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 2021


PAC - Grupo Aeroportuario del Pacifico Announces Results for the Fourth Quarter of 2021

GUADALAJARA, Mexico, Feb. 22, 2022 (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, 2021 (4Q21) (passenger traffic and consolidated results tables for 2021 compared to 2019, in order to illustrate the recovery of these metrics and their trend, are set forth at the end of this report). Figures are unaudited and have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).

COVID-19 Impact

During the fiscal year ended December 31, 2021, passenger traffic increased 57.1% as compared to the same period of 2020 and decreased 11.8% as compared to 2019, demonstrating a better-than-expected recovery. Having a highly diversified portfolio of airports allowed the recovery of traffic even though certain restrictions or additional requirements were maintained to travel in some countries during 2021. The foregoing allowed the results in fiscal year 2021 to grow compared to fiscal years 2019 and 2020, generating positive net cash flow over these years.

Company measures during 4Q21:

  • The Company continued supporting commercial clients during the quarter by granting discounts on guaranteed minimum rent amounts in accordance with the percentage decrease in passenger traffic at each airport as compared to 4Q19. However, in most of the contracts it was not applied, since the percentage of participation in revenues was higher than the minimum rents. With regards to support for the airlines, the Company continued its incentive program in accordance with the reactivation of routes and frequencies that were held prior to the pandemic.
  • Operating cost control measures were maintained; however, because of the trend in passenger traffic during 4Q21, we have gradually increased certain costs such as maintenance, security, personnel, cleaning services and others related to the quality and travel experience of our passengers.

Impact of COVID-19 on the Company’s Financial Position:

During 4Q21, results were significantly better as compared to 4Q20, with an increase in total revenues of 121.3% and an increase in cost of services of 38.2%. The Company generated positive EBITDA of Ps. 3,255.0 million, 84.2% over 4Q20.

In 4Q21, operating activities continued generating positive cash flow from operating activities for Ps. 3,524.5 million. The Company reported a financial position of cash and cash equivalents as of December 31, 2021, of         Ps. 13,332.9 million (7.7% lower than the balance as of December 31, 2020). During 4Q21, the Company issued Ps. 2,500.0 million in long-term debt securities ( Certificados Bursátiles ) to finance the committed investments for our Mexican airports. Additionally, Ps. 637.7 million in share repurchases were made during 4Q21.

In 4Q21, the Company performed an assessment of the portfolio risk of our airlines and commercial clients in terms of liquidity. Because of this assessment, it was determined that no reserve provision for expected credit losses in costs of operation was necessary for this quarter due to the growth and recovery of our main airlines and commercial clients.

During 4Q21, the Company continued evaluating the possible adverse impacts of the pandemic on its financial condition and operating results. The Company also reviewed key indicators and impairment tests of significant long-term assets, expected credit losses and recovery of assets due to deferred taxes. In this evaluation, the Company reviewed financial results for the short, medium, and long term, concluding that a significant deterioration of the Company’s assets is not expected. As such, the Company does not foresee a business interruption or closing operations at any of its airports. However, the Company cannot ensure that the negative effect of the pandemic will continue decreasing in the coming quarter, nor can it ensure that local and global economic conditions will improve. The Company can also not predict the availability of financing, or what general credit conditions will be.

The Company will continue to monitor the pandemic’s adverse effects on the results of operations and will continue informing the market in a timely manner regarding future material updates on airport operations and the measures adopted for preserving liquidity and ensuring business continuity.

Summary of Results 4Q21 vs. 4Q20 (and 4Q19 for purposes of illustrating the recovery trend) :

  • The sum of aeronautical and non-aeronautical services revenues increased by Ps. 1,975.3 million, or 73.9% (Ps. 915.6 million, or 24.5%, as compared to 4Q19) . Total revenues increased by Ps. 2,844.0 million, or 121.3% (Ps. 614.3 million, or 13.4%, as compared to 4Q19) .

  • Cost of services increased by Ps. 243.6 million, or 38.2% (as compared to 4Q19, cost of services increased Ps. 108.4 million, or 14.0%) .

  • Income from operations increased by Ps. 1,475.1 million, or 117.0% (Ps. 801.6 million, or 41.4%, as compared to 4Q19) .

  • EBITDA increased by Ps. 1,488.4 million, or 84.2% (Ps. 832.0 million, or 34.3%, as compared to 4Q19) , going from Ps. 1,766.6 million in 4Q20 to Ps. 3,255.0 million in 4Q21. EBITDA margin (excluding the effects of IFRIC 12) increased from 66.2% in 4Q20 to 70.1% in 4Q21 (EBITDA margin (excluding the effects of IFRIC 12) was 65.0% in 4Q19) .

  • Net comprehensive income increased Ps. 2,265.2 million, or 736.5% (Ps.922.9 million, or 89.2%, as compared to 4Q19) , from a loss of Ps. 307.5 million in 4Q20 to income of Ps. 1,957.7 million in 4Q21.

Passenger Traffic

During 4Q21, total passengers at the Company’s 14 airports increased by 4,543.3 thousand passengers, an increase of 55.3%, compared to 4Q20 (as compared to 4Q19, total passengers increased by 12.1 thousand passengers, or 0.1%) . During 4Q21, the following new routes were opened:

Domestic:
Airline
Departure
Arrival
Opening date
Frequencies
TAR
Hermosillo
Monterrey
October 1, 2021
3 weekly frequencies
TAR
La Paz
Culiacan
October 19, 2021
3 weekly frequencies
TAR
La Paz
Puerto Vallarta
October 19, 2021
3 weekly frequencies
TAR
Hermosillo
Puerto Vallarta
October 19, 2021
3 weekly frequencies
Note: Frequencies can vary without prior notice.
International:
Airline
Departure
Arrival
Opening date
Frequencies
Frontier
Los Cabos
Denver
October 9, 2021
3 weekly frequencies
Frontier
Montego Bay
Atlanta
November 1, 2021
3 weekly frequencies
American Airlines
Puerto Vallarta
Austin
November 2, 2021
3 weekly frequencies
Frontier
Montego Bay
Orlando
November 2, 2021
3 weekly frequencies
EW Discover
Montego Bay
Frankfurt
November 3, 2021
2 weekly frequencies
Swoop
Puerto Vallarta
Toronto
November 4, 2021
2 weekly frequencies
American Airlines
Kingston
Philadelphia
November 4, 2021
3 weekly frequencies
Swoop
Los Cabos
Toronto
December 4, 2021
1 weekly frequencie
Swoop
Kingston
Toronto
December 4, 2021
2 weekly frequencies
Aeromexico
Guadalajara
Madrid
December 15, 2021
3 weekly frequencies
Frontier
Montego Bay
Newark
December 17, 2021
3 weekly frequencies
Swoop
Puerto Vallarta
Victoria
December 19, 2021
1 weekly frequencie
Note: Frequencies can vary without prior notice.


Domestic Terminal Passengers – 14 airports (in thousands) :
Airport
4Q20
4Q21
Change
2020
2021
Change
Guadalajara
1,777.8
2,542.0
43.0%
5,768.1
8,540.2
48.1%
Tijuana *
1,506.0
1,870.1
24.2%
4,597.3
6,891.3
49.9%
Los Cabos
430.7
575.0
33.5%
1,215.3
2,020.4
66.2%
Puerto Vallarta
319.0
554.3
73.7%
951.5
1,848.5
94.3%
Montego Bay
0.0
0.0
0.0%
1.0
0.0
(100.0%)
Guanajuato
329.5
404.4
22.7%
1,051.5
1,487.1
41.4%
Hermosillo
290.3
449.5
54.8%
939.4
1,457.9
55.2%
Mexicali
215.4
324.3
50.6%
690.9
1,088.4
57.5%
Morelia
118.1
146.9
24.3%
387.3
541.0
39.7%
La Paz
192.4
266.7
38.6%
566.5
901.8
59.2%
Kingston
0.1
0.2
100.0%
1.4
1.2
(14.0%)
Aguascalientes
110.7
178.1
60.9%
356.0
582.8
63.7%
Los Mochis
75.5
106.3
40.7%
211.2
358.3
69.6%
Manzanillo
14.9
25.7
73.2%
49.1
86.8
76.6%
Total
5,380.4
7,443.5
38.3 %
16,786.6
25,805.6
53.7 %
*CBX users are classified as international passengers.
International Terminal Passengers – 14 airports (in thousands) :
Airport
4Q20
4Q21
Change
2020
2021
Change
Guadalajara
711.4
1,059.5
48.9%
2,357.5
3,702.7
57.1%
Tijuana *
512.3
885.5
72.9%
1,719.3
2,786.6
62.1%
Los Cabos
589.5
1,067.1
81.0%
1,848.9
3,529.2
90.9%
Puerto Vallarta
354.8
813.6
129.3%
1,584.6
2,271.5
43.4%
Montego Bay
285.5
821.3
187.7%
1,609.6
2,581.9
60.4%
Guanajuato
102.5
184.6
80.1%
336.2
631.9
87.9%
Hermosillo
16.1
25.5
58.5%
44.8
102.1
127.7%
Mexicali
0.7
2.0
198.1%
2.3
5.6
142.7%
Morelia
81.9
113.2
38.2%
244.0
406.1
66.4%
La Paz
1.9
4.6
141.0%
6.6
18.3
177.1%
Kingston
133.6
262.5
96.5%
628.0
829.3
32.0%
Aguascalientes
41.6
58.6
40.9%
119.5
210.6
76.2%
Los Mochis
0.8
2.3
196.5%
2.4
9.4
286.9%
Manzanillo
4.5
16.8
270.8%
37.1
46.5
25.3%
Total
2,836.9
5,317.0
87.4 %
10,541.0
17,131.6
62.5 %
*CBX users are classified as international passengers.
Total Terminal Passengers – 14 airports (in thousands) :
Airport
4Q20
4Q21
Change
2020
2021
Change
Guadalajara
2,489.1
3,601.5
44.7%
8,125.6
12,243.0
50.7%
Tijuana *
2,018.2
2,755.6
36.5%
6,316.6
9,677.9
53.2%
Los Cabos
1,020.2
1,642.1
61.0%
3,064.2
5,549.6
81.1%
Puerto Vallarta
673.8
1,367.9
103.0%
2,536.1
4,120.0
62.5%
Montego Bay
285.5
821.3
187.7%
1,610.6
2,581.9
60.3%
Guanajuato
431.9
588.9
36.3%
1,387.7
2,119.0
52.7%
Hermosillo
306.4
475.0
55.0%
984.2
1,559.9
58.5%
Mexicali
216.0
326.3
51.0%
693.2
1,094.0
57.8%
Morelia
200.0
260.1
30.0%
631.3
947.1
50.0%
La Paz
194.3
271.3
39.6%
573.1
920.0
60.5%
Kingston
133.7
262.7
96.5%
629.4
830.5
31.9%
Aguascalientes
152.3
236.7
55.4%
475.6
793.4
66.8%
Los Mochis
76.3
108.6
42.3%
213.6
367.7
72.1%
Manzanillo
19.4
42.6
119.4%
86.2
133.3
54.6%
Total
8,217.3
12,760.5
55.3 %
27,327.5
42,937.2
57.1 %
*CBX users are classified as international passengers.
CBX (thousands)
Airport
4Q20
4Q21
Change
2020
2021
Change
Tijuana
507.8
876.1
72.5%
1,705.7
2,754.3
61.5%


Consolidated Results for the Fourth Quarter of 2021 (in thousands of pesos) :
4Q20
4Q21
Change
Revenues
Aeronautical services
2,023,398
3,571,344
76.5%
Non-aeronautical services
650,490
1,077,886
65.7%
Improvements to concession assets (IFRIC-12)
(329,479
)
539,140
263.6%
Total revenues
2,344,408
5,188,370
121.3 %
Operating costs
Costs of services:
638,350
881,966
38.2%
Employee costs
235,311
306,052
30.1%
Maintenance
130,976
206,595
57.7%
Safety, security & insurance
120,358
137,293
14.1%
Utilities
83,106
107,333
29.2%
Other operating expenses
68,599
124,693
81.8%
Technical assistance fees
89,858
155,717
73.3%
Concession taxes
193,414
359,403
85.8%
Depreciation and amortization
506,148
519,409
2.6%
Cost of improvements to concession assets (IFRIC-12)
(329,479
)
539,140
263.6%
Other (income)
(14,361
)
(2,858
)
(80.1%)
Total operating costs
1,083,930
2,452,777
126.3 %
Income from operations
1,260,478
2,735,593
117.0 %
Financial Result
(866,839
)
(328,381
)
(62.1%)
Income before income taxes
393,639
2,407,212
511.5 %
Income taxes
(53,228
)
(604,778
)
1036.2%
Net income
340,411
1,802,434
429.5 %
Currency translation effect
(643,284
)
55,056
108.6%
Cash flow hedges, net of income tax
(9,355
)
96,525
1131.8%
Remeasurements of employee benefit – net income tax
4,680
3,649
22.0%
Comprehensive income
(307,548
)
1,957,664
(736.5 %)
Non-controlling interest
90,102
(35,128
)
(139.0%)
Comprehensive income attributable to controlling interest
(217,446
)
1,922,536
984.1 %
4Q20
4Q21
Change
EBITDA
1,766,625
3,255,002
84.2%
Comprehensive income
(307,548
)
1,957,664
(736.5%)
Comprehensive income per share (pesos)
(0.5852
)
3.8213
(753.0%)
Comprehensive income per ADS (US dollars)
(0.2853
)
1.8628
(753.0%)
Operating income margin
53.8
%
52.7
%
(1.9%)
Operating income margin (excluding IFRIC-12)
47.1
%
58.8
%
24.8%
EBITDA margin
75.4
%
62.7
%
(16.7%)
EBITDA margin (excluding IFRIC-12)
66.2
%
70.1
%
6.0%
Costs of services and improvements / total revenues
13.2
%
27.4
%
107.9%
Cost of services / total revenues (excluding IFRIC-12)
23.9
%
19.0
%
(20.5%)
- Net income and comprehensive income per share for 4Q21 were calculated based on 512,301,577 shares outstanding as of December 31, 2021, and for 4Q20 were calculated based on 525,575,547 shares outstanding as of December 31, 2020. U.S. dollar figures presented were converted from pesos to U.S. dollars at a rate of Ps. 20.5140 per U.S. dollar (the noon buying rate on December 30, 2021, as published by the U.S. Federal Reserve Board).
- For purposes of the consolidation of the Montego Bay and Kingston airports, the average three-month exchange rate of Ps. 20.7468 per U.S. dollar for the three months ended December 31, 2021, was used.


Revenues (4Q21 vs. 4Q20)

  • Aeronautical services revenues increased by Ps. 1,547.9 million, or 76.5%.
  • Non-aeronautical services revenues increased by Ps. 427.4 million, or 65.7%.
  • Revenues from improvements to concession assets increased by Ps. 868.6 million, or 263.6%.
  • Total revenues increased by Ps. 2,844.0 million, or 121.3%.

  • The change in aeronautical services revenues was composed primarily of the following factors:

    1. Revenues at the Company’s Mexican airports increased by Ps. 1,277.0 million or 69.5% compared to 4Q20, mainly as a result of the 49.7% increase in passenger traffic and the adjustment in maximum tariffs.

    2. Revenues from the Montego Bay airport increased by Ps. 206.1 million, or 192.9%, compared to 4Q20. This was mainly due to the 187.7% increase in passenger traffic. During 4Q21, there was a 0.6% depreciation of the peso versus the U.S. dollar, which went from an average exchange rate of Ps. 20.6308 in 4Q20 to Ps. 20.7468 in 4Q21.

    3. Revenues from the Kingston airport increased by Ps. 64.8 million, or 81.2% compared to 4Q20, mainly due to a 96.5% increase in passenger traffic and the depreciation of the peso versus the dollar during 4Q21.

  • The change in non-aeronautical services revenues was composed primarily of the following factors:

    1. The Company’s revenues from its Mexican airports increased by Ps. 348.2 million, or 63.3%, compared to 4Q20. Revenues from businesses operated by third parties increased by Ps. 230.9 million. This was mainly due to the recovery of passenger traffic that resulted in execution of revenue share of the clients’ revenues, which was higher than the minimum rental guarantee. The business lines that increased the most were food and beverage, duty-free stores, leasing of space, car rentals, time shares and ground transportation, which jointly increased by Ps. 213.7 million, or 72.6%. Revenues from businesses operated directly by the Company increased by Ps. 109.7 million, or 73.6%, while the recovery of costs increased by Ps. 7.6 million, or 23.8%.

    2. Revenues from the Montego Bay airport increased by Ps. 65.5 million, or 91.9%, compared to 4Q20. Revenues in U.S. dollars increased by US$ 3.1 million, or 90.9%.

    3. Revenues from the Kingston airport increased by Ps. 13.6 million, or 47.0%, compared to 4Q20. Revenues in U.S. dollars increased by US$ 0.6 million, or 46.2%.
4Q20
4Q21
Change
Businesses operated by third parties:
Duty-free
80,685
161,459
100.1%
Food and beverage
83,117
149,840
80.3%
Retail
67,102
116,054
73.0%
Car rentals
75,055
113,535
51.3%
Leasing of space
54,267
67,052
23.6%
Time shares
28,595
54,519
90.7%
Ground transportation
27,442
42,902
56.3%
Communications and financial services
15,647
19,482
24.5%
Other commercial revenues
23,118
36,071
56.0%
Total
455,027
760,913
67.2 %
Businesses operated directly by us:
Car parking
74,499
114,784
54.1%
VIP lounges
32,323
74,314
129.9%
Advertising
21,752
19,548
(10.1%)
Convenience stores
25,224
56,902
125.6%
Total
153,797
265,547
72.7 %
Recovery of costs
41,663
51,424
23.4%
Total Non-aeronautical Revenues
650,490
1,077,886
65.7 %
Figures expressed in thousands of Mexican pesos.
  • Revenues from improvements to concession assets 1
    Revenues from improvements to concession assets (IFRIC 12) increased by Ps. 868.6 million, or 263.6%, compared to 4Q20. The change was composed primarily of:
  1. The Company’s Mexican airports increased by Ps. 921.1 million, or 219.7%, as a result of the adjustment in committed investments in the Master Development Program for the 2020-2024 period.

  2. Decrease in improvements to concession assets at the Montego Bay and Kingston airports of Ps. 1.1 million, or 2.9% and Ps. 51.4 million, or 100.0%, respectively.

________________________
[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.


Total operating costs increased by Ps. 1,368.8 million, or 126.3%, compared to 4Q20, mainly due to a Ps. 868.6 million, or 263.6%, increase in the cost of improvements to the concession assets (IFRIC 12), a Ps.231.9 million, or 81.8%, increase in concession taxes and technical assistance fees, and a Ps. 243.6 million, or 38.2% increase in cost of services (excluding the cost of improvements to concession assets, operating costs increased Ps. 500.2 million, or 35.3%).

This increase in total operating costs was composed primarily of the following factors:

Mexican Airports:

  • Operating costs increased by Ps. 1,307.2 million, or 204.9%, compared to 4Q20, primarily due to a Ps. 921.1 million, or 219.7%, increase in the cost of improvements to the concession assets (IFRIC 12), a Ps. 224.1 million, or 46.2%, increase in cost of services, a combined Ps. 139.4 million, or 66.8%, increase in technical assistance fees and concession taxes and a Ps. 16.2 million, or 4.3%, increase in depreciation and amortization (excluding the cost of improvements to the concession assets (IFRIC-12), operating costs increased by Ps. 386.1 million or 36.5%) .

The change in the cost of services during 4Q21 was mainly due to:

  • Maintenance costs increased by Ps. 67.1 million, or 61.7%, compared to 4Q20.
  • Other operating expenses increased Ps. 63.4 million or 128.0%, compared to 4Q20, mainly due to a combined increase of Ps. 83.7 million in the cost of goods and services for our VIP lounges and convenience stores, FBO services and travel expenses. This increase was partially offset by a Ps. 21.5 million combined decrease in the allowance for credit losses, sanitation supplies, and the purchase of supplies and donations for the medical sector for the prevention of COVID-19.
  • Employee costs increased Ps. 61.9 million, or 32.2%, compared to 4Q20, mainly due to the recognition of labor provisions in accordance with the Labor Reform and the hiring of additional personnel as required for airport operations due to the recovery of passenger traffic.
  • Safety, security and insurance costs increased Ps. 20.4 million, or 25.2%, compared to 4Q20, mainly due to an increase in the number of security staff as compared when the partial closure of some operating areas reduced the need for personnel in 4Q20.

Montego Bay Airport:

  • Operating costs increased by Ps. 58.2 million, or 21.3%, compared to 4Q20, mainly due to a Ps. 36.9 million, or 228.8% increase in concession taxes, a Ps. 20.0 million, or 21.5% increase in the cost of services and a Ps. 5.7 million increase in other expenses. This increase was partially offset by a Ps. 1.1 million, or 2.9%, decrease in the cost of improvements to concession assets (IFRIC 12), and a Ps. 3.3 million, or 2.6%, decrease in depreciation and amortization.

Kingston Airport:

  • Operating costs increased by Ps. 3.4 million, or 2.0%, compared to 4Q20, mainly due to a Ps. 55.6 million, or 95.0% increase in concession taxes and partially offset by a Ps. 51.4 million decrease in the cost of improvements to concession assets (IFRIC-12).

Operating margin went from 53.8% in 4Q20 to 52.7% in 4Q21. Excluding the effects of IFRIC-12, operating margin went from 47.1% in 4Q20 to 58.8% in 4Q21. Operating income increased Ps. 1,475.1 million, or 117.0%, compared to 4Q20.

EBITDA margin went from 75.4% in 4Q20 to 62.7% in 4Q21. Excluding the effects of IFRIC-12, EBITDA margin went from 66.2% in 4Q20 to 70.1% in 4Q21. The nominal value of EBITDA increased Ps. 1,488.4 million, or 84.2%, compared to 4Q20.

  • Financial cost decreased by Ps. 538.5 million, or 62.1%, from a net expense of Ps. 866.8 million in 4Q20 to a net expense of Ps. 328.4 million in 4Q21. This change was mainly the result of foreign exchange rate fluctuations, which went from an expense of Ps. 529.9 million in 4Q20 to income of Ps. 33.1 million in 4Q21. This generated an increase in the foreign exchange gain of Ps. 563.0 million. The currency translation effect income increased Ps. 698.3 million, compared to 4Q20.

  • Interest expenses increased by Ps. 65.4 million, or 16.2%, compared to 4Q20, mainly due to higher debt, as a result of the issuance of long-term debt securities.

  • Interest income increased by Ps. 40.9 million, or 60.5%, compared to 4Q20, mainly due to an increase in the reference interest rates.

In 4Q21, comprehensive income increased Ps. 2,265.2 million, or 736.5%, compared to 4Q20. This increase was mainly due to a Ps. 2,013.6 million increase in earnings before taxes derived from the significant increase in passenger traffic, as well as a Ps. 698.3 million increase in currency translation effect. This increase was partially offset by an increase in income taxes of Ps. 551.5 million.

During 4Q21, net income increased by Ps. 1,462.0 million, or 429.5% , compared to 4Q20. Income taxes increased by Ps. 773.4 million, partially offset by the benefit for deferred taxes by Ps. 221.8 million, mainly due to the application of Ps. 60.2 million in tax losses and an increase in the inflation rate, from 1.0% in 4Q20 to 2.4% in 4Q21.

Consolidated Results for the Twelve Months Ended December 31 (in thousands of pesos) :

2020
2021
Change
Revenues
Aeronautical services
7,225,742
11,983,954
65.9%
Non-aeronautical services
2,448,053
3,662,441
49.6%
Improvements to concession assets (IFRIC-12)
2,192,578
3,368,511
53.6%
Total revenues
11,866,373
19,014,906
60.2 %
Operating costs
Costs of services:
2,668,707
2,989,631
12.0%
Employee costs
970,481
1,115,750
15.0%
Maintenance
426,523
546,548
28.1%
Safety, security & insurance
458,316
510,440
11.4%
Utilities
355,562
391,836
10.2%
Other operating expenses
457,825
425,057
(7.2%)
Technical assistance fees
289,154
526,220
82.0%
Concession taxes
908,310
1,231,044
35.5%
Depreciation and amortization
2,000,361
2,050,539
2.5%
Cost of improvements to concession assets (IFRIC 12)
2,192,578
3,368,511
53.6%
Other expense (income)
(12,726
)
(8,231
)
(35.3%)
Total operating costs
8,046,384
10,157,714
26.2 %
Income from operations
3,819,989
8,857,192
131.9 %
Financial Result
(1,434,222
)
(1,027,929
)
(28.3%)
Income before income taxes
2,385,770
7,829,263
228.2 %
Income taxes
(467,067
)
(1,785,546
)
282.3%
Net income
1,918,703
6,043,717
215.0 %
Currency translation effect
580,308
30,810
(94.7%)
Cash flow hedges, net of income tax
(299,013
)
500,765
(267.5%)
Remeasurements of employee benefit – net income tax
(16,658
)
15,263
191.6%
Comprehensive income
2,183,340
6,590,555
201.9 %
Non-controlling interest
(18,701
)
(80,248
)
(329.1%)
Comprehensive income attributable to controlling interest
2,164,639
6,510,307
200.8 %
2020
2021
Change
EBITDA
5,820,350
10,907,731
87.4%
Comprehensive income
2,183,340
6,590,555
201.9%
Comprehensive income per share (pesos)
4.1542
12.8646
209.7%
Comprehensive income per ADS (US dollars)
2.0251
6.2711
209.7%
Operating income margin
32.2
%
46.6
%
44.7%
Operating income margin (excluding IFRIC-12)
39.6
%
56.6
%
43.0%
EBITDA margin
49.0
%
57.4
%
17.0%
EBITDA margin (excluding IFRIC-12)
60.2
%
69.7
%
15.9%
Costs of services and improvements / total revenues
41.0
%
33.4
%
(18.4%)
Cost of services / total revenues (excluding IFRIC-12)
27.6
%
19.1
%
(30.7%)
- Net income and comprehensive income per share for the twelve-month period ended December 31, 2021 were calculated based on 512,301,577 shares outstanding as of December 31, 2021 and for the twelve-month period ended December 31, 2020 were calculated based on 525,575,547 shares outstanding as of December 31, 2020. U.S. dollar figures presented were converted from pesos to U.S. dollars at a rate of Ps. 20.5140 per U.S. dollar (the noon buying rate on December 30, 2021, as published by the U.S. Federal Reserve Board).
- For purposes of the consolidation of the Montego Bay and Kingston airports, the average twelve-month exchange rate of Ps. 20.2813 per U.S. dollar for the twelve months ended December 31, 2021 was used.

Revenues (January to December 2021 vs January to December 2020)

  • Aeronautical services revenues increased by Ps. 4,758.2 million, or 65.9%.
  • Non-aeronautical services revenues increased by Ps. 1,214.4 million, or 49.6%.
  • Revenues from improvements to concession assets increased by Ps. 1,175.9 million, or 53.6%.
  • Total revenues increased by Ps. 7,148.5 million, or 60.2%.

  • The change in aeronautical services revenues was composed of the following factors:

    1. Revenues at the Company’s Mexican airports increased by Ps. 4,304.5 million or 69.7% during the period from January to December 2021, mainly as a result of the 57.5% increase in passenger traffic and the increase in the maximum tariffs applicable for 2021.

    2. Revenues from the Montego Bay airport increased by Ps. 308.2 million, or 44.3%, compared to 2020. This was mainly due to the 60.3% increase in passenger traffic and partially offset by the 5.6% appreciation of the peso versus the U.S. dollar during 2021.

    3. Revenues from the Kingston airport increased by Ps. 145.5 million, or 41.1% compared to 2020, mainly due to a 31.9% increase in passenger traffic and partially offset by the appreciation of the peso versus the dollar during 2021.

  • The change in non-aeronautical services revenues was composed primarily of the following factors:

    1. Revenues from the Company’s Mexican airports increased by Ps. 1,066.0 million, or 53.5%, compared to 2020. Revenues from businesses operated by third parties increased by Ps. 777.9 million, or 59.5%. This was mainly due to the recovery of passenger traffic that resulted in the execution of revenue share of the clients’ revenues, which was higher than the minimum rental guarantee, as well the opening of new commercial areas in some airports. The business lines that increased the most were food and beverage, duty-free stores, leasing of space, car rentals, time shares and other commercial income, which jointly increased by Ps. 701.4 million, or 70.8%. Revenues from businesses operated directly by the Company increased by Ps. 274.4 million, or 49.8%. This increase was primarily due to an increase in revenue from parking, convenience stores and VIP lounges, which jointly increased Ps. 307.3 million and was partially offset by a Ps. 32.9 million decrease in revenues from advertising. The recovery of costs increased by Ps. 13.7 million, or 10.3%.

    2. Revenues from the Montego Bay airport increased by Ps. 127.4 million, or 38.9%, compared to 2020, primarily due to the increase in passenger traffic in 60.3%.

    3. The consolidation of the Kingston airport contributed an increase of Ps. 21.0 million, or 16.3%, to non-aeronautical services revenues as compared to 2020, primarily due to the recovery in passenger traffic.
2020
2021
Change
Businesses operated by third parties:
Duty-free
312,473
537,065
71.9%
Food and beverage
304,758
517,254
69.7%
Retail
253,780
401,617
58.3%
Car rentals
283,283
401,589
41.8%
Leasing of space
207,776
242,892
16.9%
Time shares
102,750
189,196
84.1%
Ground transportation
96,836
140,707
45.3%
Communications and financial services
63,656
80,683
26.7%
Other commercial revenues
78,794
118,748
50.7%
Total
1,704,106
2,629,750
54.3 %
Businesses operated directly by us:
Car parking
234,553
388,106
65.5%
VIP lounges
144,897
219,498
51.5%
Advertising
88,857
53,217
(40.1%)
Convenience stores
102,052
185,338
81.6%
Total
570,359
846,158
48.4 %
Recovery of costs
173,587
186,532
7.5%
Total Non-aeronautical Revenues
2,448,053
3,662,441
49.6 %
Figures expressed in thousands of Mexican pesos.
  • Revenues from improvements to concession assets 2
    Revenues from improvements to concession assets (IFRIC-12) increased by Ps. 1,175.9 million, or 53.6%, compared to 2020, mainly comprised of the following:
  1. Revenues from improvements to concession assets at the Company’s Mexican airports increased by Ps. 1,272.9 million, or 63.6%, as a result of the increase in committed investments in the Master Development Program for the 2020-2024 period.

  2. Decrease in the revenues from improvements to concession assets at the Montego Bay airport by Ps. 45.6 million, or 32.8% and the Kingston airport by Ps. 51.4 million.

________________________
[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.


Total operating costs increased by Ps. 2,111.3 million, or 26.2%, compared to the same period of 2020, mainly due to a Ps. 1,175.9 million, or 53.6%, increase in the cost of improvements to the concession assets (IFRIC-12), a combined increase of concession taxes and technical assistance fees of Ps. 559.8 million, or 46.7%, and an increase in the cost of services of Ps. 321.0 million or 12.0%. Excluding the cost of improvements to concession assets (IFRIC-12), operating costs increased Ps. 935.4 million, or 16.0%.

Mexican Airports:

  • Operating costs increased by Ps. 2,196.1 million, or 35.7%, compared to 2020, primarily due to a Ps. 1,272.9 million, or 63.6% increase in the cost of improvements to the concession assets (IFRIC-12), a Ps. 493.7 million, or 71.0% increase in concession taxes and technical assistance fees, a Ps. 75.2 million, or 5.1%, increase in depreciation and amortization and a Ps. 352.6 million, or 17.7% increase in the cost of services.

The cost of services was mainly comprised of the following:

  • Employee costs increased Ps. 144.6 million, or 18.6% compared to 2020, mainly due to the recognition of labor provisions in accordance with the Labor Reform and the hiring of additional personnel as required for airport operations.
  • Maintenance costs increased by Ps. 121.2 million, or 36.3%, compared to 2020 as a result of the increase in essential maintenance as a result of the recovery in passenger traffic.
  • Safety, security and insurance costs increased Ps. 67.7 million, or 22.5% compared to 2020.
  • Utility costs increased Ps. 21.4 million, or 9.4% compared to 2020.

Montego Bay Airport:

  • Operating costs decreased by Ps. 100.8 million, or 8.1%, compared to 2020, mainly due to a Ps. 45.6 million, or 32.8% decrease in the cost of improvements to concession assets (IFRIC-12), a Ps. 35.3 million, or 16.9% decrease in concession taxes, a Ps. 26.3 million, or 5.1% decrease in depreciation and amortization. This decrease was partially offset by a Ps. 2.8 million, or 0.7% increase in the cost of services.

Kingston Airport:

  • The Kingston airport contributed to an increase in operating costs of Ps. 16.1 million, or 2.5%, during 2021 as compared to 2020, mainly due to a Ps. 101.3 million, or 34.5% increase in concession taxes and partially offset by a Ps. 51.4 million decrease in the cost of improvements to concession assets (IFRIC-12), and a Ps. 34.4 million, or 12.3% decrease in the cost of services. The decrease in cost of services was primarily due to a Ps. 35.4 million, or 64.2%, decrease in other operating costs, as a result of a decrease in expected credit losses.

Operating margin went from 32.2% in 2020 to 46.6% in 2021. Excluding the effects of IFRIC-12, operating margin went from 39.6% in 2020 to 56.6% in 2021. Operating income increased Ps. 5,037.2 million, or 131.9% compared to 2020.

EBITDA margin increased 840 basis points from 49.0% in 2020 to 57.4% in 2021. Excluding the effects of IFRIC-12, EBITDA margin increased 950 basis points from 60.2% in 2020 to 69.7% in 2021. The nominal value of EBITDA was Ps. 10,907.7 million in 2021 compared to Ps. 5,820.3 million during 2020, an increase of 87.4%.

Financial cost decreased by Ps. 406.3 million, from a net expense of Ps. 1,434.2 million during 2020 to a net expense of Ps. 1,027.9 million during 2021. This increase was mainly the result of:

  • Foreign exchange rate fluctuations went from an expense of Ps. 330.4 million during 2020 to income of      Ps. 238.3 million in 2021. This generated an increase in the foreign exchange gain of Ps. 568.8 million. Currency translation effect income decreased by Ps. 549.5 million as compared to 2020, due to the fact that the exchange rate as of December 31, 2020, was Ps. 19.9487 as compared to Ps. 20.5835 as of December 31, 2021, a depreciation of the peso of 3.2%.

  • An increase in interest expenses of Ps. 172.2 million, or 10.5%, compared to 2020 mainly due to higher debt as a result of the issuance of long-term debt securities during 2021.

  • Interest income decreased by Ps. 9.7 million, or 2.3%, compared to 2020, mainly due to a decrease in the average balance of cash and cash equivalents during 2021.

Comprehensive income increased Ps. 4,407.2 million , or 201.9% compared to 2020. This increase was mainly due to a Ps. 5,443.5 million increase in earnings before taxes and a Ps. 799.8 million increase in the cash flow hedge reserve. This increase was partially offset by a Ps. 549.5 million decrease in currency translation effect and an increase in income taxes of Ps. 1,318.5 million.

Net income increased Ps. 4,125.0 million, or 215.0% during 2021 as compared to 2020. Mainly due the increase in earnings before taxes of Ps. 5,443.5 million, offset by an increase of Ps. 1,593.2 million in current income taxes and a Ps. 274.7 million increase in the benefit for deferred taxes, mainly due to the application of tax losses of Ps. 89.9 million and partially offset by an increase in the inflation rate, that went from 3.2% in 2020 to 7.4% during 2021.

Statement of Financial Position

Total assets as of December 31, 2021, increased by Ps. 3,961.9 million as compared to December 31, 2020, primarily due to the following items: (i) a Ps. 3,094.0 million increase in improvements to concession (ii) a Ps. 1,407.1 million increase in machinery, equipment and leasehold improvements and advances to suppliers; and (iii) a Ps. 208.7 million increase in other current assets. These increases were partially offset by decreases of Ps. 1,111.7 million in cash and cash equivalents, among others.

Total liabilities as of December 31, 2021, increased by Ps. 6,386.1 million compared to December 31, 2020. This increase was primarily due to the following items: (i) issuance of Ps. 5,500.0 million in long-term bonds; (ii) Ps. 1,880.4 million increase in accounts payable, (iii) increase income taxes of Ps. 1,241.0 million and (iv) increase of concession taxes of Ps. 154.3 million. This was partially offset by decreases of: (i) Ps. 2,000.0 million in bank loans, (ii) Ps. 590.5 million in derivative financial instruments and (iii) Ps. 170.2 million in deferred taxes, among others.

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
4Q20
4Q21
Change
2020
2021
Change
Guadalajara
Aeronautical services
616,720
931,617
51.1%
2,103,574
3,296,419
56.7%
Non-aeronautical services
165,172
194,625
17.8%
591,789
783,252
32.4%
Improvements to concession assets (IFRIC 12)
(162,341
)
618,541
(481.0%)
614,479
1,463,854
138.2%
Total Revenues
619,550
1,744,783
181.6 %
3,309,843
5,543,525
67.5 %
Operating income
476,442
726,471
52.5%
1,472,456
2,614,203
77.5%
EBITDA
570,020
824,268
44.6 %
1,841,420
3,004,596
63.2 %
Tijuana
Aeronautical services
386,053
598,630
55.1%
1,192,187
1,944,451
63.1%
Non-aeronautical services
101,604
116,129
14.3%
335,419
431,706
28.7%
Improvements to concession assets (IFRIC 12)
251,975
(344,806
)
(236.8%)
681,755
876,292
28.5%
Total Revenues
739,632
369,952
(50.0 %)
2,209,360
3,252,448
47.2 %
Operating income
305,640
457,399
49.7%
802,056
1,496,257
86.6%
EBITDA
371,574
520,735
40.1 %
1,056,690
1,751,728
65.8 %
Los Cabos
Aeronautical services
302,097
599,211
98.4%
971,021
2,003,087
106.3%
Non-aeronautical services
131,607
236,312
79.6%
460,939
839,580
82.1%
Improvements to concession assets (IFRIC 12)
(147,818
)
186,589
(226.2%)
339,231
520,812
53.5%
Total Revenues
285,886
1,022,112
257.5 %
1,771,191
3,363,479
89.9 %
Operating income
256,497
594,497
131.8%
756,630
1,961,757
159.3%
EBITDA
322,814
662,131
105.1 %
1,022,211
2,223,223
117.5 %
Puerto Vallarta
Aeronautical services
188,780
442,359
134.3%
776,424
1,336,177
72.1%
Non-aeronautical services
61,282
105,730
72.5%
266,442
389,823
46.3%
Improvements to concession assets (IFRIC 12)
(274,094
)
52,217
(119.1%)
67,026
285,667
326.2%
Total Revenues
(24,031
)
600,306
(2598.0 %)
1,109,892
2,011,667
81.2 %
Operating income
110,257
359,079
225.7%
526,761
1,082,157
105.4%
EBITDA
153,566
403,118
162.5 %
695,340
1,258,720
81.0 %
Montego Bay
Aeronautical services
106,876
313,013
192.9%
695,879
1,004,076
44.3%
Non-aeronautical services
71,295
136,844
91.9%
327,158
454,519
38.9%
Improvements to concession assets (IFRIC 12)
38,394
37,263
(2.9%)
138,768
93,205
(32.8%)
Total Revenues
216,565
487,119
124.9 %
1,161,805
1,551,800
33.6 %
Operating (loss) income
(55,974
)
160,702
387.1%
(88,901
)
406,256
557.0%
EBITDA
71,228
284,621
299.6 %
423,197
892,070
110.8 %
Exhibit A: Operating results by airport (in thousands of pesos): (continued)
Airport
4Q20
4Q21
Change
2020
2021
Change
Guanajuato
Aeronautical services
100,799
157,213
56.0%
338,633
570,402
68.4%
Non-aeronautical services
29,389
31,241
6.3%
113,826
131,977
15.9%
Improvements to concession assets (IFRIC 12)
(61,075
)
(334
)
(99.5%)
36,334
8,947
(75.4%)
Total Revenues
69,114
188,120
172.2 %
488,793
711,326
45.5 %
Operating (loss) income
65,149
110,114
69.0%
216,044
416,623
92.8%
EBITDA
83,699
129,752
55.0 %
288,406
492,584
70.8 %
Hermosillo
Aeronautical services
64,405
106,590
65.5%
204,650
341,493
66.9%
Non-aeronautical services
17,327
16,523
(4.6%)
64,609
70,135
8.6%
Improvements to concession assets (IFRIC 12)
6,287
4,124
(34.4%)
19,329
17,148
(11.3%)
Total Revenues
88,018
127,237
44.6 %
288,588
428,776
48.6 %
Operating (loss) income
28,329
52,727
(86.1%)
57,770
155,691
169.5%
EBITDA
47,548
71,085
49.5 %
134,100
231,511
72.6 %
Others (1)
Aeronautical services
257,708
422,712
64.0%
943,415
1,487,850
57.7%
Non-aeronautical services
72,770
86,054
18.3%
287,828
343,913
19.5%
Improvements to concession assets (IFRIC 12)
(32,208
)
(14,454
)
(55.1%)
295,658
102,587
(65.3%)
Total Revenues
298,271
494,312
65.7 %
1,526,901
1,934,351
26.7 %
Operating (loss) income
29,366
116,191
(295.7%)
(30,745
)
305,253
1092.9%
EBITDA
91,161
181,645
99.3 %
210,022
574,931
173.7 %
Total
Aeronautical services
2,023,439
3,571,344
76.5%
7,225,742
11,983,954
65.9%
Non-aeronautical services
650,446
923,457
42.0%
2,448,053
3,444,905
40.7%
Improvements to concession assets (IFRIC 12)
(380,879
)
539,140
(241.6%)
2,192,578
3,368,511
53.6%
Total Revenues
2,293,005
5,033,942
119.5 %
11,866,373
18,797,372
58.4 %
Operating income
1,215,707
2,577,180
112.0%
3,712,071
8,438,197
127.3%
EBITDA
1,711,609
3,077,354
79.8 %
5,671,387
10,429,363
83.9 %
(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) :
2020
2021
Change
%
Assets
Current assets
Cash and cash equivalents
14,444,549
13,332,877
(1,111,672
)
(7.7%)
Trade accounts receivable - Net
1,266,005
1,720,475
454,469
35.9%
Other current assets
1,135,555
1,344,223
208,668
18.4%
Total current assets
16,846,109
16,397,575
(448,534
)
(2.7 %)
Advanced payments to suppliers
464,675
923,795
459,120
98.8%
Machinery, equipment and improvements to leased buildings - Net
2,146,232
3,094,220
947,988
44.2%
Improvements to concession assets - Net
13,763,840
16,857,852
3,094,012
22.5%
Airport concessions - Net
10,649,220
10,328,521
(320,699
)
(3.0%)
Rights to use airport facilities - Net
1,281,801
1,208,406
(73,395
)
(5.7%)
Deferred income taxes - Net
5,966,363
6,230,886
264,523
4.4%
Other non-current assets
242,933
281,830
38,898
16.0%
Total assets
51,361,173
55,323,085
3,961,912
7.7 %
Liabilities
Current liabilities
5,262,675
9,362,958
4,100,283
77.9%
Long-term liabilities
23,245,715
25,531,527
2,285,812
9.8%
Total liabilities
28,508,390
34,894,485
6,386,095
22.4 %
Stockholders' Equity
Common stock
6,185,082
170,381
(6,014,701
)
(97.2%)
Legal reserve
1,592,551
1,592,551
-
0.0%
Net income
1,968,856
5,997,492
4,028,636
204.6%
Retained earnings
9,940,035
7,927,599
(2,012,436
)
(20.2%)
Reserve for share repurchase
3,283,374
5,531,292
2,247,918
68.5%
Repurchased shares
(1,733,374
)
(3,000,037
)
(1,266,663
)
73.1%
Foreign currency translation reserve
1,037,446
1,034,233
(3,213
)
(0.3%)
Remeasurements of employee benefit – Net
(10,052
)
5,211
15,263
151.8%
Cash flow hedges- Net
(471,107
)
29,658
500,765
106.3%
Total controlling interest
21,792,811
19,288,380
(2,504,430
)
(11.5 %)
Non-controlling interest
1,059,972
1,140,220
80,247
7.6%
Total stockholder's equity
22,852,783
20,428,600
(2,424,183
)
(10.6 %)
Total liabilities and stockholders' equity
51,361,173
55,323,085
3,961,912
7.7 %
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):
4Q20
4Q21
Change
2020
2021
Change
Cash flows from operating activities:
Consolidated net income
340,411
1,802,434
429.5%
1,918,703
6,043,717
215.0%
Postemployment benefit costs
11,076
(10,057
)
(190.8%)
31,382
3,312
(89.4%)
Allowance expected credit loss
(26,480
)
(17,153
)
(35.2%)
86,596
15,487
(82.1%)
Depreciation and amortization
506,148
519,409
2.6%
2,000,361
2,050,539
2.5%
(Gain) loss on sale of machinery, equipment and improvements to leased assets
1,604
(2,132
)
(232.9%)
(14,375
)
(3,490
)
(75.7%)
Interest expense
352,339
459,578
30.4%
1,388,072
1,687,895
21.6%
Provisions
882
15,437
1650.2%
425
11,754
2665.6%
Income tax expense
53,228
604,778
1036.2%
467,067
1,785,543
282.3%
Unrealized exchange loss
(454,485
)
13,675
103.0%
57,780
(5,427
)
(109.4%)
Net (gain) loss on derivative financial instruments
(4,397
)
(51,656
)
1074.8%
43,778
(51,656
)
(218.0%)
780,326
3,334,313
327.3 %
5,979,789
11,537,673
92.9 %
Changes in working capital:
(Increase) decrease in
Trade accounts receivable
81,986
(280,531
)
(442.2%)
164,258
(464,395
)
(382.7%)
Recoverable tax on assets and other assets
(189,087
)
(190,987
)
1.0%
(814,271
)
(299,842
)
(63.2%)
(Decrease) increase
Concession taxes payable
106,569
37,673
(64.6%)
(253,633
)
94,879
137.4%
Accounts payable
(33,130
)
926,703
2897.2%
(697,613
)
1,244,251
278.4%
Cash generated by operating activities
746,664
3,827,171
412.6 %
4,378,532
12,112,566
176.6 %
Income taxes paid
30,604
(302,646
)
(1088.9%)
(811,965
)
(1,017,120
)
25.3%
Net cash flows provided by operating activities
777,268
3,524,524
353.5 %
3,566,567
11,095,446
211.1 %
Cash flows from investing activities:
Machinery, equipment and improvements to concession assets
(898,602
)
(2,146,804
)
138.9%
(3,160,111
)
(4,946,784
)
56.5%
Cash flows from sales of machinery and equipment
3,062
226
(92.6%)
6,248
3,215
(48.5%)
Other investment activities
288
(13,756
)
(4876.4%)
(63,828
)
(25,739
)
(59.7%)
Net cash used by investment activities
(895,252
)
(2,160,333
)
141.3 %
(3,217,691
)
(4,969,308
)
54.4 %
Cash flows from financing activities:
Capital distribution
-
-
0.0%
-
(6,014,701
)
(100.0%)
Debt securities
-
2,500,000
100.0%
7,200,000
7,000,000
(2.8%)
Payment from Debt securities
-
-
0.0%
(2,200,000
)
(1,500,000
)
(31.8%)
Bank loans
-
(81,512
)
(100.0%)
-
(5,941,663
)
(100.0%)
Repurchase of shares
-
(637,697
)
(100.0%)
-
(3,000,037
)
(100.0%)
Interest paid
(417,087
)
(538,138
)
29.0%
(1,405,139
)
(1,659,473
)
18.1%
Bank loans
(96,535
)
-
(100.0%)
2,709,125
3,779,413
39.5%
Interest paid on lease
(564
)
(1,257
)
122.9%
(2,582
)
(2,598
)
0.6%
Payments of obligations for leasing
(3,029
)
(3,427
)
13.1%
(12,977
)
(12,467
)
(3.9%)
Net cash flows used in financing activities
(517,215
)
1,237,969
(339.4 %)
6,288,427
(7,351,525
)
(216.9 %)
Effects of exchange rate changes on cash held
(140,686
)
79,877
(156.8%)
307,053
113,715
(63.0%)
Net increase in cash and cash equivalents
(775,885
)
2,682,037
(445.7%)
6,944,356
(1,111,672
)
(116.0%)
Cash and cash equivalents at beginning of the period
15,220,432
10,650,840
(30.0 %)
7,500,193
14,444,549
92.6 %
Cash and cash equivalents at the end of the period
14,444,549
13,332,877
(7.7 %)
14,444,549
13,332,877
(7.7 %)


Exhibit D: Consolidated statements of profit or loss and other comprehensive income (in thousands of pesos) :
4Q20
4Q21
Change
2020
2021
Change
Revenues
Aeronautical services
2,023,398
3,571,344
76.5%
7,225,742
11,983,954
65.9%
Non-aeronautical services
650,490
1,077,886
65.7%
2,448,053
3,662,441
49.6%
Improvements to concession assets (IFRIC 12)
(329,479
)
539,140
263.6%
2,192,578
3,368,511
53.6%
Total revenues
2,344,408
5,188,370
121.3 %
11,866,373
19,014,906
60.2 %
Operating costs
Costs of services:
638,350
881,966
38.2%
2,668,707
2,989,631
12.0%
Employee costs
235,311
306,052
30.1%
970,481
1,115,750
15.0%
Maintenance
130,976
206,595
57.7%
426,523
546,548
28.1%
Safety, security & insurance
120,358
137,293
14.1%
458,316
510,440
11.4%
Utilities
83,106
107,333
29.2%
355,562
391,836
10.2%
Other operating expenses
68,599
124,693
81.8%
457,825
425,057
(7.2%)
Technical assistance fees
89,858
155,717
73.3%
289,154
526,220
82.0%
Concession taxes
193,414
359,403
85.8%
908,310
1,231,044
35.5%
Depreciation and amortization
506,148
519,409
2.6%
2,000,361
2,050,539
2.5%
Cost of improvements to concession assets (IFRIC 12)
(329,479
)
539,140
263.6%
2,192,578
3,368,511
53.6%
Other (income)
(14,361
)
(2,857
)
(80.1%)
(12,726
)
(8,231
)
(35.3%)
Total operating costs
1,083,930
2,452,777
126.3 %
8,046,384
10,157,714
26.2 %
Income from operations
1,260,478
2,735,593
117.0 %
3,819,989
8,857,192
131.9 %
Financial Result
(866,839
)
(328,381
)
(62.1%)
(1,434,222
)
(1,027,929
)
(28.3%)
Income before income taxes
393,639
2,407,212
511.5 %
2,385,770
7,829,263
228.2 %
Income taxes
(53,228
)
(604,778
)
1036.2%
(467,067
)
(1,785,546
)
282.3%
Net income
340,411
1,802,434
429.5 %
1,918,703
6,043,717
215.0 %
Currency translation effect
(643,284
)
55,056
108.6%
580,308
30,810
(94.7%)
Cash flow hedges, net of income tax
(9,355
)
96,525
1131.8%
(299,013
)
500,765
(267.5%)
Remeasurements of employee benefit – net income tax
4,680
3,649
22.0%
(16,658
)
15,263
191.6%
Comprehensive (loss) income
(307,548
)
1,957,664
(736.5 %)
2,183,340
6,590,555
201.9 %
Non-controlling interest
90,102
(35,128
)
(139.0%)
(18,701
)
(80,248
)
(329.1%)
Comprehensive (loss) income attributable to controlling interest
(217,446
)
1,922,536
984.1 %
2,164,639
6,510,307
200.8 %
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 Reseve
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, 2020
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
Comprehensive income:
Net income
-
-
-
-
1,968,856
-
1,968,856
(50,153
)
1,918,703
Foreign currency translation reserve
-
-
-
-
-
511,454
511,454
68,854
580,308
Remeasurements of employee benefit – Net
-
-
-
-
-
(16,658
)
(16,658
)
-
(16,658
)
Reserve for cash flow hedges – Net of income tax
-
-
-
-
-
(299,013
)
(299,013
)
-
(299,013
)
Balance as of December 31, 2020
6,185,082
1,592,551
3,283,374
(1,733,374
)
11,908,891
556,287
21,792,811
1,059,972
22,852,783
Capital reduction
(6,014,701
)
-
-
-
-
-
(6,014,701
)
-
(6,014,701
)
Repurchased shares cancellation
-
-
(1,733,374
)
1,733,374
-
-
-
-
-
Reserve for share repurchase
-
-
3,981,292
-
(3,981,292
)
-
-
-
-
Repurchased share
-
-
-
(3,000,037
)
-
-
(3,000,037
)
-
(3,000,037
)
Comprehensive income:
-
-
-
-
-
-
-
-
-
Net income
-
-
-
-
5,997,492
-
5,997,492
46,225
6,043,716
Foreign currency translation reserve
-
-
-
-
-
(3,213
)
(3,213
)
34,023
30,810
Remeasurements of employee benefit – Net
-
-
-
-
-
15,263
15,263
-
15,263
Reserve for cash flow hedges – Net of income tax
-
-
-
-
-
500,765
500,765
-
500,765
Balance as of December 31, 2021
170,381
1,592,551
5,531,292
(3,000,037
)
13,925,091
1,069,102
19,288,380
1,140,220
20,428,600
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:
4Q20
4Q21
Change
2020
2021
Change
Total passengers
8,217.3
12,760.5
55.3%
27,327.5
42,937.2
57.1%
Total cargo volume (in WLUs)
673.7
723.5
7.4%
2,223.2
2,735.5
23.0%
Total WLUs
8,891.0
13,484.0
51.7%
29,550.7
45,672.7
54.6%
0.0%
0.0%
Aeronautical & non aeronautical services per passenger (pesos)
325.4
364.3
12.0%
354.0
364.4
2.9%
Aeronautical services per WLU (pesos)
227.6
264.9
16.4%
244.5
262.4
7.3%
Non aeronautical services per passenger (pesos)
79.2
84.5
6.7%
89.6
85.3
(4.8%)
Cost of services per WLU (pesos)
71.8
65.4
(8.9%)
90.3
65.5
(27.5%)
WLU = Workload units represent passenger traffic plus cargo units (1 cargo unit = 100 kilograms of cargo).


Passenger Traffic and Consolidated Results compared to the same periods of 2019:

Domestic Terminal Passengers – 14 airports (in thousands) :
Airport
4Q19
4Q21
Change
2019
2021
Change
Guadalajara
2,730.0
2,542.0
(6.9%)
10,495.8
8,540.2
(18.6%)
Tijuana *
1,528.7
1,870.1
22.3%
5,979.7
6,891.3
15.2%
Los Cabos
468.0
575.0
22.8%
1,915.7
2,020.4
5.5%
Puerto Vallarta
468.1
554.3
18.4%
1,839.3
1,848.5
0.5%
Guanajuato
2.4
404.4
(100.0%)
9.2
1,487.1
(100.0%)
Montego Bay
534.6
0.0
(24.4%)
2,056.9
0.0
(27.7%)
Hermosillo
488.1
449.5
(7.9%)
1,803.8
1,457.9
(19.2%)
Mexicali
320.8
324.3
1.1%
1,191.9
1,088.4
(8.7%)
Morelia
136.0
146.9
8.0%
478.8
541.0
13.0%
La Paz
255.0
266.7
4.6%
995.4
901.8
(9.4%)
Aguascalientes
3.2
178.1
(92.8%)
3.2
582.8
(62.8%)
Kingston
169.6
0.2
N/A
635.2
1.2
N/A
Los Mochis
101.6
106.3
4.6%
384.4
358.3
(6.8%)
Manzanillo
24.9
25.7
3.5%
95.3
86.8
(9.0%)
Total
7,231.0
7,443.5
2.9 %
27,884.8
25,805.6
(7.5 %)
*CBX users are classified as international passengers.
International Terminal Passengers – 14 airports (in thousands) :
Airport
4Q19
4Q21
Change
2019
2021
Change
Guadalajara
1,116.0
1,059.5
(5.1%)
4,350.5
3,702.7
(14.9%)
Tijuana *
810.0
885.5
9.3%
2,946.1
2,786.6
(5.4%)
Los Cabos
928.7
1,067.1
14.9%
3,693.4
3,529.2
(4.4%)
Puerto Vallarta
794.3
813.6
2.4%
3,212.5
2,271.5
(29.3%)
Guanajuato
1,083.4
821.3
(24.2%)
4,698.5
2,581.9
(45.0%)
Montego Bay
170.8
184.6
8.1%
698.9
631.9
(9.6%)
Hermosillo
18.6
25.5
37.3%
70.2
102.1
45.3%
Mexicali
1.8
2.0
8.8%
6.9
5.6
(18.8%)
Morelia
106.1
113.2
6.7%
418.9
406.1
(3.1%)
La Paz
3.4
4.6
35.9%
12.8
18.3
43.2%
Aguascalientes
405.5
262.5
(35.3%)
405.5
829.3
104.5%
Kingston
58.9
58.6
N/A
223.2
210.6
N/A
Los Mochis
1.5
2.3
53.4%
6.9
9.4
35.6%
Manzanillo
18.6
16.8
(9.6%)
79.4
46.5
(41.4%)
Total
5,517.5
5,317.0
(3.6 %)
20,823.9
17,131.6
(17.7 %)
*CBX users are classified as international passengers.
Total Terminal Passengers – 14 airports (in thousands) :
Airport
4Q19
4Q21
Change
2019
2021
Change
Guadalajara
3,846.1
3,601.5
(6.4%)
14,846.3
12,243.0
(17.5%)
Tijuana *
2,338.7
2,755.6
17.8%
8,925.9
9,677.9
8.4%
Los Cabos
1,396.7
1,642.1
17.6%
5,609.1
5,549.6
(1.1%)
Puerto Vallarta
1,262.5
1,367.9
8.3%
5,051.9
4,120.0
(18.4%)
Guanajuato
1,085.7
1,051.8
(3.1%)
4,707.7
2,581.9
(45.2%)
Montego Bay
705.4
358.4
(49.2%)
2,755.8
2,119.0
(23.1%)
Hermosillo
506.7
475.0
(6.2%)
1,874.1
1,559.9
(16.8%)
Mexicali
322.6
326.3
1.1%
1,198.8
1,094.0
(8.7%)
Morelia
242.1
260.1
7.4%
897.8
947.1
5.5%
La Paz
258.4
271.3
5.0%
1,008.1
920.0
(8.7%)
Aguascalientes
408.7
273.8
(33.0%)
408.7
830.5
103.2%
Kingston
228.5
225.8
N/A
858.4
793.4
N/A
Los Mochis
103.1
108.6
5.3%
391.3
367.7
(6.0%)
Manzanillo
43.5
42.6
(2.1%)
174.7
133.3
(23.7%)
Total
12,748.5
12,760.6
0.1 %
48,708.6
42,937.2
(11.8 %)
*CBX users are classified as international passengers.
CBX Users (in thousands) :
Airport
4Q19
4Q21
Change
2019
2021
Change
Tijuana
797.0
876.1
9.9%
2,897.9
2,754.3
(10.6%)

The Company took control of the operation of the Kingston airport on October 10, 2019, consequently no figures are available for comparison purposes from January to September 2019.


Consolidated Results and Other Data compared with 2019 (in thousands of pesos) :
4Q19
4Q21
Change
2019
2021
Change
Revenues
Aeronautical services
2,771,105
3,571,344
28.9%
10,547,720
11,983,954
13.6%
Non-aeronautical services
962,547
1,077,886
12.0%
3,771,500
3,662,441
(2.9%)
Improvements to concession assets (IFRIC 12)
840,402
539,140
(35.8%)
1,906,801
3,368,511
76.7%
Total revenues
4,574,055
5,188,370
13.4 %
16,226,020
19,014,906
17.2 %
Operating costs
Costs of services:
773,571
881,966
14.0%
2,744,864
2,989,631
8.9%
Employee costs
248,330
306,052
23.2%
877,068
1,115,750
27.2%
Maintenance
176,241
206,595
17.2%
578,510
546,548
(5.5%)
Safety, security & insurance
118,108
137,293
16.2%
428,208
510,440
19.2%
Utilities
110,737
107,333
(3.1%)
380,370
391,836
3.0%
Other operating expenses
120,155
124,693
3.8%
480,708
425,057
(11.6%)
Technical assistance fees
116,536
155,717
33.6%
461,549
526,220
14.0%
Concession taxes
402,758
359,403
(10.8%)
1,318,220
1,231,044
(6.6%)
Depreciation and amortization
489,007
519,409
6.2%
1,776,137
2,050,539
15.4%
Cost of improvements to concession assets (IFRIC 12)
840,402
539,140
(35.8%)
1,906,801
3,368,511
76.7%
Other (income) expense
17,751
(2,858
)
(116.1%)
1,212
(8,231
)
(778.9%)
Total operating costs
2,640,025
2,452,777
(7.1 %)
8,208,783
10,157,714
23.7 %
Income from operations
1,934,030
2,735,593
41.4 %
8,017,238
8,857,192
10.5 %
Financial Result
(183,833
)
(328,381
)
78.6%
(671,053
)
(1,027,929
)
53.2%
Income before taxes
1,750,197
2,407,212
37.5 %
7,346,185
7,829,263
37.5 %
Income taxes
(319,297
)
(604,778
)
89.4%
(1,891,443
)
(1,785,546
)
(5.6%)
Net income
1,430,900
1,802,434
26.0 %
5,454,742
6,043,717
10.8 %
Currency translation effect
(223,078
)
55,056
(124.7%)
(269,440
)
30,810
(111.4%)
Cash flow hedges, net of income tax
(172,094
)
96,525
(156.1%)
(172,094
)
500,765
(391.0%)
Remeasurements of employee benefit – net income tax
(964
)
3,649
(478.5%)
(1,404
)
15,263
(1187.1%)
Comprehensive income
1,034,764
1,957,664
89.2 %
5,011,804
6,590,555
31.5 %
Non-controlling interest
3,458
(35,128
)
1115.7%
(74,777
)
(80,248
)
(7.3%)
Comprehensive income attributable to controlling interest
1,038,222
1,922,536
85.2 %
4,937,027
6,510,307
31.9 %
4Q19
4Q21
Change
2,019
2,021
Change
EBITDA
2,423,037
3,255,002
34.3%
9,793,375
10,907,730
11.4%
Comprehensive income
1,034,764
1,957,664
89.2%
5,011,804
6,590,555
31.5%
Comprehensive income per share (pesos)
1.8445
3.8213
107.2%
8.9337
12.8646
44.0%
Comprehensive income per ADS (US dollars)
0.9273
1.8628
100.9%
4.4911
6.2711
39.6%
Operating income margin
42.3
%
52.7
%
24.7%
49.4
%
46.6
%
(5.7%)
Operating income margin (excluding IFRIC 12)
51.8
%
58.8
%
13.6%
56.1
%
56.6
%
0.9%
EBITDA margin
53.0
%
62.7
%
18.4%
60.4
%
57.4
%
(5.0%)
EBITDA margin (excluding IFRIC 12)
65.0
%
70.1
%
7.9%
68.4
%
69.7
%
1.9%
Costs of services and improvements / total revenues
35.3
%
27.4
%
(22.4%)
28.7
%
33.4
%
16.6%
Cost of services / total revenues (excluding IFRIC 12)
20.7
%
19.0
%
(8.4%)
19.2
%
19.1
%
(0.3%)


IR Contacts :
Saúl Villarreal, Chief Financial 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

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...