美国
证券交易委员会
华盛顿特区20549
6-K表格
外国私人发行人报告
根据规则13a-16或15d-16提交的报告
1934年证券交易法
2024年10月份
委托文件编号:001-39866001-32751
太平洋机场集团
太平洋机场集团
(将注册人名称翻译成英文)
墨西哥
(成立或组织的辖区)
马里亚诺·奥特罗大道1249-B
太平洋塔楼6层
林孔纳达街区
墨西哥哈利斯科州瓜达拉哈拉44530
请选择注册人是否按Form 20-F或Form 40-F覆盖提交年度报告。 Form 20-F [X] Form 40-F []
请勾选指示符,指明申报人是否在20-F或40-F表格的覆盖下提交或将要提交年度报告。
表20-F [ X ] 表40-F [ ]
太平洋机场集团宣布2024年第三季度业绩
墨西哥瓜达拉哈拉,2024年10月21日(环球新闻社)- 太平洋机场集团 S.A.b. de C.V.(纽交所:PAC;墨西哥证券交易所:GAP)(“公司”或“GAP”)报告了截至2024年9月30日的第三季度合并业绩(3Q24)。 数据未经审计,遵循国际财务报告准则(“IFRS”) 根据国际会计准则委员会(“IASB”)发布的国际会计准则准备。
3Q24年与3Q23年结果总结
公司的财务状况:
在2024年第三季度,与2023年第三季度相比,公司的航空收入有所下降,主要是由于乘客流量的下降,这是由于200neo和A321neo发动机的检查而导致的,这影响了由沃拉里斯和VivaAerobus运营的机队,此项检查始于2023年第三季度,并在2024年第三季度达到最高成交量。这一下降部分被非航空收入增长38.7%所抵消,主要是由于墨西哥瓜达拉哈拉机场的货运和自由贸易区业务在2024年7月开始整合。截至2024年9月30日,公司现金及现金等价物的财务状况为1582800万Ps。在2024年第三季度,公司再融资了与Citibanamex的信贷业务,金额为100000万Ps和4000万美元,此外,公司于2024年9月5日发行了长期债券,金额为564810万Ps,用于资本投资和债务再融资。
客运交通量
在3Q24期间,公司的14个机场总旅客数量减少了92.32万人,与3Q23相比减少了5.7%。
在2023年第三季度期间,以下新航线已开通:
国内电话:
航空公司 | 出发 | 到达 | 开放日期 | 频率 |
墨西哥航空 | 瓜达拉哈拉 | 提华纳 | 2024年7月1日 | 1 每日 |
注意:频率可能会在提前通知的情况下发生变化。
国际:
航空公司 | 出发 | 到达 | 开放 日期 | 频率 |
海南 | 提华纳 | 北京 | 2024年7月12日 | 2 每周 |
特色 | 瓜达拉哈拉 | 多伦多 | 2024年9月13日 | 2 每周 |
注意:频率可能会在无需事先通知的情况下变化。
国内航站楼乘客-14个机场(以千为单位):
机场 | 3Q23 | 3Q24 | 变更 | 9M23 | 9M24 | 变更 |
瓜达拉哈拉 | 3,261.8 | 3,113.0 | (4.6%) | 9,395.0 | 8,779.4 | (6.6%) |
Tijuana * | 2,448.3 | 2,204.9 | (9.9%) | 6,751.6 | 6,288.3 | (6.9%) |
Los Cabos | 832.5 | 791.4 | (4.9%) | 2,244.2 | 2,119.7 | (5.5%) |
Puerto Vallarta | 799.5 | 804.2 | 0.6% | 2,197.1 | 2,121.6 | (3.4%) |
蒙特哥 湾 | 0.0 | 0.0 | 0.0% | 0.0 | 0.0 | 0.0% |
瓜纳华托 | 662.9 | 547.0 | (17.5%) | 1,729.5 | 1,545.3 | (10.7%) |
埃莫西约 | 556.8 | 524.2 | (5.9%) | 1,552.4 | 1,512.7 | (2.6%) |
京斯敦 | 0.7 | 1.3 | 69.8% | 1.3 | 2.4 | 80.5% |
墨西卡利 | 447.6 | 250.5 | (44.0%) | 1,174.8 | 765.1 | (34.9%) |
莫雷利亚 | 221.1 | 165.0 | (25.3%) | 609.1 | 464.5 | (23.7%) |
拉巴斯 | 303.6 | 320.5 | 5.6% | 814.2 | 879.9 | 8.1% |
阿瓜斯卡连特斯 | 171.6 | 158.5 | (7.6%) | 478.6 | 467.0 | (2.4%) |
洛斯莫奇斯 | 123.1 | 144.0 | 16.9% | 336.2 | 412.0 | 22.5% |
曼萨尼约 | 27.3 | 28.1 | 3.1% | 80.1 | 94.4 | 17.8% |
总费用 | 9,856.8 | 9,052.5 | (8.2%) | 27,364.0 | 25,452.3 | (7.0%) |
*跨境Xpress(CBX)用户被归类为国际旅客。
国际航站楼乘客 — 14 个机场(以千计):
机场 | 3Q23 | 3Q24 | 变更 | 9M23 | 9M24 | 变更 |
瓜达拉哈拉 | 1,342.2 | 1,493.1 | 11.2% | 3,848.9 | 4,353.1 | 13.1% |
Tijuana * | 1,093.9 | 1,067.9 | (2.4%) | 3,254.5 | 3,001.9 | (7.8%) |
Los Cabos | 999.4 | 881.2 | (11.8%) | 3,603.1 | 3,489.0 | (3.2%) |
Puerto Vallarta | 599.0 | 529.0 | (11.7%) | 2,863.8 | 2,970.5 | 3.7% |
蒙特哥 贝 | 1,306.4 | 1,154.9 | (11.6%) | 3,963.2 | 3,897.2 | (1.7%) |
瓜纳华托 | 227.4 | 284.2 | 25.0% | 645.5 | 773.5 | 19.8% |
埃莫西约 | 18.3 | 19.0 | 3.9% | 55.0 | 62.6 | 13.8% |
京斯敦 | 509.4 | 514.3 | 1.0% | 1,338.9 | 1,324.9 | (1.0%) |
墨西卡利 | 1.8 | 1.8 | 0.1% | 5.3 | 5.6 | 4.8% |
莫雷利亚 | 149.2 | 169.9 | 13.9% | 444.0 | 483.9 | 9.0% |
拉巴斯 | 2.6 | 2.6 | (2.4%) | 10.3 | 8.7 | (15.9%) |
阿瓜斯卡连特斯 | 81.5 | 90.9 | 11.5% | 214.3 | 242.1 | 13.0% |
洛斯莫奇斯 | 1.9 | 2.1 | 13.9% | 5.4 | 6.1 | 14.3% |
曼萨尼约 | 6.5 | 9.6 | 47.7% | 49.1 | 65.7 | 33.7% |
总费用 | 6,339.5 | 6,220.3 | (1.9%) | 20,301.6 | 20,684.7 | 1.9% |
CBX用户被归类为国际乘客。
总登机乘客数- 14个机场(以千为单位):
机场 | 3Q23 | 3Q24 | 变更 | 9M23 | 9M24 | 变更 |
瓜达拉哈拉 | 4,604.0 | 4,606.0 | 0.0% | 13,243.9 | 13,132.5 | (0.8%) |
Tijuana * | 3,542.2 | 3,272.7 | (7.6%) | 10,006.1 | 9,290.2 | (7.2%) |
洛斯卡波斯 | 1,831.9 | 1,672.6 | (8.7%) | 5,847.3 | 5,608.7 | (4.1%) |
普埃尔托瓦拉塔 | 1,398.5 | 1,333.2 | (4.7%) | 5,060.9 | 5,092.1 | 0.6% |
蒙特哥贝 | 1,306.4 | 1,154.9 | (11.6%) | 3,963.2 | 3,897.2 | (1.7%) |
瓜纳华托 | 890.2 | 831.2 | (6.6%) | 2,375.0 | 2,318.7 | (2.4%) |
埃莫西约 | 575.2 | 543.3 | (5.5%) | 1,607.5 | 1,575.3 | (2.0%) |
京斯敦 | 510.1 | 515.5 | 1.1% | 1,340.3 | 1,327.3 | (1.0%) |
墨西卡利 | 449.4 | 252.3 | (43.9%) | 1,180.1 | 770.7 | (34.7%) |
莫雷利亚 | 370.2 | 335.0 | (9.5%) | 1,053.1 | 948.4 | (9.9%) |
拉巴 | 306.2 | 323.0 | 5.5% | 824.5 | 888.6 | 7.8% |
阿瓜斯卡连特斯 | 253.1 | 249.3 | (1.5%) | 692.9 | 709.1 | 2.3% |
洛斯莫奇斯 | 125.0 | 146.1 | 16.9% | 341.6 | 418.1 | 22.4% |
曼萨尼约 | 33.8 | 37.7 | 11.6% | 129.2 | 160.1 | 23.9% |
总费用 | 16,196.1 | 15,272.8 | (5.7%) | 47,665.4 | 46,137.0 | (3.2%) |
*CBX users are classified as international passengers.
CBX Users (in thousands):
Airport | 3Q23 | 3Q24 | Change | 9M23 | 9M24 | Change |
Tijuana | 1,084.2 | 1,048.7 | (3.3%) | 3,226.9 | 2,956.3 | (8.4%) |
Consolidated Results for the Third Quarter of 2024 (in thousands of pesos):
3Q23 | 3Q24 | Change | |
Revenues | |||
Aeronautical services | 4,812,288 | 4,627,601 | (3.8%) |
Non-aeronautical services | 1,516,381 | 2,103,878 | 38.7% |
Improvements to concession assets (IFRIC-12) | 1,064,286 | 1,501,188 | 41.1% |
Total revenues | 7,392,955 | 8,232,667 | 11.4% |
Operating costs | |||
Costs of services: | 1,183,268 | 1,435,204 | 21.3% |
Employee costs | 440,836 | 573,117 | 30.0% |
Maintenance | 171,063 | 213,360 | 24.7% |
Safety, security & insurance | 180,066 | 220,486 | 22.4% |
Utilities | 141,334 | 160,803 | 13.8% |
Business operated directly by us | 63,147 | 72,858 | 15.4% |
Other operating expenses | 186,822 | 194,580 | 4.2% |
Technical assistance fees | 209,109 | 200,635 | (4.1%) |
Concession taxes | 671,398 | 598,091 | (10.9%) |
Depreciation and amortization | 619,755 | 787,295 | 27.0% |
Cost of improvements to concession assets (IFRIC-12) | 1,064,286 | 1,501,188 | 41.1% |
Other (income) | (4,959) | (10,082) | 103.3% |
Total operating costs | 3,742,857 | 4,512,331 | 20.6% |
Income from operations | 3,650,098 | 3,720,336 | 1.9% |
Financial Result | (544,187) | (1,059,983) | 94.8% |
Income before income taxes | 3,105,911 | 2,660,353 | (14.3%) |
Income taxes | (727,051) | (677,524) | (6.8%) |
Net income | 2,378,860 | 1,982,829 | (16.6%) |
Currency translation effect | 158,864 | 651,897 | 310.3% |
Cash flow hedges, net of income tax | 13,398 | (12,124) | (190.5%) |
Remeasurements of employee benefit – net income tax | 318 | (2,052) | (745.3%) |
Comprehensive income | 2,551,440 | 2,620,550 | 2.7% |
Non-controlling interest | (52,302) | (140,692) | 169.0% |
Comprehensive income attributable to controlling interest | 2,499,138 | 2,479,858 | (0.8%) |
3Q23 | 3Q24 | Change | |
EBITDA | 4,269,853 | 4,507,631 | 5.6% |
Comprehensive income | 2,551,440 | 2,620,550 | 2.7% |
Comprehensive income per share (pesos) | 5.0175 | 5.1864 | 3.4% |
Comprehensive income per ADS (US dollars) | 3.0304 | 3.1324 | 3.4% |
Operating income margin | 49.4% | 45.2% | (8.5%) |
Operating income margin (excluding IFRIC-12) | 57.7% | 55.3% | (4.2%) |
EBITDA margin | 57.8% | 54.8% | (5.2%) |
EBITDA margin (excluding IFRIC-12) | 67.5% | 67.0% | (0.7%) |
Costs of services and improvements / total revenues | 30.4% | 35.7% | 17.3% |
Cost of services / total revenues (excluding IFRIC-12) | 18.7% | 21.3% | 14.0% |
- Net income and comprehensive income per share for 3Q24 and 3Q23 were calculated
based on 505,277,464 shares outstanding as of September 30, 2024, and September 30, 2023, respectively. U.S. dollar figures presented
were converted from pesos to U.S. dollars at a rate of Ps. 19.6303 per U.S. dollar (the noon buying rate on September 30, 2024, as published
by the U.S. Federal Reserve Board).
For purposes of consolidating our Jamaican airports, the average three-month exchange
rate of Ps. 18.9229 per U.S. dollar for the three months ended September 30, 2024, was used.
Revenues (3Q24 vs. 3Q23)
3Q23 | 3Q24 | Change | |
Businesses operated by third parties: | |||
Food and beverage | 249,671 | 291,059 | 16.6% |
Car rental | 144,939 | 209,871 | 44.8% |
Duty-free | 193,804 | 184,931 | (4.6%) |
Retail | 175,933 | 174,816 | (0.6%) |
Leasing of space | 97,178 | 111,224 | 14.5% |
Times shares | 33,902 | 63,608 | 87.6% |
Ground transportation | 24,526 | 41,301 | 68.4% |
Other commercial revenues | 50,202 | 30,260 | (39.7%) |
Communications and financial services | 28,734 | 26,446 | (8.0%) |
Total | 998,889 | 1,133,516 | 13.5% |
Businesses operated directly by us: | |||
Cargo operation and free trade zone | - | 390,385 | 100.0% |
Car parking | 186,944 | 171,497 | (8.3%) |
Convenience stores | 128,147 | 137,122 | 7.0% |
VIP Lounges | 105,870 | 130,000 | 22.8% |
Advertising | 41,696 | 52,977 | 27.1% |
Hotel operation | - | 28,189 | 100.0% |
Total | 462,657 | 910,169 | 96.7% |
Recovery of costs | 54,836 | 60,193 | 9.8% |
Total Non-aeronautical Revenues | 1,516,381 | 2,103,878 | 38.7% |
Figures are expressed in thousands of Mexican pesos.
________________________
1 Revenues from improvements to concession
assets are recognized in accordance with International Financial Reporting Interpretation Committee 12 “Service Concession Arrangements”
(IFRIC 12). However, this recognition does not have a cash impact or 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.
This is in accordance with the Company’s Master Development Programs in Mexico and Capital Development Programs 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. 769.5 million, or 20.6%, compared
to 3Q23, mainly due to the increase in the cost of improvements to concession assets (IFRIC-12) by Ps. 436.9 million and the cargo and
free trade zone business consolidation.
The cost of services increased by Ps. 251.9 million, or 21.3%, while the depreciation and amortization increased by Ps. 167.5 million, or 27.0%. This was offset by a combined decrease of Ps. 81.8 million, or 5.0%, in concession taxes and technical assistance fees (excluding the cost of improvements to concession assets (IFRIC-12), operating costs increased Ps. 332.5 million, or 12.4%).
This increase in total operating costs was primarily due to the following factors:
Mexican airports:
The change in the cost of services at our Mexican airports during 3Q24 was mainly due to:
Jamaican Airport:
Operating income margin went from 49.4% in 3Q23 to 45.2% in 3Q24. Excluding the effects of IFRIC-12, the operating income margin went from 57.7% in 3Q23 to 55.3% in 3Q24. Income from operations increased by Ps. 70.2 million, or 1.9%, compared to 3Q23.
EBITDA margin went from 57.8% in 3Q23 to 54.8% in 3Q24. Excluding the effects of IFRIC-12, EBITDA margin went from 67.5% in 3Q23 to 67.0% in 3Q24. The nominal value of EBITDA increased by Ps. 237.8 million, or 5.6%, compared to 3Q23.
Financial results increased by Ps. 515.8 million, or 94.8%, from a net expense of Ps. 544.1 million in 3Q23 to a net expense of Ps. 1,060.0 million in 3Q24. This change was mainly the result of:
In 3Q24, comprehensive income increased by Ps. 69.1 million, or 2.7%, compared to 3Q23. Income before income taxes decreased by Ps. 445.6 million, mainly due to the decrease in passenger traffic and partially offset by the revenues generated by the commercial strategy and the consolidation of the cargo and free trade zone business. This decrease generated a decrease in the tax income of Ps. 49.5 million. Net and comprehensive income increased mainly due to the increase of the effect of foreign currency translation by Ps. 493.0 million.
During 3Q24, net income decreased by Ps. 396.0 million, or 16.6%, compared to 3Q23. Taxes for the period decreased by Ps. 49.5 million, tax income increased by Ps. 67.0 million and the benefit for deferred taxes increased by Ps. 116.5 million, mainly due to the application of fiscal losses for Ps. 97.9 million, and other deferred taxes by Ps. 20.7 million, offset by a decrease in the inflationary effects, that went from an inflation rate of 1.5% in 3Q23 to 1.4% in 3Q24.
Consolidated Results for the Nine Months of 2024 (in thousands of pesos):
9M23 | 9M24 | Change | |
Revenues | |||
Aeronautical services | 14,780,643 | 14,150,663 | (4.3%) |
Non-aeronautical services | 4,544,249 | 5,521,018 | 21.5% |
Improvements to concession assets (IFRIC-12) | 4,767,624 | 4,314,977 | (9.5%) |
Total revenues | 24,092,516 | 23,986,658 | (0.4%) |
Operating costs | |||
Costs of services: | 3,184,434 | 3,720,973 | 16.8% |
Employee costs | 1,273,009 | 1,522,994 | 19.6% |
Maintenance | 478,061 | 555,642 | 16.2% |
Safety, security & insurance | 503,020 | 602,508 | 19.8% |
Utilities | 363,997 | 396,811 | 9.0% |
Business operated directly by us | 175,242 | 219,017 | 25.0% |
Other operating expenses | 391,105 | 424,000 | 8.4% |
Technical assistance fees | 651,826 | 627,172 | (3.8%) |
Concession taxes | 1,938,019 | 1,991,302 | 2.7% |
Depreciation and amortization | 1,858,980 | 2,137,595 | 15.0% |
Cost of improvements to concession assets (IFRIC-12) | 4,767,624 | 4,314,977 | (9.5%) |
Other (income) | 7,837 | (22,474) | (386.7%) |
Total operating costs | 12,408,721 | 12,769,544 | 2.9% |
Income from operations | 11,683,794 | 11,217,114 | (4.0%) |
Financial Result | (1,726,623) | (2,316,875) | 34.2% |
Income before income taxes | 9,957,170 | 8,900,239 | (10.6%) |
Income taxes | (2,524,654) | (2,193,977) | (13.1%) |
Net income | 7,432,516 | 6,706,263 | (9.8%) |
Currency translation effect | (655,718) | 1,019,679 | (255.5%) |
Cash flow hedges, net of income tax | (24,353) | (47,527) | 95.2% |
Remeasurements of employee benefit – net income tax | 917 | 177 | (80.7%) |
Comprehensive income | 6,753,363 | 7,678,591 | 13.7% |
Non-controlling interest | (60,519) | (268,334) | 343.4% |
Comprehensive income attributable to controlling interest | 6,692,844 | 7,410,259 | 10.7% |
9M23 | 9M24 | Change | |
EBITDA | 13,542,775 | 13,354,710 | (1.4%) |
Comprehensive income | 6,753,363 | 7,678,591 | 13.7% |
Comprehensive income per share (pesos) | 13.2807 | 15.1968 | 14.4% |
Comprehensive income per ADS (US dollars) | 8.0210 | 9.1782 | 14.4% |
Operating income margin | 48.5% | 46.8% | (3.6%) |
Operating income margin (excluding IFRIC-12) | 60.5% | 57.0% | (5.7%) |
EBITDA margin | 56.2% | 55.7% | (1.0%) |
EBITDA margin (excluding IFRIC-12) | 70.1% | 67.9% | (3.1%) |
Costs of services and improvements / total revenues | 33.0% | 33.5% | 1.5% |
Cost of services / total revenues (excluding IFRIC-12) | 16.5% | 18.9% | 14.8% |
- Net income and comprehensive income per share for 9M24 and 9M23 were calculated based on 505,277,464
shares outstanding as of September 30, 2024, and September 30, 2023. U.S. dollar figures presented were converted from pesos to U.S.
dollars at a rate of Ps. 19.6903 per U.S. dollar (the noon buying rate on September 30, 2024, as published by the U.S. Federal Reserve
Board).
- For purposes of the consolidation of the airports in Jamaica, the average nine-month exchange rate of Ps. 17.7104
per U.S. dollar for the nine months ended September 30, 2024, was used.
Revenues (9M24 vs. 9M23)
9M23 | 9M24 | Change | |
Businesses operated by third parties: | |||
Food and beverage | 748,361 | 879,140 | 17.5% |
Duty-free | 583,824 | 552,968 | (5.3%) |
Car rentals | 427,802 | 613,048 | 43.3% |
Retail | 531,703 | 516,596 | (2.8%) |
Leasing of space | 270,513 | 318,494 | 17.7% |
Time share | 166,585 | 174,355 | 4.7% |
Other commercial revenues | 112,188 | 144,093 | 28.4% |
Ground transportation | 132,307 | 134,823 | 1.9% |
Communications and financial services | 88,240 | 80,524 | (8.7%) |
Total | 3,061,523 | 3,414,040 | 11.5% |
Businesses operated directly by us: | |||
Car parking | 528,005 | 518,229 | (1.9%) |
Cargo operation and free trade zone | - | 453,379 | 100.0% |
Convenience stores | 359,901 | 420,499 | 16.8% |
VIP Lounges | 319,848 | 361,941 | 13.2% |
Advertising | 105,815 | 130,785 | 23.6% |
Hotel operation | - | 46,804 | 100.0% |
Total | 1,313,568 | 1,931,636 | 47.1% |
Recovery of costs | 169,158 | 175,341 | 3.7% |
Total Non-aeronautical Revenues | 4,544,248 | 5,521,018 | 21.5% |
Figures are expressed in thousands of Mexican pesos.
________________________
[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. 360.8 million, or 2.9%, compared to
9M23, mainly due to a Ps. 536.5 million, or 16.8%, increase in the cost of services, a Ps. 278.6 million, or 15.0%, increase in depreciation
and amortization, and a combined increase in concession taxes and technical assistance fees by Ps. 28.6 million, or 1.1%. This was offset
by the decrease in improvements to concession assets (IFRIC12) by Ps. 452.6 million, or 9.5% (excluding the cost of improvements to
concession assets, operating costs increased Ps. 813.5 million, or 10.6%).
This increase in total operating costs was composed primarily of the following factors:
Mexican Airports:
The change in the cost of services during 9M24 was mainly due to:
Jamaican Airports:
Operating margin went from 48.5% in 9M23 to 46.8% in 9M24. Excluding the effects of IFRIC-12, the operating margin went from 60.5% in 9M23 to 57.0% in 9M24. Operating income decreased Ps. 466.7 million, or 4.0%, compared to 9M23.
EBITDA margin went from 56.2% in 9M23 to 55.7% in 9M24. Excluding the effects of IFRIC-12, EBITDA margin went from 70.1% in 9M23 to 67.9% in 9M24. The nominal value of EBITDA decreased Ps. 188.1 million, or 1.4%, compared to 9M23.
Financial cost increased by Ps. 590.3 million, or 34.2%, from a net expense of Ps. 1,726.6 million in 9M23 to a net expense of Ps. 2,316.9 million in 9M24. This change was mainly the result of:
In 9M24, comprehensive income increased by Ps. 925.2 million, or 13.7%, compared to 9M23. Income before taxes decreased by Ps. 1,056.9 million, mainly due to the decrease in passenger traffic and increase in operating costs, offset by the increase in non-aeronautical revenues resulting from the commercial strategy and the consolidation of the cargo and free trade zone business. Income taxes decreased by Ps. 330.7 million. However, net and comprehensive income increased mainly due to the increase of the effect of foreign currency translation in Ps. 1,675.4 million.
During 9M24, net income decreased by Ps. 726.3 million, or 9.8%, compared to 9M23. Taxes for the period decreased by Ps. 330.7 million, mainly due to the increase in the benefit for deferred taxes by Ps. 431.3 million, mainly due to the application of fiscal losses by Ps. 445.0 million, offset by the increase in the income taxes by Ps. 100.6 million.
Statement of Financial Position
Total assets as of September 30, 2024, increased by Ps. 10,630.1 million compared to
September 30, 2023, primarily due to the following items: (i) a Ps.6,157.0 million increase in net improvements to concession assets,
(ii) a Ps. 1,373.9 increase in cash and cash equivalents, (iii) Ps. 881.0 million increase in deferred taxes, (iii) a Ps. 727.4 million
increase in net machinery, equipment, and leasehold improvements, and (v) a Ps. 308.0 million increase in account receivables.
Total liabilities as of September 30, 2024, increased by Ps. 8,192.6 million compared to September 30, 2023. This increase was primarily due to the following items: (i) Ps. 6,148.1 million in long-term bond certificates, (ii) Ps. 915.1 million in bank loans, and (iii) Ps. 446.6 million increase in income taxes.
Recent events
The financial information presented in 3Q24 consolidates, as of July 1, 2024, the figures of the cargo and free trade zone business at the Guadalajara airport that increases non-aeronautical revenues by Ps. 354.1 million, with an EBITDA margin of 58.1% and a treasury of Ps. 254.6 million, without financial debt.
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 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 several risks and uncertainties. There is no guarantee that the expected events, trends, or results will 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 involve criminal conduct or violations. The telephone number in Mexico, facilitated by a third party responsible for collecting these complaints, is 800 04 ETICA (38422) or WhatsApp +52 55 6538 5504. The website is www.lineadedenunciagap.com or by email at denuncia@lineadedenunciagap.com. GAP’s Audit Committee will be notified of all complaints for immediate investigation.
Exhibit A: Operating results by airport (in thousands of pesos):
Airport | 3Q23 | 3Q24 | Change | 9M23 | 9M24 | Change |
Guadalajara | ||||||
Aeronautical services | 1,384,710 | 1,417,532 | 2.4% | 4,044,710 | 3,982,181 | (1.5%) |
Non-aeronautical services | 263,082 | 352,935 | 34.2% | 760,360 | 980,667 | 29.0% |
Improvements to concession assets (IFRIC 12) | 42,989 | 603,457 | 1303.7% | 1,700,457 | 1,810,371 | 6.5% |
Total Revenues | 1,690,782 | 2,373,924 | 40.4% | 6,505,526 | 6,773,219 | 4.1% |
Operating income | 1,250,818 | 1,015,291 | (18.8%) | 3,503,297 | 3,372,720 | (3.7%) |
EBITDA | 1,365,126 | 1,200,463 | (12.1%) | 3,844,399 | 3,815,547 | (0.8%) |
Tijuana | ||||||
Aeronautical services | 784,504 | 706,053 | (10.0%) | 2,203,798 | 2,036,395 | (7.6%) |
Non-aeronautical services | 166,714 | 116,154 | (30.3%) | 469,318 | 406,706 | (13.3%) |
Improvements to concession assets (IFRIC 12) | 140,836 | 83,488 | (40.7%) | 422,509 | 250,464 | (40.7%) |
Total Revenues | 1,092,055 | 905,696 | (17.1%) | 3,095,626 | 2,693,565 | (13.0%) |
Operating income | 634,623 | 427,131 | (32.7%) | 1,718,782 | 1,337,424 | (22.2%) |
EBITDA | 735,933 | 549,019 | (25.4%) | 2,017,211 | 1,688,143 | (16.3%) |
Los Cabos | ||||||
Aeronautical services | 680,673 | 579,520 | (14.9%) | 2,287,815 | 2,040,450 | (10.8%) |
Non-aeronautical services | 261,808 | 303,020 | 15.7% | 867,887 | 954,709 | 10.0% |
Improvements to concession assets (IFRIC 12) | 249,608 | 149,281 | (40.2%) | 748,823 | 447,844 | (40.2%) |
Total Revenues | 1,192,089 | 1,031,821 | (13.4%) | 3,904,525 | 3,443,002 | (11.8%) |
Operating income | 635,646 | 452,723 | (28.8%) | 2,200,249 | 1,880,936 | (14.5%) |
EBITDA | 717,482 | 544,826 | (24.1%) | 2,444,388 | 2,152,122 | (12.0%) |
Puerto Vallarta | ||||||
Aeronautical services | 463,874 | 417,191 | (10.1%) | 1,921,180 | 1,803,364 | (6.1%) |
Non-aeronautical services | 119,673 | 125,653 | 5.0% | 432,069 | 449,813 | 4.1% |
Improvements to concession assets (IFRIC 12) | 403,557 | 371,727 | (7.9%) | 1,210,671 | 1,115,182 | (7.9%) |
Total Revenues | 987,104 | 914,572 | (7.3%) | 3,563,921 | 3,368,359 | (5.5%) |
Operating income | 409,131 | 277,151 | (32.3%) | 1,651,577 | 1,461,358 | (11.5%) |
EBITDA | 463,400 | 331,539 | (28.5%) | 1,815,864 | 1,624,594 | (10.5%) |
Montego Bay | ||||||
Aeronautical services | 433,702 | 449,879 | 3.7% | 1,390,696 | 1,415,149 | 1.8% |
Non-aeronautical services | 199,151 | 211,571 | 6.2% | 597,734 | 610,416 | 2.1% |
Improvements to concession assets (IFRIC 12) | 23,988 | 47,058 | 96.2% | 79,029 | 127,739 | 61.6% |
Total Revenues | 656,842 | 708,507 | 7.9% | 2,067,460 | 2,153,303 | 4.2% |
Operating income | 176,139 | 241,419 | 37.1% | 712,829 | 782,524 | 9.8% |
EBITDA | 289,301 | 320,937 | 10.9% | 1,065,396 | 1,002,645 | (5.9%) |
Exhibit A: Operating results by airport (in thousands of pesos):
Airport | 3Q23 | 3Q24 | Change | 9M23 | 9M24 | Change |
Guanajuato | ||||||
Aeronautical services | 263,732 | 250,429 | (5.0%) | 706,740 | 678,494 | (4.0%) |
Non-aeronautical services | 46,316 | 50,164 | 8.3% | 135,793 | 142,768 | 5.1% |
Improvements to concession assets (IFRIC 12) | 70,722 | 55,538 | (21.5%) | 212,167 | 166,613 | (21.5%) |
Total Revenues | 380,771 | 356,130 | (6.5%) | 1,054,699 | 987,875 | (6.3%) |
Operating income | 221,187 | 188,197 | (14.9%) | 580,177 | 527,958 | (9.0%) |
EBITDA | 243,150 | 210,608 | (13.4%) | 646,402 | 593,613 | (8.2%) |
Hermosillo | ||||||
Aeronautical services | 139,364 | 127,518 | (8.5%) | 382,873 | 377,662 | (1.4%) |
Non-aeronautical services | 25,324 | 29,928 | 18.2% | 68,093 | 86,895 | 27.6% |
Improvements to concession assets (IFRIC 12) | 14,439 | 16,079 | 11.4% | 43,318 | 48,238 | 11.4% |
Total Revenues | 179,127 | 173,525 | (3.1%) | 494,285 | 512,795 | 3.7% |
Operating income | 84,897 | 66,727 | (21.4%) | 230,718 | 217,425 | (5.8%) |
EBITDA | 109,893 | 91,963 | (16.3%) | 304,785 | 293,241 | (3.8%) |
Others (1) | ||||||
Aeronautical services | 661,729 | 679,158 | 2.6% | 1,842,831 | 1,816,968 | (1.4%) |
Non-aeronautical services | 112,098 | 108,815 | (2.9%) | 327,381 | 318,032 | (2.9%) |
Improvements to concession assets (IFRIC 12) | 118,145 | 174,560 | 47.8% | 350,648 | 348,526 | (0.6%) |
Total Revenues | 891,974 | 962,533 | 7.9% | 2,520,861 | 2,483,527 | (1.5%) |
Operating income | 235,321 | 550,978 | 134.1% | 612,501 | 562,107 | (8.2%) |
EBITDA | 317,323 | 518,843 | 63.5% | 858,561 | 828,427 | (3.5%) |
Total | ||||||
Aeronautical services | 4,812,288 | 4,627,280 | (3.8%) | 14,780,643 | 14,150,662 | (4.3%) |
Non-aeronautical services | 1,194,167 | 1,298,239 | 8.7% | 3,658,636 | 3,950,006 | 8.0% |
Improvements to concession assets (IFRIC 12) | 1,064,286 | 1,501,188 | 41.1% | 4,767,624 | 4,314,977 | (9.5%) |
Total Revenues | 7,070,740 | 7,426,707 | 5.0% | 23,206,903 | 22,415,645 | (3.4%) |
Operating income | 3,647,758 | 3,219,618 | (11.7%) | 11,210,130 | 10,142,452 | (9.5%) |
EBITDA | 4,241,607 | 3,768,198 | (11.2%) | 12,997,005 | 11,998,332 | (7.7%) |
(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 September 30 (in thousands of pesos):
2023 | 2024 | Change | % | |
Assets | ||||
Current assets | ||||
Cash and cash equivalents | 14,454,072 | 15,828,015 | 1,373,943 | 9.5% |
Trade accounts receivable - Net | 2,062,286 | 2,370,326 | 308,040 | 14.9% |
Other current assets | 1,328,135 | 1,325,663 | (2,472) | (0.2%) |
Total current assets | 17,844,493 | 19,524,004 | 1,679,511 | 9.4% |
Advanced payments to suppliers | 2,058,763 | 1,391,549 | (667,214) | (32.4%) |
Machinery, equipment and improvements to leased buildings - Net | 3,798,780 | 4,526,156 | 727,376 | 19.1% |
Improvements to concession assets - Net | 27,144,891 | 33,301,904 | 6,157,013 | 22.7% |
Airport concessions - Net | 9,023,473 | 9,443,181 | 419,708 | 4.7% |
Rights to use airport facilities - Net | 1,079,962 | 1,008,491 | (71,471) | (6.6%) |
Deferred income taxes - Net | 7,053,371 | 7,934,352 | 880,981 | 12.5% |
Other non-current assets | 601,549 | 2,105,723 | 1,504,175 | 250.1% |
Total assets | 68,605,283 | 79,235,361 | 10,630,078 | 15.5% |
Liabilities | ||||
Current liabilities | 14,617,581 | 13,049,798 | (1,567,783) | (10.7%) |
Long-term liabilities | 34,904,611 | 44,664,952 | 9,760,341 | 28.0% |
Total liabilities | 49,522,193 | 57,714,751 | 8,192,558 | 16.5% |
Stockholders' Equity | ||||
Common stock | 8,197,536 | 1,194,390 | (7,003,146) | (85.4%) |
Legal reserve | 478,185 | 920,187 | 442,002 | 92.4% |
Net income | 7,317,424 | 6,535,681 | (781,743) | (10.7%) |
Retained earnings | 244,656 | 8,345,564 | 8,100,908 | 3311.1% |
Reserve for share repurchase | 1,500,000 | 2,500,000 | 1,000,000 | 66.7% |
Foreign currency translation reserve | (25,610) | 681,626 | 707,236 | (2761.6%) |
Remeasurements of employee benefit – Net | 14,931 | (1,741) | (16,672) | (111.7%) |
Cash flow hedges- Net | 106,269 | 13,191 | (93,078) | (87.6%) |
Total controlling interest | 17,833,391 | 20,188,898 | 2,355,507 | 13.2% |
Non-controlling interest | 1,249,698 | 1,331,712 | 82,014 | 6.6% |
Total stockholder's equity | 19,083,089 | 21,520,610 | 2,437,521 | 12.8% |
Total liabilities and stockholders' equity | 68,605,283 | 79,235,361 | 10,630,078 | 15.5% |
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):
3Q23 | 3Q24 | Change | 9M23 | 9M24 | Change | |
Cash flows from operating activities: | ||||||
Consolidated net income | 2,378,860 | 1,982,829 | (16.6%) | 7,432,517 | 6,706,263 | (9.8%) |
Postemployment benefit costs | 11,236 | 15,126 | 34.6% | 33,687 | 42,678 | 26.7% |
Allowance expected credit loss | 21,969 | 12,559 | (42.8%) | 28,365 | 31,086 | 9.6% |
Depreciation and amortization | 619,755 | 787,295 | 27.0% | 1,858,980 | 2,137,595 | 15.0% |
Loss on sale of machinery, equipment and improvements to leased assets | (535) | 9,561 | (1887.1%) | 149 | 21,321 | 14221.3% |
Interest expense | 986,029 | 1,066,482 | 8.2% | 2,796,634 | 3,044,373 | 8.9% |
Provisions | 6,171 | 374,058 | 5961.5% | 18,076 | 390,308 | 2059.3% |
Income tax expense | 727,051 | 677,524 | (6.8%) | 2,524,654 | 2,193,977 | (13.1%) |
Unrealized exchange loss | 43,389 | 348,304 | 702.7% | (283,740) | 574,167 | (302.4%) |
4,793,925 | 5,273,738 | 10.0% | 14,409,322 | 15,141,769 | 5.1% | |
Changes in working capital: | ||||||
(Increase) decrease in | ||||||
Trade accounts receivable | 87,770 | (120,529) | (237.3%) | 252,147 | (203,657) | (180.8%) |
Recoverable tax on assets and other assets | (20,127) | (14,850) | (26.2%) | (212,579) | 776,373 | (465.2%) |
Increase (decrease) | ||||||
Concession taxes payable | 51,630 | (67,357) | (230.5%) | 167,794 | (176,389) | (205.1%) |
Accounts payable | 244,821 | 71,762 | (70.7%) | (116,841) | (402,843) | 244.8% |
Cash generated by operating activities | 5,158,019 | 5,142,764 | (0.3%) | 14,499,843 | 15,135,253 | 4.4% |
Income taxes paid | (839,157) | (945,118) | 12.6% | (3,619,209) | (2,532,066) | (30.0%) |
Net cash flows provided by operating activities | 4,318,862 | 4,197,646 | (2.8%) | 10,880,633 | 12,603,186 | 15.8% |
Cash flows from investing activities: | ||||||
Machinery, equipment and improvements to concession assets | (2,008,933) | (2,117,161) | 5.4% | (7,643,301) | (5,226,435) | (31.6%) |
Cash flows from sales of machinery and equipment | 951 | 662 | (30.4%) | 1,793 | 4,897 | 173.2% |
Other investment activities | (51,418) | (46,510) | (9.5%) | (35,451) | 25,760 | (172.7%) |
Business acquisition | - | - | 0.0% | - | (875,504) | 100.0% |
Net cash used by investment activities | (2,059,400) | (2,163,009) | 5.0% | (7,676,959) | (6,071,283) | (20.9%) |
Cash flows from financing activities: | ||||||
Dividends declared and paid | (1,874,579) | - | (100.0%) | (3,749,159) | - | (100.0%) |
Dividends declared and paid non-controlling interest | - | (70,061) | 100.0% | - | (135,485) | (100.0%) |
Capital Reduction | - | (3,501,573) | 100.0% | - | (3,501,573) | (100.0%) |
Bond certificates issued | - | 5,648,134 | 100.0% | 5,400,000.00 | 8,648,134.30 | 60.2% |
Bond certificates paid | - | - | 0.0% | (602,000) | (3,000,000) | 398.3% |
Bank loans paid | 1,536 | (2,425) | (257.9%) | (71,313) | (70,842) | (0.7%) |
Banks loans | 1,221,118 | - | (100.0%) | 2,221,118 | 875,000 | (60.6%) |
Interest paid | (1,352,659) | (720,907) | (46.7%) | (3,027,929) | (3,105,389) | 2.6% |
Interest paid on lease | (1,239) | (879) | (29.1%) | (3,657) | (2,910) | (20.4%) |
Payments of obligations for leasing | (4,740) | (10,286) | 117.0% | (13,065) | (19,193) | 46.9% |
Net cash flows used in financing activities | (2,010,563) | 1,342,003 | (166.7%) | 153,996 | (312,258) | (302.8%) |
Effects of exchange rate changes on cash held | (100,987) | (133,525) | 32.2% | (660,273) | (446,842) | (32.3%) |
Net increase (decrease) in cash and cash equivalents | (466,880) | 3,243,115 | (794.6%) | 2,082,608 | 5,772,803 | 177.2% |
Cash and cash equivalents at beginning of the period | 14,920,952 | 12,584,900 | (15.7%) | 12,371,464 | 10,055,211 | (18.7%) |
Cash and cash equivalents at the end of the period | 14,454,072 | 15,828,015 | 9.5% | 14,454,072 | 15,828,015 | 9.5% |
Exhibit D: Consolidated statements of profit or loss and other comprehensive income (in thousands of pesos):
3Q23 | 3Q24 | Change | 9M23 | 9M24 | Change | |
Revenues | ||||||
Aeronautical services | 4,812,288 | 4,627,601 | (3.8%) | 14,780,643 | 14,150,663 | (4.3%) |
Non-aeronautical services | 1,516,381 | 2,103,878 | 38.7% | 4,544,249 | 5,521,018 | 21.5% |
Improvements to concession assets (IFRIC-12) | 1,064,286 | 1,501,188 | 41.1% | 4,767,624 | 4,314,977 | (9.5%) |
Total revenues | 7,392,955 | 8,232,667 | 11.4% | 24,092,516 | 23,986,658 | (0.4%) |
Operating costs | ||||||
Costs of services: | 1,183,268 | 1,435,204 | 21.3% | 3,184,434 | 3,720,973 | 16.8% |
Employee costs | 440,836 | 573,117 | 30.0% | 1,273,009 | 1,522,994 | 19.6% |
Maintenance | 171,063 | 213,360 | 24.7% | 478,061 | 555,642 | 16.2% |
Safety, security & insurance | 180,066 | 220,486 | 22.4% | 503,020 | 602,508 | 19.8% |
Utilities | 141,334 | 160,803 | 13.8% | 363,997 | 396,811 | 9.0% |
Business operated directly by us | 63,147 | 72,858 | 15.4% | 175,242 | 219,017 | 25.0% |
Other operating expenses | 186,822 | 194,580 | 4.2% | 391,105 | 424,000 | 8.4% |
Technical assistance fees | 209,109 | 200,635 | (4.1%) | 651,826 | 627,172 | (3.8%) |
Concession taxes | 671,398 | 598,091 | (10.9%) | 1,938,019 | 1,991,302 | 2.7% |
Depreciation and amortization | 619,755 | 787,295 | 27.0% | 1,858,980 | 2,137,595 | 15.0% |
Cost of improvements to concession assets (IFRIC-12) | 1,064,286 | 1,501,188 | 41.1% | 4,767,624 | 4,314,977 | (9.5%) |
Other (income) | (4,959) | (10,082) | 103.3% | 7,837 | (22,474) | (386.7%) |
Total operating costs | 3,742,857 | 4,512,331 | 20.6% | 12,408,721 | 12,769,544 | 2.9% |
Income from operations | 3,650,098 | 3,720,336 | 1.9% | 11,683,794 | 11,217,114 | (4.0%) |
Financial Result | (544,187) | (1,059,983) | 94.8% | (1,726,623) | (2,316,875) | 34.2% |
Income before income taxes | 3,105,911 | 2,660,353 | (14.3%) | 9,957,170 | 8,900,239 | (10.6%) |
Income taxes | (727,051) | (677,524) | (6.8%) | (2,524,654) | (2,193,977) | (13.1%) |
Net income | 2,378,860 | 1,982,829 | (16.6%) | 7,432,516 | 6,706,263 | (9.8%) |
Currency translation effect | 158,864 | 651,897 | 310.3% | (655,718) | 1,019,679 | (255.5%) |
Cash flow hedges, net of income tax | 13,398 | (12,124) | (190.5%) | (24,353) | (47,527) | 95.2% |
Remeasurements of employee benefit – net income tax | 318 | (2,052) | (745.3%) | 917 | 177 | (80.7%) |
Comprehensive income | 2,551,440 | 2,620,550 | 2.7% | 6,753,363 | 7,678,591 | 13.7% |
Non-controlling interest | (52,302) | (140,692) | 169.0% | (60,519) | (268,334) | 343.4% |
Comprehensive income attributable to controlling interest | 2,499,138 | 2,479,858 | (0.8%) | 6,692,844 | 7,410,259 | 10.7% |
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, 2023 | 8,197,536 | 34,076 | 2,499,473 | (1,999,986 | ) | 9,187,597 | 720,171 | 18,638,866 | 1,189,179 | 19,828,045 | |||||||
Legal Reserve increase | - | 444,109 | - | - | (444,109 | ) | - | - | - | - | |||||||
Dividends declared | - | - | - | - | (7,498,318 | ) | - | (7,498,318 | ) | - | (7,498,318 | ) | |||||
Repurchased share cancellation | - | - | (1,999,986 | ) | 1,999,986 | - | - | - | - | - | |||||||
Reserve for share purchase | - | - | 1,000,514 | - | (1,000,514 | ) | - | - | - | - | |||||||
Comprehensive income: | |||||||||||||||||
Net income | - | - | - | - | 7,317,424 | - | 7,317,424 | 115,093 | 7,432,517 | ||||||||
Foreign currency translation reserve | - | - | - | - | - | (601,144 | ) | (601,144 | ) | (54,574 | ) | (655,718 | ) | ||||
Remeasurements of employee benefit – Net | - | - | - | - | - | 917 | 917 | - | 917 | ||||||||
Reserve for cash flow hedges – Net of income tax | - | - | - | - | - | (24,353 | ) | (24,353 | ) | - | (24,353 | ) | |||||
Balance as of September 30, 2023 | 8,197,536 | 478,185 | 1,500,000 | - | 7,562,080 | 95,590 | 17,833,390 | 1,249,698 | 19,083,090 | ||||||||
Balance as of January 1, 2024 | 8,197,536 | 478,185 | 2,500,000 | - | 8,787,568 | (181,508 | ) | 19,781,783 | 1,162,864 | 20,944,646 | |||||||
Legal Reserve increase | - | 442,002 | - | - | (442,002 | ) | - | - | - | - | |||||||
Capital reduction | (7,003,146 | ) | - | - | - | - | - | (7,003,146 | ) | - | (7,003,146 | ) | |||||
Dividends declared non-controlling interest | - | - | - | - | - | - | - | (99,485 | ) | (99,485 | ) | ||||||
Comprehensive income: | |||||||||||||||||
Net income | - | - | - | - | 6,535,680 | - | 6,535,680 | 170,589 | 6,706,269 | ||||||||
Foreign currency translation reserve | - | - | - | - | - | 921,933 | 921,933 | 97,744 | 1,019,677 | ||||||||
Remeasurements of employee benefit – Net | - | - | - | - | - | 177 | 177 | - | 177 | ||||||||
Reserve for cash flow hedges – Net of income tax | - | - | - | - | - | (47,527 | ) | (47,527 | ) | - | (47,527 | ) | |||||
Balance as of September 30, 2024 | 1,194,390 | 920,187 | 2,500,000 | - | 14,881,245 | 693,075 | 20,188,900 | 1,331,711 | 21,520,609 | ||||||||
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 under 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 to be prepared following IFRS, as issued by the IASB.
Exhibit F: Other operating data:
3Q23 | 3Q24 | Change | 9M23 | 9M24 | Change | |
Total passengers | 16,196.1 | 15,272.8 | (5.7%) | 47,665.4 | 46,137.0 | (3.2%) |
Total cargo volume (in WLUs) | 615.3 | 720.9 | 17.2% | 1,869.0 | 2,064.0 | 10.4% |
Total WLUs | 16,811.3 | 15,993.8 | (4.9%) | 49,534.4 | 48,201.0 | (2.7%) |
Aeronautical & non aeronautical services per passenger (pesos) | 390.7 | 440.7 | 12.8% | 405.4 | 426.4 | 5.2% |
Aeronautical services per WLU (pesos) | 286.2 | 289.3 | 1.1% | 298.4 | 293.6 | (1.6%) |
Non aeronautical services per passenger (pesos) | 93.6 | 137.8 | 47.1% | 95.3 | 119.7 | 25.5% |
Cost of services per WLU (pesos) | 70.4 | 89.7 | 27.5% | 64.3 | 77.2 | 20.1% |
WLU = Workload units represent passenger traffic plus cargo units (1 cargo unit = 100 kilograms of cargo).
Alejandra Soto, Investor Relations and Social Responsibility Officer | asoto@aeropuertosgap.com.mx |
Gisela Murillo, Investor Relations | gmurillo@aeropuertosgap.com.mx
/ +52 33 3880 1100 ext. 20294 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Grupo Aeroportuario del Pacífico, S.A.B. de C.V. | ||
(Registrant) | ||
Date: October 21, 2024 | /s/ SAÚL VILLARREAL GARCÍA | |
Saúl Villarreal García | ||
Chief Financial Officer | ||