EX-99.1 2 d551058dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

INDEX TO UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

 

Unaudited Condensed Consolidated Interim Financial Statements as of March 31, 2013 and for the Three Months Ended March 31, 2013 and 2012

     F-2   

Unaudited Condensed Consolidated Statements of Financial Position

     F-3   

Unaudited Condensed Consolidated Statements of Comprehensive Income

     F-4   

Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity

     F-5   

Unaudited Condensed Consolidated Statements of Cash Flows

     F-6   

Notes to Unaudited Condensed Consolidated Interim Financial Statements

     F-7   

 

F-1


Grupo Aeroportuario del Centro

Norte, S. A. B. de C. V. and

Subsidiaries

(Subsidiary of Aeroinvest, S. A. de C. V.)

Unaudited Condensed

Consolidated Interim Financial

Statements for the Three Months

Ended March 31, 2013 and 2012

 

F-2


Grupo Aeroportuario del Centro Norte, S. A. B. de C. V. and Subsidiaries

Unaudited Condensed Consolidated Statements of Financial Position

At March 31, 2013 and December 31, 2012

(In thousands of U.S. dollars ($) and thousands of Mexican pesos (Ps.)

 

     Notes      March 31,
2013
(Convenience
translation
Note 3c)
    March 31, 2013     December 31,
2012
 

Assets

         

Current Assets:

         

Cash and cash equivalents

      $ 234,221      Ps. 2,892,630      Ps. 1,152,433   

Trade accounts receivable – net

        24,299        300,089        287,808   

Recoverable taxes

        11,024        136,151        202,947   

Other accounts receivable

        6,062        74,872        53,227   
     

 

 

   

 

 

   

 

 

 

Total current assets

        275,606        3,403,742        1,696,415   

Land, buildings, machinery and equipment – net

        174,554        2,155,737        2,150,327   

Investment in airport concessions – net

     5         484,889        5,988,375        5,942,989   

Other assets – net

        2,075        25,632        25,556   

Deferred taxes

        15,908        196,459        195,123   
     

 

 

   

 

 

   

 

 

 

Total

      $ 953,032      Ps. 11,769,945      Ps. 10,010,410   
     

 

 

   

 

 

   

 

 

 

Liabilities and shareholders’ equity

         

Current Liabilities:

         

Short-term debt

      $ 48,962      Ps. 604,677      Ps. 550,000   

Current portion of long-term debt

     7         2,572        31,762        33,068   

Current portion of major maintenance provision

        10,614        131,079        145,577   

Trade accounts payable

        17,876        220,787        163,303   

Taxes and accrued expenses

        12,200        150,666        185,954   

Accounts payable to related parties

     6         11,616        143,458        138,979   
     

 

 

   

 

 

   

 

 

 

Total current liabilities

        103,840        1,282,429        1,216,881   

Long-term debt

     7         241,529        2,982,887        1,505,141   

Major maintenance provision

        32,956        407,001        417,729   

Security deposits

        2,786        34,407        33,090   

Retirement labor obligations

        5,910        72,992        70,321   

Deferred taxes

        28,234        348,687        351,292   
     

 

 

   

 

 

   

 

 

 

Total liabilities

        415,255        5,128,403        3,594,454   
     

 

 

   

 

 

   

 

 

 

Contingencies

     8          

Shareholders’ equity:

         

Capital stock

        315,560        3,897,168        3,897,168   

Premium on share issuance

        2,412        29,786        29,786   

Retained earnings

        186,985        2,309,268        2,083,582   

Share repurchase reserve

        32,775        404,774        404,774   

Other comprehensive income

        (676     (8,354     (7,923
     

 

 

   

 

 

   

 

 

 

Total controlling interest

        537,056        6,632,642        6,407,387   

Non-controlling interest

        721        8,900        8,569   
     

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

        537,777        6,641,542        6,415,956   
     

 

 

   

 

 

   

 

 

 

Total

      $ 953,032      Ps. 11,769,945      Ps. 10,010,410   
     

 

 

   

 

 

   

 

 

 

The accompanying notes are part of these condensed consolidated financial statements.

 

F-3


Grupo Aeroportuario del Centro Norte, S. A. B. de C. V. and Subsidiaries

Unaudited Condensed Consolidated Statements of Comprehensive Income

For the three months ended on March 31, 2013 and 2012

(In thousands of U.S. dollars ($) and thousands of Mexican pesos (Ps.), except share and per share data)

 

    

March 31,

2013
(Convenience
translation
Note 3c)

   

March 31,

2013

   

March 31,

2012

 

Revenues:

      

Aeronautical services

   $ 41,872      Ps. 517,117      Ps. 481,247   

Non-aeronautical services

     14,885        183,829        152,109   

Construction services

     7,021        86,706        71,145   
  

 

 

   

 

 

   

 

 

 

Total revenues

     63,778        787,652        704,501   
  

 

 

   

 

 

   

 

 

 

Administrative costs and expenses:

      

Cost of services

     12,537        154,830        141,766   

Major maintenance provision

     3,324        41,052        41,052   

Cost of construction

     7,021        86,706        71,145   

Administrative expenses

     8,564        105,770        100,465   

Concession taxes

     2,691        33,230        30,472   

Technical assistance fees

     1,380        17,045        15,429   

Depreciation and amortization

     3,997        49,366        44,898   

Other (income) expenses, net

     (213     (2,626     (5,196
  

 

 

   

 

 

   

 

 

 

Total administrative costs and expenses

     39,301        485,373        440,031   
  

 

 

   

 

 

   

 

 

 

Income from operations

     24,477        302,279        264,470   
  

 

 

   

 

 

   

 

 

 

Interest income

     1,185        14,629        5,362   

Interest expense

     (2,850     (35,193     (22,322

Exchange gain (loss) – net

     761        9,399        25,369   
  

 

 

   

 

 

   

 

 

 
     (904     (11,165     8,409   
  

 

 

   

 

 

   

 

 

 

Income before income taxes

     23,573        291,114        272,879   

Income tax expense

     5,271        65,097        88,989   
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     18,302        226,017        183,890   
  

 

 

   

 

 

   

 

 

 

Attributable to controlling interest

     18,275        225,686        184,280   

Attributable to non-controlling interest

     27        331        (390
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     18,302        226,017        183,890   

Other comprehensive income:

      

Actuarial losses

     (50     (599     —     

Deferred tax effect

     14        168        —     
  

 

 

   

 

 

   

 

 

 

Consolidated comprehensive income

   $ 18,266      Ps. 225,586      Ps. 183,890   
  

 

 

   

 

 

   

 

 

 

Attributable to controlling interest

   $ 18,239      Ps. 225,255      Ps. 184,280   

Attributable to non-controlling interest

     27        331        (390
  

 

 

   

 

 

   

 

 

 

Consolidated comprehensive income

   $ 18,266      Ps. 225,586      Ps. 183,890   
  

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding

     399,127,527        399,127,527        398,930,724   
  

 

 

   

 

 

   

 

 

 

Basic earnings per share

   $ 0.0458      Ps. 0.5652      Ps. 0.4609   
  

 

 

   

 

 

   

 

 

 

The accompanying notes are part of these condensed consolidated financial statements.

 

F-4


Grupo Aeroportuario del Centro Norte, S. A. B. de C. V. and Subsidiaries

Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity

For the three months ended on March 31, 2013 and 2012

(In thousands of Mexican pesos (Ps.), except share and data per share)

 

    Number of
Shares
   

Capital

stock

    Premium
on share
issuance
    Retained
earnings
    Share
repurchase
reserve
    Other
comprehensive
income
    Total
controlling
interest
   

Non-

controlling
interest

    Total
shareholders’
equity
 

Balance as of January 1, 2012

    398,848,700      Ps. 4,394,444      Ps. 29,786      Ps. 1,255,137      Ps. 397,557      Ps. —        Ps. 6,076,924      Ps. 7,577      Ps. 6,084,501   

Sale of treasury shares, net

    114,100        1,251        —          —          1,597        —          2,848        —          2,848   

Consolidated comprehensive net income

    —          —          —          184,280        —          —          184,280        (390     183,890   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as of March 31, 2012

    398,962,800      Ps. 4,395,695      Ps. 29,786      Ps. 1,439,417      Ps. 399,154      Ps. —        Ps. 6,264,052      Ps. 7,187      Ps. 6,271,239   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Number of
Shares
   

Capital

stock

    Premium
on share
issuance
    Retained
earnings
    Share
repurchase
reserve
    Other
comprehensive
income
    Total
controlling
interest
   

Non-

controlling
interest

    Total
shareholders’
equity
 

Balance as of January 1, 2013

    399,127,527      Ps. 3,897,168      Ps. 29,786      Ps. 2,083,582      Ps. 404,774      Ps. (7,923   Ps. 6,407,387      Ps. 8,569      Ps. 6,415,956   

Consolidated comprehensive net income

    —          —          —          225,686        —          (431     225,255        331        225,586   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as of March 31, 2013

    399,127,527      Ps. 3,897,168      Ps. 29,786      Ps. 2,309,268      Ps. 404,774      Ps. (8,354   Ps. 6,632,642      Ps. 8,900      Ps. 6,641,542   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Number of
Shares
   

Capital

stock

    Premium
on share
issuance
    Retained
earnings
    Share
repurchase
reserve
    Other
comprehensive
income
    Total
controlling
interest
   

Non-

controlling
interest

    Total
shareholders’
equity
 

Balance as of January 1, 2013 (Convenience translation, Note 3c)

    399,127,527      $ 315,560      $ 2,412      $ 168,710      $ 32,775      $ (640   $ 518,817      $ 694      $ 519,511   

Consolidated comprehensive net income

    —          —           —           18,275        —           (36     18,239        27        18,266   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as of March 31, 2013 (Convenience translation, Note 3c)

    399,127,527      $ 315,560      $ 2,412      $ 186,985      $ 32,775      $ (676   $ 537,056      $ 721      $ 537,777   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are part of these condensed consolidated financial statements.

 

F-5


Grupo Aeroportuario del Centro Norte, S. A. B. de C. V. and Subsidiaries

Unaudited Condensed Consolidated Statements of Cash Flows

For the three months ended on March 31, 2013 and 2012

(In thousands of Mexican pesos (Ps.))

 

     March 31, 2013
(Convenience
translation
Note 3c)
    March 31, 2013     March 31, 2012  

Operating activities:

      

Consolidated net income

   $ 18,302      Ps. 226,017      Ps. 183,890   

Adjustment for:

      

Income tax

     5,271        65,097        88,989   

Depreciation and amortization

     3,997        49,366        44,898   

Provision for major maintenance

     3,324        41,052        41,052   

Allowance for doubtful accounts

     (239     (2,956     —     

Interest income

     (1,185     (14,629     (5,362

Interest expense

     2,850        35,193        22,322   

Unrealized exchange rate fluctuations

     (752     (9,283     (18,592
  

 

 

   

 

 

   

 

 

 
     31,568        389,857        357,197   

Changes in working capital:

      

Trade accounts receivable

     (755     (9,325     49,799   

Recoverable taxes

     5,409        66,796        37,578   

Other accounts receivable

     (1,754     (21,645     (57,573

Trade accounts payable

     1,749        21,602        51,679   

Accrued expenses and taxes

     (6,048     (74,691     (63,717

Accounts from related parties

     363        4,479        (31,510

Major maintenance provision

     (5,367     (66,278     (73,454

Other long-term liabilities

     274        3,389        3,464   

Income taxes paid

     (2,831     (34,966     (23,290
  

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     22,608        279,218        250,173   
  

 

 

   

 

 

   

 

 

 

Investing activities:

      

Land, buildings, machinery and equipment

     (1,433     (17,699     (7,682

Investment in airport concessions

     (3,763     (46,473     (109,759

Other investing activities

     (15     (184     —     

Interest received

     1,185        14,629        5,362   
  

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (4,026     (49,727     (112,079
  

 

 

   

 

 

   

 

 

 

Financing activities:

      

Proceeds of short and long term-debt

     153,820        1,899,677        250,000   

Payments of short and long term-debt

     (29,091     (359,277     (17,040

Interest paid

     (2,404     (29,694     (22,378

Dividends paid

     —          —          (41,087

Sale of shares

     —          —          2,848   
  

 

 

   

 

 

   

 

 

 

Net cash received from financing activities

     122,325        1,510,706        172,343   
  

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

     140,907        1,740,197        310,437   

Cash and cash equivalents at beginning of year

     93,314        1,152,433        523,634   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

   $ 234,221      Ps. 2,892,630      Ps. 834,071   
  

 

 

   

 

 

   

 

 

 

Financing activities and investing activities which are not reflected in the condensed consolidated statements of cash flows:

 

Land, buildings, machinery and equipment

   $     672         Ps.8,304         Ps.—     

Investment in airport concessions

     5,041         62,261         29,331   

The accompanying notes are part of these condensed consolidated financial statements.

 

F-6


Grupo Aeroportuario del Centro Norte, S. A. B. de C. V. and Subsidiaries

Notes to Unaudited Condensed Consolidated Financial Statements

For the three months ended on March 31, 2013 and 2012

(In thousands of U.S. dollars ($) and thousands of Mexican pesos (Ps., except share and per share data))

 

1. Activities

Grupo Aeroportuario del Centro Norte, S. A. B. de C. V., (GACN or collectively with its subsidiaries, the Company), a direct subsidiary of Aeroinvest, S. A. de C. V. (Aeroinvest), and Empresas ICA, S. A. B. de C. V. (EMICA), the ultimate parent company, is a holding company, whose subsidiaries are engaged in the administration, operation, and use of 13 airports under a concession granted by the Mexican Government through the Ministry of Communications and Transportation (SCT). The airports are located in the following cities: Monterrey, Acapulco, Mazatlán, Zihuatanejo, Ciudad Juárez, Reynosa, Chihuahua, Culiacán, Durango, San Luis Potosí, Tampico, Torreón, and Zacatecas. The Company recognizes revenue for hotel business services provided by NH T2 Hotel located in Terminal 2 of the Mexico City International Airport (AICM). The address of the Company’s corporate office is Lázaro Cárdenas #2225 5th Floor, Valle Oriente, San Pedro Garza García, Nuevo León, Zip Code 66269.

 

2. Significant events

 

  a. On March 26, 2013, GACN issued 10-year long-term debt securities of Ps.1,500,000 under the program registered in the Mexican Stock Exchange. It bears semi-annual interest at an annual fixed rate of 6.47%. The total amount of the principal is due at the maturity date on March 14, 2023. The resources obtained will be used to pay short-term loans, financing of capital investments included in the master develop plan (MDP) of the Company’s 13 airports, and for strategic capital investments. The issuance is guaranteed by the airports in Acapulco, Ciudad Juárez, Culiacán, Chihuahua, Mazatlán, Monterrey, Tampico, Torreón, and Zihuatanejo.

 

  b. The Company registered in the Mexican Stock Exchange, a short-term debt security program of Ps.200,000 of which on March 22, 2013, 28-day commercial paper of Ps.100,000 was issued at an interest rate of 4.17%. The resources from this issuance were used for working capital and corporate purposes in general. The Company plans to continue to use this program on a revolving basis to meet its short-term cash flow needs as necessary.

 

  c. On March 25, 2013, the Company prepaid Ps.100,000 and on March 26, 2013, the Company prepaid the remaining Ps.150,000 of its outstanding short-term debt with Banamex.

 

3. Basis of presentation and consolidation

 

  a. Statement of compliance – The condensed consolidated financial statements have been prepared in accordance with International Accounting Standard (IAS) No.34, Interim Financial Statements, issued by the International Accounting Standards Board (IASB).

 

  b. Basis of measurement The condensed consolidated financial statements have been prepared on the historical cost basis except for the Company’s financial instruments measured at fair value or amortized cost. Historical cost is generally based on the fair value of the consideration given in exchange for assets. The consolidated financial statements are prepared in pesos, functional currency of the Company and legal currency of the United Mexican States, and are presented in thousands, except where noted.

The accompanying condensed consolidated interim financial statements as of March 31, 2013 and for the three months ended March 31, 2013 and 2012 have not been audited. In the opinion of the Company’s management, all adjustments (consisting mainly of ordinary, recurring adjustments)

 

F-7


necessary for a fair presentation of the accompanying condensed consolidated interim financial statements are included. The results of the interim periods are not necessarily indicative of the projected results for the full year. These unaudited condensed consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements of the Company and their respective notes for the year ended December 31, 2012.

The accounting policies applied in the recognition and measurement of assets, liabilities, revenues and expenses in the accompanying unaudited condensed consolidated financial statements are consistent with those used in the consolidated financial statements for the year ended December 31, 2012, except as it relates to the new and revised accounting pronouncements adopted by the Company as of January 1, 2013, as disclosed in Note 3g.

 

  c. Convenience translation – Solely for convenience of readers, Mexican peso amounts included in the condensed consolidated financial statements as of March 31, 2013 and for the three months then ended, have been translated into U.S. dollar amounts at the rate of 12.35 pesos per U.S. dollar, according to the interbank exchange rate reported by Banco Nacional de México, S. A. (Banamex) on March 31, 2013. Such translation should not be construed as a representation that the Mexican peso amounts have been, could have been or could, in the future, be converted into U.S. dollars at such rate or any other rate.

 

  d. Translation into English – The accompanying consolidated financial statements have been translated from Spanish into English for use outside of Mexico.

 

  e. Consolidation basis – The consolidated financial statements incorporate the financial statements of GACN and the subsidiaries controlled by the Company. Control is achieved when the Company is exposed, or has rights, to variable returns from its involvement with an investee and has the ability to affect those returns through its power over the investee. The Company maintained the same ownership interest and voting power over its subsidiaries as of and for the three month period March 31, 2013, as disclosed in its December 31, 2012 consolidated financial statements.

All intercompany transactions, balances, income and expenses, are eliminated in the consolidation.

 

  f. Seasonality – The results of the Company are subject to seasonal fluctuations. In general, demand for air travel is typically higher during the summer months and during the winter holiday season, particularly in international markets, because there is more vacation travel during these periods. The results of operations generally reflect this seasonality but have also been impacted by numerous other factors that are not necessarily seasonal, including economic conditions, war or threat of war, weather, air traffic control delays and general economic conditions. As a result, the operating results for a quarterly period are not necessarily indicative of operating results for an entire year, and historical operating results are not necessarily indicative of future operating results. For purposes of comparing the three month periods ended March 31, 2013 and 2012, there was no significant impact on the Company’s results of operations arising from seasonality factors.

 

  g. Adoption of new and revised accounting pronouncements – The Company adopted the following new and revised accounting pronouncements, that are applicable to its operations and which became effective as of January 1, 2013.

IFRS 10 Consolidated Financial Statements

IFRS 13 Measurement at Fair Value

IAS 19 (as revised in 2011) Employee Benefits

The objective of IFRS 10, Consolidated Financial Statements, is to set out principles for the presentation and preparation of consolidated financial statements when an entity controls one or more other entities. The standard requires a parent company to present consolidated financial statements, amends the definition of the principle of control and sets out such definition as the base for consolidation; sets out how to apply the principle of control to identify whether the investment should

 

F-8


be consolidated; it also sets out the accounting requirements for the preparation of consolidated financial statements. The standard supersedes IAS 27, Consolidated and Separate Financial Statements, and SIC 12, Consolidation of Special Purpose Entities. The adoption of this standard did not impact the Company’s results of operations or financial position as there was no change in the determination of whether it controlled its subsidiaries resulting from the new guidance in IFRS 10.

The objective of IFRS 13, Fair Value Measurement, is to define fair value and set out in one sole standard, a conceptual framework for measuring such fair value and the disclosure requirements about those measurements. This standard applies when another IFRS requires or permits fair value measurements. The adoption of this standard did not impact the Company’s results of operations or financial position.

The improvements to IAS 19, Employee Benefits, provide for changes in the presentation of other comprehensive income items with respect to pensions (and similar benefits) eliminating the use of the corridor approach, which tends to defer the actuarial gains/losses. All the remaining long-term benefits should be measured similarly even though the changes in the recognized amount are completely reflected through earnings. Additionally, it includes improvements to the disclosures of defined benefit plans, amends the accounting for benefits from termination, including the distinction between the benefits offered in an exchange in service and those that provide for the employment termination and affect their recognition and measurement of the benefits from termination. The standard also clarifies the classification of the employee benefits, actual estimates of mortality rates, tax and administrative costs as well as risks and conditional indexed characteristics. The adoption of this standard did not have a significant impact on the Company’s results of operations or financial position given that its defined benefit obligation is not significant and additionally it already reflected all actuarial gains and losses as a component of other comprehensive income with its previous accounting policy.

 

  h. New and revised accounting pronouncements in issue but not yet effective – The Company has not applied the following new IFRS that has been issued but is not yet effective:

IFRS 9 Financial Instruments 1

  1 

Effective for fiscal years beginning on January 1, 2015, with early adoption permitted.

IFRS 9 issued in November 2009 introduces new requirements for the classification and measurement of financial assets. IFRS 9 amended in October 2010 includes the requirements for the classification and measurement of financial liabilities and for derecognition.

Key requirements of IFRS 9 are described as follows:

IFRS 9 requires all recognized financial assets that are within the scope of IAS 39, Financial Instruments: Recognition and Measurement to be subsequently measured at amortized cost or fair value. Specifically, debt investments that are held within a business model whose objective is to collect the contractual cash flows, and that have contractual cash flows that are solely payments of principal and interest on the principal outstanding are generally measured at amortized cost at the end of subsequent accounting periods. All other debt investments and equity investments are measured at their fair values at the end of subsequent accounting periods. The most significant effect of IFRS 9 regarding the classification and measurement of financial liabilities relates to the accounting for changes in the fair value of a financial liability (designated as at fair value through profit or loss) attributable to changes in the credit risk of that liability. Specifically, under IFRS 9, for financial liabilities that are designated as at fair value through profit or loss, the amount of change in the fair value of the financial liability that is attributable to changes in the credit risk of that liability is presented in other comprehensive income, unless the recognition of the effects of changes in the liability’s credit risk in other comprehensive income would create or enlarge an accounting mismatch in profit or loss. Changes in fair value attributable to a financial liability’s credit risk are not subsequently reclassified to profit or loss. Under IAS 39, the entire amount of the change in the fair value of the financial liability designated as at fair value through profit or loss is presented in profit or loss. This standard is effective for periods beginning on January 1, 2015 and early adoption is permitted. The Company is in the process of assessing the potential impacts related to the adoption of IFRS 9.

 

F-9


4. Financial instruments

Categories of financial instruments:

The carrying amount of the financial instruments is as follows:

 

     March 31,
2013
     December 31,
2012
 

Cash and cash equivalents (1)

   Ps. 2,892,630       Ps. 1,152,433   

Accounts receivable (1)

     374,961         341,035   

Accounts payable (1)

     364,245         302,282   

Short-term debt (1)

     604,677         550,000   

Long-term debt securities (2)

     2,788,886         1,294,892   

Other long-term debt (3)

     225,763         243,317   

 

(1) The carrying amount of these financial instruments approximate their fair value, as they mature in the short term.
(2) To determine the fair value of the loan for long-term debt securities, quoted market prices are used. As of March 31, 2013 and as of December 31, 2012, the fair value was Ps.2,802,860 and Ps.1,304,208, respectively.
(3) To determine the fair value of long-term equipment loans, discounted cash flow models were used. The difference from the carrying amount is not significant.

 

5. Investment in airport concessions

The Company has concessions to operate, maintain and develop 13 airports in Mexico, which are concentrated in central and northern regions of the country. Each concession is for 50 years from November 1, 1998. The term of each of the Company’s concessions may be extended by the SCT under certain circumstances for a period not exceeding 50 years. As operators of thirteen airports the Company earns revenues from airlines, passengers, and other users for using the airport facilities. The Company also earns revenues for commercial activities carried out at the airports, such as leasing of space to restaurants and other shops.

Investment in airport concessions include: improvements in concessioned assets, rights to use airport facilities, and airport concessions. The total cost of the concession was assigned proportionally to rights to use airport facilities on the basis of the fair value of the assets determined by an independent appraiser. At any airport concession where the cost exceeded the fair value, the excess was recognized within the airport concessions line item.

The amortization of the investment in airport concessions is calculated according to straight-line method from the month following the date of acquisition, for the term of the concession which is 50 years, or from the capitalization date of an intangible asset, taking into consideration the remaining term of the concession.

As of March 31, 2013 and as of December 31, 2012 the net values of the airport concessions, the right to use airport facilities and improvements on concessioned assets are as follows:

 

     March 31,
2013
    December 31,
2012
 

Airport concessions:

    

Airport concessions

   Ps. 605,643      Ps. 605,643   

Right to use airport facilities

     3,356,762        3,356,761   

Improvements on concessioned assets

     3,376,240        3,291,983   

Accumulated amortization

     (1,350,270     (1,311,398
  

 

 

   

 

 

 

Total investment in airport concessions

   Ps. 5,988,375      Ps. 5,942,989   
  

 

 

   

 

 

 

 

F-10


An analysis of the investment in airport concessions is as follows:

 

     March 31,
2013
    December 31,
2012
 

Investment in airport concessions

    

Beginning balance

   Ps. 7,254,387      Ps. 6,932,669   

Additions

     84,258        321,718   
  

 

 

   

 

 

 

Ending balance

     7,338,645        7,254,387   

Amortization of airport concessions

    

Beginning balance

     (1,311,398     (1,162,980

Increase

     (38,872     (148,418
  

 

 

   

 

 

 

Ending balance

     (1,350,270     (1,311,398
  

 

 

   

 

 

 

Net investment in airport concessions

   Ps. 5,988,375      Ps. 5,942,989   
  

 

 

   

 

 

 

MDP – The Company has the obligation to make maintenance and improvements on concessioned assets and on fixed assets, as specified in the MDP. The MDP for the beginning of the five year period 2011-2015 is Ps.2,745,214 at current value as of December 31, 2009 (which is the date when it was determined) and Ps.3,163,874 adjusted for inflation as of March 31, 2013 using the National Producer Price Index (NPPI), excluding oil, as defined in the concession contract. The amount to be incurred to comply with the MDP by the Company as of March 31, 2013 is Ps.1,995,285. This amount must be invested as follows:

 

Year    Amount  

2013

   Ps. 832,549   

2014

     787,252   

2015

     375,484   
  

 

 

 
   Ps. 1,995,285   
  

 

 

 

During 2012, The Company’s management submitted to the Mexican Civil Aviation Authority (DGAC) a proposal to recover lands acquired by the Company of Ps.1,159,613 at current value as of December 31, 2009. Based on such proposal, on December 4, 2012, the DGAC authorized part of the recovery through the replacement of the investments corresponding to MDP from 2013 through 2015 of Ps.386,538 at current value as of December 31, 2009, and Ps.445,487 at restated value as of March 31 , 2013. In addition, during the MDP 2011 review, the recovery of Ps.77,306 at a current value, was authorized through an extraordinary review of the maximum rate. Currently, management is reviewing with the DGAC different scenarios to recover the other lands of Ps.695,769; therefore, on December 31, 2012, land of Ps.1,082,307 is part of the Company’s fixed assets until concluding the negotiations with the DGAC.

The substitution of the MDP authorized by the DGAC will be performed according to the following schedule:

 

Year    Amount  

2013

   Ps. 140,261   

2014

     159,606   

2015

     145,620   
  

 

 

 
   Ps. 445,487   
  

 

 

 

Assets held as guarantees

The Company has placed screening baggage equipment as a guarantee for bank loans that the Company has with Private Export Funding Corporation, with a carrying value of Ps.406,620 as of March 31, 2013. The Company is not authorized to use this equipment as a guarantee for other loans, nor sell them to another entity.

 

F-11


6. Balances and transactions with related parties

Balance with related parties as of March 31, 2013 and December 31, 2012, are:

 

     March 31,
2013
     December 31,
2012
 

Payables to:

     

Empresas ICA, S. A. B. de C. V. (EMICA) (1)(3)

   Ps. 59,440       Ps. 51,387   

Servicios de Tecnología Aeroportuaria, S. A. de C. V. (SETA) (1)(4)

     45,045         45,547   

Nacional Hispana Hoteles, S. de R. L. de C. V. (2)(5)

     28,678         29,340   

Ingenieros Civiles Asociados, S. A. de C. V. (2)(6)

     10,296         12,705   
  

 

 

    

 

 

 
   Ps. 143,458       Ps. 138,979   
  

 

 

    

 

 

 

Related party transactions made in the ordinary course of business were as follows:

 

     March 31,
2013
     March 31,
2012
 

Expenses:

     

Payments for technical assistance and travel expenses (1)

     Ps.17,045         Ps.15,429   

Major maintenance and improvements on concessioned assets by ICA:

     

Major maintenance – Platform

     5,081         25,555   

Major maintenance – Runway

     10,840         13,419   

 

(1) Holding company.
(2) Affiliated company.
(3) Balances with EMICA represent the current income tax payable associated with the fiscal consolidation.
(4) Balances payable to SETA include technical assistance fees and acquisition of transport equipment.
(5) Loan received from NH Hoteles for payment to related contractors for construction of Hotel NH T2 located in Terminal 2 of AICM.
(6) The Company entered into an agreement with Ingenieros Civiles y Asociados, S. A. de C. V. for the purpose of conducting rehabilitation work and pavement construction on operational areas of the Company’s airports, foreseen in the Master Development Plan for the 2011-2015 period, in the understanding that for each specific project, a construction agreement shall be set forth at per unit prices or at a lump sum price.

The Company uses the services of an independent expert to supervise and ensure that the construction services are provided at current market rates for similar services.

Employee benefits – Benefits granted to key management personnel of the Company were direct short-term benefits of Ps.8,955 and Ps.8,069 for the three months ended on March 31, 2013 and 2012, respectively.

 

F-12


7. Long term debt

Debt with credit entities and long-term debenture issuance as of March 31, 2013 and December 31, 2012, are:

 

     March 31,
2013
    December 31,
2012
 
Debt certificates issued at Mexican market on July 15, 2011, of Ps.1,300,000, in a 5-year term maturing on July 8, 2016, bearing interest at a variable 28-day TIIE rate plus 70 basis points, payable every 28 days. As of March 31, 2013 and December 31, 2012, the interest rate is 5.52% and 5.55%, respectively. The amount of debt is presented net of issuance expenses of Ps.4,752 in 2013 and Ps.5,108 in 2012, which are amortized according to the effective interest rate.    Ps. 1,295,248      Ps. 1,294,892   
On March 26, 2013, the Company finalized the issuance of debt securities in the Mexican Stock Exchange for Ps.1,500,000 in a 10-years term maturing on March 14, 2023 and bearing interest at a fixed rate of 6.47% payable every 180 days. The amount of debt is presented net of issuance expenses of Ps.6,362, which are amortized according to the effective interest rate.      1,493,638        —     
Unsecured lines of credit at Private Export Funding Corporation (PEFCO) in 2012 and UPS Capital Business Credit in 2011 (supported by Ex-Im Bank) of $20,385 thousands of U.S. dollars, effective to December 21, 2021. The Company is required to make quarterly even payments of principal. As of March 31, 2013 and December 31, 2012, the balance of the loan is $15,811 thousands of U.S. dollars and $16,299 thousands of U.S. dollars, respectively. The loan bears interest at a 3-month Libor rate plus 1.25 percentage points, payable quarterly. As of March 31, 2013 and December 31, 2012, the interest rate is 1.54% and 1.61%, respectively. The loan guarantee is the check-in-baggage review equipment acquired.      195,314        209,622   
Unsecured line of credit at UPS Capital Business Credit (supported by Ex-Im Bank) of $4,463 thousands of U.S. dollars, of which only $2,775 thousands of U.S. dollars were exercised, maturing on August 1, 2017. The Company is required to make quarterly even payments of principal. As of March 31, 2013 and December 31, 2012, the balance of the loan is $2,465 thousands of U.S. dollars and $2,620 thousands of U.S. dollars, respectively. The loan bears interest at a 3-month Libor rate plus 0.95 percentage points, payable quarterly. As of March 31, 2013 and December 31, 2012, the interest rate is 1.25% and 1.31%, respectively. The loan guarantee is the new security equipment, and the heck-in-baggage review equipment previously acquired.      30,449        33,695   
  

 

 

   

 

 

 

Total debt

     3,014,649        1,538,209   

Less – Current portion

     (31,762     (33,068
  

 

 

   

 

 

 
   Ps. 2,982,887      Ps. 1,505,141   
  

 

 

   

 

 

 

 

F-13


Maturities of portion of long-term loans as of March 31, 2013, are:

 

2014

   Ps. 31,762   

2015

     31,762   

2016

     1,326,815   

2017

     24,101   

2018

     24,101   

Post-2018

     1,544,346   
  

 

 

 
   Ps. 2,982,887   
  

 

 

 

The Company’s long-term bank loans include certain restrictive covenants, which place certain limits regarding the issuance of new loans by its subsidiaries, provide guarantees, restrict the sales of assets; as well as require it to comply with its obligations to pay taxes. As of March 31, 2013, the Company was in compliance with its covenants.

In addition, the controlling shareholder of the Company, Aeroinvest and its affiliates, have entered into certain agreements that contain covenants requiring Aeroinvest to, among other things, (i) cause the Company to maintain of a debt to earnings before interest, taxes, depreciation and amortization (EBITDA) ratio below 3.50:1; (ii) cause the Company to continue listing its common shares on the Mexican Stock Exchange; (iii) prohibit the Company from granting loans or transferring funds to third parties outside the normal course of its operations other than dividend distributions and other distributions to shareholders and loans to employees; and (iv) prohibit the Company from entering into any agreement that may limit its ability to pay dividends, fees, interest or any other cash distribution to its shareholders. As of March 31, 2013, the Company was in compliance with these covenants.

 

8. Contingencies

As of March 31, 2013, certain subsidiaries of the Company have the following pending lawsuits to be resolved:

 

  a. Lawsuit filed against the Ciudad Juárez airport on November 15, 1995 to reclaim the 240 hectares of land on which the Ciudad Juárez airport is located, alleging that it was improperly transferred to the Mexican government. The claimant has sought monetary damages of $120,000 since the airport prevents the land from being returned to the claimant.

During the trial, the Company has contested the plaintiff’s claims based on the legitimacy of the land possession derived from the concession granted by the Ministry of Communications and Transportation.

In addition, the Ministry of Communications and Transportation was called as a party to the trial in defense of the interests of the Federal Government. As a result of the Ministry of Communications and Transportation’s appearance in 2011, it was determined that a Federal Circuit Court should rule on the matter. However, when the Federal Circuit Court ruled that it did not have jurisdiction over the matter, it created a jurisdictional conflict that was resolved by the Federal Circuit Court on January 13, 2013, by determining that the Federal District Court is the competent court to resolve this dispute, not the Federal Circuit Court. The final resolution of this dispute remains pending.

As of the date of the financial statements, this contingency remains, as the trial is still pending due to the fact that there has been no final resolution since the Ministry of Communications and Transportation became a party. In the event that the trial’s resolution is not resolved favorably for the Company, the economic penalties of the judgment are to be determined by the Federal Government as is established in the concession, so the Company has not recorded any provision relating to the claim as it is not probable that an outflow of resources embodying economic benefits will be required to settle the obligation.

 

F-14


  b. In December 2011, the Local Tax Audit Administration of the Tax Administration Service in Acapulco conducted an audit of the Acapulco airport and determined a tax liability of Ps.27,876 for the year 2006 for taxable income based on profit sharing and the application of a 10% tax on the amount of profit sharing. An appeal decision upheld this determination and established a new tax liability of Ps.15,946 based on income tax, as well as Ps.2,787 for profit sharing taxes. The Company filed an action of annulment with the Federal Tax and Administrative Court of Justice against the latter decision, and the claim is still pending. The Company believes that it has sufficient evidence to obtain a favorable decision given that the disputed decision lacks foundation and rationale to establish the disputed claims. The Company has not recorded any provision relating to the claim as it is not probable that an outflow of resources embodying economic benefits will be required to settle the obligation.

 

  c. On February 9, 2012, the Apodaca Office of the Mexican Institute of Social Security (Instituto Mexicano del Seguro Social, or IMSS) determined a tax credit for the Monterrey airport for the period from January 1, 2007 to December 31, 2010 for Ps.28,300 for alleged omissions in labor management fees. The Monterrey airport submitted an appeal to this determination before the IMSS, which, in a resolution dated May 23, 2012, confirmed the tax credit. The Monterrey airport filed an administrative appeal with the Federal Tax and Administrative Court of Justice on August 20, 2012. The administrative appeal is pending resolution, and the tax credit was guaranteed through the provision of a bond to the IMSS. The Company believes that it has sufficient evidence to obtain a favorable decision given that the disputed decision lacks foundation and rationale to establish the disputed claims and as a result it has not recorded any provision as it is not probable that an outflow of resources embodying economic benefits will be required to settle the obligation.

 

  d. The Reynosa airport filed an administrative appeal with the Federal Tax and Administrative Court of Justice against the resolution that confirmed the Ps.1,217 tax liability from income taxes in 2007 and accessories as well as Ps.195 for profit sharing. The administrative appeal is pending resolution, and the tax credit was guaranteed before the Mexican Tax Authorities. The Company believes that the Reynosa airport has sufficient evidence to obtain a favorable decision given that the disputed decision lacks foundation and rationale to establish the disputed claims and as a result it has not recorded any provision as it is not probable that an outflow of resources embodying economic benefits will be required to settle the obligation.

 

  e. Property tax. There are various trials and/or proceedings initiated against various subsidiaries for the lack of tax payments that have been resolved favorably for the Company, mainly due to the fact that the relevant real estate is public property and is therefore exempt from taxes. However, as of the date of this report, the following claims are still pending:

 

  1. Ciudad Juárez Airport – There is a pending administrative appeal challenging the property tax claim of Ps.5,823 for the period of May-June 1998 through October 2012. In an agreement dated as of February 28, 2013, the court hearing the administrative appeal dismissed the trial after the municipality of Ciudad Juárez withdrew its property tax claim. Since a January 18, 2012 agreement annulled the aforementioned claim, this matter is concluded.

 

  2. Reynosa Airport – There is a pending administrative appeal challenging the property tax claim of Ps.117,654 that does not specify the period of the debt. The administrative appeal against said claim has yet to be resolved.

In November 2011 and August 2012, the municipality of Reynosa once again requested tax payments from the Reynosa airport in the amounts of Ps.127,312 and Ps.1,119, respectively. Administrative appeals were filed against both claims, and both remain pending.

 

  3. Zihuatanejo Airport – In October 2012, the municipality of Zihuatanejo de Azueta requested payment from the Zihuatanejo airport in the amount of Ps.2,718, for property taxes, fines and enforcement costs for the period from 2004 through 2005.

 

F-15


An administrative appeal was presented before the Tax Tribunal of the State of Guerrero against that payment requirement. In October 2012, the municipal finance coordinator of Zihuatanejo of Azueta, Guerrero, determined and required the payment of Ps.2,855 from the Zihuatanejo airport again based on municipal tax, surcharges and execution expenses, for the period from the first two-month period of 2007 to the fifth two-month period of 2012 and a fine for the alleged failure to pay the municipal tax from the first two-month period of 2007 to the fifth two-month period of 2012, for Ps.865, as well as Ps.57 based on execution costs. A new administrative appeal was filed against this payment requirement before the Tax Tribunal of the State of Guerrero.

As of the date of the financial statements, this contingency remains due to the fact that the trial is ongoing and pending resolution, and there is a precedent of an unfavorable ruling on April 17, 1997, when the Mexican Airport and Auxiliary Services Agency was managing the airport. The Company is hopeful that the court will change its criteria or that the applicable legislation will be modified, however a provision has been recognized.

 

  f. On April 5, 2013, the city of Torreón ordered the closure of ten retail stores in the commercial area of the Torreón airport and removed all interior and exterior billboards at the airport, citing an alleged lack of municipal operating licenses. On April 8, 2013, the Torreón airport filed an injunction against the order on the grounds that the city lacks the authority and power to close airport premises as the Mexican Airport Law grants the Ministry of Communications and Transportation full discretion over airport premises. In the same injunction, the Torreón airport requested that the closing order be suspended while the injunction is pending.

On April 11, 2013, the District Court where the injunction was filed denied the airport’s request to provisionally suspend city of Torreón’s order. Against this resolution, the Torreón airport filed a complaint with the Federal Circuit Court, and on April 15, 2013 and the provisional suspension was granted.

On April 17, 2013, the Third District Judge permanently suspended the city’s order, pending a resolution of whether the city of Torreón has the authority and power to inspect the commercial and advertising areas within the Torreón airport. As of the date of this report, the injunction remains pending. The Company is in the process of determining the potential impact of this development on its financial position and results of operations.

 

  g. Purchase of land – Ordinary civil trial against the Monterrey airport (as purchaser), DIAV, S.A. de C.V. (as seller) and civil servants that took part in the legal act of purchasing and selling land, in which a third party purports to be the owner of a piece of property acquired by the Monterrey airport. The third party is seeking a declaration that the documents of sale to the Monterrey airport are null and void based on the absence of a sale deed for the property and the restitution of the property to the third party, together with the corresponding improvements and property rights.

 

       The contingency is not quantified in the suit. As of the date of the financial statements, the contingency is maintained due to the fact that the trial is still ongoing since there is still no final resolution of this case in which the company that sold this land appeared. In the event that the resolution of the trial does not result favorably for the Monterrey airport, the Company believes that the economic liability of the trial will be the responsibility of the seller of the land (DIAV, S.A. de C.V.), so the Monterrey airport has not recorded any provision relating to this suit.

 

  h. The subsidiaries of the Company that have employees determine the profit sharing amounts in accordance with part I of article 10 of the Income Tax Law. Nevertheless, the Tax Authority and/or the workers may not agree with this criterion; and should this occur, the Company will provide the necessary evidentiary support to continue applying the calculation of the profit sharing in this manner.

 

F-16


9. Information by segment

Information reported to the chief operating decision maker for the purposes of resource allocation and assessment of segment performance focuses on the types of goods or services delivered or provided. As a result, the Company’s reportable segments under IFRS present its airports and the hotel individually and the information about the holding company and the services companies, has been combined and disclosed in the ‘Others’ column as they have similar economic characteristics and are similar in respect of the nature of the services they provide to their customers:

Summary of certain information by segment:

 

March 31, 2013   Aeronautical
revenues
   

Non-

aeronautical
revenues

    Construction
services
revenues
    Interest
income
    Depreciation and
amortization
    Maintenance
provision
    Allowance for
doubtful
accounts
    Income from
operations
    Interest
expense
    Income tax     Capital
investments
 

Metropolitan

                     

Monterrey

  Ps. 225,697      Ps. 70,176      Ps. 29,227      Ps. 753      Ps. 17,464      Ps. 14,571      Ps. (1,883   Ps. 49,170      Ps. (5,128   Ps. 15,978      Ps. 36,535   

Tourist

                     

Acapulco

    29,838        5,224        18,019        4,747        3,692        2,572        (581     5,627        (157     (1,562     19,110   

Mazatlán

    36,887        8,845        4,083        5,978        2,788        1,646        —          7,647        (157     769        4,147   

Zihuatanejo

    31,914        4,939        1,991        54        3,158        1,590        78        6,068        (370     (113     1,991   

Regional

                     

Chihuahua

    32,221        6,573        3,786        2,848        2,483        3,339        —          6,196        (144     (594     4,716   

Culiacán

    47,650        8,035        5,177        120        3,105        1,890        (590     8,863        (964     437        5,401   

Durango

    10,080        1,641        10,000        57        1,019        1,788        —          1,886        (379     (194     10,000   

San Luis Potosí

    14,027        3,375        8,248        260        879        1,855        160        2,895        (12     748        7,735   

Tampico

    23,702        3,503        1,065        89        1,352        2,117        (47     4,349        (615     (404     1,169   

Torreón

    18,118        3,325        205        298        1,799        3,480        7        3,419        (29     1,764        83   

Zacatecas

    11,012        1,569        505        66        1,239        1,482        (101     2,011        (721     1,310        869   

Border

                     

Ciudad Juárez

    23,978        4,764        —          197        2,098        3,175        —          4,590        (57     1,576        78   

Reynosa

    15,034        2,141        4,400        67        1,040        1,547        1        2,743        (882     710        4,628   

Hotel services

    —          40,345        —          418        5,108        —          —          11,025        (7,956     36        3,574   

Others (1)

    —          19,626        —          24,206        2,142        —          —          185,790        (43,151     44,636        674   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    520,158        184,081        86,706        40,158        49,366        41,052        (2,956     302,279        (60,722     65,097        100,710   

Eliminations

    (3,041     (252     —          (25,529     —          —          —          —          25,529        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated

  Ps. 517,117      Ps. 183,829      Ps. 86,706      Ps. 14,629      Ps. 49,366      Ps. 41,052      Ps. (2,956   Ps. 302,279      Ps. (35,193   Ps. 65,097      Ps. 100,710   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

F-17


March 31, 2012   Aeronautical
revenues
   

Non-

aeronautical
revenues

    Construction
services
revenues
    Interest
income
    Depreciation and
amortization
    Maintenance
provision
    Allowance for
doubtful
accounts
    Income from
operations
    Interest
expense
    Income tax     Capital
investments
 

Metropolitan

                     

Monterrey

  Ps. 198,975      Ps. 62,691      Ps. 27,497      Ps. 478      Ps. 15,696      Ps. 6,972      Ps. —        Ps. 25,955      Ps. (12,315   Ps. (1,778   Ps. 28,045   

Tourist

                     

Acapulco

    29,245        4,800        4,562        4,499        3,282        3,254        —          3,389        (224     5,776        4,990   

Mazatlán

    35,927        9,691        2,234        5,630        2,541        2,759        —          4,372        (214     (3,619     2,234   

Zihuatanejo

    35,058        5,284        180        293        2,564        1,851        —          4,024        (222     209        180   

Regional

                     

Chihuahua

    29,057        6,086        6,308        2,656        2,160        2,183        —          3,494        (150     2,863        8,479   

Culiacán

    42,188        6,063        19,830        128        2,600        4,355        —          5,038        (638     643        20,819   

Durango

    9,772        1,463        186        102        961        1,434        —          1,213        (14     2,178        187   

San Luis Potosí

    14,212        3,242        —          471        746        3,837        —          1,730        (13     2,332        169   

Tampico

    23,772        3,431        3,320        76        1,255        3,777        —          2,595        (56     700        3,189   

Torreón

    17,221        3,055        —          116        1,704        1,891        —          2,009        (23     (1,869     1,798   

Zacatecas

    11,861        1,627        1,142        59        1,085        1,822        —          1,342        (427     (419     1,165   

Border

                     

Ciudad Juárez

    25,024        4,606        1,308        449        2,015        4,517        —          2,937        (64     6,143        1,308   

Reynosa

    9,949        1,738        4,578        30        876        2,400        —          1,158        (98     1,936        4,578   

Hotel services

    —          38,308        —          168        5,082        —          —          8,055        (8,064     3,970        —     

Others (1)

    —          74        —          22,791        2,331        —          —          197,159        (32,384     69,924        2,989   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    482,261        152,159        71,145        37,946        44,898        41,052        —          264,470        (54,906     88,989        80,130   

Eliminations

    (1,014     (50     —          (32,584     —          —          —          —          32,584        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated

  Ps. 481,247      Ps. 152,109      Ps. 71,145      Ps. 5,362      Ps. 44,898      Ps. 41,052      Ps. —        Ps. 264,470      Ps. (22,322   Ps. 88,989      Ps. 80,130   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

F-18


    March 31, 2013     December 31, 2012  
    Total assets     Total liabilities     Investments in
airport concessions
    Total assets     Total liabilities     Investments in
airport concessions
 

Metropolitan

           

Monterrey

  Ps. 4,325,714      Ps. 1,041,655      Ps. 2,499,726      Ps. 4,370,457      Ps. 1,117,432      Ps. 2,487,001   

Tourist

           

Acapulco

    891,536        164,568        522,495        844,507        130,801        509,381   

Mazatlán

    843,658        116,298        401,816        810,580        97,245        400,357   

Zihuatanejo

    562,756        109,720        437,155        534,879        88,741        437,975   

Regional

           

Chihuahua

    602,498        154,183        344,640        564,291        126,495        343,202   

Culiacán

    607,245        143,245        441,727        601,005        145,561        439,365   

Durango

    176,261        51,551        143,281        161,874        38,934        134,178   

San Luis Potosí

    171,233        64,805        122,477        162,740        58,743        115,559   

Tampico

    247,921        83,663        181,215        235,147        75,141        181,357   

Torreón

    336,241        106,378        246,953        299,076        71,145        248,792   

Zacatecas

    212,410        73,877        167,077        194,505        56,036        167,534   

Border

           

Ciudad Juárez

    416,313        119,012        325,798        380,090        86,313        327,816   

Reynosa

    227,720        92,943        154,015        221,262        87,711        150,472   

Hotel services

    384,351        295,783        —          378,573        293,179        —     

Others (1)

    10,176,642        4,493,462        —          6,637,073        2,920,377        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    20,182,499        7,111,143        5,988,375        16,396,059        5,393,854        5,942,989   

Eliminations

    (8,412,554     (1,982,739     —          (6,385,649     (1,799,400     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated

  Ps. 11,769,945      Ps. 5,128,404      Ps. 5,988,375      Ps. 10,010,410      Ps. 3,594,454     Ps. 5,942,989   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Includes information of the holding company and the Company’s services entities where the personnel are employed. Their operations are primarily related to intercompany charges that are eliminated in consolidation (e.g. employee service revenues associated with the service entities’ operations and corporate allocations).

 

10. Subsequent events

 

  a. On December 20, 2012, the Company entered into an agreement for a line of credit account with Scotiabank for Ps.300,000 with a maturity date of December 20, 2013, which amount was disbursed on January 25, 2013. The line of credit is unsecured, and the interest rate is the 28-day TIIE plus 90 basis points. On April 25, 2013, the Company prepaid the outstanding amount of this credit.

 

  b. On April 1, 2013, the Company prepaid Ps.200,000 of its outstanding short-term debt with HSBC.

 

  c. On April 16, 2013, the Extraordinary General Stockholder’s Meeting approved a decrease in the minimum fix capital stock through a distribution of Ps.1,200,000 (Ps.3.00 per share), without decreasing the total number of shares representatives of the capital stock.

 

  d. On April 16, 2013, the Company’s shareholders authorized the use of an amount of up to Ps.400,000 for repurchases of Series B shares during the rest of 2013, and until its next annual shareholders’ meeting in 2014.

 

F-19


11. Authorization for the issuance of the condensed consolidated financial statements

The Company’s condensed consolidated financial statements were approved to be issued on May 6, 2013, by the Chief Executive Officer of the Company, Porfirio González Álvarez, and the Chief Financial Officer of the Company, José Luis Guerrero Cortés.

*  *  *  *  *  *

 

F-20