XML 69 R56.htm IDEA: XBRL DOCUMENT v3.22.1
Bank Loans and issuance of Debt Securities (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Detailed Information About Borrowings [Abstract]  
Summary of Unpaid Balance of Loan - Loans Contracted with Banking Institutions and Third Parties The totality of the credits contracted with banking institutions and third parties are described below:

 

 

 

December 31

2019

 

 

December 31

2020

 

 

December 31

2021

 

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.

 

206,107

 

 

Ps.

 

218,176

 

 

Ps.

 

225,119

 

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.

 

 

 

9,610

 

 

 

 

10,174

 

 

 

 

10,498

 

On January 19, 2021, GAP refinanced with Bank of Nova Scotia the simple unsecured loan contracted previously in the short term for the amount of USD$95.5 million, with a three-year maturity. The interest rate was set at 2.063%.

 

 

 

1,799,717

 

 

 

 

1,905,101

 

 

 

 

1,965,724

 

On February 15, 2021, GAP refinanced with BBVA Bancomer the simple unsecured loan contracted previously in the short term for the amount of USD$95.5 million, with a three-year maturity. The interest rate was set at 1.97%.

 

 

 

1,799,717

 

 

 

 

1,905,101

 

 

 

 

1,965,724

 

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, 2021 the balance amounted to USD$28.0 million.

 

 

 

621,891

 

 

 

 

718,153

 

 

 

 

576,338

 

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. On May 13, 2021 the balance amounted was paid.

 

 

 

 

 

 

 

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%. On May 26, 2021 the balance amounted was paid.

 

 

 

 

 

 

 

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 5 years from this disposition and semi-annual instalments. As of December 31, 2021 the balance amounted to USD$30,000,000.

 

 

 

 

 

 

 

598,461

 

 

 

 

617,505

 

Total unpaid balance of bank loans and long-term debt

 

 

 

4,437,043

 

 

 

 

7,355,166

 

 

 

 

5,360,908

 

Less - Current portion

 

 

 

 

 

 

 

(1,159,590

)

 

 

 

(164,668

)

Long-term portion

 

Ps.

 

4,437,043

 

 

Ps.

 

6,195,576

 

 

Ps.

 

5,196,240

 

Summary of Issuance of Debt Securities Issuance of Debt Securities

 

 

 

December 31

2019

 

 

December 31

2020

 

 

December 31

2021

 

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 for the long-term debt securities “GAP 15” for the total Ps.1,100,000. It has the same maturity as the originally and accrues the same interest rate. On February 14, 2020, the payment of the certificates was made.

 

Ps.

 

2,200,000

 

 

Ps.

 

 

 

Ps.

 

 

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. On July 2, 2021 the balance amounted was paid.

 

 

 

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. As of December 31, 2021, the TIIE rate is 5.7150%.

 

 

 

1,500,000

 

 

 

 

1,500,000

 

 

 

 

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. As of December 31, 2021, the TIIE rate is 5.7150%.

 

 

 

2,300,000

 

 

 

 

2,300,000

 

 

 

 

2,300,000

 

Unsecured debt securities issued in the Mexican market on March 29, 2019, for Ps.3,000,000 under the "GAP 19" name, at a variable interest rate of 28-day TIIE plus 44 basis points for a period of five years. As of December 31, 2021, the TIIE rate is 5.7150%

 

 

 

3,000,000

 

 

 

 

3,000,000

 

 

 

 

3,000,000

 

Unsecured debt securities issued in the Mexican market on February 13, 2020, for Ps.3,000,000 under the "GAP 20" name, at a variable interest rate of 28-day TIIE plus 17 basis points for a period of five years. As of December 31, 2021, the TIIE rate is 5.7150%

 

 

 

 

 

 

 

3,000,000

 

 

 

 

3,000,000

 

Unsecured debt securities issued in the Mexican market on June 25, 2020, for Ps.602,000 under the "GAP 20-2" name, at a variable interest rate of 28-day TIIE plus 85 basis points for a period of three years. As of December 31, 2021, the TIIE rate is 5.7150%

 

 

 

 

 

 

 

602,000

 

 

 

 

602,000

 

Unsecured debt securities issued in the Mexican market on June 25, 2020, for Ps.3,598,000 under the "GAP 20-3" name, at a fixed interest rate of 8.14% for a period of seven years.

 

 

 

 

 

 

 

3,598,000

 

 

 

 

3,598,000

 

Unsecured debt securities issued in the Mexican market on May 7, 2021, for Ps.2,500,000 under the "GAP 21" name, at a variable interest rate of 28-day TIIE plus 60 basis points for a period of four years.

 

 

 

 

 

 

 

 

 

 

 

2,500,000

 

Unsecured debt securities issued in the Mexican market on May 7, 2021, for Ps.3,000,000 under the "GAP 21-2" name, at a variable interest rate of 7.91% for a period of seven years.

 

 

 

 

 

 

 

 

 

 

 

3,000,000

 

Unsecured 5-year green bond certificates with ticker symbol “GAP21V”, for Ps.1,500,000. Interest payable every 28 days at a variable rate of TIIE-28 plus 25 basis points; the payment of the principal will be at maturity, on October 9, 2026, with the option of early amortization.

 

 

 

 

 

 

 

 

 

 

 

1,500,000

 

Total unpaid balance of long-term debt

 

 

 

12,000,000

 

 

Ps.

 

17,000,000

 

 

Ps.

 

22,500,000

 

Less - Current portion

 

 

 

(2,200,000

)

 

Ps.

 

(1,500,000

)

 

Ps.

 

(3,800,000

)

Long-term portion

 

Ps.

 

9,800,000

 

 

Ps.

 

15,500,000

 

 

Ps.

 

18,700,000

 

Summary of Maturity of Long Term Debt Payable

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

 

Year

 

Amount

 

2022

 

Ps.

 

3,964,668

 

2023

 

 

 

766,668

 

2024

 

 

 

7,096,115

 

2025

 

 

 

7,193,492

 

2026

 

 

 

2,006,361

 

Thereafter

 

 

 

6,833,604

 

 

 

Ps.

 

27,860,908

 

 

Summary of Debt Payable

As of December 31, 2019, 2020 and 2021, debts are payable by the following companies:

 

 

 

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

 

 

 

 

At December 31, 2021

 

Company

 

Current

 

 

Long-Term

 

 

Total

 

GAP

 

Ps.

 

3,800,000

 

 

Ps.

 

22,631,449

 

 

Ps.

 

26,431,449

 

MBJA

 

 

 

164,668

 

 

 

 

1,264,791

 

 

 

 

1,429,459

 

Total

 

Ps.

 

3,964,668

 

 

Ps.

 

23,896,240

 

 

Ps.

 

27,860,908

 

 

 

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,

2021

 

 

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,

2021

 

Debt securities current portion

 

Ps.

 

2,659,590

 

 

Ps.

 

(2,659,590

)

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

3,964,668

 

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

3,964,668

 

Long-term borrowings

 

 

 

6,195,576

 

 

 

 

(4,782,073

)

 

 

 

 

 

 

 

3,779,413

 

 

 

 

167,992

 

 

 

 

(164,668

)

 

 

 

 

 

 

 

 

 

 

 

5,196,240

 

Debt securities

 

 

 

15,500,000

 

 

 

 

 

 

 

 

7,000,000

 

 

 

 

 

 

 

 

 

 

 

 

(3,800,000

)

 

 

 

 

 

 

 

 

 

 

 

18,700,000

 

Derivative financial instruments

   (Note 15)

 

 

 

750,704

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(51,656

)

 

 

 

(717,372

)

 

 

 

(18,324

)

Total

 

Ps.

 

25,105,870

 

 

Ps.

 

(7,441,663

)

 

Ps.

 

7,000,000

 

 

Ps.

 

3,779,413

 

 

Ps.

 

167,992

 

 

Ps.

 

 

 

Ps.

 

(51,656

)

 

Ps.

 

(717,372

)

 

Ps.

 

27,839,584