XML 80 R67.htm IDEA: XBRL DOCUMENT v3.22.1
Operating segment and geographic information (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Operating Segments [Abstract]  
Summary of Results, Assets and Liabilities by Segments

The following are the results, assets and liabilities by segments for the years ended December 31, 2019, 2020 and 2021:

 

 

December 31, 2019

 

Guadalajara

 

 

Tijuana

 

 

Puerto

Vallarta

 

 

San José del

Cabo

 

 

Montego

Bay

 

 

Hermosillo

 

 

Guanajuato

 

 

Other

Airports

 

 

Total

reportable

segments

 

 

Other

Companies

 

 

Eliminations

 

 

Total

 

Aeronautical services

 

Ps.

 

2,978,617

 

 

Ps.

 

1,568,297

 

 

Ps.

 

1,183,610

 

 

Ps.

 

1,364,746

 

 

Ps.

 

1,512,164

 

 

Ps.

 

337,380

 

 

Ps.

 

584,650

 

 

Ps.

 

1,018,256

 

 

Ps.

 

10,547,720

 

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

10,547,720

 

Non-aeronautical services

 

 

 

938,445

 

 

 

 

454,098

 

 

 

 

455,699

 

 

 

 

787,424

 

 

 

 

585,325

 

 

 

 

97,696

 

 

 

 

180,327

 

 

 

 

265,282

 

 

 

 

3,764,296

 

 

 

 

7,203

 

 

 

 

 

 

 

 

3,771,500

 

Improvements to

   concession assets

 

 

 

858,807

 

 

 

 

300,221

 

 

 

 

57,697

 

 

 

 

299,155

 

 

 

 

136,363

 

 

 

 

3,332

 

 

 

 

32,853

 

 

 

 

218,371

 

 

 

 

1,906,801

 

 

 

 

 

 

 

 

 

 

 

 

1,906,801

 

Total revenues

 

 

 

4,775,869

 

 

 

 

2,322,617

 

 

 

 

1,697,007

 

 

 

 

2,451,326

 

 

 

 

2,233,853

 

 

 

 

438,408

 

 

 

 

797,829

 

 

 

 

1,501,910

 

 

 

 

16,218,818

 

 

 

 

7,203

 

 

 

 

 

 

 

 

16,226,021

 

Total intersegment

   revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,262,241

 

 

 

 

(5,262,241

)

 

 

 

 

Income from operations

 

 

 

2,599,316

 

 

 

 

1,274,902

 

 

 

 

1,051,669

 

 

 

 

1,397,328

 

 

 

 

629,027

 

 

 

 

191,079

 

 

 

 

477,123

 

 

 

 

350,253

 

 

 

 

7,970,697

 

 

 

 

5,282,882

 

 

 

 

(5,236,341

)

 

 

 

8,017,238

 

Interest income

 

 

 

113,495

 

 

 

 

53,684

 

 

 

 

47,959

 

 

 

 

45,703

 

 

 

 

13,191

 

 

 

 

12,090

 

 

 

 

21,019

 

 

 

 

56,800

 

 

 

 

363,942

 

 

 

 

1,292,797

 

 

 

 

(990,910

)

 

 

 

665,829

 

Interest expense

 

 

 

(274,257

)

 

 

 

(162,628

)

 

 

 

(75,298

)

 

 

 

(173,132

)

 

 

 

(145,597

)

 

 

 

(57,245

)

 

 

 

(54,132

)

 

 

 

(111,549

)

 

 

 

(1,053,838

)

 

 

 

(1,362,817

)

 

 

 

990,910

 

 

 

 

(1,425,746

)

Loss on financial

   investment held

   for coverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(149,770

)

 

 

 

 

 

 

 

(149,770

)

Depreciation and

   amortization for the year

 

 

 

(346,586

)

 

 

 

(206,982

)

 

 

 

(156,383

)

 

 

 

(234,670

)

 

 

 

(85,851

)

 

 

 

(100,403

)

 

 

 

(390,394

)

 

 

 

(210,357

)

 

 

 

(1,731,627

)

 

 

 

(44,511

)

 

 

 

 

 

 

 

(1,776,137

)

Share of gain of associate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79

 

 

 

 

 

 

 

 

79

 

Income before income

   taxes

 

 

 

2,423,349

 

 

 

 

1,159,190

 

 

 

 

1,010,897

 

 

 

 

1,261,254

 

 

 

 

495,171

 

 

 

 

140,027

 

 

 

 

440,450

 

 

 

 

294,655

 

 

 

 

7,224,994

 

 

 

 

5,357,532

 

 

 

 

(5,236,341

)

 

 

 

7,346,185

 

Income taxes expense

 

 

 

(649,761

)

 

 

 

(185,555

)

 

 

 

(273,431

)

 

 

 

(359,996

)

 

 

 

(124,228

)

 

 

 

(26,013

)

 

 

 

(132,118

)

 

 

 

(72,356

)

 

 

 

(1,823,460

)

 

 

 

(67,983

)

 

 

 

 

 

 

 

(1,891,443

)

Total assets

 

 

 

10,038,163

 

 

 

 

6,155,593

 

 

 

 

3,941,917

 

 

 

 

4,445,521

 

 

 

 

2,372,006

 

 

 

 

1,707,357

 

 

 

 

1,653,964

 

 

 

 

4,759,366

 

 

 

 

35,073,888

 

 

 

 

39,969,627

 

 

 

 

(33,465,711

)

 

 

 

41,577,804

 

Total liabilities

 

 

 

4,091,482

 

 

 

 

2,261,268

 

 

 

 

1,334,263

 

 

 

 

2,706,406

 

 

 

 

2,102,386

 

 

 

 

767,297

 

 

 

 

774,619

 

 

 

 

1,809,866

 

 

 

 

15,847,585

 

 

 

 

16,927,461

 

 

 

 

(11,866,923

)

 

 

 

20,908,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

114

 

 

 

 

 

 

 

 

114

 

Net cash flows provided

   by operations activities

 

 

 

2,295,782

 

 

 

 

1,322,659

 

 

 

 

984,410

 

 

 

 

1,299,232

 

 

 

 

841,232

 

 

 

 

248,261

 

 

 

 

490,864

 

 

 

 

469,505

 

 

 

 

7,951,945

 

 

 

 

301,883

 

 

 

 

(89,772

)

 

 

 

8,164,057

 

Net cash flow used in

   investing activities

 

 

 

(986,532

)

 

 

 

(341,155

)

 

 

 

(69,382

)

 

 

 

(343,198

)

 

 

 

(211,385

)

 

 

 

(42,913

)

 

 

 

(69,230

)

 

 

 

(156,943

)

 

 

 

(2,220,737

)

 

 

 

3,624,786

 

 

 

 

(3,990,143

)

 

 

 

(2,586,095

)

Net cash flow used in

   financing activities

 

 

 

(1,750,155

)

 

 

 

(703,256

)

 

 

 

(824,218

)

 

 

 

(802,640

)

 

 

 

(633,251

)

 

 

 

(197,367

)

 

 

 

(352,970

)

 

 

 

(63,433

)

 

 

 

(5,327,291

)

 

 

 

(2,894,381

)

 

 

 

3,990,143

 

 

 

 

(4,231,529

)

Additions to non-current

   as assets

 

 

 

6,252,492

 

 

 

 

3,845,105

 

 

 

 

2,263,519

 

 

 

 

3,052,248

 

 

 

 

5,548,992

 

 

 

 

1,051,047

 

 

 

 

942,924

 

 

 

 

2,676,181

 

 

 

 

25,632,508

 

 

 

 

924,182

 

 

 

 

 

 

 

 

26,556,690

 

 

December 31, 2020

 

Guadalajara

 

 

Tijuana

 

 

Puerto

Vallarta

 

 

San José del

Cabo

 

 

Montego

Bay

 

 

Hermosillo

 

 

Guanajuato

 

 

Other

Airports

 

 

Total

reportable

segments

 

 

Other

Companies

 

 

Eliminations

 

 

Total

 

Aeronautical services

 

Ps.

 

2,103,574

 

 

Ps.

 

1,192,187

 

 

Ps.

 

776,424

 

 

Ps.

 

970,979

 

 

Ps.

 

695,879

 

 

Ps.

 

204,650

 

 

Ps.

 

338,633

 

 

Ps.

 

943,416

 

 

Ps.

 

7,225,742

 

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

7,225,742

 

Non-aeronautical services

 

 

 

591,789

 

 

 

 

335,419

 

 

 

 

266,442

 

 

 

 

460,981

 

 

 

 

327,158

 

 

 

 

64,609

 

 

 

 

113,826

 

 

 

 

283,941

 

 

 

 

2,444,164

 

 

 

 

3,889

 

 

 

 

 

 

 

 

2,448,053

 

Improvements to

   concession assets

 

 

 

614,479

 

 

 

 

681,755

 

 

 

 

67,026

 

 

 

 

339,231

 

 

 

 

138,768

 

 

 

 

19,329

 

 

 

 

36,334

 

 

 

 

295,656

 

 

 

 

2,192,578

 

 

 

 

 

 

 

 

 

 

 

 

2,192,578

 

Total revenues

 

 

 

3,309,842

 

 

 

 

2,209,361

 

 

 

 

1,109,892

 

 

 

 

1,771,191

 

 

 

 

1,161,805

 

 

 

 

288,588

 

 

 

 

488,793

 

 

 

 

1,523,013

 

 

 

 

11,862,484

 

 

 

 

3,889

 

 

 

 

 

 

 

 

11,866,373

 

Total intersegment

   revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,310,159

 

 

 

 

(2,310,159

)

 

 

 

 

Income from operations

 

 

 

1,472,456

 

 

 

 

802,056

 

 

 

 

526,761

 

 

 

 

756,630

 

 

 

 

(88,901

)

 

 

 

57,770

 

 

 

 

216,044

 

 

 

 

(34,634

)

 

 

 

3,708,182

 

 

 

 

2,242,786

 

 

 

 

(2,130,979

)

 

 

 

3,819,989

 

Interest income

 

 

 

82,881

 

 

 

 

59,945

 

 

 

 

32,073

 

 

 

 

40,141

 

 

 

 

3,515

 

 

 

 

8,056

 

 

 

 

13,801

 

 

 

 

42,052

 

 

 

 

282,465

 

 

 

 

1,307,727

 

 

 

 

(1,179,680

)

 

 

 

410,512

 

Interest expense

 

 

 

(360,772

)

 

 

 

(242,125

)

 

 

 

(95,133

)

 

 

 

(210,825

)

 

 

 

(172,033

)

 

 

 

(52,001

)

 

 

 

(57,199

)

 

 

 

(432,582

)

 

 

 

(1,622,670

)

 

 

 

(1,071,260

)

 

 

 

1,179,680

 

 

 

 

(1,514,250

)

Loss on financial

   investment held

   for coverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(41,808

)

 

 

 

 

 

 

 

(41,808

)

Depreciation and

   amortization for the year

 

 

 

(368,964

)

 

 

 

(254,634

)

 

 

 

(168,580

)

 

 

 

(265,581

)

 

 

 

(82,736

)

 

 

 

(71,971

)

 

 

 

(502,568

)

 

 

 

(229,764

)

 

 

 

(1,944,799

)

 

 

 

(55,562

)

 

 

 

 

 

 

 

(2,000,361

)

Share of gain of associate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

 

 

3

 

Income before income

   taxes

 

 

 

1,166,564

 

 

 

 

738,185

 

 

 

 

461,532

 

 

 

 

573,594

 

 

 

 

472,986

 

 

 

 

25,433

 

 

 

 

167,981

 

 

 

 

(72,311

)

 

 

 

3,533,964

 

 

 

 

982,786

 

 

 

 

(2,130,980

)

 

 

 

2,385,770

 

Income taxes expense

 

 

 

(231,777

)

 

 

 

(118,685

)

 

 

 

(88,272

)

 

 

 

(129,196

)

 

 

 

112,801

 

 

 

 

12,801

 

 

 

 

(20,990

)

 

 

 

19,005

 

 

 

 

(444,314

)

 

 

 

(22,753

)

 

 

 

 

 

 

 

(467,067

)

Total assets

 

 

 

13,416,487

 

 

 

 

8,588,502

 

 

 

 

4,960,588

 

 

 

 

6,081,823

 

 

 

 

2,780,014

 

 

 

 

1,803,045

 

 

 

 

2,072,069

 

 

 

 

5,318,795

 

 

 

 

45,021,323

 

 

 

 

51,516,861

 

 

 

 

(45,177,011

)

 

 

 

51,361,173

 

Total liabilities

 

 

 

6,535,424

 

 

 

 

4,074,668

 

 

 

 

1,979,551

 

 

 

 

3,898,207

 

 

 

 

2,508,470

 

 

 

 

824,734

 

 

 

 

1,045,571

 

 

 

 

1,070,885

 

 

 

 

21,937,510

 

 

 

 

26,911,814

 

 

 

 

(20,340,934

)

 

 

 

28,508,390

 

Investments in associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

 

 

 

 

 

35

 

Net cash flows provided

   by operations activities

 

 

 

828,257

 

 

 

 

(1,627,427

)

 

 

 

332,206

 

 

 

 

447,952

 

 

 

 

182,849

 

 

 

 

5,988

 

 

 

 

102,755

 

 

 

 

181,454

 

 

 

 

454,034

 

 

 

 

3,180,663

 

 

 

 

(68,130

)

 

 

 

3,566,567

 

Net cash flow used in

   investing activities

 

 

 

(892,866

)

 

 

 

(764,151

)

 

 

 

(215,636

)

 

 

 

(424,313

)

 

 

 

(209,415

)

 

 

 

(34,166

)

 

 

 

(86,038

)

 

 

 

(447,570

)

 

 

 

(3,074,155

)

 

 

 

(1,455,336

)

 

 

 

1,311,800

 

 

 

 

(3,217,691

)

Net cash flow used in

   financing activities

 

 

 

2,615,782

 

 

 

 

1,854,276

 

 

 

 

790,233

 

 

 

 

1,337,678

 

 

 

 

534,214

 

 

 

 

97,698

 

 

 

 

334,391

 

 

 

 

618,594

 

 

 

 

8,182,866

 

 

 

 

(582,639

)

 

 

 

(1,311,800

)

 

 

 

6,288,427

 

Additions to non-current

   as assets

 

 

 

6,796,625

 

 

 

 

4,394,890

 

 

 

 

2,335,994

 

 

 

 

3,245,723

 

 

 

 

5,700,583

 

 

 

 

1,040,121

 

 

 

 

968,483

 

 

 

 

3,054,931

 

 

 

 

27,537,350

 

 

 

 

16,065,198

 

 

 

 

 

 

 

 

43,602,548

 

 

December 31, 2021

 

Guadalajara

 

 

Tijuana

 

 

Puerto

Vallarta

 

 

San José del

Cabo

 

 

Montego

Bay

 

 

Hermosillo

 

 

Guanajuato

 

 

Other

Airports

 

 

Total

reportable

segments

 

 

Other

Companies

 

 

Eliminations

 

 

Total

 

Aeronautical services

 

Ps.

 

3,296,419

 

 

Ps.

 

1,944,451

 

 

Ps.

 

1,336,177

 

 

Ps.

 

2,003,087

 

 

Ps.

 

1,004,076

 

 

Ps.

 

341,493

 

 

Ps.

 

570,402

 

 

Ps.

 

1,487,850

 

 

Ps.

 

11,983,954

 

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

11,983,954

 

Non-aeronautical services

 

 

 

783,252

 

 

 

 

431,706

 

 

 

 

389,823

 

 

 

 

839,580

 

 

 

 

454,519

 

 

 

 

70,135

 

 

 

 

131,977

 

 

 

 

343,913

 

 

 

 

3,444,905

 

 

 

 

217,536

 

 

 

 

 

 

 

 

3,662,441

 

Improvements to

   concession assets

 

 

 

1,463,854

 

 

 

 

876,292

 

 

 

 

285,667

 

 

 

 

520,812

 

 

 

 

93,205

 

 

 

 

17,148

 

 

 

 

8,947

 

 

 

 

102,587

 

 

 

 

3,368,511

 

 

 

 

 

 

 

 

 

 

 

 

3,368,511

 

Total revenues

 

 

 

5,543,525

 

 

 

 

3,252,448

 

 

 

 

2,011,667

 

 

 

 

3,363,479

 

 

 

 

1,551,800

 

 

 

 

428,776

 

 

 

 

711,326

 

 

 

 

1,934,351

 

 

 

 

18,797,372

 

 

 

 

217,535

 

 

 

 

 

 

 

 

19,014,906

 

Total intersegment

   revenues

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

5,669,325

 

 

 

 

(5,669,325

)

 

 

 

 

Income from operations

 

 

 

2,614,203

 

 

 

 

1,496,257

 

 

 

 

1,082,157

 

 

 

 

1,961,757

 

 

 

 

406,256

 

 

 

 

155,692

 

 

 

 

416,623

 

 

 

 

293,711

 

 

 

 

8,426,655

 

 

 

 

6,099,861

 

 

 

 

(5,669,325

)

 

 

 

8,857,192

 

Interest income

 

 

 

85,209

 

 

 

 

45,691

 

 

 

 

32,470

 

 

 

 

53,578

 

 

 

 

6,232

 

 

 

 

11,269

 

 

 

 

15,054

 

 

 

 

62,551

 

 

 

 

312,056

 

 

 

 

1,729,291

 

 

 

 

(1,621,075

)

 

 

 

420,271

 

Interest expense

 

 

 

(529,299

)

 

 

 

(353,044

)

 

 

 

(130,077

)

 

 

 

(313,234

)

 

 

 

(161,147

)

 

 

 

(63,217

)

 

 

 

(70,528

)

 

 

 

(81,172

)

 

 

 

(1,701,717

)

 

 

 

(1,605,897

)

 

 

 

1,621,075

 

 

 

 

(1,686,540

)

Loss on financial

   investment held

   for coverage

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

51,656

 

 

 

 

 

 

 

 

51,656

 

Depreciation and

   amortization for the year

 

 

 

(390,393

)

 

 

 

(255,470

)

 

 

 

(176,563

)

 

 

 

(261,466

)

 

 

 

(86,642

)

 

 

 

(74,653

)

 

 

 

(476,300

)

 

 

 

(218,049

)

 

 

 

(1,939,536

)

 

 

 

(111,002

)

 

 

 

 

 

 

 

(2,050,539

)

Share of gain of associate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1

 

 

 

 

 

 

 

 

1

 

Income before income

   taxes

 

 

 

2,228,136

 

 

 

 

1,199,952

 

 

 

 

1,017,326

 

 

 

 

1,754,654

 

 

 

 

487,332

 

 

 

 

111,711

 

 

 

 

377,149

 

 

 

 

297,886

 

 

 

 

7,474,146

 

 

 

 

6,024,442

 

 

 

 

(5,669,325

)

 

 

 

7,829,263

 

Income taxes expense

 

 

 

(543,421

)

 

 

 

(139,062

)

 

 

 

(227,123

)

 

 

 

(481,674

)

 

 

 

49,911

 

 

 

 

247

 

 

 

 

(86,781

)

 

 

 

(117,711

)

 

 

 

(1,545,614

)

 

 

 

(239,932

)

 

 

 

 

 

 

 

(1,785,546

)

Total assets

 

 

 

14,067,167

 

 

 

 

9,152,856

 

 

 

 

5,529,201

 

 

 

 

6,884,814

 

 

 

 

2,938,320

 

 

 

 

1,877,408

 

 

 

 

1,904,465

 

 

 

 

6,030,099

 

 

 

 

48,384,330

 

 

 

 

52,475,232

 

 

 

 

(45,536,476

)

 

 

 

55,323,085

 

Total liabilities

 

 

 

9,342,510

 

 

 

 

5,975,158

 

 

 

 

3,198,249

 

 

 

 

5,465,234

 

 

 

 

2,494,668

 

 

 

 

1,067,543

 

 

 

 

1,187,783

 

 

 

 

1,964,209

 

 

 

 

30,695,355

 

 

 

 

29,082,250

 

 

 

 

(24,883,120

)

 

 

 

34,894,485

 

Investments in associates

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

34

 

 

 

 

 

 

 

 

34

 

Net cash flows provided

   by operations activities

 

 

 

3,082,428

 

 

 

 

3,080,746

 

 

 

 

1,298,955

 

 

 

 

2,326,916

 

 

 

 

799,786

 

 

 

 

296,118

 

 

 

 

512,406

 

 

 

 

632,890

 

 

 

 

12,030,246

 

 

 

 

(840,512

)

 

 

 

(94,289

)

 

 

 

11,095,446

 

Net cash flow used in

   investing activities

 

 

 

(1,961,546

)

 

 

 

(971,466

)

 

 

 

(392,886

)

 

 

 

(758,682

)

 

 

 

(208,497

)

 

 

 

(62,412

)

 

 

 

(87,309

)

 

 

 

(328,445

)

 

 

 

(4,771,243

)

 

 

 

(198,065

)

 

 

 

 

 

 

 

(4,969,308

)

Net cash flow used in

   financing activities

 

 

 

(2,571,291

)

 

 

 

(1,512,134

)

 

 

 

(894,687

)

 

 

 

(1,572,262

)

 

 

 

(329,444

)

 

 

 

(212,676

)

 

 

 

(652,150

)

 

 

 

4,775

 

 

 

 

(7,739,869

)

 

 

 

388,344

 

 

 

 

 

 

 

 

(7,351,525

)

Additions to non-current

   as assets

 

 

 

8,549,694

 

 

 

 

5,363,861

 

 

 

 

2,676,621

 

 

 

 

3,828,149

 

 

 

 

5,751,567

 

 

 

 

1,073,645

 

 

 

 

987,253

 

 

 

 

3,290,029

 

 

 

 

31,520,818

 

 

 

 

1,084,094

 

 

 

 

 

 

 

 

32,604,913