236

 

 

 

 

13,911,464

 

 

 

 

(9,865,348

)

 

 

 

17,778,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

 

 

 

 

 

35

 

Net cash flows provided

   by operations activities

 

 

 

2,233,357

 

 

 

 

1,376,334

 

 

 

 

797,800

 

 

 

 

1,063,923

 

 

 

 

860,399

 

 

 

 

173,726

 

 

 

 

357,455

 

 

 

 

448,702

 

 

 

 

7,311,697

 

 

 

 

810,779

 

 

 

 

(886,857

)

 

 

 

7,235,619

 

Net cash flow used in

   investing activities

 

 

 

(284,319

)

 

 

 

(378,328

)

 

 

 

(90,743

)

 

 

 

(418,407

)

 

 

 

(652,469

)

 

 

 

(61,374

)

 

 

 

(113,388

)

 

 

 

(255,707

)

 

 

 

(2,254,734

)

 

 

 

4,959,209

 

 

 

 

(5,254,886

)

 

 

 

(2,550,411

)

Net cash flow used in

   financing activities

 

 

 

(1,552,530

)

 

 

 

(681,179

)

 

 

 

(739,684

)

 

 

 

(942,796

)

 

 

 

(931,248

)

 

 

 

(107,021

)

 

 

 

(155,344

)

 

 

 

(6,374

)

 

 

 

(5,116,178

)

 

 

 

(6,305,402

)

 

 

 

5,254,886

 

 

 

 

(6,166,694

)

Additions to non-current

   as assets

 

 

 

5,665,570

 

 

 

 

3,729,013

 

 

 

 

2,356,638

 

 

 

 

2,976,072

 

 

 

 

5,924,992

 

 

 

 

1,128,854

 

 

 

 

990,782

 

 

 

 

2,600,342

 

 

 

 

25,372,263

 

 

 

 

729,295

 

 

 

 

 

 

 

 

26,101,558