XML 55 R41.htm IDEA: XBRL DOCUMENT v3.22.1
Financial instruments and risk management (Tables)
12 Months Ended
Dec. 31, 2021
Financial instruments and risk management  
Schedule of notional amounts and strike prices of derivative financial instruments

Position as of December 31, 2020

Jet fuel Asian call and Zero-Cost

collars option contracts maturities

    

1 Half 2021

    

2 Half 2021

    

2021 Total

Jet fuel risk Asian Calls

 

  

 

  

 

  

 

Notional volume in gallons (thousands)*

 

7,280

 

 

7,280

 

Strike price agreed rate per gallon (U.S.dollars) **

 

US$

1.90

 

 

US$

1.90

 

Approximate percentage of hedge (of expected consumption value)

 

6

%  

%  

3

%

Jet fuel risk Zero-Cost collars

Notional volume in gallons (thousands)*

7,556

7,556

Strike price agreed rate per gallon (U.S. dollars) **

US$

1.23/1.93

US$

US$

1.23/1.93

Approximate percentage of hedge (of expected consumption value)

6

%  

%  

3

%

All-in

Approximate percentage of hedge (of expected consumption value)

12

%  

%  

6

%

* US Gulf Coast Jet 54 as underlying asset

** Weighted average

Schedule of Fuel Sensitivity

As of December 31, 

2021

2020

    

Operating costs

    

Operating costs

(In thousands of U.S. dollars)

+ US$0.01 per gallon

2,731

1,762

- US$0.01 per gallon

(2,731)

(1,762)

Schedule of foreign exchange exposure

    

USD

    

Mexican Pesos

    

Others*

    

Total

Assets:

Cash, cash equivalents and restricted cash

 

Ps.

14,311,541

Ps.

817,735

Ps.

125,600

Ps.

15,254,876

Other accounts receivable, net

 

830,688

 

193,727

 

10,189

 

1,034,604

Guarantee deposits

 

10,992,268

 

 

6,772

 

10,999,040

Total assets

 

Ps.

26,134,497

Ps.

1,011,462

Ps.

142,561

Ps.

27,288,520

Liabilities:

 

  

 

  

 

  

 

  

Financial debt

 

Ps.

3,552,092

Ps.

2,724,588

Ps.

Ps.

6,276,680

Lease liabilities

 

53,326,884

 

 

1,588

 

53,328,472

Suppliers

 

2,504,827

 

3,290,110

 

127,667

 

5,922,604

Other taxes and fees payable

 

62,533

 

2,300,533

 

337,117

 

2,700,183

Total liabilities

 

Ps.

59,446,336

Ps.

8,315,231

Ps.

466,372

Ps.

68,227,939

Net foreign currency position

 

Ps.

(33,311,839)

Ps.

(7,303,769)

Ps.

(323,811)

Ps.

(40,939,419)

*The foreign exchange exposure includes: Quetzales, Colombian pesos and Colones.

Thousands of U.S. dollars

    

2020

Assets:

 

  

Cash, cash equivalents and restricted cash

 

US$

495,612

Other accounts receivable, net

 

39,997

Guarantee deposits

 

479,566

Derivative financial instruments

 

10

Total assets

 

US$

1,015,185

Liabilities:

 

Financial debt (Note 5)

 

US$

183,806

Lease liabilities

2,334,153

Suppliers

 

174,553

Other taxes and fees payable

 

16,105

Derivative financial instruments

 

484

Total liabilities

 

2,709,101

Net foreign currency position

 

US$

(1,693,916)

Schedule of contractual principal payments required on financial liabilities and derivative instruments fair value

    

December 31, 2021

Within one 

One to five 

    

year

    

years

    

Total

Interest-bearing borrowings:

Pre-delivery payments facilities (Note 5)

 

Ps.

3,535,649

 

Ps.

 

Ps.

3,535,649

Asset backed trust note (“CEBUR”) (Note 5)

500,000

2,250,000

 

  

2,750,000

Lease liabilities:

  

 

  

  

 

  

  

Aircraft, engines, land and buildings leases

5,842,492

43,807,747

 

  

49,650,239

Aircraft and engine lease return obligation

451,788

3,436,001

 

  

3,887,789

Total

 

Ps.

10,329,929

 

Ps.  

49,493,748

 

Ps.  

59,823,677

December 31, 2020

Within one

    

One to five

    

    

year

    

years

    

Total

Interest-bearing borrowings:

Pre-delivery payments facilities (Note 5)

Ps.

1,096,543

Ps.

2,554,069

Ps.

3,650,612

Short-term working capital facilities (Note 5)

 

200,000

 

 

200,000

Asset backed trust note (“CEBUR”) (Note 5)

250,000

1,250,000

1,500,000

Derivative financial instruments:

Jet fuel Asian Zero-Cost collars options contracts

9,657

9,657

Lease liabilities:

Aircraft, engines, land and buildings leases

6,484,092

37,646,450

44,130,542

Aircraft and engine lease return obligation

86,801

2,417,683

2,504,484

Total

Ps.

8,127,093

Ps.

43,868,202

Ps.

51,995,295

Summary of impact on the equity due to changes in the fair value of forward exchange contracts

    

Change in

    

Effect on profit

 MXN$ rate

 before tax

2021

 

+5

%  

Ps.

(69,942)

 

-5

%  

69,942

    

Change in 

    

Effect on profit

USD$ rate

before tax

2021

 

+5

%  

Ps.

(1,439,653)

 

-5

%  

1,439,653

2020

 

+5

%  

Ps.

(253,763)

 

-5

%  

253,763

Schedule of sensitivity analysis of change in fair value of interest hedging instrument

    

Change in 

    

    

MX$ rate

Effect on cap

 

2021

 

+0.01

%  

Ps.

(30.86)

 

-0.01

%  

30.86

2020

 

+0.01

%  

Ps.

(0.28)

 

-0.01

%  

0.28

    

    

Change in 

MX$ rate

Effect on cap

2021

 

+0.01

%  

Ps.

(165.44)

 

-0.01

%  

165.44

Schedule of debt sensitivity analysis

    

As of December 31, 2021

    

As of December 31, 2020

+ 100 BP

- 100 BP

+ 100 BP

- 100 BP

Banco Nacional de Comercio Exterior, S.N.C. (“Bancomext”)

 

138,476

 

(138,476)

 

155,332

 

(155,332)

Asset backed trust notes (“CEBUR”)

 

133,173

 

(133,173)

 

131,054

 

(131,054)

Banco Sabadell S.A., Institución de Banca Múltiple (“Sabadell”)

 

16,064

 

(16,064)

 

18,086

 

(18,086)