XML 71 R57.htm IDEA: XBRL DOCUMENT v3.21.1
Bank Loans and issuance of Debt Securities (Tables)
12 Months Ended
Dec. 31, 2020
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

2018

 

 

December 31

2019

 

 

December 31

2020

 

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 nor

   an amortization schedule.

 

Ps.

 

215,269

 

 

Ps.

 

206,107

 

 

Ps.

 

218,176

 

In February 2009, MBJA signed a simple unsecured loan

   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 nor an amortization schedule.

 

 

 

10,038

 

 

 

 

9,610

 

 

 

 

10,174

 

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.

 

 

 

1,879,717

 

 

 

 

1,799,717

 

 

 

 

1,905,101

 

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.

 

 

 

1,879,717

 

 

 

 

1,799,717

 

 

 

 

1,905,101

 

On December 28, 2017, MBJA signed a simple unsecured loan with The

   Bank of Nova Scotia Jamaica Limited for USD$40,000,000. The loan bears

   interest at Libor 1M plus 280 basis points for a period of 7 years from this

   disposition and semi-annual instalments. As of December 31, 2019 the

   balance amounted to USD$33.0 million.

 

 

 

551,122

 

 

 

 

621,891

 

 

 

 

718,153

 

On April 13, 2020, GAP signed a simple unsecured loan with Scotiabank for Ps. 1,000,000 for a period of 15 months an interest rate 28 days TIIE variable plus 100 basis points.

 

 

 

 

 

 

 

 

 

 

 

 

 

1,000,000

 

On May 15, 2020, GAP signed a simple unsecured loan with BBVA Bancomer Ps. 1,000,000. The loan bears interest at a fixed annual interest rate of 6.99% over a period of 2 years.

 

 

 

 

 

 

 

 

 

 

 

 

 

1,000,000

 

On September 3, 2020, MBJA signed a simple unsecured loan with The Bank of Nova Scotia Jamaica Limited for USD$60,000,000. The loan bears interest at LIBOR plus 310 basis points for a period of 7 years from this disposition and semi-annual instalments. As of December 31, 2020 the balance amounted to USD$30,000,000.

 

 

 

 

 

 

 

 

 

 

 

 

 

598,461

 

Total unpaid balance of bank loans and long-term debt

 

 

 

4,535,863

 

 

 

 

4,437,043

 

 

 

 

7,355,166

 

Less - Current portion

 

 

 

 

 

 

 

 

 

 

 

(1,159,590

)

Long-term portion

 

Ps.

 

4,535,863

 

 

Ps.

 

4,437,043

 

 

Ps.

 

6,195,576

 

Summary of Issuance of Debt Securities

 

Summary of Maturity of Long Term Debt Payable

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

 

Year

 

Amount

 

2021

 

Ps.

 

2,659,590

 

2022

 

 

 

4,959,590

 

2023

 

 

 

4,571,791

 

2024

 

 

 

3,159,590

 

2025

 

 

 

4,687,518

 

Thereafter

 

 

 

4,317,087

 

 

 

Ps.

 

24,355,166

 

 

Summary of Debt Payable

As of December 31, 2018, 2019 and 2020, debts are payable by the following companies:

 

 

 

At December 31, 2018

 

Company

 

Current

 

 

Long-Term

 

 

Total

 

GAP

 

Ps.

 

 

 

Ps.

 

12,759,435

 

 

Ps.

 

12,759,435

 

MBJA

 

 

 

-

 

 

 

 

776,428

 

 

 

 

776,428

 

Total

 

Ps.

 

-

 

 

Ps.

 

13,535,863

 

 

Ps.

 

13,535,863

 

 

 

 

At December 31, 2019

 

Company

 

Current

 

 

Long-Term

 

 

Total

 

GAP

 

Ps.

 

2,200,000

 

 

Ps.

 

13,399,433

 

 

Ps.

 

15,599,433

 

MBJA

 

 

 

 

 

 

 

837,610

 

 

 

 

837,610

 

Total

 

Ps.

 

2,200,000

 

 

Ps.

 

14,237,043

 

 

Ps.

 

16,437,043

 

 

 

 

At December 31, 2020

 

Company

 

Current

 

 

Long-Term

 

 

Total

 

GAP

 

Ps.

 

2,500,000

 

 

Ps.

 

20,310,202

 

 

Ps.

 

22,810,202

 

MBJA

 

 

 

159,590

 

 

 

 

1,385,374

 

 

 

 

1,544,964

 

Total

 

Ps.

 

2,659,590

 

 

Ps.

 

21,695,576

 

 

Ps.

 

24,355,166

 

 

 

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,

2020

 

 

Repayments on

bank

loans

 

 

Proceeds

from

issuance

of Debt

securities

 

 

Proceeds from Debt long-term

 

 

Exchange

effects

 

 

Long-term reclassification

 

 

Fair value adjustments in P&L

 

 

Hedges fair value adjustments

 

 

Balance as

of

December 31,

2020

 

Debt securities current portion

 

Ps.

 

2,200,000

 

 

Ps.

 

(2,200,000

)

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

9,170

 

 

Ps.

 

2,650,420

 

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

2,659,590

 

Long-term borrowings

 

 

 

4,437,043

 

 

 

 

 

 

 

 

 

 

 

 

2,709,125

 

 

 

 

199,828

 

 

 

 

(1,150,420

)

 

 

 

 

 

 

 

 

 

 

 

6,195,576

 

Debt securities

 

 

 

9,800,000

 

 

 

 

 

 

 

 

7,200,000

 

 

 

 

 

 

 

 

 

 

 

 

(1,500,000

)

 

 

 

 

 

 

 

 

 

 

 

15,500,000

 

Derivative financial instruments

   (Note 15)

 

 

 

261,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

62,249

 

 

 

 

427,162

 

 

 

 

750,704

 

Total

 

Ps.

 

16,698,336

 

 

Ps.

 

(2,200,000

)

 

Ps.

 

7,200,000

 

 

Ps.

 

2,709,125

 

 

Ps.

 

208,998

 

 

Ps.

 

 

 

Ps.

 

62,249

 

 

Ps.

 

427,162

 

 

Ps.

 

25,105,870