XML 57 R40.htm IDEA: XBRL DOCUMENT v3.25.1
Financial assets and liabilities (Tables)
12 Months Ended
Dec. 31, 2024
Notes and other explanatory information [abstract]  
Schedule of financial assets
      
   December 31, 2024  December 31, 2023
Derivative financial instruments designated as cash flow hedges (effective portion recognized within OCI)            
  Jet Fuel Asian Call Options  US$ 431   US$    
  Interest rate cap    271     1,683 
Total derivative financial assets  US$ 702   US$ 1,683 
             

Presented on the consolidated statements of

financial position as follows:

            
  Current  US$ 431   US$    
  Non-current  US$ 271   US$ 1,683 
Schedule of short-term and long-term debt
         
      December 31, 2024  December 31, 2023
              
I.  Asset-backed trust notes (“CEBUR”), in Mexican pesos, matured on June 20, 2024, bearing an annual interest rate of TIIE plus 175 basis points  US$       US$  14,799 
                
II.  Asset-backed trust notes (“CEBUR”), in Mexican pesos, with a maturity date on October 20, 2026, bearing an annual interest rate of TIIE plus 200 basis points, plus 25 basis points (1)    45,227     83,859 
                
III.  Asset-backed trust notes (“CEBUR”), in Mexican pesos, with a maturity date on September 20, 2028, bearing an annual interest rate of TIIE plus 215 basis points    74,007     88,792 
                
IV.  Revolving credit line with Banco Santander, S.A., (“Santander”) and Banco Nacional de Comercio Exterior, S.N.C. (“Bancomext”), in U.S. dollars, to finance pre-delivery payments, bearing an annual interest rate of SOFR plus a spread of 298 basis points, plus 5 basis points. In August 2024, the Company increased the facility amount to include additional aircraft, extending the maturity date to December 31, 2028; the interest rate from the additional aircraft excludes the sustainability adjustment    109,976     57,855 
                
V.  Pre-delivery payments financing with JSA International U.S. Holdings, LLC, with a maturity date on November 30, 2025, bearing an annual interest of SOFR plus a spread of 300 basis points, along with additional adjustment up to 26 basis points    25,907     35,983 
                
VI.  Pre-delivery payments financing with GY Aviation Lease 1714 Co. Limited, with maturity date on November 30, 2025, bearing annual interest of SOFR plus a spread of 425 basis points, along with additional adjustment up to 26 basis points    60,629     64,495 
                
VII.  Pre-delivery payments financing with Incline II B Shannon 18 Limited, with maturity date on May 31, 2025, bearing annual interest of SOFR plus a spread of 390 basis points    41,432     107,178 
                
VIII.  Pre-delivery payments financing with Oriental Leasing 6 Company Limited, with maturity date on May 31, 2027, bearing an annual interest of SOFR plus a spread of 200 basis points, along with additional adjustment up to 26 basis points    123,038     43,129 
                
      December 31, 2024  December 31, 2023  
             
IX.  Financing for the acquisition of engines with Tarquin Limited, with maturity on September 15, 19 and 26, 2028, bearing an annual interest of 6.20%    41,812     44,052  
                 
X.  Financing for the acquisition of engines with NBB-V11218 Lease Partnership, with maturity on September 9, 2028, bearing an annual interest of 6.20%    8,095     8,821  
                 
XI.  Financing for the acquisition of engines with NBB-V11951 Lease Partnership, with maturity on September 12, 2028, bearing an annual interest of 6.20%    7,473     8,143  
                 
XII.  Financing for the acquisition of engines with Wilmington Trust SP Services (Dublin) Limited (not in its individual capacity but solely as Owner Trustee) for the acquisition of several engines, with maturity in September and October 2028, bearing an annual interest of 7.16%    63,732     71,507  
                 
XIII.  Financing for the acquisition of engines with NBB Pintail Co., LTD, with maturity date on November 27, 2028, bearing an annual interest of 6.99%    19,795     20,540  
                 
XIV.  Financing for the acquisition of engines with Bank of Utah Corporate Trust, with maturity date in July, August, October and November 2029, bearing an annual interest of 6.20%    71,624     -  
                 
XV.  Financing for the acquisition of engines with RRPF Engine Leasing Limited, with maturity date on November 14, 2032, bearing an annual interest of 6.80%    36,473     -  
                 
XVI.  Financing for the acquisition of engines with BOC Aviation (Ireland) Limited, with maturity date in October and November 2029, bearing an annual interest of 6.86%    70,892     -  
                 
XVII.  Transaction costs to be amortized    (3,590)    (3,158 )
                 
XVIII.  Accrued interest and other financial cost    13,456     7,070  
        809,978     653,065  
   Less: Short-term maturities    283,616     220,289  
   Long-term Financial debt  US$ 526,362   US$ 432,776  

 

TIIE: Mexican interbank rate

SOFR: Secured Overnight Financing Rate

(1) Sustainability adjustment
Schedule of principal payments of financial debt and accrued interest
               
   Within one year  January 2026-
December 2026
  January 2027-
December 2027
  January 2028-
onwards
  Total
CEBUR program  US$ 24,669   US$ 29,808   US$ 37,004   US$ 27,753   US$ 119,234 
Santander/Bancomext           98,149     11,827            109,976 
JSA International U.S. Holdings, LLCA    25,907                          25,907 
GY Aviation Lease 1714 Co. Limited    60,629                          60,629 
Incline II B Shannon 18 Limited    41,432                          41,432 
Oriental Leasing 6 Company Limited    87,425     35,613                   123,038 
Tarquin Limited    2,384     2,536     2,698     34,194     41,812 
Lease Partnership NBB –V11218    772     822     874     5,627     8,095 
Lease Partnership NBB – V11951    712     758     806     5,197     7,473 
Wilmington Trust SP Services (Dublin) Limited    8,373     9,001     9,676     36,682     63,732 
NBB Pintail Co. LTD    799     857     919     17,220     19,795 
Bank of Utah Corporate Trust    7,975     8,484     9,025     46,140     71,624 
RRPF Engine Leasing Limited    2,203     2,356     2,521     29,393     36,473 
BOC Aviation (Ireland) Limited    7,700     8,249     8,839     46,104     70,892 
Financial debt    270,980     196,633     84,189     248,310     800,112 
   Accrued interest    13,456                          13,456 
Projected interest    63,018     34,608     22,104     22,613     142,343 
Total  US$ 347,454   US$ 231,241   US$ 106,293   US$ 270,923   US$ 955,911 
Schedule of changes in liabilities from financing activities
                                          
   January 1, 2024  Net cash Flows 

Accrued

Interest(1)

  Non-current vs Current reclassification  Other  Conversion effects  December 31, 2024
Current interest-bearing loans and borrowings  US$ 220,289   US$ (84,514)  US$ 6,496   US$ 146,655   US$ (217)  US$ (5,093)  US$ 283,616 
Non-current interest-bearing loans and borrowings    432,776     261,667     —       (146,655)    (484)    (20,942)    526,362 
Total liabilities from financing activities  US$ 653,065   US$ 177,153   US$ 6,496   US$ —     US$ (701)  US$ (26,035)  US$ 809,978 

 

   January 1, 2023  Net cash Flows  Accrued Interest(1)  Foreign exchange movement  Non-current vs Current reclassification  Other  Conversion effects  December 31, 2023
Current interest-bearing loans and borrowings  US$ 112,148   US$ (22,356)  US$ 5,118   US$ (739)  US$ 121,804   US$ (479)  US$ 4,793   US$ 220,289 
Non-current interest-bearing loans and borrowings    160,887     381,255     —       —       (121,804)    (1,454)    13,892     432,776 
Total liabilities from financing activities  US$ 273,035   US$ 358,899   US$ 5,118   US$ (739)  US$ —     US$ (1,933)  US$ 18,685   US$ 653,065 

(1) This balance is net of interest provisions and interest effectively paid as of December 31, 2024 and 2023, respectively.