XML 45 R32.htm IDEA: XBRL DOCUMENT v3.20.1
Overview: (Tables)
12 Months Ended
Dec. 31, 2019
Statement  
Schedule of additional acquisition of Airplan

 

 

 

 

 

 

May  25,

 

    

2018

 

 

 

 

Consideration paid for the non-controlling interest

    

Ps.

213,469

Carrying value of the non-controlling interest

 

 

(327,003)

 

 

 

  

Difference recognized in stockholders’ equity

 

Ps.

(113,534)

 

Schedule of Aerostar and its significant non-controlling interest

 

 

 

 

 

 

 

 

 

 

Year ended

 

    

December 31, 

 

    

2018

    

2019

Condensed statement of financial position

 

 

 

 

 

  

 

 

 

 

 

 

  

Cash and cash equivalents

 

Ps.

868,095

 

Ps.

698,466

Restricted cash and cash equivalents

 

 

47,332

 

 

165,622

Other current assets

 

 

175,479

 

 

133,992

 

 

 

 

 

 

 

Total current assets

 

 

1,090,906

 

 

998,080

 

 

 

  

 

 

 

Financial liabilities:

 

 

 

 

 

 

Current liabilities

 

 

(640,785)

 

 

(672,943)

 

 

 

  

 

 

 

Working capital

 

 

450,121

 

 

325,137

 

 

 

  

 

 

 

Land, furniture and equipment

 

 

174,450

 

 

160,186

Intangible assets, airport concessions - Net

 

 

13,587,071

 

 

12,956,965

Other long-term assets

 

 

544

 

 

16,759

Long-term debt

 

 

(7,282,269)

 

 

(6,799,941)

Accounts payable to the Company

 

 

(1,152,805)

 

 

(372,798)

Other long-term liabilities

 

 

(21,608)

 

 

(19,783)

Deferred income tax - Net

 

 

(330,999)

 

 

(371,984)

 

 

 

  

 

 

 

Shareholders’ equity

 

Ps.

5,424,505

 

Ps.

5,894,541

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended

 

 

December 31, 

 

    

2017

    

2018

    

2019

Condensed statements of comprehensive income

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

Revenue

 

Ps.

1,497,557

 

Ps.

3,025,267

 

Ps.

3,306,149

Operating cost and expenses

 

 

(1,186,028)

 

 

(2,098,323)

 

 

(2,270,055)

Other income

 

 

 

 

 

134,637

 

 

204,074

Comprehensive financial cost - Net

 

 

(295,803)

 

 

(538,268)

 

 

(485,037)

Deferred income tax

 

 

(28,679)

 

 

(62,252)

 

 

(55,781)

 

 

 

  

 

 

  

 

 

 

Net (loss) income for the year

 

 

(12,953)

 

 

461,061

 

 

699,350

Foreign currency translation

 

 

254,110

 

 

(5,772)

 

 

(229,314)

 

 

 

  

 

 

  

 

 

 

Total comprehensive income for the year

 

Ps.

241,157

 

Ps.

455,289

 

Ps.

470,036

 

Aerostar  
Statement  
Schedule of consideration

 

 

 

 

 

    

May 30,

 

 

2017

 

 

 

 

Cash paid

 

Ps.

726,628

Previous benefit acquired by departure of the previous shareholder

 

 

848,923

 

 

 

  

Consideration on May 26, 2017

 

 

1,575,551

Fair value of share capital held in Aerostar prior to the business combination

 

 

7,877,756

Non-controlling interest at the business combination date

 

 

6,302,205

Total purchase consideration

 

Ps.

15,755,512

 

Schedule of net assets under business combinations

 

 

 

 

 

 

Fair value

Assets

 

 

  

 

 

 

  

CURRENT:

 

 

  

Cash and cash equivalents

 

Ps.

543,242

Restricted cash and cash equivalents

 

 

16,989

Other current assets

 

 

142,410

 

 

 

  

Current assets

 

 

702,641

 

 

 

  

NON-CURRENT:

 

 

  

Land, furniture and equipment

 

 

135,929

Intangible assets, airport concessions - Net

 

 

19,308,402

 

 

 

  

Total non-current assets

 

 

19,444,331

 

 

 

  

Total assets

 

Ps.

20,146,972

 

 

 

  

Liabilities

 

 

  

 

 

 

  

CURRENT:

 

 

  

Current liabilities

 

Ps.

647,896

 

 

 

  

NON-CURRENT:

 

 

  

Long-term debt

 

 

8,254,620

Deferred income tax

 

 

808,894

Other non-current liabilities

 

 

286,315

 

 

 

  

Total non-current liabilities

 

 

9,349,829

 

 

 

  

Total liabilities

 

 

9,997,725

 

 

 

  

Net assets acquired under the business combination

 

 

10,149,247

 

 

 

  

Total purchase consideration

 

 

15,755,512

 

 

 

  

Goodwill at the acquisition date (Note 8.1)

 

Ps.

(5,606,265)

 

Airplan  
Statement  
Schedule of consideration

 

 

 

 

 

 

October 19,

 

    

2017

 

    

 

    

Consideration paid on October 19, 2017

 

Ps.

3,789,797

Non-controlling interest at the combination date

 

 

310,827

 

 

 

  

Total purchase consideration

 

Ps.

4,100,624

 

Schedule of net assets under business combinations

 

 

 

 

 

 

Fair

 

    

value

Assets

 

 

  

 

 

 

  

CURRENT:

 

 

  

Cash and cash equivalents

 

Ps.

37,716

Other current assets

 

 

189,372

 

 

 

  

Current assets

 

 

227,088

 

 

 

  

NON-CURRENT:

 

 

  

Land, furniture and equipment

 

 

3,400

Intangible assets, airport concessions - Net

 

 

7,232,588

 

 

 

  

Total non-current assets

 

 

7,235,988

 

 

 

  

Total assets

 

Ps.

7,463,076

 

 

 

  

Liabilities

 

 

  

 

 

 

  

CURRENT:

 

 

  

Current liabilities

 

Ps.

551,000

 

 

 

  

NON-CURRENT:

 

 

  

Bank loans

 

 

3,424,897

Deferred income tax

 

 

861,483

Other non-current liabilities

 

 

27

 

 

 

  

Total non-current liabilities

 

 

4,286,407

 

 

 

  

Total liabilities

 

 

4,837,407

 

 

 

  

Net assets acquired under the business combination

 

 

2,625,669

 

 

 

  

Total consideration

 

 

4,100,624

 

 

 

  

Goodwill at acquisition date  (Note 8.1)

 

Ps.

(1,474,955)