Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / PAC - Grupo Aeroportuario del Pacifico Announces Results for the Fourth Quarter of 2019


PAC - Grupo Aeroportuario del Pacifico Announces Results for the Fourth Quarter of 2019

GUADALAJARA, Mexico, Feb. 20, 2020 (GLOBE NEWSWIRE) -- Grupo Aeroportuario del Pacífico, S.A.B. de C.V. (NYSE: PAC; BMV: GAP) (“the Company” or “GAP”) reported its consolidated results for the fourth quarter ended December 31, 2019. Figures are unaudited and have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). On October 10, 2019, the Company took control and began to operate the Kingston airport, therefore figures corresponding to 4Q19 and fiscal year 2019 include information of this airport as of that date.

Summary of Results 4Q19 vs. 4Q18

  • The sum of aeronautical and non-aeronautical services revenues increased by Ps. 419.5 million, or 12.7%. Total revenues increased by Ps. 834.1 million, or 22.3%.
     
  • Cost of services increased by Ps. 67.9 million, or 9.6%.
     
  • Operating income increased by Ps. 72.7 million, or 3.9%.
     
  • EBITDA increased by Ps. 155.8 million, or 6.9%. EBITDA margin (excluding the effects of IFRIC 12) decreased from 68.4% in 4Q18 to 65.0% in 4Q19.
     
  • Net income and comprehensive income decreased by Ps. 376.4 million, or 26.7%, mainly due to the currency translation effect, as well as the cash flow reserve. Net income increased by Ps. 235.6 million, or 19.7%.

Operating Results

During 4Q19, total terminal passengers at the Company’s 14 airports increased by 1,283.1 thousand passengers, or 11.2%, compared to 4Q18. Over the same period, domestic passenger traffic increased by 529.7 thousand passengers, while international passenger traffic increased by 750.2 thousand passengers.

In the traffic tables below, we have reflected the users of the Cross Border Xpress (CBX) under the international passenger numbers for the Tijuana airport.

During 4Q19, the following routes opened: 

Domestic Routes:
 
 
 
 
 
 
 
 
 
Airline
Departure
Arrival
Opening date
Frequencies
Volaris
Tijuana
Tapachula
October 27, 2019
2 weekly frequencies
Volaris
Los Cabos
Monterrey
October 29, 2019
2 weekly frequencies
TAR
Aguascalientes
Monterrey
November 4, 2019
3 weekly frequencies
Viva Aerobus
Tijuana
Puerto Vallarta
December 13, 2019
3 weekly frequencies
Viva Aerobus
Puerto Vallarta
Tijuana
December 13, 2019
3 weekly frequencies
Aeroméxico
Puerto Vallarta
Monterrey
December 19, 2019
1 daily frequency
Aeroméxico
Tijuana
Querétaro
December 19, 2019
1 daily frequency
Note: The frequency of flights on these routes is subject to change without prior notice. 
 
 
 
 
 
International Routes:
 
 
 
 
 
 
 
 
 
Airline
Departure
Arrival
Opening date
Frequencies
Swoop
Puerto Vallarta
Edmonton
October 19, 2019
2 weekly frequencies
Volaris
Guanajuato
Fresno
October 28, 2019
2 weekly frequencies
Swoop
Los Cabos
Edmonton
November 2, 2019
3 weekly frequencies
West Jet
Los Cabos
Victoria
November 5, 2019
1 weekly frequency
TUI Airways
Los Cabos
Londres - Gatwick
November 14, 2019
1 weekly frequency
Swoop
Los Cabos
Winnipeg
November 17, 2019
2 weekly frequencies
American
Montego Bay
New York (JFK)
November 21, 2019
1 daily frequency
LATAM
Montego Bay
Lima
December 2, 2019
3 weekly frequencies
VivaAerobus
Guadalajara
Chicago O´hare
December 7, 2019
1 daily frequency
VivaAerobus
Morelia
Chicago O´hare
December 8, 2019
3 weekly frequencies
VivaAerobus
Guanajuato
Chicago O´hare
December 9, 2019
2 weekly frequencies
Swoop
Puerto Vallarta
Winnipeg
December 10, 2019
1 weekly frequency
Caribbean Airlines
Kingston
Owen Roberts Intl
December 17, 2019
2 weekly frequencies
Sun Country
Los Cabos
Portland
December 18, 2019
2 weekly frequencies
Note: The frequency of flights on these routes is subject to change without prior notice.


 
 
 
 
 
 
 
 
Domestic Terminal Passengers – 13 airports (in thousands):
 
 
 
 
Airport
4Q18
4Q19
Change
12M18
12M19
Change
 
Guadalajara
2,687.6
2,730.0
1.6
%
10,313.5
10,495.8
1.8
%
 
Tijuana*
1,367.5
1,528.7
11.8
%
5,501.8
5,979.7
8.7
%
 
Los Cabos
415.4
468.2
12.7
%
1,672.2
1,915.7
14.6
%
 
Puerto Vallarta
388.9
468.2
20.4
%
1,605.3
1,839.3
14.6
%
 
Montego Bay
1.7
2.4
37.0
%
8.5
9.2
9.0
%
 
Guanajuato
467.0
534.6
14.5
%
1,654.3
2,056.9
24.3
%
 
Hermosillo
428.4
488.1
13.9
%
1,674.9
1,803.8
7.7
%
 
Mexicali
305.5
320.8
5.0
%
1,132.6
1,191.9
5.2
%
 
La Paz
236.8
255.0
7.7
%
914.9
995.4
8.8
%
 
Morelia
114.1
136.0
19.2
%
369.2
478.8
29.7
%
 
Aguascalientes
171.1
169.6
(0.8
%)
676.8
635.2
(6.1
%)
 
Los Mochis
88.8
101.6
14.4
%
338.5
384.4
13.5
%
 
Manzanillo
25.2
24.9
(1.2
%)
97.2
95.3
(1.9
%)
 
Total
6,698.1
7,228.0
7.9
%
25,959.8
27,881.6
7.4
%
 
*CBX users are classified as international passengers 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
International Terminal Passengers – 13 airports (in thousands): 
 
 
 
 
Airport
4Q18
4Q19
Change
12M18
12M19
Change
 
Guadalajara
1,012.7
1,116.0
10.2
%
4,038.0
4,350.5
7.7
%
 
Tijuana*
689.5
810.0
17.5
%
2,333.3
2,946.1
26.3
%
 
Los Cabos
868.5
928.7
6.9
%
3,576.8
3,693.4
3.3
%
 
Puerto Vallarta
776.7
794.3
2.3
%
3,161.7
3,212.5
1.6
%
 
Montego Bay
1,076.8
1,083.2
0.6
%
4,474.0
4,698.5
5.0
%
 
Guanajuato
165.8
170.8
3.0
%
684.5
698.9
2.1
%
 
Hermosillo
17.6
18.6
5.7
%
68.8
70.2
2.1
%
 
Mexicali
1.6
1.8
11.8
%
5.9
6.9
17.1
%
 
La Paz
3.2
3.4
5.8
%
11.4
12.8
11.8
%
 
Morelia
89.6
106.1
18.4
%
360.4
418.9
16.2
%
 
Aguascalientes
47.5
58.9
23.9
%
191.7
223.2
16.4
%
 
Los Mochis
1.5
1.5
2.5
%
6.3
6.9
10.2
%
 
Manzanillo
16.3
18.6
14.0
%
75.3
79.4
5.4
%
 
Total
4,767.1
5,111.8
7.2
%
18,988.1
20,418.4
7.5
%
 
*CBX users are classified as international passengers 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Terminal Passengers – 13 airports (in thousands):
 
 
 
 
Table III
 
Airport
4Q18
4Q19
Change
12M18
12M19
Change
 
Guadalajara
3,700.3
3,846.1
3.9
%
14,351.6
14,846.3
3.4
%
 
Tijuana *
2,057.0
2,338.6
13.7
%
7,835.1
8,925.9
13.9
%
 
Los Cabos
1,283.9
1,396.9
8.8
%
5,249.0
5,609.1
6.9
%
 
Puerto Vallarta
1,165.5
1,262.6
8.3
%
4,767.1
5,051.9
6.0
%
 
Montego Bay
1,078.6
1,085.6
0.7
%
4,482.4
4,707.7
5.0
%
 
Guanajuato
632.7
705.3
11.5
%
2,338.8
2,755.8
17.8
%
 
Hermosillo
446.0
506.7
13.6
%
1,743.8
1,874.1
7.5
%
 
Mexicali
307.2
322.6
5.0
%
1,138.5
1,198.8
5.3
%
 
La Paz
240.0
258.4
7.6
%
926.3
1,008.1
8.8
%
 
Morelia
203.7
242.1
18.8
%
729.6
897.8
23.0
%
 
Aguascalientes
218.6
228.5
4.5
%
868.5
858.4
(1.2
%)
 
Los Mochis
90.3
103.1
14.2
%
344.8
391.3
13.5
%
 
Manzanillo
41.5
43.5
4.8
%
172.5
174.7
1.3
%
 
Total
11,465.5
12,339.6
7.6
%
44,947.9
48,299.9
7.5
%
 
*CBX users are classified as international passengers
 
 
 
 
 
 
 
 
 
 
 
 
CBX Users (in thousands):
 
 
 
 
 
 
 
Airport
4Q18
4Q19
Change
12M18
12M19
Change
 
Tijuana
675.4
797.0
18.0
%
2,261.5
2,897.9
28.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Kingston Airport (in thousands):
 
 
 
 
 
 
 
Passengers
4Q18
4Q19
Change
12M18
12M19
Change
 
Domestic
N/A
3.2
N/A
N/A
3.2
N/A
 
International
N/A
405.5
N/A
N/A
405.5
N/A
 
Total
N/A
408.7
N/A
N/A
408.7
N/A
 
 
 
 
 
 
 
 
 
Total Passengers – 14 airports (in thousands):
 
 
 
 
 
 
 
Passengers
4Q18
4Q19
Change
12M18
12M19
Change
 
Domestic
6,698.1
7,231.2
8.0
%
25,959.8
27,884.8
7.4
%
 
International
4,767.1
5,517.3
15.7
%
18,988.1
20,823.9
9.7
%
 
Total
11,465.5
12,748.5
11.2
%
44,947.9
48,708.6
8.4
%
 
 
 
 
 
 
 
 
 


Consolidated Results for the Fourth Quarter of 2019 (in thousands of pesos):
 
 
4Q18
4Q19
Change
Revenues
 
 
 
Aeronautical services
2,463,008
 
2,771,105
 
12.5
%
Non-aeronautical services
851,166
 
962,547
 
13.1
%
Improvements to concession assets (IFRIC 12)
425,757
 
840,402
 
97.4
%
Total revenues
3,739,931
 
4,574,055
 
22.3
%
 
 
 
 
Operating costs
 
 
 
Costs of services:
705,634
 
773,571
 
9.6
%
Employee costs
188,514
 
248,330
 
31.7
%
Maintenance
186,767
 
176,241
 
(5.6
%)
Safety, security & insurance
101,706
 
118,108
 
16.1
%
Utilities
93,440
 
110,737
 
18.5
%
Other operating expenses
135,207
 
120,155
 
(11.1
%)
 
 
 
 
Technical assistance fees
107,773
 
116,536
 
8.1
%
Concession taxes
274,274
 
402,758
 
46.8
%
Depreciation and amortization
405,887
 
489,007
 
20.5
%
Cost of improvements to concession assets (IFRIC 12)
425,757
 
840,402
 
97.4
%
Other expenses (income)
(40,708
)
17,751
 
(143.6
%)
Total operating costs
1,878,617
 
2,640,025
 
40.5
%
Income from operations
1,861,314
 
1,934,030
 
3.9
%
 
 
 
 
Financial Result
(128,150
)
(183,924
)
43.5
%
Share of profit (loss) of associates
(100
)
91
 
191.0
%
Income before income taxes
1,733,065
 
1,750,197
 
1.0
%
Income taxes
(537,798
)
(319,297
)
(40.6
%)
Net income
1,195,266
 
1,430,900
 
19.7
%
Currency translation effect
216,170
 
(223,078
)
(203.2
%)
Cash flow hedges, net of income tax
-
 
(172,094
)
100.0
%
Remeasurements of employee benefit – net income tax
(303
)
(964
)
218.2
%
Comprehensive income
1,411,133
 
1,034,764
 
(26.7
%)
Non-controlling interest
(48,923
)
3,458
 
107.1
%
Comprehensive income attributable to controlling interest
1,362,210
 
1,038,222
 
(23.8
%)
 
 
 
 
 
4Q18
4Q19
Change
EBITDA
2,267,200
 
2,423,037
 
6.9
%
Comprehensive income
1,411,133
 
1,034,764
 
(26.7
%)
Comprehensive income per share (pesos)
2.5154
 
1.8445
 
(26.7
%)
Comprehensive income per ADS (US dollars)
1.3337
 
0.9780
 
(26.7
%)
 
 
 
 
Operating income margin
49.8
%
42.3
%
(15.0
%)
Operating income margin (excluding IFRIC 12)
56.2
%
51.8
%
(7.8
%)
EBITDA margin
60.6
%
53.0
%
(12.6
%)
EBITDA margin (excluding IFRIC 12)
68.4
%
65.0
%
(5.1
%)
Costs of services and improvements / total revenues
30.3
%
35.3
%
16.6
%
Cost of services / total revenues (excluding IFRIC 12)
21.3
%
20.7
%
(2.7
%)
 
 
 
 

- Net income and comprehensive income per share were calculated based on 561,000,000 outstanding shares. U.S. dollar figures presented were converted from pesos to U.S. dollars at a rate of Ps. 18.8600 per U.S. dollar (the noon buying rate on December 31, 2019, as published by the U.S. Federal Reserve Board).
- For purposes of the consolidation of the Montego Bay airport and the Kingston airport, the average monthly exchange rate of Ps. 19.2819 per U.S. dollar for the three months ended December 31, 2019 was used.

Revenues (4Q19 vs. 4Q18)

  • Aeronautical services revenues increased by Ps. 308.1 million, or 12.5%
  • Non-aeronautical services revenues increased by Ps. 111.4 million, or 13.1%
  • Revenues from improvements to concession assets increased by Ps. 414.6 million, or 97.4%
  • Total revenues increased by Ps. 834.1 million, or 22.3%

- Aeronautical services revenues include:

i. Revenues from the Mexican airports increased by Ps. 168.5 million, or 7.9%, compared to 4Q18, generated mainly by an increase of Ps. 86.1 million in revenues from passenger charges, as result of the 8.3% growth in total passenger traffic, as well as an increase of revenues from aircraft landing and aircraft parking charges of Ps. 73.4 million. Inflation applicable to the passenger charges for 4Q19 decreased by 0.2%.

ii. Revenues from the Montego Bay airport decreased by Ps. 2.1 million, or 0.6%, compared to 4Q18. This was mainly due to a 2.8% appreciation of the Mexican peso against the U.S. dollar, from an average exchange rate of Ps. 19.8333 in 4Q18 to an average exchange rate of Ps. 19.2819 in 4Q19.  Despite this decrease in revenues, dollar-generated revenues increased by 2.2% due to an increase in passenger traffic of 0.6%, as well as an increase in passenger charges due to inflation effects.

iii. The consolidation of aeronautical revenues from the Kingston airport contributed Ps. 141.7 million to revenues.

- Non-aeronautical services revenues include:

i. The Mexican airports contributed an increase of Ps. 74.2 million, or 10.4%, compared to 4Q18, mainly driven by an increase of Ps. 57.0 million in revenues from businesses operated by third parties. This was mainly due to the opening of commercial spaces at the Aguascalientes, Guadalajara, Puerto Vallarta and Tijuana airports, as well as the increase in revenues from car rentals, food and beverages, commercial spaces, timeshares and duty-free stores.

Revenues from businesses operated directly by the Company increased by Ps. 15.2 million, or 7.0%, mainly due to an increase in revenues from VIP lounges and convenience stores, which increased as a result of the openings that took place during 2019.

ii. Revenues from the Montego Bay airport in 4Q19 decreased by Ps. 0.8 million, or 0.6%, mainly driven by the 2.8% appreciation of the Mexican peso against the U.S. dollar during the quarter. However, revenues in 4Q19 increased by 2.2%, mainly due to an increase in revenues from food and beverages, commercial spaces and duty-free stores.

iii. The consolidation of the Kingston airport contributed Ps. 38.0 million to non-aeronautical revenue. 

 
 
 
 
 
 
4Q18
4Q19
Change
 
Businesses operated by third parties:
 
 
 
 
Duty-free operations
124,625
138,939
11.5
%
 
Food and beverage operations
87,411
121,499
39.0
%
 
Retail operations
85,696
98,476
14.9
%
 
Car rentals
89,061
97,772
9.8
%
 
Leasing of space
61,179
61,352
0.3
%
 
Time shares operations
50,858
57,827
13.7
%
 
Ground transportation
34,233
37,068
8.3
%
 
Communications and financial services
21,585
21,237
(1.6
%)
 
Other commercial revenues
14,852
19,527
31.5
%
 
Total
569,500
653,698
14.8
%
 
 
 
 
 
 
Businesses operated directly by us:
 
 
 
 
Car parking
81,009
85,147
5.1
%
 
VIP lounges
67,573
71,584
5.9
%
 
Advertising
53,334
48,698
(8.7
%)
 
Convenience stores
29,151
45,867
57.3
%
 
Total
231,067
251,296
8.8
%
 
Recovery of costs
50,599
57,553
13.7
%
 
Total Non-aeronautical Revenues
851,166
962,547
13.1
%
 
Figures expressed in thousands of Mexican pesos.
 
 
 
 

- Revenues from improvements to concession assets1
Revenues from improvements to concession assets (IFRIC 12) increased by Ps. 414.6 million, or 97.4%, compared to 4Q18, mainly due to an increase in committed investments under the Master Development Program for the Mexican airports for 2019, which resulted in an increase of Ps. 595.4 million, or 308.7% that was offset by a decrease in revenues from improvements to concession assets at the Montego Bay airport of Ps. 180.7 million, or 77.6%.

Total operating costs increased by Ps. 761.4 million, or 40.5%, compared to 4Q18, comprised of the following:

Mexican Airports:

- Operating costs increases of Ps. 743.9 million, or 57.4%, compared to 4Q18, mainly due to an increase in the cost of improvements to the concession assets (IFRIC 12) for Ps. 595.4 million, technical assistance fees and cost of rights over the concession assets of Ps. 20.8 million, or 8.4%, jointly, depreciation and amortization of Ps. 70.2 million, or 22.3%. This was offset by a decrease in other revenues of Ps. 58.3 million and a decrease in the cost of services of Ps. 1.0 million.

The decrease in the cost of services was mainly due to:

  • A decrease in maintenance expenses of Ps. 18.9 million, or 11.4%, compared to 4Q18, mainly due to lower maintenance costs with respect to the operational areas of the terminal buildings, documented baggage inspection equipment, road developments, and license renewals, which costs jointly decreased by Ps. 15.5 million, or 9.3%.
  • A decrease in other operating expenses of Ps. 16.0 million, or 13.0%, compared to 4Q18, mainly due to lower legal service fees, which decreased by Ps. 11.5 million, or 9.9%.
  • An increase in employee costs of Ps. 34.6 million, or 22.2%, compared to 4Q18, due to salary raises, and an increase in personnel count.

Montego Bay Airport:

- Operating costs decreased by Ps. 166.3 million, or 28.6%, compared to 4Q18, mainly due to a decrease in improvements to concession assets (IFRIC 12) of Ps. 180.7 million, and a decrease in cost of services of Ps. 5.2 million, which was offset by an increase in depreciation and amortization of Ps. 10.8 million or 11.8%, and higher cost of rights over the concession assets of Ps. 8.8 million.

Kingston Airport:

- The consolidation of the Kingston airport resulted in an increase in expenses of Ps. 183.8 million in 4Q19, mainly due to costs for rights over concession assets of Ps. 107.6 million, employee costs of Ps. 23.8 million, utility costs of Ps. 21.8 million, security and insurance costs of Ps. 15.7 million and maintenance expenses of Ps. 7.8 million.

Operating margin for 4Q19 decreased by 750 basis points, from 49.8% in 4Q18 to 42.3% in 4Q19. Excluding the effects of IFRIC 12, operating margin decreased by 440 basis points, from 56.2% in 4Q18 to 51.8% in 4Q19. Operating income increased by Ps. 72.7 million, or 3.9%, compared to 4Q18.

EBITDA margin decreased by 760 basis points from 60.6% in 4Q18 to 53.0% in 4Q19. Excluding the effects of IFRIC 12, EBITDA margin decreased by 340 basis points from 68.4% in 4Q18 to 65.0% in 4Q19. The decrease was mainly due to the consolidations of the Kingston airport. The nominal value of EBITDA increased by Ps. 155.8 million, or 6.9%, compared to 4Q18.

The net financial result increased by Ps. 55.8 million, from a net expense of Ps. 128.1 million in 4Q18 to a net expense of Ps. 183.9 million in 4Q19. This increase was mainly the result of:

  • Foreign exchange rate fluctuations, which went from a Ps. 10.5 million expense in 4Q18 to Ps. 39.8 million in 4Q19, mainly due to an 4.7% depreciation of the Mexican peso against the U.S. dollar in 4Q18, compared to an appreciation of 4.0% in 4Q19, thereby generating an increase in the foreign exchange expense of Ps. 29.2 million. The currency translation effect represented a higher loss of Ps. 435.1 million, compared to 4Q18 and is reflected in the consolidated income.
     
  • An increase in interest expenses of Ps. 3.7 million compared to 4Q18, mainly due to a the decline in the fair value of hedging instruments, which was offset by higher debt derived from the issuance of long-term bond certificates (Certificados Bursátiles) and bank debt for Ps. 3,095.1 million, and an increase in interest rates.
     
  • A decrease in interest income of Ps. 22.9.4 million, or 13.9%, mainly due to the decline in the fair value of the hedging instruments for Ps. 30.5 million, and offset by an increase in interest of Ps. 7.6 million due to an increase in the average monthly treasury amount during 4Q19.

Comprehensive income decreased by Ps. 376.4 million, or 26.7%, compared to 4Q18.

This decrease was mainly the result of an exchange rate loss resulting from the foreign exchange conversion effects of Ps. 435.1 million, or 203.2%, as well as the valuation of the fair value of the hedging instruments for cash flow coverage for Ps. 172.1 million. Net income rose by Ps. 235.6 million, or 19.7% in 4Q19.

Income taxes decreased by Ps. 218.5 million, or 40.6% in 4Q19. This was a result of a lower incurred tax of Ps. 164.4 million and the decline in the benefit from deferred income tax of Ps. 54.1 million, due to lower accumulated inflation that went from 2.3% in 4Q18 to an inflation of 1.9% in 4Q19. 

Consolidated Results for the Twelve Months of 2019 (in thousands of pesos):
 
 
 
 
 
12M18
12M19
Change
 
Revenues
 
 
 
 
Aeronautical services
9,499,154
 
10,547,720
 
11.0
%
 
Non-aeronautical services
3,183,532
 
3,771,500
 
18.5
%
 
Improvements to concession assets (IFRIC 12)
1,440,204
 
1,906,801
 
32.4
%
 
Total revenues
14,122,890
 
16,226,021
 
14.9
%
 
 
 
 
 
 
Operating costs
 
 
 
 
Costs of services:
2,453,722
 
2,744,864
 
11.9
%
 
Employee costs
773,630
 
877,068
 
13.4
%
 
Maintenance
528,929
 
578,510
 
9.4
%
 
Safety, security & insurance
386,079
 
428,208
 
10.9
%
 
Utilities
334,994
 
380,370
 
13.5
%
 
Other operating expenses
430,090
 
480,708
 
11.8
%
 
 
 
 
 
 
Technical assistance fees
411,477
 
461,549
 
12.2
%
 
Concession taxes
1,076,350
 
1,318,220
 
22.5
%
 
Depreciation and amortization
1,569,637
 
1,776,137
 
13.2
%
 
Cost of improvements to concession assets (IFRIC 12)
1,440,204
 
1,906,801
 
32.4
%
 
Other (income) expense
(73,152
)
1,212
 
(101.7
%)
 
Total operating costs
6,878,238
 
8,208,783
 
19.3
%
 
Income from operations
7,244,652
 
8,017,238
 
10.7
%
 
 
 
 
 
 
Financial Result
(236,033
)
(671,132
)
184.3
%
 
Share of (loss) profit of associates
(947
)
79
 
108.3
%
 
Income before income taxes
7,007,672
 
7,346,185
 
4.8
%
 
Income taxes
(1,869,041
)
(1,891,443
)
1.2
%
 
Net income
5,138,631
 
5,454,742
 
6.2
%
 
Currency translation effect
(103,569
)
(269,440
)
160.2
%
 
Cash flow hedges, net of income tax
-
 
(172,094
)
100.0
%
 
Remeasurements of employee benefit – net income tax
(161
)
(1,404
)
770.8
%
 
Comprehensive income
5,034,901
 
5,011,804
 
(0.5
%)
 
Non-controlling interest
(98,375
)
(74,777
)
24.0
%
 
Comprehensive income attributable to controlling interest
4,936,526
 
4,937,027
 
0.0
%
 
 
 
 
 
 
 
12M18
12M19
Change
 
EBITDA
8,814,289
 
9,793,374
 
11.1
%
 
Comprehensive income
5,034,902
 
5,011,804
 
(0.5
%)
 
Comprehensive income per share (pesos)
8.9749
 
8.9337
 
(0.5
%)
 
Comprehensive income per ADS (US dollars)
4.7587
 
4.7368
 
(0.5
%)
 
 
 
 
 
 
Operating income margin
51.3
%
49.4
%
(3.7
%)
 
Operating income margin (excluding IFRIC 12)
57.1
%
56.1
%
(1.8
%)
 
EBITDA margin
62.4
%
60.4
%
(3.3
%)
 
EBITDA margin (excluding IFRIC 12)
69.5
%
68.4
%
(1.6
%)
 
Costs of services and improvements / total revenues
27.6
%
28.7
%
4.0
%
 
Cost of services / total revenues (excluding IFRIC 12)
19.3
%
19.2
%
(0.9
%)
 
 
 
 
 
 

- Net income and comprehensive income per share were calculated based on 561,000,000 outstanding shares. U.S. dollar figures presented were converted from pesos to U.S. dollars at a rate of Ps. 18.8600 per U.S. dollar (the noon buying rate on December 31, 2019, as published by the U.S. Federal Reserve Board).
- For purposes of the consolidation of the Montego Bay airport and the Kingston airport, the average monthly exchange rate of Ps. 19.2616 per U.S. dollar for the twelve months ended December 31, 2019 was used.

Revenues (12M19 vs 12M18)

  • Aeronautical services revenues increased by Ps. 1,048.6 million, or 11.0%.
  • Non-aeronautical services revenues increased by Ps. 588.0 million, or 18.5%.
  • Revenues from improvements to concession assets increased by Ps. 466.6 million, or 32.4%.
  • Total revenues increased by Ps. 2,103.1 million, or 14.9%.

Aeronautical services revenues include:

i. Revenues from the Mexican airports in 12M19 increased by Ps. 814.4 million, or 10.1%, compared to 12M18, generated primarily by an increase of Ps. 589.9 million in revenues from passenger charges, as result of the 7.7% increase in total passenger traffic, as well as an increase of revenues from aircraft landing, aircraft parking fees and other airport services, which jointly increased by Ps. 205.1 million. Inflation applicable to the passenger charges for the 12M19 was 0.7%.

ii. Revenues from the Montego Bay airport increased by Ps. 92.5 million, or 6.5%, compared to 12M18. This was primarily due to a 5.0% increase in passenger traffic and the adjustment in passenger charges as a result of an inflation rate of 2.3%.

iii. The consolidation of the Kingston airport contributed Ps. 141.7 million to non-aeronautical revenue. 

- Non-aeronautical services revenues include:

i. The Mexican airports contributed an increase of Ps. 508.5 million, or 19.3%, compared to 12M18, driven mainly by a Ps. 310.6 million increase in revenues from third-party operated businesses. This was mainly due to the expansions of the terminal buildings and contract renegotiations at the Aguascalientes, Guanajuato, Guadalajara, Hermosillo, Puerto Vallarta and Tijuana airports. The business lines that experienced the most growth were food and beverage, car rentals, duty-free stores, retail stores, timeshares and commercial spaces, which jointly increased by Ps. 283.7 million.

Revenues from businesses operated directly by the Company increased by Ps. 168.2 million or 20.6%, mainly due to an increase in car parking revenues, convenience stores and VIP lounges. The latter two categories increased as a result of the openings that took place during 2019.

The recovery of cost increase by Ps. 29.7 million compared to 12M18.

ii. Montego Bay airport revenues increased by Ps. 41.5 million, or 7.6% in 12M19, compared to 12M18, mainly due to a 7.2% increase in revenues from duty-free stores, retail stores, leasing of space and food and beverages, as well as to the 0.1% depreciation of the peso versus the U.S. dollar during 12M19.

iii. The consolidation of the Kingston airport contributed Ps. 38.0 million to non-aeronautical revenue.

 
 
 
 
 
 
12M18
12M19
Change
 
Businesses operated by third parties:
 
 
 
 
 
Duty-free operations
468,311
527,337
12.6
%
 
Food and beverage operations
336,962
482,508
43.2
%
 
Retail operations
344,994
380,879
10.4
%
 
Car rentals
310,254
378,583
22.0
%
 
Leasing of space
229,121
246,055
7.4
%
 
Time shares operations
196,517
222,423
13.2
%
 
Ground transportation
129,535
143,231
10.6
%
 
Communications and financial services
81,747
87,608
7.2
%
 
Other commercial revenues
56,828
65,833
15.8
%
 
Total
2,154,267
2,534,457
17.6
%
 
 
 
 
 
 
Businesses operated directly by us:
 
 
 
 
 
Car parking
320,575
368,750
15.0
%
 
VIP lounges
222,736
273,116
22.6
%
 
Advertising
177,917
193,737
8.9
%
 
Convenience stores
107,148
165,465
54.4
%
 
Total
828,376
1,001,068
20.8
%
 
Recovery of costs
200,889
235,975
17.5
%
 
Total Non-aeronautical Revenues
3,183,532
3,771,500
18.5
%
 
Figures expressed in thousands of Mexican pesos.
 
 
 
 

- Revenues from improvements to concession assets2
Revenues from improvements to concession assets (IFRIC 12) increased by Ps. 466.6 million, or 32.4%, compared to 12M18, mainly due to an increase of Ps. 876.2 million or 98.0% in committed investments under the Master Development Program for the Mexican airports for the year 2019, compared to the year 2018. This result was offset by a decrease in revenues from improvements to concession assets at the Montego Bay airport of Ps. 409.6 million, or 75.0%, compared to 2018.

Total operating costs during 12M19 increased by Ps. 1,330.5 million, or 19.3%, compared to 12M18, and included the following:

Mexican Airports:

- Operating Costs increased by Ps. 1,408.7 million, or 28.1%, mainly due to an increase in the cost of improvements to concession assets (IFRIC 12) of Ps. 876.2 million, or 98.0%, an increase in the cost of services of Ps. 202.2 million, or 10.1%, an increase in technical assistance fees and the cost of rights to concession assets of Ps. 115.6 million, or 12.2%, and depreciation and amortization of Ps. 159.6 million, or 13.1%.

The increase in the cost of services was mainly due to:

  • An increase in employee costs of Ps. 71.1 million, or 10.9%, mainly due to an increase in personnel count and salary raises.

  • Other operating expenses increased by Ps. 50.4 million or 13.7%, mainly due to an increase of Ps. 45.1 million, or 41.0%, in cost of sales in VIP lounges, convenience stores, as well as professional service fees.
  • Maintenance costs increased by Ps. 37.6 million, or 8.3%, mainly due to maintenance of operating areas, terminal buildings, cleaning services and documented baggage inspection equipment.
  • Utility costs increased by Ps. 30.0 million, or 13.0%, due to the additional square meters in terminal buildings as a result of the expansions and higher energy prices during 2019.

Montego Bay Airport:

- Operating costs decreased by Ps. 262.0 million, or 14.0% compared to 2018, mainly due to a decrease in improvements to concession assets (IFRIC12) of Ps. 409.6 million, which was offset by an increase in the concession assets rights of Ps. 68.7 million, or 12.7%, depreciation and amortization of Ps. 44.8 million or 12.6%, as well as, cost of services of Ps. 14.9 million, or 3.4%.

Kingston Airport:

- The consolidation of the Kingston airport resulted in an increase in expenses of Ps. 183.8 million during 4Q19, mainly due to costs for rights over concession assets of Ps. 107.6 million, employee costs of Ps. 23.8 million, utility costs of Ps. 21.8 million, security and insurance costs of Ps. 15.7 million and maintenance expenses of Ps. 7.8 million.

Operating margin decreased by 190 basis points from 51.3% in 12M18 to 49.4% in 12M19. Operating margin, excluding the effects of IFRIC 12, decreased by 100 basis points, from 57.1% to 56.1% in 12M19. Operating income increased by Ps. 772.6 million, or 10.7%, compared to 12M18.

EBITDA margin decrease by 200 basis points from 62.4% in 12M18 to 60.4% in 12M19. EBITDA margin, excluding the effects of IFRIC 12, decreased by 110 basis points from 69.5% in 12M18 to 68.4% in 12M19. The nominal value of EBITDA increased by Ps. 979.1 million, or 11.1%, compared to 12M18.

The net financial result increased by Ps. 435.1 million, from a net expense of Ps. 236.0 million in 12M18 to a net expense of Ps. 671.1 million in 12M19. This increase was mainly the result of:

  • The foreign exchange gain decreased from a gain of Ps. 199.7 million in 12M18 to a gain of Ps. 88.8 million in 12M19, due to a 0.3% appreciation of the Mexican peso against the U.S. dollar in 12M18 compared to an appreciation of 4.3% in 12M19, which generated a decrease in foreign exchange gain of Ps. 110.9 million. In addition, the effect in foreign currency translation effect resulted in an increase in net loss of Ps. 161.7 million compared to 12M18. This result is reflected in the comprehensive income line item.
     
  • Interest expenses increased by Ps. 419.7 million compared to 12M18, mainly due to an increase in debt derived from the issuance of long-term bond certificates (Certificados Bursátiles) of Ps. 3,095.1 million, as well as an increase in interest rates compared to 12M18.
     
  • Interest income increased by Ps. 95.5 million, due to the increase in the Company’s cash position during 2019 and higher average interest rates.

Comprehensive income decreased by Ps. 23.1 million, or 0.5%, compared to 12M18.

This decline was mainly the result of higher foreign exchange conversion effects of Ps. 165.9 million and the fair value variation of free cash flow hedging instruments of Ps. 172.1 million. Net Income increased by Ps. 316.1 million or 6.2% in 12M19.

Income taxes increased by Ps. 22.4 million, or 1.2%, due to a decline in the benefit from deferred income tax of Ps. 84.1 million, derived from a lower inflation rate, which went from an inflation rate of 4.8% in 12M18 to an inflation of 2.8% in 2019, as well as the decrease in taxes incurred of Ps. 61.7 million.

Statement of Financial Position

Total assets as of December 31, 2019 increased by Ps. 2,027.3 million compared to December 31, 2018, primarily due to the following items, among others: (i) cash and cash equivalents of Ps. 1,348.7 million, (ii) improvements to concession assets of Ps. 1,080.5 million, and (iii) an increase in deferred taxes of Ps. 176.7 million. This result was offset by a decrease in airport concessions of Ps. 590.5 million.

Total liabilities as of December 31, 2019 increased by Ps. 3,129.6 million compared to the same period of 2018. This increase was primarily due to the following items, among other: (i) an increase in long-term bond certificates (Certificados Bursátiles) of Ps. 3.0 billion and (ii) an increase in derivative instruments of Ps. 265.9 million.

Recent Events

On February 13, 2020 the Company issued 30 million long-term bond certificates (Certificados Bursátiles) in Mexico under the ticker symbol “GAP20”, at a nominal value of Ps. 100 each, for a total value of Ps. 3.0 billion. These bond certificates were issued under the following terms, among others, (i) interest will be payable every 28 days at a variable rate of TIIE-28 plus 17 basis points and (ii) principal will be due at maturity on February 6, 2025. The proceeds from the issuance will be allocated towards the payment of the bond certificates that were issued on February 20, 2015 under the ticker symbol “GAP15” and towards initiating the capital investments set forth in the Company’s Master Development Plan for 2020.

On February 14, 2020 the Company made the maturity payment of the “GAP15” issuance, equivalent to 22 million bond certificates for a value of Ps. 2.2 billion.

Company Description

Grupo Aeroportuario del Pacífico, S.A.B. de C.V. (GAP) operates 12 airports throughout Mexico’s Pacific region, including the major cities of Guadalajara and Tijuana, the four tourist destinations of Puerto Vallarta, Los Cabos, La Paz and Manzanillo, and six other mid-sized cities: Hermosillo, Guanajuato, Morelia, Aguascalientes, Mexicali and Los Mochis.  In February 2006, GAP’s shares were listed on the New York Stock Exchange under the ticker symbol “PAC” and on the Mexican Stock Exchange under the ticker symbol “GAP”.  In April 2015, GAP acquired 100% of Desarrollo de Concesiones Aeroportuarias, S.L., which owns a majority stake in MBJ Airports Limited, a company operating Sangster International Airport in Montego Bay, Jamaica. In October 2018, GAP entered into a concession agreement for the operation of the Norman Manley International Airport in Kingston, Jamaica and took control of the operation in October 2019.

This press release contains references to EBITDA, a financial performance measure not recognized under IFRS and which does not purport to be an alternative to IFRS measures of operating performance or liquidity. We caution investors not to place undue reliance on non-GAAP financial measures such as EBITDA, as these have limitations as analytical tools and should be considered as a supplement to, not a substitute for, the corresponding measures calculated in accordance with IFRS.

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management’s current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words “anticipates”, “believes”, “estimates”, “expects”, “plans” and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.

In accordance with Section 806 of the Sarbanes-Oxley Act of 2002 and article 42 of the “Ley del Mercado de Valores”, GAP has implemented a “whistleblower” program, which allows complainants to anonymously and confidentially report suspected activities that may involve criminal conduct or violations. The telephone number in Mexico, facilitated by a third party that is in charge of collecting these complaints, is 01 800 563 00 47. The web site is www.lineadedenuncia.com/gap. GAP’s Audit Committee will be notified of all complaints for immediate investigation.

 
 
 
 
 
 
 
 
 
Exhibit A: Operating results by airport (in thousands of pesos):
 
 
 
 
 
 
 
Airport
4Q18
4Q19
Change
12M18
12M19
Change
 
Guadalajara
 
 
 
 
 
 
 
Aeronautical services
750,204
 
774,941
 
3.3
%
2,824,677
 
2,978,617
 
5.4
%
 
Non-aeronautical services
222,517
 
222,212
 
(0.1
%)
796,739
 
938,445
 
17.8
%
 
Improvements to concession assets (IFRIC 12)
(19,701
)
161,746
 
(921.0
%)
110,415
 
858,807
 
677.8
%
 
Total Revenues
953,020
 
1,158,898
 
21.6
%
3,731,830
 
4,775,868
 
28.0
%
 
Operating income
655,621
 
673,143
 
2.7
%
2,454,759
 
2,599,316
 
5.9
%
 
EBITDA
735,798
 
765,763
 
4.1
%
2,765,641
 
2,945,902
 
6.5
%
 
 
 
 
 
 
 
 
 
Tijuana
 
 
 
 
 
 
 
Aeronautical services
362,834
 
410,970
 
13.3
%
1,344,122
 
1,568,297
 
16.7
%
 
Non-aeronautical services
93,537
 
123,541
 
32.1
%
326,214
 
454,098
 
39.2
%
 
Improvements to concession assets (IFRIC 12)
(46,530
)
283,464
 
(709.2
%)
100,986
 
300,221
 
197.3
%
 
Total Revenues
409,841
 
817,975
 
99.6
%
1,771,323
 
2,322,617
 
31.1
%
 
Operating income
277,271
 
345,758
 
24.7
%
1,042,367
 
1,274,901
 
22.3
%
 
EBITDA
325,496
 
396,121
 
21.7
%
1,223,272
 
1,481,884
 
21.1
%
 
 
 
 
 
 
 
 
 
Los Cabos
 
 
 
 
 
 
 
Aeronautical services
311,955
 
339,623
 
8.9
%
1,244,106
 
1,364,746
 
9.7
%
 
Non-aeronautical services
182,112
 
199,364
 
9.5
%
698,891
 
787,424
 
12.7
%
 
Improvements to concession assets (IFRIC 12)
130,404
 
113,830
 
(12.7
%)
346,956
 
299,155
 
(13.8
%)
 
Total Revenues
624,471
 
652,817
 
4.5
%
2,289,954
 
2,451,326
 
7.0
%
 
Operating income
319,275
 
351,725
 
10.2
%
1,272,180
 
1,397,328
 
9.8
%
 
EBITDA
374,877
 
412,008
 
9.9
%
1,490,038
 
1,631,997
 
9.5
%
 
 
 
 
 
 
 
 
 
Puerto Vallarta
 
 
 
 
 
 
 
Aeronautical services
273,507
 
295,320
 
8.0
%
1,088,417
 
1,183,610
 
8.7
%
 
Non-aeronautical services
96,661
 
106,914
 
10.6
%
399,427
 
455,699
 
14.1
%
 
Improvements to concession assets (IFRIC 12)
30,022
 
48,780
 
62.5
%
40,330
 
57,697
 
43.1
%
 
Total Revenues
400,190
 
451,014
 
12.7
%
1,528,174
 
1,697,007
 
11.0
%
 
Operating income
227,131
 
258,493
 
13.8
%
942,551
 
1,051,669
 
11.6
%
 
EBITDA
265,673
 
298,376
 
12.3
%
1,095,781
 
1,208,053
 
10.2
%
 
 
 
 
 
 
 
 
 
Montego Bay
 
 
 
 
 
 
 
Aeronautical services
337,812
 
335,729
 
(0.6
%)
1,419,674
 
1,512,164
 
6.5
%
 
Non-aeronautical services
138,971
 
138,072
 
(0.6
%)
543,878
 
585,325
 
7.6
%
 
Improvements to concession assets (IFRIC 12)
232,887
 
52,153
 
(77.6
%)
545,959
 
136,363
 
(75.0
%)
 
Total Revenues
709,669
 
525,954
 
(25.9
%)
2,509,511
 
2,233,853
 
(11.0
%)
 
Operating income
128,006
 
157,091
 
22.7
%
642,714
 
820,833
 
27.7
%
 
EBITDA
219,574
 
211,985
 
(3.5
%)
997,677
 
1,028,765
 
3.1
%
 
 
 
 
 
 
 
 
 
Airport
4Q18
4Q19
Change
12M18
12M19
Change
 
Guanajuato
 
 
 
 
 
 
 
Aeronautical services
80,169
 
149,545
 
86.5
%
306,118
 
584,650
 
91.0
%
 
Non-aeronautical services
24,116
 
48,564
 
101.4
%
82,922
 
180,327
 
117.5
%
 
Improvements to concession assets (IFRIC 12)
45,202
 
30,403
 
(32.7
%)
47,541
 
32,853
 
(30.9
%)
 
Total Revenues
149,487
 
228,512
 
52.9
%
436,581
 
797,829
 
82.7
%
 
Operating income
37,608
 
100,945
 
168.4
%
153,575
 
477,317
 
210.8
%
 
EBITDA
56,740
 
151,206
 
166.5
%
226,211
 
579,004
 
156.0
%
 
 
 
 
 
 
 
 
 
Hermosillo
 
 
 
 
 
 
 
Aeronautical services
134,119
 
91,634
 
(31.7
%)
484,799
 
337,380
 
(30.4
%)
 
Non-aeronautical services
40,694
 
27,631
 
(32.1
%)
148,119
 
97,696
 
(34.0
%)
 
Improvements to concession assets (IFRIC 12)
(24,809
)
836
 
(103.4
%)
16,244
 
3,332
 
(79.5
%)
 
Total Revenues
150,005
 
120,101
 
(19.9
%)
649,162
 
438,408
 
(32.5
%)
 
Operating income
112,187
 
62,408
 
(44.4
%)
408,037
 
191,079
 
(53.2
%)
 
EBITDA
128,845
 
80,953
 
(37.2
%)
469,110
 
266,107
 
(43.3
%)
 
 
 
 
 
 
 
 
 
Others (1)
 
 
 
 
 
 
 
Aeronautical services
212,407
 
373,344
 
75.8
%
787,242
 
1,018,256
 
29.3
%
 
Non-aeronautical services
52,558
 
96,249
 
83.1
%
187,340
 
272,485
 
45.4
%
 
Improvements to concession assets (IFRIC 12)
78,283
 
149,190
 
90.6
%
231,771
 
218,371
 
(5.8
%)
 
Total Revenues
343,248
 
618,783
 
80.3
%
1,206,354
 
1,509,112
 
25.1
%
 
Operating income
85,659
 
104,703
 
22.2
%
313,021
 
357,454
 
14.2
%
 
EBITDA
132,177
 
167,613
 
26.8
%
500,017
 
567,812
 
13.6
%
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
 
 
 
Aeronautical services
2,463,008
 
2,771,105
 
12.5
%
9,499,154
 
10,547,720
 
11.0
%
 
Non-aeronautical services
851,166
 
962,547
 
13.1
%
3,183,532
 
3,771,500
 
18.5
%
 
Improvements to concession assets (IFRIC 12)
425,757
 
840,402
 
97.4
%
1,440,204
 
1,906,801
 
32.4
%
 
Total Revenues
3,739,930
 
4,574,054
 
22.3
%
14,122,890
 
16,226,021
 
14.9
%
 
Operating income
1,842,756
 
2,054,264
 
11.5
%
7,229,205
 
8,169,896
 
13.0
%
 
EBITDA
2,239,179
 
2,484,025
 
10.9
%
8,767,746
 
9,709,525
 
10.7
%
 
(1) Others include the operating results of the Aguascalientes, La Paz, Los Mochis, Manzanillo, Mexicali, Morelia and Kingston airports. 
 

 

Exhibit B: Consolidated statement of financial position as of December 31 (in thousands of pesos):
 
 
 
 
 
 
2018 
2019 
Change
%
 
Assets
 
 
 
 
 
Current assets
 
 
 
 
 
Cash and cash equivalents
6,151,457
 
7,500,193
 
1,348,736
 
21.9
%
 
Trade accounts receivable - net
1,395,362
 
1,479,410
 
84,048
 
6.0
%
 
Other current assets
293,388
 
387,881
 
94,493
 
32.2
%
 
Total current assets
7,840,207
 
9,367,484
 
1,527,277
 
19.5
%
 
 
 
 
 
 
 
Advanced payments to suppliers
226,548
 
241,231
 
14,683
 
6.5
%
 
Machinery, equipment and improvements to leased buildings - net
1,906,233
 
1,905,684
 
(549
)
(0.0
%)
 
Improvements to concession assets - net
10,982,860
 
12,063,383
 
1,080,523
 
9.8
%
 
Airport concessions - net
11,412,119
 
10,821,596
 
(590,523
)
(5.2
%)
 
Rights to use airport facilities - net
930,296
 
873,598
 
(56,698
)
(6.1
%)
 
Deferred income taxes
5,472,279
 
5,648,944
 
176,665
 
3.2
%
 
Other non-current assets
779,960
 
655,884
 
(124,076
)
(15.9
%)
 
Total assets
39,550,502
 
41,577,804
 
2,027,302
 
5.1
%
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
Current liabilities
2,172,523
 
4,676,566
 
2,504,043
 
115.3
%
 
Long-term liabilities
15,605,829
 
16,231,795
 
625,966
 
4.0
%
 
Total liabilities
17,778,352
 
20,908,361
 
3,130,009
 
17.6
%
 
 
 
 
 
 
 
Stockholders' Equity
 
 
 
 
 
Common stock
7,777,576
 
6,185,082
 
(1,592,494
)
(20.5
%)
 
Legal reserve
1,345,709
 
1,592,551
 
246,842
 
18.3
%
 
Net income
5,037,368
 
5,360,152
 
322,784
 
6.4
%
 
Retained earnings
4,514,703
 
4,579,883
 
65,180
 
1.4
%
 
Reserve for share repurchase
2,983,374
 
3,283,374
 
300,000
 
10.1
%
 
Repurchased shares
(1,733,374
)
(1,733,374
)
-
 
0.0
%
 
Foreign currency translation reserve
775,619
 
525,992
 
(249,627
)
(32.2
%)
 
Remeasurements of employee benefit – Net
8,010
 
6,606
 
(1,404
)
(17.5
%)
 
Cash flow hedges- Net
-
 
(172,094
)
(172,094
)
100.0
%
 
Total controlling interest
20,708,985
 
19,628,172
 
(1,080,813
)
(5.2
%)
 
Non-controlling interest
1,063,164
 
1,041,271
 
(21,894
)
(2.1
%)
 
Total stockholder´s equity
21,772,150
 
20,669,443
 
(1,102,707
)
(5.1
%)
 
 
 
 
 
 
 
Total liabilities and stockholders' equity
39,550,502
 
41,577,804
 
2,027,302
 
5.1
%
 
The non-controlling interest corresponds to the 25.5% stake held in the Montego Bay airport by Vantage Airport Group Limited (“Vantage”). 
 


Exhibit C: Consolidated statement of cash flows (in thousands of pesos):
 
 
 
 
 
 
 
 
4Q18
4Q19
Change
12M18
12M19
Change
 
Cash flows from operating activities:
 
 
 
 
 
 
 
Consolidated net income
1,195,265
 
1,430,900
 
19.7
%
5,138,631
 
5,454,742
 
6.2
%
 
 
 
 
 
 
 
 
 
Postemployment benefit costs
(7,018
)
13,522
 
(292.7
%)
7,465
 
22,733
 
204.5
%
 
Allowance expected credit loss
(11,644
)
(18,868
)
62.0
%
(15,131
)
5,299
 
(135.0
%)
 
Depreciation and amortization
405,887
 
489,007
 
20.5
%
1,569,637
 
1,776,137
 
13.2
%
 
Loss on sale of machinery, equipment and improvements to leased assets
5,554
 
(597
)
(110.7
%)
5,554
 
586
 
(89.4
%)
 
Interest expense
264,344
 
292,904
 
10.8
%
896,165
 
1,142,086
 
27.4
%
 
Share of (loss) profit of associate
100
 
(90
)
(190.0
%)
947
 
(79
)
(108.3
%)
 
Provisions
(7,510
)
1,770
 
(123.6
%)
(2,650
)
6,930
 
(361.5
%)
 
Income tax expense
537,798
 
319,297
 
(40.6
%)
1,869,041
 
1,891,443
 
1.2
%
 
Unrealized exchange gain (loss)
132,552
 
(149,080
)
(212.5
%)
10,827
 
(111,544
)
(1130.3
%)
 
Net (gain) loss on derivative financial instruments
(3,610
)
(32,141
)
790.3
%
(29,643
)
149,770
 
(605.3
%)
 
 
2,511,719
 
2,346,624
 
(6.6
%)
9,450,843
 
10,338,103
 
9.4
%
 
 
 
 
 
 
 
 
 
Changes in working capital:
 
 
 
 
 
 
 
(Increase) decrease in
 
 
 
 
 
 
 
Trade accounts receivable
(391,157
)
(442,310
)
13.1
%
(383,361
)
(101,537
)
(73.5
%)
 
Recoverable tax on assets and other assets
60,340
 
83,437
 
38.3
%
93,827
 
(28,591
)
(130.5
%)
 
Increase (decrease) in
 
 
 
 
 
 
 
Concession taxes payable
131,954
 
193,132
 
46.4
%
43,672
 
57,378
 
31.4
%
 
Accounts payable
132,779
 
105,783
 
(20.3
%)
294,070
 
61,761
 
(79.0
%)
 
Cash generated by operating activities
2,445,635
 
2,286,666
 
(6.5
%)
9,499,051
 
10,327,114
 
8.7
%
 
Income taxes paid
(591,249
)
(535,492
)
(9.4
%)
(2,263,432
)
(2,163,057
)
(4.4
%)
 
Net cash flows provided by operating activities
1,854,386
 
1,751,174
 
(5.6
%)
7,235,619
 
8,164,057
 
12.8
%
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
Machinery, equipment and improvements to concession assets
(808,007
)
(702,351
)
(13.1
%)
(2,501,656
)
(2,478,988
)
(0.9
%)
 
Cash flows from sales of machinery and equipment
6,156
 
2,428
 
(60.6
%)
6,604
 
4,186
 
(36.6
%)
 
Other investment activities
(7,023
)
(15,460
)
120.1
%
(15,039
)
(13,665
)
(9.1
%)
 
Cash flows by concession right
(39,900
)
(97,628
)
144.7
%
(40,320
)
(97,627
)
142.1
%
 
Net cash used by investment activities
(848,774
)
(813,011
)
(4.2
%)
(2,550,411
)
(2,586,095
)
1.4
%
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
Dividends declared and paid
(2,002,443
)
(2,212,673
)
10.5
%
(4,004,886
)
(4,425,346
)
10.5
%
 
Dividends of finance borrowings paid to non-controlling interest
(2,845
)
(146,715
)
5056.9
%
(274,685
)
(146,715
)
(46.6
%)
 
Capital distribution
-
 
-
 
0.0
%
(1,250,870
)
(1,592,494
)
27.3
%
 
Debt securities
-
 
-
 
0.0
%
-
 
3,000,000
 
100.0
%
 
Proceeds from bank loans
196,015
 
-
 
(100.0
%)
534,807
 
96,308
 
(82.0
%)
 
Payments on bank loans
(2,611
)
-
 
(100.0
%)
(252,095
)
-
 
(100.0
%)
 
Interest paid
(178,274
)
(219,836
)
23.3
%
(903,728
)
(1,143,318
)
26.5
%
 
Interest paid on lease
(3,733
)
(818
)
(78.1
%)
(3,733
)
(3,703
)
(0.8
%)
 
Payments of obligations for leasing
(11,504
)
(4,218
)
(63.3
%)
(11,504
)
(16,261
)
41.3
%
 
Net cash flows used in financing activities
(2,005,395
)
(2,584,260
)
28.9
%
(6,166,694
)
(4,231,529
)
(31.4
%)
 
 
 
 
 
 
 
 
 
Effects of exchange rate changes on cash held
9,665
 
27,734
 
187.0
%
(97,200
)
2,303
 
(102.4
%)
 
Net increase in cash and cash equivalents
(990,118
)
(1,618,363
)
63.5
%
(1,578,686
)
1,348,736
 
(185.4
%)
 
Cash and cash equivalents at beginning of year
7,141,575
 
9,118,556
 
27.7
%
7,730,143
 
6,151,457
 
(20.4
%)
 
Cash and cash equivalents at the end of year
6,151,457
 
7,500,193
 
21.9
%
6,151,457
 
7,500,193
 
21.9
%
 
 
 
 
 
 
 
 
 

 

Exhibit D: Consolidated statements of profit or loss and other comprehensive income (in thousands of pesos): 
 
 
 
 
 
 
4Q18
4Q19
Change
12M18
12M19
Change
 
Revenues
 
 
 
 
 
 
 
Aeronautical services
2,463,008
 
2,771,105
 
12.5
%
9,499,154
 
10,547,720
 
11.0
%
 
Non-aeronautical services
851,166
 
962,547
 
13.1
%
3,183,532
 
3,771,500
 
18.5
%
 
Improvements to concession assets (IFRIC 12)
425,757
 
840,402
 
97.4
%
1,440,204
 
1,906,801
 
32.4
%
 
Total revenues
3,739,931
 
4,574,055
 
22.3
%
14,122,890
 
16,226,021
 
14.9
%
 
 
 
 
 
 
 
 
 
Operating costs
 
 
 
 
 
 
 
Costs of services:
705,634
 
773,571
 
9.6
%
2,453,722
 
2,744,864
 
11.9
%
 
Employee costs
188,514
 
248,330
 
31.7
%
773,630
 
877,068
 
13.4
%
 
Maintenance
186,767
 
176,241
 
(5.6
%)
528,929
 
578,510
 
9.4
%
 
Safety, security & insurance
101,706
 
118,108
 
16.1
%
386,079
 
428,208
 
10.9
%
 
Utilities
93,440
 
110,737
 
18.5
%
334,994
 
380,370
 
13.5
%
 
Other operating expenses
135,207
 
120,155
 
(11.1
%)
430,090
 
480,708
 
11.8
%
 
 
 
 
 
 
 
 
 
Technical assistance fees
107,773
 
116,536
 
8.1
%
411,477
 
461,549
 
12.2
%
 
Concession taxes
274,274
 
402,758
 
46.8
%
1,076,350
 
1,318,220
 
22.5
%
 
Depreciation and amortization
405,887
 
489,007
 
20.5
%
1,569,637
 
1,776,137
 
13.2
%
 
Cost of improvements to concession assets (IFRIC 12)
425,757
 
840,402
 
97.4
%
1,440,204
 
1,906,801
 
32.4
%
 
Other (income) expense
(40,708
)
17,751
 
(143.6
%)
(73,152
)
1,212
 
(101.7
%)
 
Total operating costs
1,878,617
 
2,640,025
 
40.5
%
6,878,238
 
8,208,783
 
19.3
%
 
Income from operations
1,861,314
 
1,934,030
 
3.9
%
7,244,652
 
8,017,238
 
10.7
%
 
 
 
 
 
 
 
 
 
Financial Result
(128,150
)
(183,924
)
43.5
%
(236,033
)
(671,132
)
184.3
%
 
Share of (loss) profit of associates
(100
)
91
 
191.0
%
(947
)
79
 
108.3
%
 
Income before income taxes
1,733,065
 
1,750,197
 
1.0
%
7,007,672
 
7,346,185
 
4.8
%
 
Income taxes
(537,798
)
(319,297
)
(40.6
%)
(1,869,041
)
(1,891,443
)
1.2
%
 
Net income
1,195,266
 
1,430,900
 
19.7
%
5,138,631
 
5,454,742
 
6.2
%
 
Currency translation effect
216,170
 
(223,078
)
(203.2
%)
(103,569
)
(269,440
)
160.2
%
 
Cash flow hedges, net of income tax
-
 
(172,094
)
100.0
%
-
 
(172,094
)
100.0
%
 
Remeasurements of employee benefit – net income tax
(303
)
(964
)
218.2
%
(161
)
(1,404
)
770.8
%
 
Comprehensive income
1,411,133
 
1,034,764
 
(26.7
%)
5,034,901
 
5,011,804
 
(0.5
%)
 
Non-controlling interest
(48,923
)
3,458
 
107.1
%
(98,375
)
(74,777
)
24.0
%
 
Comprehensive income attributable to controlling interest
1,362,210
 
1,038,222
 
(23.8
%)
4,936,526
 
4,937,027
 
0.0
%
 
The non-controlling interest corresponds to the 25.5% stake held in the Montego Bay airport by Vantage Airport Group Limited (“Vantage”).
 
 
 


Exhibit E: Consolidated stockholders’ equity (in thousands of pesos): 
 
 
Common Stock
Legal Reserve
Reserve for
Share
Repurchase
Repurchased
Shares
Retained
Earnings
Other
comprehensive
income
Total controlling
interest
Non-
controlling
interest
Total
Stockholders'
Equity
 
Balance as of January 1, 2018
9,028,446
 
1,119,029
2,728,374
(1,733,374
)
9,001,269
 
884,471
 
21,028,215
 
1,048,554
 
22,076,769
 
 
Transfer of earnings
-
 
226,680
-
-
 
(226,680
)
-
 
-
 
-
 
-
 
 
Dividends declared
-
 
-
-
-
 
(4,004,886
)
-
 
(4,004,886
)
-
 
(4,004,886
)
 
Reserve for repurchase of share
-
 
-
255,000
-
 
(255,000
)
-
 
-
 
-
 
-
 
 
Capital distribution
(1,250,870
)
-
-
-
 
-
 
-
 
(1,250,870
)
-
 
(1,250,870
)
 
Dividends paid non-controlling interest
-
 
-
-
-
 
-
 
-
 
-
 
(83,764
)
(83,764
)
 
Comprehensive income:
 
 
 
 
 
 
 
 
 
 
Net income
-
 
-
-
-
 
5,037,368
 
-
 
5,037,368
 
101,263
 
5,138,631
 
 
Foreign currency translation reserve
-
 
-
-
-
 
-
 
(100,681
)
(100,681
)
(2,888
)
(103,569
)
 
Remeasurements of employee benefit – Net
-
 
-
-
-
 
-
 
(161
)
(161
)
-
 
(161
)
 
Balance as of December 31, 2018
7,777,576
 
1,345,709
2,983,374
(1,733,374
)
9,552,071
 
783,629
 
20,708,985
 
1,063,165
 
21,772,150
 
 
Transfer of earnings
-
 
246,842
-
-
 
(246,842
)
-
 
-
 
-
 
-
 
 
Dividends declared
-
 
-
-
-
 
(4,425,346
)
-
 
(4,425,346
)
-
 
(4,425,346
)
 
Reserve for repurchase of share
-
 
-
300,000
-
 
(300,000
)
-
 
-
 
-
 
-
 
 
Capital distribution
(1,592,494
)
-
-
-
 
-
 
-
 
(1,592,494
)
-
 
(1,592,494
)
 
Dividends paid non-controlling interest
-
 
-
-
-
 
-
 
-
 
-
 
(96,671
)
(96,671
)
 
Comprehensive income:
 
 
 
 
 
 
 
 
 
 
Net income
-
 
-
-
-
 
5,360,152
 
-
 
5,360,152
 
94,590
 
5,454,742
 
 
Foreign currency translation reserve
-
 
-
-
-
 
-
 
(249,627
)
(249,627
)
(19,813
)
(269,440
)
 
Remeasurements of employee benefit – Net
-
 
-
-
-
 
-
 
(1,404
)
(1,404
)
-
 
(1,404
)
 
Reserve for cash flow hedges – Net of income tax
-
 
-
-
-
 
-
 
(172,094
)
(172,094
)
-
 
(172,094
)
 
Balance as of December 31, 2019
6,185,082
 
1,592,551
3,283,374
(1,733,374
)
9,940,035
 
360,504
 
19,628,172
 
1,041,271
 
20,669,443
 
 
 
 
 
 
 
 
 
 
 
 
 

For presentation purposes, the 25.5% stake in Desarrollo de Concesiones Aeroportuarias, S.L. (“DCA”) held by Vantage appears in the Stockholders’ Equity of the Company as a non-controlling interest.

As a part of the adoption of IFRS, the effects of inflation on common stock recognized pursuant to Mexican Financial Reporting Standards (MFRS) through December 31, 2007 were reclassified as retained earnings because accumulated inflation recognized under MFRS is not considered hyperinflationary according to IFRS. For Mexican legal and tax purposes, Grupo Aeroportuario del Pacífico, S.A.B. de C.V., as an individual entity, will continue preparing separate financial information under MFRS. Therefore, for any transaction between the Company and its shareholders related to stockholders’ equity, the Company must take into consideration the accounting balances prepared under MFRS as an individual entity and determine the tax impact under tax laws applicable in Mexico, which requires the use of MFRS. For purposes of reporting to stock exchanges, the consolidated financial statements will continue being prepared in accordance with IFRS, as issued by the IASB. 

Exhibit F: Other operating data:
 
 
 
 
 
Table V
 
 
4Q18
4Q19
Change
12M18
12M19
Change
 
Total passengers
11,465.2
 
12,748.3
 
11.2
%
44,947.9
 
48,708.6
 
8.4
%
 
Total cargo volume (in WLUs)
613.0
 
626.5
 
2.2
%
2,213.1
 
2,238.5
 
1.1
%
 
Total WLUs
12,078.0
 
13,374.8
 
10.7
%
47,161.0
 
50,947.1
 
8.0
%
 
 
 
 
 
 
 
 
 
Aeronautical & non aeronautical services per passenger (pesos)
289.1
 
292.9
 
1.3
%
282.2
 
294.0
 
4.2
%
 
Aeronautical services per WLU (pesos)
203.9
 
207.2
 
1.6
%
201.4
 
207.0
 
2.8
%
 
Non aeronautical services per passenger (pesos)
74.2
 
75.5
 
1.7
%
70.8
 
77.4
 
9.3
%
 
Cost of services per WLU (pesos)
58.4
 
57.8
 
(1.0
%)
52.0
 
53.9
 
3.6
%
 
WLU = Workload units represent passenger traffic plus cargo units (1 cargo unit = 100 kilograms of cargo). 
 
 


IR Contacts:
 
Saúl Villarreal, Chief Financial and Administrative Officer
svillarreal@aeropuertosgap.com.mx
Alejandra Soto, IR and Financial Planning Manager
asoto@aeropuertosgap.com.mx
Gisela Murillo, Investor Relations
gmurillo@aeropuertosgap.com.mx / +523338801100 ext.20294
Maria Barona, i-advize Corporate Communications
mbarona@i-advize.com

______________________________

[1] Revenues from improvements to concession assets are recognized in accordance with International Financial Reporting Interpretation Committee 12 “Service Concession Arrangements” (IFRIC 12), but this recognition does not have a cash impact or an impact on the Company’s operating results. Amounts included as a result of the recognition of IFRIC 12 are related to construction of infrastructure in each quarter to which the Company has committed in accordance with the Company’s Master Development Programs in Mexico and Capital Development Program in Jamaica. All margins and ratios calculated using “Total Revenues” include revenues from improvements to concession assets (IFRIC 12), and, consequently, such margins and ratios may not be comparable to other ratios and margins, such as EBITDA margin, operating margin or other similar ratios that are calculated based on those results of the Company that do have a cash impact.

[2] Revenues from improvements to concession assets are recognized in accordance with International Financial Reporting Interpretation Committee 12 “Service Concession Arrangements” (IFRIC 12), but this recognition does not have a cash impact or an impact on the Company’s operating results. Amounts included as a result of the recognition of IFRIC 12 are related to construction of infrastructure in each quarter to which the Company has committed in accordance with the Company’s Master Development Programs in Mexico and Capital Development Program in Jamaica. All margins and ratios calculated using “Total Revenues” include revenues from improvements to concession assets (IFRIC 12), and, consequently, such margins and ratios may not be comparable to other ratios and margins, such as EBITDA margin, operating margin or other similar ratios that are calculated based on those results of the Company that do have a cash impact.

Stock Information

Company Name: Grupo Aeroportuario Del Pacifico S.A. B. de C.V. de C.V.
Stock Symbol: PAC
Market: NYSE
Website: aeropuertosgap.com.mx

Menu

PAC PAC Quote PAC Short PAC News PAC Articles PAC Message Board
Get PAC Alerts

News, Short Squeeze, Breakout and More Instantly...