XML 50 R36.htm IDEA: XBRL DOCUMENT v3.23.1
Financial instruments and risk management (Tables)
12 Months Ended
Dec. 31, 2022
Financial instruments and risk management  
Schedule of Fuel Sensitivity

As of December 31, 

2022

2021

2020

    

Operating costs

   

Operating costs

    

Operating costs

(In thousands of U.S. dollars)

+ US$0.01 per gallon

3,399

2,731

1,762

- US$0.01 per gallon

(3,399)

(2,731)

(1,762)

Schedule of foreign exchange exposure

    

Mexican Pesos

    

Others*

(In thousands of U.S. dollars)

Assets:

Cash, cash equivalents and restricted cash

 

US$

39,962

US$

6,129

Other accounts receivable, net

 

 

66,254

 

12,595

Guarantee deposits

 

 

23,981

 

252

Other assets

Derivative financial instruments

1,585

Total assets

 

US$

131,782

US$

18,976

Liabilities:

 

 

  

 

  

Financial debt

 

US$

133,837

US$

Lease liabilities

 

 

17,003

 

103

Suppliers

 

 

124,374

 

1,496

Other liabilities

81,378

1,277

Total liabilities

 

US$

356,592

US$

2,876

Net foreign currency position

 

US$

(224,810)

US$

16,100

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

    

Mexican Pesos

   

Others*

(In thousands of U.S. dollars)

Assets:

 

Cash, cash equivalents and restricted cash

 

US

39,728

US

6,102

Other accounts receivable, net

 

9,412

495

Guarantee deposits

 

329

Total assets

 

US

49,140

US

6,926

Liabilities:

 

Financial debt

 

US

132,367

US

Lease liabilities

77

Suppliers

 

159,842

6,202

Other taxes and fees payable

 

111,766

16,378

Total liabilities

 

US

403,975

US

22,657

Net foreign currency position

 

US

(354,835)

US

(15,731)

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

    

December 31, 2022

Within one 

One to five 

    

year

    

years

    

Total

Interest-bearing borrowings:

Pre-delivery payments facilities (Note 5)

 

US$

62,209

 

US$

75,698

 

US$

137,907

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

30,128

86,082

 

  

116,210

Working Capital Facilities (Note 5)

18,077

18,077

Lease liabilities:

  

 

  

  

 

  

  

Aircraft, engines, land and buildings leases

335,620

2,373,103

 

  

2,708,723

Aircraft and engine lease return obligation

5,012

244,454

 

  

249,466

Total

 

US$

451,046

 

US$

2,779,337

 

US$

3,230,383

December 31, 2021

Within one

    

One to five

    

    

year

    

years

    

Total

Interest-bearing borrowings:

Pre-delivery payments facilities (Note 5)

US$

171,771

US$

US$

171,771

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

24,291

109,311

133,602

Lease liabilities:

Aircraft, engines, land and buildings leases

283,843

2,128,294

2,412,137

Aircraft and engine lease return obligation

21,949

166,930

188,879

Total

US$

501,854

US$

2,404,535

US$

2,906,389

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

(In thousands of

U.S. dollars)

2022

 

+5

%  

US$

(10,436)

 

-5

%  

10,436

    

Change in 

    

Effect on profit

MXN$ rate

before tax

(In thousands of U.S.

dollars)

2021

 

+5

%  

US$

(18,528)

 

-5

%  

18,528

Change in

Effect on profit

    

USD$ rate

    

before tax

 

  

 

(In thousands of

U.S. dollars)

2021

 

+5

%  

US$

(80,919)

 

-5

%

80,919

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

    

Change in 

    

interest rate

Effect on cap*

(In thousands of U.S.

dollars)

2022

 

+0.50

%  

US$

(121)

 

-0.50

%  

121

2021

 

+0.01

%  

US$

(2)

 

-0.01

%  

2

* The effect would affect OCI in relation to the interest rate caps.

Change in 

interest rate

    

Effect on cap*

(In thousands of

    

U.S. dollars)

2022

+0.50

%  

US$

(590)

-0.50

%  

590

2021

 

+0.01

%  

US$

(8)

 

-0.01

%  

8

Schedule of debt sensitivity analysis

    

Year ended December 31, 2022

    

Year ended December 31, 2021

+ 100 BP

   

- 100 BP

   

+ 100 BP

   

- 100 BP

(In thousands of U.S. dollars)

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

 

961

 

(961)

 

1,751

 

(1,751)

Asset backed trust notes (“CEBUR”) (1)

 

1,320

 

(1,320)

 

867

 

(867)

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

49

(49)

91

(91)

Banco Santander México, S.A. y Banco Nacional de Comercio Exterior, S.N.C. (“Santander-Bancomext 2022”)

96

(96)

JSA International U.S. Holdings, LLC (PDP JSA)

88

(88)

GY Aviation Lease 1714 Co. Limited (PDP CDB)

38

(38)

Incline II B Shannon 18 Limited (PDP BBAM)

224

(224)

Oriental Leasing 6 Company Limited (PDP CMB)

19

(19)

Banco Actinver S.A., Institución de banca múltiple (“Actinver”)

6

(6)

Total

 

2,801

 

(2,801)

 

2,709

 

(2,709)

(1) Every Trust Note (CEBUR) issuance has a 10% CAP on TIIE 28 to limit interest payments to increasing rates.